{ "ticker": { "uuid": "a48af53f-939c-4031-838a-3ae0c133e6fd", "symbol": "LKQ", "name": "LKQ Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/a48af53f-939c-4031-838a-3ae0c133e6fd/", "api_url": "https://sharemaestro.com/factors/api/tickers/a48af53f-939c-4031-838a-3ae0c133e6fd/" }, "ticker_metadata": { "id": 6954, "uuid": "a48af53f-939c-4031-838a-3ae0c133e6fd", "symbol": "LKQ", "name": "LKQ Corporation", "asset_type": "equity", "market_cap": 6991460000, "stock_exchange_id": 2, "industry": "Auto Parts", "sector": "Consumer Cyclical", "description": "LKQ Corporation (Like Kind and Quality) is an American provider of alternative and speciality parts to repair and accessorise automobiles and other vehicles.", "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": "a48af53f-939c-4031-838a-3ae0c133e6fd", "symbol": "LKQ", "name": "LKQ Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/a48af53f-939c-4031-838a-3ae0c133e6fd/", "api_url": "https://sharemaestro.com/factors/api/tickers/a48af53f-939c-4031-838a-3ae0c133e6fd/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.52, "value": 0.85, "quality": 0.19, "momentum": 0.08, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 25.22, "market_cap": 6453798000, "pe_ratio": 12.4832, "earnings_yield": 0.0801, "ebitda_to_ev": 0.1344, "shareholder_yield": 0.0479, "roe": 0.08, "piotroski_f_score": 5, "momentum_12_1": -0.2385, "volatility_252d": 0.3811 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:43.129645+00:00", "batch_id": "" }, "size": { "price_close": 25.22, "market_cap": 6453798000, "market_cap_usd": 6453798000, "enterprise_value": 10217798000, "shares_outstanding": 255900000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 12.4832, "pb_ratio": 0.9981, "ptbv_ratio": 94.9088, "ps_ratio": 0.4636, "pcf_ratio": 6.3899, "pfcf_ratio": 5.3249, "ev_ebitda": 7.442, "ev_ebit": 10.5556, "ev_sales": 0.7339, "ev_fcf": 8.4305, "earnings_yield": 0.0801, "fcf_yield": 0.1186, "price_to_sales": 0.4636, "price_to_book": 0.9981, "price_to_cashflow": 6.3899, "ebitda_to_ev": 0.1344, "sales_yield": 1.3625 }, "yield": { "dividend_yield": 0.0479, "buyback_yield": 0, "shareholder_yield": 0.0479, "debt_paydown_yield": null, "total_yield": 0.0479 }, "quality": { "gross_margin": 0.3768, "operating_margin": 0.0695, "net_margin": 0.0371, "ebitda_margin": 0.0986, "fcf_margin": 0.0871, "roe": 0.08, "roa": 0.0342, "roic": 0.0711, "roc_greenblatt": null, "asset_turnover": 0.9196, "cash_conversion": 2.3443, "accruals_ratio": -0.0326, "sbc_to_revenue": 0.0025, "piotroski_f_score": 5, "altman_z_score": 2.4673, "earnings_stability_5y": 0.3333, "revenue_stability_5y": 0.0721, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3465, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.3376, "net_debt_to_ebitda": 2.7414, "debt_to_assets": 0.2708, "interest_coverage": 4.5023, "current_ratio": 1.5436, "quick_ratio": 0.598, "net_debt": 3764000000, "local_beta": 0.0004, "volatility_252d": 0.3811, "volatility_60d": 0.856, "max_drawdown_12m": -0.3445, "risk_adjusted_momentum": -0.6259 }, "growth": { "revenue_growth_1y": -0.0137, "revenue_growth_3y_cagr": 0.0284, "revenue_growth_5y_cagr": 0.0366, "eps_growth_1y": -0.2625, "eps_growth_3y_cagr": -0.1916, "eps_growth_5y_cagr": -0.01, "fcf_growth_1y": 0.0412, "book_value_growth_1y": 0.1199, "revenue_growth": -0.0137, "earnings_growth": -0.2625 }, "momentum": { "price_return_1m": -0.1173, "price_return_3m": -0.1815, "price_return_6m": -0.1253, "price_return_9m": -0.1962, "price_return_12m": -0.3278, "price_return_12m_ex1m": -0.2385, "momentum_6m": -0.1253, "momentum_12m": -0.3278, "momentum_12_1": -0.2385, "distance_from_52w_high": -0.3207, "distance_from_52w_low": 0.0362, "relative_strength": -0.4858 }, "raw_ttm": { "revenue_ttm": 13922000000, "gross_profit_ttm": 5246000000, "ebit_ttm": 968000000, "ebitda_ttm": 1373000000, "net_income_ttm": 517000000, "eps_diluted_ttm": 2.0203, "operating_cash_flow_ttm": 1010000000, "capital_expenditure_ttm": 202000000, "fcf_ttm": 1212000000, "dividends_paid_ttm": 309000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 215000000, "cash_and_equivalents": 335000000, "total_current_assets": 5475000000, "total_current_liabilities": 3547000000, "net_ppe": null, "total_assets": 15139000000, "total_debt": 4099000000, "total_equity": 6466000000, "net_working_capital": 2379000000, "book_value_per_share": 25.2677, "retained_earnings": 7960000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 68000000, "tangible_book_per_share": 0.2657 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 30, "rank_pb": 21, "rank_ptbv": 98, "rank_ps": 13, "rank_pcf": 24, "rank_ev_ebitda": 23, "rank_ev_ebit": 43, "rank_earnings_yield": 30, "rank_fcf_yield": 33, "rank_dividend_yield": 15, "rank_shareholder_yield": 16, "rank_total_yield": 16, "rank_roe": 51, "rank_roc": 50, "rank_roic": 51, "rank_gross_margin": 60, "rank_fcf_margin": 73, "rank_piotroski": 67, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 82, "rank_eps_growth_5y": 77, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 88, "rank_momentum_12m_ex1m": 84, "rank_relative_strength": 89 }, "composites": { "value_composite": 15, "quality_composite": 81, "momentum_composite": 92, "growth_composite": 97, "yield_composite": 11, "svqf_composite": 15, "vc1_composite": 6, "vc2_composite": 4, "vc3_composite": 4, "trending_value_composite": 71, "overall_composite": 48, "quality_value_composite": 0.4019, "os_score": 0.52, "value_percentile": 0.85, "quality_percentile": 0.19, "momentum_percentile": 0.08, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 70, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 71, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 1721, "ticker_id": 6954, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:43.129645+00:00", "batch_id": "", "os_score_delta": null, "price_close": 25.22, "market_cap": 6453798000, "market_cap_usd": 6453798000, "enterprise_value": 10217798000, "shares_outstanding": 255900000, "fx_rate_to_usd": null, "pe_ratio": 12.48316828, "pb_ratio": 0.9981129, "ptbv_ratio": 94.90879412, "ps_ratio": 0.46356831, "pcf_ratio": 6.38989901, "pfcf_ratio": 5.32491584, "ev_ebitda": 7.44195047, "ev_ebit": 10.55557645, "ev_sales": 0.73393176, "ev_fcf": 8.4305264, "earnings_yield": 0.08010787, "fcf_yield": 0.11861656, "dividend_yield": 0.04787878, "buyback_yield": 0, "shareholder_yield": 0.04787878, "debt_paydown_yield": null, "total_yield": 0.04787878, "gross_margin": 0.37681368, "operating_margin": 0.06953024, "net_margin": 0.03713547, "ebitda_margin": 0.09862089, "fcf_margin": 0.08705646, "roe": 0.0799567, "roa": 0.03415021, "roic": 0.07112399, "roc_greenblatt": null, "asset_turnover": 0.9196116, "cash_conversion": 2.344294, "accruals_ratio": -0.0325649, "sbc_to_revenue": 0.00251401, "debt_to_equity": 1.33761212, "net_debt_to_ebitda": 2.7414421, "debt_to_assets": 0.27075765, "interest_coverage": 4.50232558, "current_ratio": 1.54355794, "quick_ratio": 0.59797012, "net_debt": 3764000000, "revenue_growth_1y": -0.0136734, "revenue_growth_3y_cagr": 0.02841726, "revenue_growth_5y_cagr": 0.03656295, "eps_growth_1y": -0.26248217, "eps_growth_3y_cagr": -0.19160636, "eps_growth_5y_cagr": -0.01004368, "fcf_growth_1y": 0.04123711, "book_value_growth_1y": 0.1199481, "piotroski_f_score": 5, "altman_z_score": 2.4672662, "earnings_stability_5y": 0.333283, "revenue_stability_5y": 0.07212, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.11728985, "price_return_3m": -0.18148508, "price_return_6m": -0.12534421, "price_return_9m": -0.19619067, "price_return_12m": -0.32783949, "price_return_12m_ex1m": -0.23852636, "distance_from_52w_high": -0.32071548, "distance_from_52w_low": 0.03622259, "relative_strength": -0.48578054, "local_beta": 0.0004, "volatility_252d": 0.38108, "volatility_60d": 0.856041, "max_drawdown_12m": -0.34446081, "revenue_ttm": 13922000000, "gross_profit_ttm": 5246000000, "ebit_ttm": 968000000, "ebitda_ttm": 1373000000, "net_income_ttm": 517000000, "eps_diluted_ttm": 2.02032044, "operating_cash_flow_ttm": 1010000000, "capital_expenditure_ttm": 202000000, "fcf_ttm": 1212000000, "dividends_paid_ttm": 309000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 215000000, "cash_and_equivalents": 335000000, "total_current_assets": 5475000000, "total_current_liabilities": 3547000000, "net_ppe": null, "total_assets": 15139000000, "total_debt": 4099000000, "total_equity": 6466000000, "net_working_capital": 2379000000, "book_value_per_share": 25.26768269, "retained_earnings": 7960000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 68000000, "tangible_book_per_share": 0.2657288, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 30, "rank_pb": 21, "rank_ptbv": 98, "rank_ps": 13, "rank_pcf": 24, "rank_ev_ebitda": 23, "rank_ev_ebit": 43, "rank_earnings_yield": 30, "rank_fcf_yield": 33, "rank_dividend_yield": 15, "rank_shareholder_yield": 16, "rank_total_yield": 16, "rank_roe": 51, "rank_roc": 50, "rank_roic": 51, "rank_gross_margin": 60, "rank_fcf_margin": 73, "rank_piotroski": 67, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 82, "rank_eps_growth_5y": 77, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 88, "rank_momentum_12m_ex1m": 84, "rank_relative_strength": 89, "value_composite": 15, "quality_composite": 81, "momentum_composite": 92, "growth_composite": 97, "yield_composite": 11, "svqf_composite": 15, "vc1_composite": 6, "vc2_composite": 4, "vc3_composite": 4, "trending_value_composite": 71, "overall_composite": 48, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 70, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 25.22, "os": 0.52, "value": 0.85, "quality": 0.19, "momentum": 0.08, "confidence": 1, "coverage": 1, "pe_ratio": 12.4832, "earnings_yield": 0.0801, "shareholder_yield": 0.0479, "roe": 0.08, "momentum_12_1": -0.2385, "complete_fields": { "id": 1721, "ticker_id": 6954, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:43.129645+00:00", "batch_id": "", "os_score_delta": null, "price_close": 25.22, "market_cap": 6453798000, "market_cap_usd": 6453798000, "enterprise_value": 10217798000, "shares_outstanding": 255900000, "fx_rate_to_usd": null, "pe_ratio": 12.48316828, "pb_ratio": 0.9981129, "ptbv_ratio": 94.90879412, "ps_ratio": 0.46356831, "pcf_ratio": 6.38989901, "pfcf_ratio": 5.32491584, "ev_ebitda": 7.44195047, "ev_ebit": 10.55557645, "ev_sales": 0.73393176, "ev_fcf": 8.4305264, "earnings_yield": 0.08010787, "fcf_yield": 0.11861656, "dividend_yield": 0.04787878, "buyback_yield": 0, "shareholder_yield": 0.04787878, "debt_paydown_yield": null, "total_yield": 0.04787878, "gross_margin": 0.37681368, "operating_margin": 0.06953024, "net_margin": 0.03713547, "ebitda_margin": 0.09862089, "fcf_margin": 0.08705646, "roe": 0.0799567, "roa": 0.03415021, "roic": 0.07112399, "roc_greenblatt": null, "asset_turnover": 0.9196116, "cash_conversion": 2.344294, "accruals_ratio": -0.0325649, "sbc_to_revenue": 0.00251401, "debt_to_equity": 1.33761212, "net_debt_to_ebitda": 2.7414421, "debt_to_assets": 0.27075765, "interest_coverage": 4.50232558, "current_ratio": 1.54355794, "quick_ratio": 0.59797012, "net_debt": 3764000000, "revenue_growth_1y": -0.0136734, "revenue_growth_3y_cagr": 0.02841726, "revenue_growth_5y_cagr": 0.03656295, "eps_growth_1y": -0.26248217, "eps_growth_3y_cagr": -0.19160636, "eps_growth_5y_cagr": -0.01004368, "fcf_growth_1y": 0.04123711, "book_value_growth_1y": 0.1199481, "piotroski_f_score": 5, "altman_z_score": 2.4672662, "earnings_stability_5y": 0.333283, "revenue_stability_5y": 0.07212, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.11728985, "price_return_3m": -0.18148508, "price_return_6m": -0.12534421, "price_return_9m": -0.19619067, "price_return_12m": -0.32783949, "price_return_12m_ex1m": -0.23852636, "distance_from_52w_high": -0.32071548, "distance_from_52w_low": 0.03622259, "relative_strength": -0.48578054, "local_beta": 0.0004, "volatility_252d": 0.38108, "volatility_60d": 0.856041, "max_drawdown_12m": -0.34446081, "revenue_ttm": 13922000000, "gross_profit_ttm": 5246000000, "ebit_ttm": 968000000, "ebitda_ttm": 1373000000, "net_income_ttm": 517000000, "eps_diluted_ttm": 2.02032044, "operating_cash_flow_ttm": 1010000000, "capital_expenditure_ttm": 202000000, "fcf_ttm": 1212000000, "dividends_paid_ttm": 309000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 215000000, "cash_and_equivalents": 335000000, "total_current_assets": 5475000000, "total_current_liabilities": 3547000000, "net_ppe": null, "total_assets": 15139000000, "total_debt": 4099000000, "total_equity": 6466000000, "net_working_capital": 2379000000, "book_value_per_share": 25.26768269, "retained_earnings": 7960000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 68000000, "tangible_book_per_share": 0.2657288, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 30, "rank_pb": 21, "rank_ptbv": 98, "rank_ps": 13, "rank_pcf": 24, "rank_ev_ebitda": 23, "rank_ev_ebit": 43, "rank_earnings_yield": 30, "rank_fcf_yield": 33, "rank_dividend_yield": 15, "rank_shareholder_yield": 16, "rank_total_yield": 16, "rank_roe": 51, "rank_roc": 50, "rank_roic": 51, "rank_gross_margin": 60, "rank_fcf_margin": 73, "rank_piotroski": 67, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 82, "rank_eps_growth_5y": 77, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 88, "rank_momentum_12m_ex1m": 84, "rank_relative_strength": 89, "value_composite": 15, "quality_composite": 81, "momentum_composite": 92, "growth_composite": 97, "yield_composite": 11, "svqf_composite": 15, "vc1_composite": 6, "vc2_composite": 4, "vc3_composite": 4, "trending_value_composite": 71, "overall_composite": 48, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 70, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:26.243467+00:00", "is_restated": false, "income_statement": { "revenue": 13916000000, "cost_of_revenue": 8624000000, "gross_profit": 5292000000, "ebit": 1049000000, "ebitda": 1455000000, "pretax_income": 825000000, "tax_provision": 210000000, "net_income": 607000000, "net_income_to_common": 607000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 319000000, "total_current_assets": 5248000000, "total_assets": 15137000000, "short_term_debt": 285000000, "long_term_debt": 3631000000, "total_debt": 3916000000, "total_liabilities": 8600000000, "total_equity": 6537000000, "shares_outstanding": 256000000, "goodwill_and_intangibles": 6486000000 }, "cash_flow": { "operating_cash_flow": 1063000000, "capital_expenditure": 216000000, "free_cash_flow": 1279000000, "dividends_paid": 310000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112284, "ticker_id": 6954, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:26.243467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1049000000", "ebitda": "1455000000", "netIncome": "607000000", "grossProfit": "5292000000", "depreciation": "None", "totalRevenue": "13916000000", "costOfRevenue": "8624000000", "interestIncome": "31000000", "incomeBeforeTax": "825000000", "interestExpense": "224000000", "operatingIncome": "1087000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "210000000", "reportedCurrency": "USD", "netInterestIncome": "-193000000", "nonInterestIncome": "None", "operatingExpenses": "4205000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8624000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "406000000", "sellingGeneralAndAdministrative": "3813000000", "netIncomeFromContinuingOperations": "597000000" }, "balance": { "goodwill": "5414000000", "inventory": "3426000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "15137000000", "longTermDebt": "3631000000", "shortTermDebt": "285000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1072000000", "reportedCurrency": "USD", "retainedEarnings": "7958000000", "totalLiabilities": "8600000000", "otherCurrentAssets": "299000000", "totalCurrentAssets": "5248000000", "currentLongTermDebt": "32000000", "longTermInvestments": "170000000", "shortTermInvestments": "None", "currentNetReceivables": "1204000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9889000000", "currentAccountsPayable": "2108000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5061000000", "totalShareholderEquity": "6537000000", "capitalLeaseObligations": "1398000000", "otherCurrentLiabilities": "744000000", "totalCurrentLiabilities": "3137000000", "otherNonCurrentLiabilities": "332000000", "totalNonCurrentLiabilities": "5463000000", "cashAndShortTermInvestments": "319000000", "commonStockSharesOutstanding": "256000000", "intangibleAssetsExcludingGoodwill": "1072000000", "cashAndCashEquivalentsAtCarryingValue": "319000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "608000000", "profitLoss": "None", "dividendPayout": "310000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-49000000", "operatingCashflow": "1063000000", "capitalExpenditures": "216000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1191000000", "cashflowFromInvestment": "185000000", "stockBasedCompensation": "34000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "310000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-159000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "418000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13916000000, "cost_of_revenue": 8624000000, "gross_profit": 5292000000, "research_and_development": null, "selling_general_admin": 3813000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1049000000, "depreciation_amortisation": 406000000, "ebitda": 1455000000, "interest_expense": 224000000, "interest_income": null, "other_non_operating": null, "pretax_income": 825000000, "tax_provision": 210000000, "effective_tax_rate": null, "net_income": 607000000, "net_income_continuing_ops": 597000000, "net_income_to_common": 607000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 319000000, "short_term_investments": null, "net_receivables": 1204000000, "inventory": 3426000000, "other_current_assets": null, "total_current_assets": 5248000000, "net_ppe": null, "goodwill": 5414000000, "intangible_assets": 1072000000, "goodwill_and_intangibles": 6486000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9889000000, "total_assets": 15137000000, "short_term_debt": 285000000, "accounts_payable": 2108000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3137000000, "long_term_debt": 3631000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5463000000, "total_liabilities": 8600000000, "total_debt": 3916000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7958000000, "total_equity": 6537000000, "shares_outstanding": 256000000, "operating_cash_flow": 1063000000, "stock_based_compensation": 34000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 216000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 185000000, "dividends_paid": 310000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1191000000, "free_cash_flow": 1279000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1049000000", "ebitda": "1455000000", "netIncome": "607000000", "grossProfit": "5292000000", "depreciation": "None", "totalRevenue": "13916000000", "costOfRevenue": "8624000000", "interestIncome": "31000000", "incomeBeforeTax": "825000000", "interestExpense": "224000000", "operatingIncome": "1087000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "210000000", "reportedCurrency": "USD", "netInterestIncome": "-193000000", "nonInterestIncome": "None", "operatingExpenses": "4205000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8624000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "406000000", "sellingGeneralAndAdministrative": "3813000000", "netIncomeFromContinuingOperations": "597000000" }, "balance": { "goodwill": "5414000000", "inventory": "3426000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "15137000000", "longTermDebt": "3631000000", "shortTermDebt": "285000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1072000000", "reportedCurrency": "USD", "retainedEarnings": "7958000000", "totalLiabilities": "8600000000", "otherCurrentAssets": "299000000", "totalCurrentAssets": "5248000000", "currentLongTermDebt": "32000000", "longTermInvestments": "170000000", "shortTermInvestments": "None", "currentNetReceivables": "1204000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9889000000", "currentAccountsPayable": "2108000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5061000000", "totalShareholderEquity": "6537000000", "capitalLeaseObligations": "1398000000", "otherCurrentLiabilities": "744000000", "totalCurrentLiabilities": "3137000000", "otherNonCurrentLiabilities": "332000000", "totalNonCurrentLiabilities": "5463000000", "cashAndShortTermInvestments": "319000000", "commonStockSharesOutstanding": "256000000", "intangibleAssetsExcludingGoodwill": "1072000000", "cashAndCashEquivalentsAtCarryingValue": "319000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "608000000", "profitLoss": "None", "dividendPayout": "310000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-49000000", "operatingCashflow": "1063000000", "capitalExpenditures": "216000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1191000000", "cashflowFromInvestment": "185000000", "stockBasedCompensation": "34000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "310000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-159000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "418000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:26.243467+00:00", "is_restated": false, "income_statement": { "revenue": 14355000000, "cost_of_revenue": 8744000000, "gross_profit": 5611000000, "ebit": 1220000000, "ebitda": 1626000000, "pretax_income": 966000000, "tax_provision": 273000000, "net_income": 690000000, "net_income_to_common": 690000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 234000000, "total_current_assets": 4906000000, "total_assets": 14955000000, "short_term_debt": 275000000, "long_term_debt": 4127000000, "total_debt": 4402000000, "total_liabilities": 8923000000, "total_equity": 6017000000, "shares_outstanding": 263900000, "goodwill_and_intangibles": 6598000000 }, "cash_flow": { "operating_cash_flow": 1121000000, "capital_expenditure": 311000000, "free_cash_flow": 1432000000, "dividends_paid": 318000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112289, "ticker_id": 6954, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:26.243467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1220000000", "ebitda": "1626000000", "netIncome": "690000000", "grossProfit": "5611000000", "depreciation": "None", "totalRevenue": "14355000000", "costOfRevenue": "8744000000", "interestIncome": "21000000", "incomeBeforeTax": "966000000", "interestExpense": "262000000", "operatingIncome": "1199000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "273000000", "reportedCurrency": "USD", "netInterestIncome": "-241000000", "nonInterestIncome": "None", "operatingExpenses": "4412000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8744000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "406000000", "sellingGeneralAndAdministrative": "3916000000", "netIncomeFromContinuingOperations": "693000000" }, "balance": { "goodwill": "5448000000", "inventory": "3220000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "14955000000", "longTermDebt": "4127000000", "shortTermDebt": "275000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1150000000", "reportedCurrency": "USD", "retainedEarnings": "7662000000", "totalLiabilities": "8923000000", "otherCurrentAssets": "330000000", "totalCurrentAssets": "4906000000", "currentLongTermDebt": "38000000", "longTermInvestments": "169000000", "shortTermInvestments": "None", "currentNetReceivables": "1122000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10049000000", "currentAccountsPayable": "1801000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5609000000", "totalShareholderEquity": "6017000000", "capitalLeaseObligations": "1444000000", "otherCurrentLiabilities": "786000000", "totalCurrentLiabilities": "2862000000", "otherNonCurrentLiabilities": "341000000", "totalNonCurrentLiabilities": "6061000000", "cashAndShortTermInvestments": "234000000", "commonStockSharesOutstanding": "263900000", "intangibleAssetsExcludingGoodwill": "1150000000", "cashAndCashEquivalentsAtCarryingValue": "234000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "693000000", "profitLoss": "None", "dividendPayout": "318000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-253000000", "operatingCashflow": "1121000000", "capitalExpenditures": "311000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-746000000", "cashflowFromInvestment": "-406000000", "stockBasedCompensation": "30000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "318000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-360000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "406000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14355000000, "cost_of_revenue": 8744000000, "gross_profit": 5611000000, "research_and_development": null, "selling_general_admin": 3916000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1220000000, "depreciation_amortisation": 406000000, "ebitda": 1626000000, "interest_expense": 262000000, "interest_income": null, "other_non_operating": null, "pretax_income": 966000000, "tax_provision": 273000000, "effective_tax_rate": null, "net_income": 690000000, "net_income_continuing_ops": 693000000, "net_income_to_common": 690000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 234000000, "short_term_investments": null, "net_receivables": 1122000000, "inventory": 3220000000, "other_current_assets": null, "total_current_assets": 4906000000, "net_ppe": null, "goodwill": 5448000000, "intangible_assets": 1150000000, "goodwill_and_intangibles": 6598000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10049000000, "total_assets": 14955000000, "short_term_debt": 275000000, "accounts_payable": 1801000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2862000000, "long_term_debt": 4127000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6061000000, "total_liabilities": 8923000000, "total_debt": 4402000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7662000000, "total_equity": 6017000000, "shares_outstanding": 263900000, "operating_cash_flow": 1121000000, "stock_based_compensation": 30000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 311000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -406000000, "dividends_paid": 318000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -746000000, "free_cash_flow": 1432000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1220000000", "ebitda": "1626000000", "netIncome": "690000000", "grossProfit": "5611000000", "depreciation": "None", "totalRevenue": "14355000000", "costOfRevenue": "8744000000", "interestIncome": "21000000", "incomeBeforeTax": "966000000", "interestExpense": "262000000", "operatingIncome": "1199000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "273000000", "reportedCurrency": "USD", "netInterestIncome": "-241000000", "nonInterestIncome": "None", "operatingExpenses": "4412000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8744000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "406000000", "sellingGeneralAndAdministrative": "3916000000", "netIncomeFromContinuingOperations": "693000000" }, "balance": { "goodwill": "5448000000", "inventory": "3220000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "14955000000", "longTermDebt": "4127000000", "shortTermDebt": "275000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1150000000", "reportedCurrency": "USD", "retainedEarnings": "7662000000", "totalLiabilities": "8923000000", "otherCurrentAssets": "330000000", "totalCurrentAssets": "4906000000", "currentLongTermDebt": "38000000", "longTermInvestments": "169000000", "shortTermInvestments": "None", "currentNetReceivables": "1122000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10049000000", "currentAccountsPayable": "1801000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5609000000", "totalShareholderEquity": "6017000000", "capitalLeaseObligations": "1444000000", "otherCurrentLiabilities": "786000000", "totalCurrentLiabilities": "2862000000", "otherNonCurrentLiabilities": "341000000", "totalNonCurrentLiabilities": "6061000000", "cashAndShortTermInvestments": "234000000", "commonStockSharesOutstanding": "263900000", "intangibleAssetsExcludingGoodwill": "1150000000", "cashAndCashEquivalentsAtCarryingValue": "234000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "693000000", "profitLoss": "None", "dividendPayout": "318000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-253000000", "operatingCashflow": "1121000000", "capitalExpenditures": "311000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-746000000", "cashflowFromInvestment": "-406000000", "stockBasedCompensation": "30000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "318000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-360000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "406000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:26.243467+00:00", "is_restated": false, "income_statement": { "revenue": 13866000000, "cost_of_revenue": 8291000000, "gross_profit": 5575000000, "ebit": 1449000000, "ebitda": 1768000000, "pretax_income": 1250000000, "tax_provision": 306000000, "net_income": 936000000, "net_income_to_common": 936000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 299000000, "total_current_assets": 4868000000, "total_assets": 15079000000, "short_term_debt": 820000000, "long_term_debt": 3655000000, "total_debt": 4475000000, "total_liabilities": 8898000000, "total_equity": 6167000000, "shares_outstanding": 268300000, "goodwill_and_intangibles": 6913000000 }, "cash_flow": { "operating_cash_flow": 1356000000, "capital_expenditure": 358000000, "free_cash_flow": 1714000000, "dividends_paid": 302000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112294, "ticker_id": 6954, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:26.243467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1449000000", "ebitda": "1768000000", "netIncome": "936000000", "grossProfit": "5575000000", "depreciation": "None", "totalRevenue": "13866000000", "costOfRevenue": "8291000000", "interestIncome": "44000000", "incomeBeforeTax": "1250000000", "interestExpense": "214000000", "operatingIncome": "1357000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "306000000", "reportedCurrency": "USD", "netInterestIncome": "-170000000", "nonInterestIncome": "None", "operatingExpenses": "4218000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8291000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "319000000", "sellingGeneralAndAdministrative": "3870000000", "netIncomeFromContinuingOperations": "944000000" }, "balance": { "goodwill": "5600000000", "inventory": "3121000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "15079000000", "longTermDebt": "3655000000", "shortTermDebt": "820000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1313000000", "reportedCurrency": "USD", "retainedEarnings": "7290000000", "totalLiabilities": "8898000000", "otherCurrentAssets": "283000000", "totalCurrentAssets": "4868000000", "currentLongTermDebt": "596000000", "longTermInvestments": "159000000", "shortTermInvestments": "None", "currentNetReceivables": "1165000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10211000000", "currentAccountsPayable": "1648000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5638000000", "totalShareholderEquity": "6167000000", "capitalLeaseObligations": "1387000000", "otherCurrentLiabilities": "850000000", "totalCurrentLiabilities": "3318000000", "otherNonCurrentLiabilities": "314000000", "totalNonCurrentLiabilities": "5580000000", "cashAndShortTermInvestments": "299000000", "commonStockSharesOutstanding": "268300000", "intangibleAssetsExcludingGoodwill": "1313000000", "cashAndCashEquivalentsAtCarryingValue": "299000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "938000000", "profitLoss": "None", "dividendPayout": "302000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "71000000", "operatingCashflow": "1356000000", "capitalExpenditures": "358000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1102000000", "cashflowFromInvestment": "-2442000000", "stockBasedCompensation": "40000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "302000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "319000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13866000000, "cost_of_revenue": 8291000000, "gross_profit": 5575000000, "research_and_development": null, "selling_general_admin": 3870000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1449000000, "depreciation_amortisation": 319000000, "ebitda": 1768000000, "interest_expense": 214000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1250000000, "tax_provision": 306000000, "effective_tax_rate": null, "net_income": 936000000, "net_income_continuing_ops": 944000000, "net_income_to_common": 936000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 299000000, "short_term_investments": null, "net_receivables": 1165000000, "inventory": 3121000000, "other_current_assets": null, "total_current_assets": 4868000000, "net_ppe": null, "goodwill": 5600000000, "intangible_assets": 1313000000, "goodwill_and_intangibles": 6913000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10211000000, "total_assets": 15079000000, "short_term_debt": 820000000, "accounts_payable": 1648000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3318000000, "long_term_debt": 3655000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5580000000, "total_liabilities": 8898000000, "total_debt": 4475000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7290000000, "total_equity": 6167000000, "shares_outstanding": 268300000, "operating_cash_flow": 1356000000, "stock_based_compensation": 40000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 358000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2442000000, "dividends_paid": 302000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1102000000, "free_cash_flow": 1714000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1449000000", "ebitda": "1768000000", "netIncome": "936000000", "grossProfit": "5575000000", "depreciation": "None", "totalRevenue": "13866000000", "costOfRevenue": "8291000000", "interestIncome": "44000000", "incomeBeforeTax": "1250000000", "interestExpense": "214000000", "operatingIncome": "1357000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "306000000", "reportedCurrency": "USD", "netInterestIncome": "-170000000", "nonInterestIncome": "None", "operatingExpenses": "4218000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8291000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "319000000", "sellingGeneralAndAdministrative": "3870000000", "netIncomeFromContinuingOperations": "944000000" }, "balance": { "goodwill": "5600000000", "inventory": "3121000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "15079000000", "longTermDebt": "3655000000", "shortTermDebt": "820000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1313000000", "reportedCurrency": "USD", "retainedEarnings": "7290000000", "totalLiabilities": "8898000000", "otherCurrentAssets": "283000000", "totalCurrentAssets": "4868000000", "currentLongTermDebt": "596000000", "longTermInvestments": "159000000", "shortTermInvestments": "None", "currentNetReceivables": "1165000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10211000000", "currentAccountsPayable": "1648000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5638000000", "totalShareholderEquity": "6167000000", "capitalLeaseObligations": "1387000000", "otherCurrentLiabilities": "850000000", "totalCurrentLiabilities": "3318000000", "otherNonCurrentLiabilities": "314000000", "totalNonCurrentLiabilities": "5580000000", "cashAndShortTermInvestments": "299000000", "commonStockSharesOutstanding": "268300000", "intangibleAssetsExcludingGoodwill": "1313000000", "cashAndCashEquivalentsAtCarryingValue": "299000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "938000000", "profitLoss": "None", "dividendPayout": "302000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "71000000", "operatingCashflow": "1356000000", "capitalExpenditures": "358000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1102000000", "cashflowFromInvestment": "-2442000000", "stockBasedCompensation": "40000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "302000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "319000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:26.243467+00:00", "is_restated": false, "income_statement": { "revenue": 12794000000, "cost_of_revenue": 7571000000, "gross_profit": 5223000000, "ebit": 1596000000, "ebitda": 1860000000, "pretax_income": 1529000000, "tax_provision": 385000000, "net_income": 1149000000, "net_income_to_common": 1149000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 278000000, "total_current_assets": 4258000000, "total_assets": 12038000000, "short_term_debt": 222000000, "long_term_debt": 2622000000, "total_debt": 2844000000, "total_liabilities": 6547000000, "total_equity": 5453000000, "shares_outstanding": 278000000, "goodwill_and_intangibles": 4972000000 }, "cash_flow": { "operating_cash_flow": 1250000000, "capital_expenditure": 222000000, "free_cash_flow": 1472000000, "dividends_paid": 284000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112299, "ticker_id": 6954, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:26.243467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1596000000", "ebitda": "1860000000", "netIncome": "1149000000", "grossProfit": "5223000000", "depreciation": "None", "totalRevenue": "12794000000", "costOfRevenue": "7571000000", "interestIncome": "15000000", "incomeBeforeTax": "1529000000", "interestExpense": "78000000", "operatingIncome": "1581000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "385000000", "reportedCurrency": "USD", "netInterestIncome": "-63000000", "nonInterestIncome": "None", "operatingExpenses": "3642000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "26000000", "costofGoodsAndServicesSold": "7571000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "264000000", "sellingGeneralAndAdministrative": "3544000000", "netIncomeFromContinuingOperations": "1144000000" }, "balance": { "goodwill": "4319000000", "inventory": "2752000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "12038000000", "longTermDebt": "2622000000", "shortTermDebt": "222000000", "treasuryStock": "-2389000000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "653000000", "reportedCurrency": "USD", "retainedEarnings": "6656000000", "totalLiabilities": "6547000000", "otherCurrentAssets": "230000000", "totalCurrentAssets": "4258000000", "currentLongTermDebt": "34000000", "longTermInvestments": "141000000", "shortTermInvestments": "None", "currentNetReceivables": "998000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7780000000", "currentAccountsPayable": "1339000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1236000000", "shortLongTermDebtTotal": "3935000000", "totalShareholderEquity": "5453000000", "capitalLeaseObligations": "1279000000", "otherCurrentLiabilities": "710000000", "totalCurrentLiabilities": "2271000000", "otherNonCurrentLiabilities": "283000000", "totalNonCurrentLiabilities": "4276000000", "cashAndShortTermInvestments": "278000000", "commonStockSharesOutstanding": "278000000", "intangibleAssetsExcludingGoodwill": "653000000", "cashAndCashEquivalentsAtCarryingValue": "278000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1150000000", "profitLoss": "None", "dividendPayout": "284000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-342000000", "operatingCashflow": "1250000000", "capitalExpenditures": "222000000", "changeInReceivables": "-16000000", "changeInExchangeRate": "-24000000", "cashflowFromFinancing": "-1394000000", "cashflowFromInvestment": "172000000", "stockBasedCompensation": "38000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "284000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1040000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "264000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12794000000, "cost_of_revenue": 7571000000, "gross_profit": 5223000000, "research_and_development": null, "selling_general_admin": 3544000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1596000000, "depreciation_amortisation": 264000000, "ebitda": 1860000000, "interest_expense": 78000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1529000000, "tax_provision": 385000000, "effective_tax_rate": null, "net_income": 1149000000, "net_income_continuing_ops": 1144000000, "net_income_to_common": 1149000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 278000000, "short_term_investments": null, "net_receivables": 998000000, "inventory": 2752000000, "other_current_assets": null, "total_current_assets": 4258000000, "net_ppe": null, "goodwill": 4319000000, "intangible_assets": 653000000, "goodwill_and_intangibles": 4972000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7780000000, "total_assets": 12038000000, "short_term_debt": 222000000, "accounts_payable": 1339000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2271000000, "long_term_debt": 2622000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4276000000, "total_liabilities": 6547000000, "total_debt": 2844000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6656000000, "total_equity": 5453000000, "shares_outstanding": 278000000, "operating_cash_flow": 1250000000, "stock_based_compensation": 38000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 222000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 172000000, "dividends_paid": 284000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1394000000, "free_cash_flow": 1472000000, "net_change_in_cash": 4000000 }, "raw_data": { "income": { "ebit": "1596000000", "ebitda": "1860000000", "netIncome": "1149000000", "grossProfit": "5223000000", "depreciation": "None", "totalRevenue": "12794000000", "costOfRevenue": "7571000000", "interestIncome": "15000000", "incomeBeforeTax": "1529000000", "interestExpense": "78000000", "operatingIncome": "1581000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "385000000", "reportedCurrency": "USD", "netInterestIncome": "-63000000", "nonInterestIncome": "None", "operatingExpenses": "3642000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "26000000", "costofGoodsAndServicesSold": "7571000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "264000000", "sellingGeneralAndAdministrative": "3544000000", "netIncomeFromContinuingOperations": "1144000000" }, "balance": { "goodwill": "4319000000", "inventory": "2752000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "12038000000", "longTermDebt": "2622000000", "shortTermDebt": "222000000", "treasuryStock": "-2389000000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "653000000", "reportedCurrency": "USD", "retainedEarnings": "6656000000", "totalLiabilities": "6547000000", "otherCurrentAssets": "230000000", "totalCurrentAssets": "4258000000", "currentLongTermDebt": "34000000", "longTermInvestments": "141000000", "shortTermInvestments": "None", "currentNetReceivables": "998000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7780000000", "currentAccountsPayable": "1339000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1236000000", "shortLongTermDebtTotal": "3935000000", "totalShareholderEquity": "5453000000", "capitalLeaseObligations": "1279000000", "otherCurrentLiabilities": "710000000", "totalCurrentLiabilities": "2271000000", "otherNonCurrentLiabilities": "283000000", "totalNonCurrentLiabilities": "4276000000", "cashAndShortTermInvestments": "278000000", "commonStockSharesOutstanding": "278000000", "intangibleAssetsExcludingGoodwill": "653000000", "cashAndCashEquivalentsAtCarryingValue": "278000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1150000000", "profitLoss": "None", "dividendPayout": "284000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-342000000", "operatingCashflow": "1250000000", "capitalExpenditures": "222000000", "changeInReceivables": "-16000000", "changeInExchangeRate": "-24000000", "cashflowFromFinancing": "-1394000000", "cashflowFromInvestment": "172000000", "stockBasedCompensation": "38000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "284000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1040000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "264000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:26.243467+00:00", "is_restated": false, "income_statement": { "revenue": 13089000000, "cost_of_revenue": 7767000000, "gross_profit": 5322000000, "ebit": 1471000000, "ebitda": 1755000000, "pretax_income": 1421591000, "tax_provision": 330591000, "net_income": 1091000000, "net_income_to_common": 1091000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274000000, "total_current_assets": 4254000000, "total_assets": 12606000000, "short_term_debt": 238000000, "long_term_debt": 2777160000, "total_debt": 3015160000, "total_liabilities": 6795000000, "total_equity": 5772000000, "shares_outstanding": 297722000, "goodwill_and_intangibles": 5286000000 }, "cash_flow": { "operating_cash_flow": 1367047000, "capital_expenditure": 293466000, "free_cash_flow": 1660513000, "dividends_paid": 72873000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112304, "ticker_id": 6954, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:26.243467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1471000000", "ebitda": "1755000000", "netIncome": "1091000000", "grossProfit": "5322000000", "depreciation": "None", "totalRevenue": "13089000000", "costOfRevenue": "7767000000", "interestIncome": "20400000", "incomeBeforeTax": "1421591000", "interestExpense": "71429000", "operatingIncome": "1474000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "330591000", "reportedCurrency": "USD", "netInterestIncome": "-51678000", "nonInterestIncome": "None", "operatingExpenses": "3848000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "19773000", "costofGoodsAndServicesSold": "7767000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "284000000", "sellingGeneralAndAdministrative": "3568000000", "netIncomeFromContinuingOperations": "1091476000" }, "balance": { "goodwill": "4540000000", "inventory": "2611000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "12606000000", "longTermDebt": "2777160000", "shortTermDebt": "238000000", "treasuryStock": "-1345949000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "746000000", "reportedCurrency": "USD", "retainedEarnings": "5794000000", "totalLiabilities": "6795000000", "otherCurrentAssets": "296000000", "totalCurrentAssets": "4254000000", "currentLongTermDebt": "34752000", "longTermInvestments": "180705000", "shortTermInvestments": "None", "currentNetReceivables": "1073000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8352000000", "currentAccountsPayable": "1176000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2660064000", "shortLongTermDebtTotal": "4224000000", "totalShareholderEquity": "5772000000", "capitalLeaseObligations": "1412326000", "otherCurrentLiabilities": "751000000", "totalCurrentLiabilities": "2165000000", "otherNonCurrentLiabilities": "364373000", "totalNonCurrentLiabilities": "4630000000", "cashAndShortTermInvestments": "274000000", "commonStockSharesOutstanding": "297722000", "intangibleAssetsExcludingGoodwill": "746000000", "cashAndCashEquivalentsAtCarryingValue": "274000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1092124000", "profitLoss": "None", "dividendPayout": "72873000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-234514000", "operatingCashflow": "1367047000", "capitalExpenditures": "293466000", "changeInReceivables": "16234000", "changeInExchangeRate": "-1174000", "cashflowFromFinancing": "-985135000", "cashflowFromInvestment": "-418758000", "stockBasedCompensation": "33736000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72873000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2772114000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-876844000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "284003000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13089000000, "cost_of_revenue": 7767000000, "gross_profit": 5322000000, "research_and_development": null, "selling_general_admin": 3568000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1471000000, "depreciation_amortisation": 284000000, "ebitda": 1755000000, "interest_expense": 71429000, "interest_income": null, "other_non_operating": null, "pretax_income": 1421591000, "tax_provision": 330591000, "effective_tax_rate": null, "net_income": 1091000000, "net_income_continuing_ops": 1091476000, "net_income_to_common": 1091000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 274000000, "short_term_investments": null, "net_receivables": 1073000000, "inventory": 2611000000, "other_current_assets": null, "total_current_assets": 4254000000, "net_ppe": null, "goodwill": 4540000000, "intangible_assets": 746000000, "goodwill_and_intangibles": 5286000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8352000000, "total_assets": 12606000000, "short_term_debt": 238000000, "accounts_payable": 1176000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2165000000, "long_term_debt": 2777160000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4630000000, "total_liabilities": 6795000000, "total_debt": 3015160000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5794000000, "total_equity": 5772000000, "shares_outstanding": 297722000, "operating_cash_flow": 1367047000, "stock_based_compensation": 33736000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 293466000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -418758000, "dividends_paid": 72873000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -985135000, "free_cash_flow": 1660513000, "net_change_in_cash": -2772114000 }, "raw_data": { "income": { "ebit": "1471000000", "ebitda": "1755000000", "netIncome": "1091000000", "grossProfit": "5322000000", "depreciation": "None", "totalRevenue": "13089000000", "costOfRevenue": "7767000000", "interestIncome": "20400000", "incomeBeforeTax": "1421591000", "interestExpense": "71429000", "operatingIncome": "1474000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "330591000", "reportedCurrency": "USD", "netInterestIncome": "-51678000", "nonInterestIncome": "None", "operatingExpenses": "3848000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "19773000", "costofGoodsAndServicesSold": "7767000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "284000000", "sellingGeneralAndAdministrative": "3568000000", "netIncomeFromContinuingOperations": "1091476000" }, "balance": { "goodwill": "4540000000", "inventory": "2611000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "12606000000", "longTermDebt": "2777160000", "shortTermDebt": "238000000", "treasuryStock": "-1345949000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "746000000", "reportedCurrency": "USD", "retainedEarnings": "5794000000", "totalLiabilities": "6795000000", "otherCurrentAssets": "296000000", "totalCurrentAssets": "4254000000", "currentLongTermDebt": "34752000", "longTermInvestments": "180705000", "shortTermInvestments": "None", "currentNetReceivables": "1073000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8352000000", "currentAccountsPayable": "1176000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2660064000", "shortLongTermDebtTotal": "4224000000", "totalShareholderEquity": "5772000000", "capitalLeaseObligations": "1412326000", "otherCurrentLiabilities": "751000000", "totalCurrentLiabilities": "2165000000", "otherNonCurrentLiabilities": "364373000", "totalNonCurrentLiabilities": "4630000000", "cashAndShortTermInvestments": "274000000", "commonStockSharesOutstanding": "297722000", "intangibleAssetsExcludingGoodwill": "746000000", "cashAndCashEquivalentsAtCarryingValue": "274000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1092124000", "profitLoss": "None", "dividendPayout": "72873000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-234514000", "operatingCashflow": "1367047000", "capitalExpenditures": "293466000", "changeInReceivables": "16234000", "changeInExchangeRate": "-1174000", "cashflowFromFinancing": "-985135000", "cashflowFromInvestment": "-418758000", "stockBasedCompensation": "33736000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72873000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2772114000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-876844000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "284003000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:26.243467+00:00", "is_restated": false, "income_statement": { "revenue": 11628830000, "cost_of_revenue": 7035559000, "gross_profit": 4593271000, "ebit": 1013185000, "ebitda": 1312185000, "pretax_income": 890007000, "tax_provision": 249498000, "net_income": 638423000, "net_income_to_common": 638423000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 312154000, "total_current_assets": 4034032000, "total_assets": 12360533000, "short_term_debt": 280308000, "long_term_debt": 2812641000, "total_debt": 3092949000, "total_liabilities": 6665156000, "total_equity": 5655718000, "shares_outstanding": 305006000, "goodwill_and_intangibles": 5405788000 }, "cash_flow": { "operating_cash_flow": 1443870000, "capital_expenditure": 172695000, "free_cash_flow": 1616565000, "dividends_paid": 72873000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112309, "ticker_id": 6954, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:26.243467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1013185000", "ebitda": "1312185000", "netIncome": "638423000", "grossProfit": "4593271000", "depreciation": "None", "totalRevenue": "11628830000", "costOfRevenue": "7035559000", "interestIncome": "15953000", "incomeBeforeTax": "890007000", "interestExpense": "110812000", "operatingIncome": "985577000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "249498000", "reportedCurrency": "USD", "netInterestIncome": "-87831000", "nonInterestIncome": "None", "operatingExpenses": "3607694000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "8214000", "costofGoodsAndServicesSold": "7035559000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "299000000", "sellingGeneralAndAdministrative": "3266065000", "netIncomeFromContinuingOperations": "640509000" }, "balance": { "goodwill": "4591569000", "inventory": "2414612000", "commonStock": "3208000", "currentDebt": "None", "investments": "None", "totalAssets": "12360533000", "longTermDebt": "2812641000", "shortTermDebt": "280308000", "treasuryStock": "-469105000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "814219000", "reportedCurrency": "USD", "retainedEarnings": "4776040000", "totalLiabilities": "6665156000", "otherCurrentAssets": "233877000", "totalCurrentAssets": "4034032000", "currentLongTermDebt": "58497000", "longTermInvestments": "155224000", "shortTermInvestments": "155224000", "currentNetReceivables": "1073389000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8326501000", "currentAccountsPayable": "932406000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1248703000", "shortLongTermDebtTotal": "4290912000", "totalShareholderEquity": "5655718000", "capitalLeaseObligations": "1419774000", "otherCurrentLiabilities": "775777000", "totalCurrentLiabilities": "1988491000", "otherNonCurrentLiabilities": "374640000", "totalNonCurrentLiabilities": "4676665000", "cashAndShortTermInvestments": "312154000", "commonStockSharesOutstanding": "305006000", "intangibleAssetsExcludingGoodwill": "814219000", "cashAndCashEquivalentsAtCarryingValue": "312154000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "640414000", "profitLoss": "None", "dividendPayout": "72873000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "433072000", "operatingCashflow": "1443870000", "capitalExpenditures": "172695000", "changeInReceivables": "-93588000", "changeInExchangeRate": "11865000", "cashflowFromFinancing": "-1512551000", "cashflowFromInvestment": "-165887000", "stockBasedCompensation": "29000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72873000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3110443000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-117292000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "299497000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11628830000, "cost_of_revenue": 7035559000, "gross_profit": 4593271000, "research_and_development": null, "selling_general_admin": 3266065000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1013185000, "depreciation_amortisation": 299000000, "ebitda": 1312185000, "interest_expense": 110812000, "interest_income": null, "other_non_operating": null, "pretax_income": 890007000, "tax_provision": 249498000, "effective_tax_rate": null, "net_income": 638423000, "net_income_continuing_ops": 640509000, "net_income_to_common": 638423000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 312154000, "short_term_investments": 155224000, "net_receivables": 1073389000, "inventory": 2414612000, "other_current_assets": null, "total_current_assets": 4034032000, "net_ppe": null, "goodwill": 4591569000, "intangible_assets": 814219000, "goodwill_and_intangibles": 5405788000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8326501000, "total_assets": 12360533000, "short_term_debt": 280308000, "accounts_payable": 932406000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1988491000, "long_term_debt": 2812641000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4676665000, "total_liabilities": 6665156000, "total_debt": 3092949000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4776040000, "total_equity": 5655718000, "shares_outstanding": 305006000, "operating_cash_flow": 1443870000, "stock_based_compensation": 29000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 172695000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -165887000, "dividends_paid": 72873000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1512551000, "free_cash_flow": 1616565000, "net_change_in_cash": -3110443000 }, "raw_data": { "income": { "ebit": "1013185000", "ebitda": "1312185000", "netIncome": "638423000", "grossProfit": "4593271000", "depreciation": "None", "totalRevenue": "11628830000", "costOfRevenue": "7035559000", "interestIncome": "15953000", "incomeBeforeTax": "890007000", "interestExpense": "110812000", "operatingIncome": "985577000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "249498000", "reportedCurrency": "USD", "netInterestIncome": "-87831000", "nonInterestIncome": "None", "operatingExpenses": "3607694000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "8214000", "costofGoodsAndServicesSold": "7035559000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "299000000", "sellingGeneralAndAdministrative": "3266065000", "netIncomeFromContinuingOperations": "640509000" }, "balance": { "goodwill": "4591569000", "inventory": "2414612000", "commonStock": "3208000", "currentDebt": "None", "investments": "None", "totalAssets": "12360533000", "longTermDebt": "2812641000", "shortTermDebt": "280308000", "treasuryStock": "-469105000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "814219000", "reportedCurrency": "USD", "retainedEarnings": "4776040000", "totalLiabilities": "6665156000", "otherCurrentAssets": "233877000", "totalCurrentAssets": "4034032000", "currentLongTermDebt": "58497000", "longTermInvestments": "155224000", "shortTermInvestments": "155224000", "currentNetReceivables": "1073389000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8326501000", "currentAccountsPayable": "932406000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1248703000", "shortLongTermDebtTotal": "4290912000", "totalShareholderEquity": "5655718000", "capitalLeaseObligations": "1419774000", "otherCurrentLiabilities": "775777000", "totalCurrentLiabilities": "1988491000", "otherNonCurrentLiabilities": "374640000", "totalNonCurrentLiabilities": "4676665000", "cashAndShortTermInvestments": "312154000", "commonStockSharesOutstanding": "305006000", "intangibleAssetsExcludingGoodwill": "814219000", "cashAndCashEquivalentsAtCarryingValue": "312154000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "640414000", "profitLoss": "None", "dividendPayout": "72873000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "433072000", "operatingCashflow": "1443870000", "capitalExpenditures": "172695000", "changeInReceivables": "-93588000", "changeInExchangeRate": "11865000", "cashflowFromFinancing": "-1512551000", "cashflowFromInvestment": "-165887000", "stockBasedCompensation": "29000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72873000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3110443000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-117292000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "299497000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:26.243467+00:00", "is_restated": false, "income_statement": { "revenue": 12506109000, "cost_of_revenue": 7654315000, "gross_profit": 4851794000, "ebit": 907860000, "ebitda": 1222266000, "pretax_income": 758745000, "tax_provision": 215330000, "net_income": 541260000, "net_income_to_common": 541260000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 523020000, "total_current_assets": 4687819000, "total_assets": 12779956000, "short_term_debt": 547894000, "long_term_debt": 3715389000, "total_debt": 4263283000, "total_liabilities": 7731376000, "total_equity": 5008876000, "shares_outstanding": 310969000, "goodwill_and_intangibles": 5256873000 }, "cash_flow": { "operating_cash_flow": 1064033000, "capital_expenditure": 265730000, "free_cash_flow": 1329763000, "dividends_paid": 72873000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112314, "ticker_id": 6954, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:26.243467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "907860000", "ebitda": "1222266000", "netIncome": "541260000", "grossProfit": "4851794000", "depreciation": "None", "totalRevenue": "12506109000", "costOfRevenue": "7654315000", "interestIncome": "32755000", "incomeBeforeTax": "758745000", "interestExpense": "160170000", "operatingIncome": "896643000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "215330000", "reportedCurrency": "USD", "netInterestIncome": "-105749000", "nonInterestIncome": "None", "operatingExpenses": "3955151000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "606000", "costofGoodsAndServicesSold": "7654315000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "314406000", "sellingGeneralAndAdministrative": "3580300000", "netIncomeFromContinuingOperations": "543415000" }, "balance": { "goodwill": "4406535000", "inventory": "2772777000", "commonStock": "3199000", "currentDebt": "None", "investments": "None", "totalAssets": "12779956000", "longTermDebt": "3715389000", "shortTermDebt": "547894000", "treasuryStock": "-351813000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "850338000", "reportedCurrency": "USD", "retainedEarnings": "4140136000", "totalLiabilities": "7731376000", "otherCurrentAssets": "260890000", "totalCurrentAssets": "4687819000", "currentLongTermDebt": "326367000", "longTermInvestments": "139243000", "shortTermInvestments": "None", "currentNetReceivables": "1131132000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8092137000", "currentAccountsPayable": "942795000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1234400000", "shortLongTermDebtTotal": "5400880000", "totalShareholderEquity": "5008876000", "capitalLeaseObligations": "1359124000", "otherCurrentLiabilities": "687823000", "totalCurrentLiabilities": "2178512000", "otherNonCurrentLiabilities": "365672000", "totalNonCurrentLiabilities": "5552864000", "cashAndShortTermInvestments": "523020000", "commonStockSharesOutstanding": "310969000", "intangibleAssetsExcludingGoodwill": "850338000", "cashAndCashEquivalentsAtCarryingValue": "523020000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "545034000", "profitLoss": "None", "dividendPayout": "72873000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "15460000", "operatingCashflow": "1064033000", "capitalExpenditures": "265730000", "changeInReceivables": "26419000", "changeInExchangeRate": "-904000", "cashflowFromFinancing": "-600669000", "cashflowFromInvestment": "-264853000", "stockBasedCompensation": "27695000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72873000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "197607000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-291813000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "314406000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12506109000, "cost_of_revenue": 7654315000, "gross_profit": 4851794000, "research_and_development": null, "selling_general_admin": 3580300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 907860000, "depreciation_amortisation": 314406000, "ebitda": 1222266000, "interest_expense": 160170000, "interest_income": null, "other_non_operating": null, "pretax_income": 758745000, "tax_provision": 215330000, "effective_tax_rate": null, "net_income": 541260000, "net_income_continuing_ops": 543415000, "net_income_to_common": 541260000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 523020000, "short_term_investments": null, "net_receivables": 1131132000, "inventory": 2772777000, "other_current_assets": null, "total_current_assets": 4687819000, "net_ppe": null, "goodwill": 4406535000, "intangible_assets": 850338000, "goodwill_and_intangibles": 5256873000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8092137000, "total_assets": 12779956000, "short_term_debt": 547894000, "accounts_payable": 942795000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2178512000, "long_term_debt": 3715389000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5552864000, "total_liabilities": 7731376000, "total_debt": 4263283000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4140136000, "total_equity": 5008876000, "shares_outstanding": 310969000, "operating_cash_flow": 1064033000, "stock_based_compensation": 27695000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 265730000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -264853000, "dividends_paid": 72873000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -600669000, "free_cash_flow": 1329763000, "net_change_in_cash": 197607000 }, "raw_data": { "income": { "ebit": "907860000", "ebitda": "1222266000", "netIncome": "541260000", "grossProfit": "4851794000", "depreciation": "None", "totalRevenue": "12506109000", "costOfRevenue": "7654315000", "interestIncome": "32755000", "incomeBeforeTax": "758745000", "interestExpense": "160170000", "operatingIncome": "896643000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "215330000", "reportedCurrency": "USD", "netInterestIncome": "-105749000", "nonInterestIncome": "None", "operatingExpenses": "3955151000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "606000", "costofGoodsAndServicesSold": "7654315000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "314406000", "sellingGeneralAndAdministrative": "3580300000", "netIncomeFromContinuingOperations": "543415000" }, "balance": { "goodwill": "4406535000", "inventory": "2772777000", "commonStock": "3199000", "currentDebt": "None", "investments": "None", "totalAssets": "12779956000", "longTermDebt": "3715389000", "shortTermDebt": "547894000", "treasuryStock": "-351813000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "850338000", "reportedCurrency": "USD", "retainedEarnings": "4140136000", "totalLiabilities": "7731376000", "otherCurrentAssets": "260890000", "totalCurrentAssets": "4687819000", "currentLongTermDebt": "326367000", "longTermInvestments": "139243000", "shortTermInvestments": "None", "currentNetReceivables": "1131132000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8092137000", "currentAccountsPayable": "942795000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1234400000", "shortLongTermDebtTotal": "5400880000", "totalShareholderEquity": "5008876000", "capitalLeaseObligations": "1359124000", "otherCurrentLiabilities": "687823000", "totalCurrentLiabilities": "2178512000", "otherNonCurrentLiabilities": "365672000", "totalNonCurrentLiabilities": "5552864000", "cashAndShortTermInvestments": "523020000", "commonStockSharesOutstanding": "310969000", "intangibleAssetsExcludingGoodwill": "850338000", "cashAndCashEquivalentsAtCarryingValue": "523020000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "545034000", "profitLoss": "None", "dividendPayout": "72873000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "15460000", "operatingCashflow": "1064033000", "capitalExpenditures": "265730000", "changeInReceivables": "26419000", "changeInExchangeRate": "-904000", "cashflowFromFinancing": "-600669000", "cashflowFromInvestment": "-264853000", "stockBasedCompensation": "27695000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72873000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "197607000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-291813000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "314406000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:26.243467+00:00", "is_restated": false, "income_statement": { "revenue": 11876674000, "cost_of_revenue": 7301817000, "gross_profit": 4574857000, "ebit": 873221000, "ebitda": 1167298000, "pretax_income": 678960000, "tax_provision": 191395000, "net_income": 480118000, "net_income_to_common": 480118000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 331761000, "total_current_assets": 4520949000, "total_assets": 11393402000, "short_term_debt": 121826000, "long_term_debt": 4188674000, "total_debt": 4310500000, "total_liabilities": 6554650000, "total_equity": 4782298000, "shares_outstanding": 315849000, "goodwill_and_intangibles": 5310210000 }, "cash_flow": { "operating_cash_flow": 710739000, "capital_expenditure": 250027000, "free_cash_flow": 960766000, "dividends_paid": 72873000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112319, "ticker_id": 6954, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:26.243467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "873221000", "ebitda": "1167298000", "netIncome": "480118000", "grossProfit": "4574857000", "depreciation": "None", "totalRevenue": "11876674000", "costOfRevenue": "7301817000", "interestIncome": "6499000", "incomeBeforeTax": "678960000", "interestExpense": "162377000", "operatingIncome": "882241000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "191395000", "reportedCurrency": "USD", "netInterestIncome": "-139878000", "nonInterestIncome": "None", "operatingExpenses": "3692616000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-56904000", "costofGoodsAndServicesSold": "7301817000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "294077000", "sellingGeneralAndAdministrative": "3352731000", "netIncomeFromContinuingOperations": "487565000" }, "balance": { "goodwill": "4381458000", "inventory": "2836075000", "commonStock": "3184000", "currentDebt": "None", "investments": "None", "totalAssets": "11393402000", "longTermDebt": "4188674000", "shortTermDebt": "121826000", "treasuryStock": "-60000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "928752000", "reportedCurrency": "USD", "retainedEarnings": "3598876000", "totalLiabilities": "6554650000", "otherCurrentAssets": "199030000", "totalCurrentAssets": "4520949000", "currentLongTermDebt": "121826000", "longTermInvestments": "179169000", "shortTermInvestments": "None", "currentNetReceivables": "1154083000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6872453000", "currentAccountsPayable": "942398000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1220162000", "shortLongTermDebtTotal": "4310500000", "totalShareholderEquity": "4782298000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "626124000", "totalCurrentLiabilities": "1690348000", "otherNonCurrentLiabilities": "364194000", "totalNonCurrentLiabilities": "4864302000", "cashAndShortTermInvestments": "331761000", "commonStockSharesOutstanding": "315849000", "intangibleAssetsExcludingGoodwill": "928752000", "cashAndCashEquivalentsAtCarryingValue": "331761000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "483168000", "profitLoss": "None", "dividendPayout": "72873000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-127153000", "operatingCashflow": "710739000", "capitalExpenditures": "250027000", "changeInReceivables": "241000", "changeInExchangeRate": "-77311000", "cashflowFromFinancing": "882995000", "cashflowFromInvestment": "-1458939000", "stockBasedCompensation": "22760000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72873000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "57484000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "294077000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11876674000, "cost_of_revenue": 7301817000, "gross_profit": 4574857000, "research_and_development": 0, "selling_general_admin": 3352731000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 873221000, "depreciation_amortisation": 294077000, "ebitda": 1167298000, "interest_expense": 162377000, "interest_income": null, "other_non_operating": null, "pretax_income": 678960000, "tax_provision": 191395000, "effective_tax_rate": null, "net_income": 480118000, "net_income_continuing_ops": 487565000, "net_income_to_common": 480118000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 331761000, "short_term_investments": null, "net_receivables": 1154083000, "inventory": 2836075000, "other_current_assets": null, "total_current_assets": 4520949000, "net_ppe": null, "goodwill": 4381458000, "intangible_assets": 928752000, "goodwill_and_intangibles": 5310210000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6872453000, "total_assets": 11393402000, "short_term_debt": 121826000, "accounts_payable": 942398000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1690348000, "long_term_debt": 4188674000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4864302000, "total_liabilities": 6554650000, "total_debt": 4310500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3598876000, "total_equity": 4782298000, "shares_outstanding": 315849000, "operating_cash_flow": 710739000, "stock_based_compensation": 22760000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 250027000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1458939000, "dividends_paid": 72873000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 882995000, "free_cash_flow": 960766000, "net_change_in_cash": 57484000 }, "raw_data": { "income": { "ebit": "873221000", "ebitda": "1167298000", "netIncome": "480118000", "grossProfit": "4574857000", "depreciation": "None", "totalRevenue": "11876674000", "costOfRevenue": "7301817000", "interestIncome": "6499000", "incomeBeforeTax": "678960000", "interestExpense": "162377000", "operatingIncome": "882241000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "191395000", "reportedCurrency": "USD", "netInterestIncome": "-139878000", "nonInterestIncome": "None", "operatingExpenses": "3692616000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-56904000", "costofGoodsAndServicesSold": "7301817000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "294077000", "sellingGeneralAndAdministrative": "3352731000", "netIncomeFromContinuingOperations": "487565000" }, "balance": { "goodwill": "4381458000", "inventory": "2836075000", "commonStock": "3184000", "currentDebt": "None", "investments": "None", "totalAssets": "11393402000", "longTermDebt": "4188674000", "shortTermDebt": "121826000", "treasuryStock": "-60000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "928752000", "reportedCurrency": "USD", "retainedEarnings": "3598876000", "totalLiabilities": "6554650000", "otherCurrentAssets": "199030000", "totalCurrentAssets": "4520949000", "currentLongTermDebt": "121826000", "longTermInvestments": "179169000", "shortTermInvestments": "None", "currentNetReceivables": "1154083000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6872453000", "currentAccountsPayable": "942398000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1220162000", "shortLongTermDebtTotal": "4310500000", "totalShareholderEquity": "4782298000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "626124000", "totalCurrentLiabilities": "1690348000", "otherNonCurrentLiabilities": "364194000", "totalNonCurrentLiabilities": "4864302000", "cashAndShortTermInvestments": "331761000", "commonStockSharesOutstanding": "315849000", "intangibleAssetsExcludingGoodwill": "928752000", "cashAndCashEquivalentsAtCarryingValue": "331761000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "483168000", "profitLoss": "None", "dividendPayout": "72873000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-127153000", "operatingCashflow": "710739000", "capitalExpenditures": "250027000", "changeInReceivables": "241000", "changeInExchangeRate": "-77311000", "cashflowFromFinancing": "882995000", "cashflowFromInvestment": "-1458939000", "stockBasedCompensation": "22760000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72873000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "57484000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "294077000", "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": "2026-06-06T21:51:26.243467+00:00", "is_restated": false, "income_statement": { "revenue": 3469000000, "cost_of_revenue": 2138000000, "gross_profit": 1331000000, "ebit": 217000000, "ebitda": 316000000, "pretax_income": 167000000, "tax_provision": 44000000, "net_income": 79000000, "net_income_to_common": 79000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 335000000, "total_current_assets": 5475000000, "total_assets": 15139000000, "short_term_debt": 786000000, "long_term_debt": 3313000000, "total_debt": 4099000000, "total_liabilities": 8649000000, "total_equity": 6466000000, "shares_outstanding": 255900000, "goodwill_and_intangibles": 6398000000 }, "cash_flow": { "operating_cash_flow": -56000000, "capital_expenditure": 40000000, "free_cash_flow": -16000000, "dividends_paid": 77000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112282, "ticker_id": 6954, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:26.243467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "217000000", "ebitda": "316000000", "netIncome": "79000000", "grossProfit": "1331000000", "depreciation": "None", "totalRevenue": "3469000000", "costOfRevenue": "2138000000", "interestIncome": "3000000", "incomeBeforeTax": "167000000", "interestExpense": "53000000", "operatingIncome": "217000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "44000000", "reportedCurrency": "USD", "netInterestIncome": "-50000000", "nonInterestIncome": "None", "operatingExpenses": "1114000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2138000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99000000", "sellingGeneralAndAdministrative": "994000000", "netIncomeFromContinuingOperations": "77000000" }, "balance": { "goodwill": "5366000000", "inventory": "3354000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "15139000000", "longTermDebt": "3313000000", "shortTermDebt": "786000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1032000000", "reportedCurrency": "USD", "retainedEarnings": "7960000000", "totalLiabilities": "8649000000", "otherCurrentAssets": "330000000", "totalCurrentAssets": "5475000000", "currentLongTermDebt": "532000000", "longTermInvestments": "125000000", "shortTermInvestments": "None", "currentNetReceivables": "1456000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9664000000", "currentAccountsPayable": "1937000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5236000000", "totalShareholderEquity": "6466000000", "capitalLeaseObligations": "1391000000", "otherCurrentLiabilities": "824000000", "totalCurrentLiabilities": "3547000000", "otherNonCurrentLiabilities": "327000000", "totalNonCurrentLiabilities": "5102000000", "cashAndShortTermInvestments": "335000000", "commonStockSharesOutstanding": "255900000", "intangibleAssetsExcludingGoodwill": "1032000000", "cashAndCashEquivalentsAtCarryingValue": "335000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79000000", "profitLoss": "None", "dividendPayout": "77000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "42000000", "operatingCashflow": "-56000000", "capitalExpenditures": "40000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "111000000", "cashflowFromInvestment": "-42000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3469000000, "cost_of_revenue": 2138000000, "gross_profit": 1331000000, "research_and_development": null, "selling_general_admin": 994000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 217000000, "depreciation_amortisation": 99000000, "ebitda": 316000000, "interest_expense": 53000000, "interest_income": null, "other_non_operating": null, "pretax_income": 167000000, "tax_provision": 44000000, "effective_tax_rate": null, "net_income": 79000000, "net_income_continuing_ops": 77000000, "net_income_to_common": 79000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 335000000, "short_term_investments": null, "net_receivables": 1456000000, "inventory": 3354000000, "other_current_assets": null, "total_current_assets": 5475000000, "net_ppe": null, "goodwill": 5366000000, "intangible_assets": 1032000000, "goodwill_and_intangibles": 6398000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9664000000, "total_assets": 15139000000, "short_term_debt": 786000000, "accounts_payable": 1937000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3547000000, "long_term_debt": 3313000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5102000000, "total_liabilities": 8649000000, "total_debt": 4099000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7960000000, "total_equity": 6466000000, "shares_outstanding": 255900000, "operating_cash_flow": -56000000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42000000, "dividends_paid": 77000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 111000000, "free_cash_flow": -16000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "217000000", "ebitda": "316000000", "netIncome": "79000000", "grossProfit": "1331000000", "depreciation": "None", "totalRevenue": "3469000000", "costOfRevenue": "2138000000", "interestIncome": "3000000", "incomeBeforeTax": "167000000", "interestExpense": "53000000", "operatingIncome": "217000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "44000000", "reportedCurrency": "USD", "netInterestIncome": "-50000000", "nonInterestIncome": "None", "operatingExpenses": "1114000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2138000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99000000", "sellingGeneralAndAdministrative": "994000000", "netIncomeFromContinuingOperations": "77000000" }, "balance": { "goodwill": "5366000000", "inventory": "3354000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "15139000000", "longTermDebt": "3313000000", "shortTermDebt": "786000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1032000000", "reportedCurrency": "USD", "retainedEarnings": "7960000000", "totalLiabilities": "8649000000", "otherCurrentAssets": "330000000", "totalCurrentAssets": "5475000000", "currentLongTermDebt": "532000000", "longTermInvestments": "125000000", "shortTermInvestments": "None", "currentNetReceivables": "1456000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9664000000", "currentAccountsPayable": "1937000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5236000000", "totalShareholderEquity": "6466000000", "capitalLeaseObligations": "1391000000", "otherCurrentLiabilities": "824000000", "totalCurrentLiabilities": "3547000000", "otherNonCurrentLiabilities": "327000000", "totalNonCurrentLiabilities": "5102000000", "cashAndShortTermInvestments": "335000000", "commonStockSharesOutstanding": "255900000", "intangibleAssetsExcludingGoodwill": "1032000000", "cashAndCashEquivalentsAtCarryingValue": "335000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79000000", "profitLoss": "None", "dividendPayout": "77000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "42000000", "operatingCashflow": "-56000000", "capitalExpenditures": "40000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "111000000", "cashflowFromInvestment": "-42000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99000000", "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": "2026-06-06T21:51:26.243467+00:00", "is_restated": false, "income_statement": { "revenue": 3312000000, "cost_of_revenue": 2150000000, "gross_profit": 1162000000, "ebit": 150000000, "ebitda": 256000000, "pretax_income": 106000000, "tax_provision": 31000000, "net_income": 66000000, "net_income_to_common": 66000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 319000000, "total_current_assets": 5248000000, "total_assets": 15137000000, "short_term_debt": 285000000, "long_term_debt": 3631000000, "total_debt": 3916000000, "total_liabilities": 8600000000, "total_equity": 6537000000, "shares_outstanding": 256000000, "goodwill_and_intangibles": 6486000000 }, "cash_flow": { "operating_cash_flow": 330000000, "capital_expenditure": 56000000, "free_cash_flow": 386000000, "dividends_paid": 76000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112283, "ticker_id": 6954, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:26.243467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "150000000", "ebitda": "256000000", "netIncome": "66000000", "grossProfit": "1162000000", "depreciation": "None", "totalRevenue": "3312000000", "costOfRevenue": "2150000000", "interestIncome": "6000000", "incomeBeforeTax": "106000000", "interestExpense": "44000000", "operatingIncome": "214000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "31000000", "reportedCurrency": "USD", "netInterestIncome": "-48000000", "nonInterestIncome": "None", "operatingExpenses": "948000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2150000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106000000", "sellingGeneralAndAdministrative": "948000000", "netIncomeFromContinuingOperations": "75000000" }, "balance": { "goodwill": "5414000000", "inventory": "3426000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "15137000000", "longTermDebt": "3631000000", "shortTermDebt": "285000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1072000000", "reportedCurrency": "USD", "retainedEarnings": "7958000000", "totalLiabilities": "8600000000", "otherCurrentAssets": "299000000", "totalCurrentAssets": "5248000000", "currentLongTermDebt": "32000000", "longTermInvestments": "170000000", "shortTermInvestments": "None", "currentNetReceivables": "1204000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9889000000", "currentAccountsPayable": "2108000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5061000000", "totalShareholderEquity": "6537000000", "capitalLeaseObligations": "1398000000", "otherCurrentLiabilities": "744000000", "totalCurrentLiabilities": "3137000000", "otherNonCurrentLiabilities": "332000000", "totalNonCurrentLiabilities": "5463000000", "cashAndShortTermInvestments": "319000000", "commonStockSharesOutstanding": "256000000", "intangibleAssetsExcludingGoodwill": "1072000000", "cashAndCashEquivalentsAtCarryingValue": "319000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75000000", "profitLoss": "None", "dividendPayout": "76000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-103000000", "operatingCashflow": "330000000", "capitalExpenditures": "56000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-629000000", "cashflowFromInvestment": "329000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3312000000, "cost_of_revenue": 2150000000, "gross_profit": 1162000000, "research_and_development": null, "selling_general_admin": 948000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 150000000, "depreciation_amortisation": 106000000, "ebitda": 256000000, "interest_expense": 44000000, "interest_income": null, "other_non_operating": null, "pretax_income": 106000000, "tax_provision": 31000000, "effective_tax_rate": null, "net_income": 66000000, "net_income_continuing_ops": 75000000, "net_income_to_common": 66000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 319000000, "short_term_investments": null, "net_receivables": 1204000000, "inventory": 3426000000, "other_current_assets": null, "total_current_assets": 5248000000, "net_ppe": null, "goodwill": 5414000000, "intangible_assets": 1072000000, "goodwill_and_intangibles": 6486000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9889000000, "total_assets": 15137000000, "short_term_debt": 285000000, "accounts_payable": 2108000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3137000000, "long_term_debt": 3631000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5463000000, "total_liabilities": 8600000000, "total_debt": 3916000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7958000000, "total_equity": 6537000000, "shares_outstanding": 256000000, "operating_cash_flow": 330000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 329000000, "dividends_paid": 76000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -629000000, "free_cash_flow": 386000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "150000000", "ebitda": "256000000", "netIncome": "66000000", "grossProfit": "1162000000", "depreciation": "None", "totalRevenue": "3312000000", "costOfRevenue": "2150000000", "interestIncome": "6000000", "incomeBeforeTax": "106000000", "interestExpense": "44000000", "operatingIncome": "214000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "31000000", "reportedCurrency": "USD", "netInterestIncome": "-48000000", "nonInterestIncome": "None", "operatingExpenses": "948000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2150000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106000000", "sellingGeneralAndAdministrative": "948000000", "netIncomeFromContinuingOperations": "75000000" }, "balance": { "goodwill": "5414000000", "inventory": "3426000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "15137000000", "longTermDebt": "3631000000", "shortTermDebt": "285000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1072000000", "reportedCurrency": "USD", "retainedEarnings": "7958000000", "totalLiabilities": "8600000000", "otherCurrentAssets": "299000000", "totalCurrentAssets": "5248000000", "currentLongTermDebt": "32000000", "longTermInvestments": "170000000", "shortTermInvestments": "None", "currentNetReceivables": "1204000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9889000000", "currentAccountsPayable": "2108000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5061000000", "totalShareholderEquity": "6537000000", "capitalLeaseObligations": "1398000000", "otherCurrentLiabilities": "744000000", "totalCurrentLiabilities": "3137000000", "otherNonCurrentLiabilities": "332000000", "totalNonCurrentLiabilities": "5463000000", "cashAndShortTermInvestments": "319000000", "commonStockSharesOutstanding": "256000000", "intangibleAssetsExcludingGoodwill": "1072000000", "cashAndCashEquivalentsAtCarryingValue": "319000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75000000", "profitLoss": "None", "dividendPayout": "76000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-103000000", "operatingCashflow": "330000000", "capitalExpenditures": "56000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-629000000", "cashflowFromInvestment": "329000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93000000", "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": "2026-06-06T21:51:26.243467+00:00", "is_restated": false, "income_statement": { "revenue": 3499000000, "cost_of_revenue": 2158000000, "gross_profit": 1341000000, "ebit": 278000000, "ebitda": 373000000, "pretax_income": 223000000, "tax_provision": 45000000, "net_income": 180000000, "net_income_to_common": 180000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 289000000, "total_current_assets": 5715000000, "total_assets": 15600000000, "short_term_debt": 775000000, "long_term_debt": 3615000000, "total_debt": 4390000000, "total_liabilities": 9046000000, "total_equity": 6554000000, "shares_outstanding": 257300000, "goodwill_and_intangibles": 6547000000 }, "cash_flow": { "operating_cash_flow": 440000000, "capital_expenditure": 53000000, "free_cash_flow": 493000000, "dividends_paid": 78000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112285, "ticker_id": 6954, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:26.243467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "278000000", "ebitda": "373000000", "netIncome": "180000000", "grossProfit": "1341000000", "depreciation": "None", "totalRevenue": "3499000000", "costOfRevenue": "2158000000", "interestIncome": "4000000", "incomeBeforeTax": "223000000", "interestExpense": "55000000", "operatingIncome": "274000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "45000000", "reportedCurrency": "USD", "netInterestIncome": "-51000000", "nonInterestIncome": "None", "operatingExpenses": "1067000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2158000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95000000", "sellingGeneralAndAdministrative": "958000000", "netIncomeFromContinuingOperations": "178000000" }, "balance": { "goodwill": "5451000000", "inventory": "3316000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "15600000000", "longTermDebt": "3615000000", "shortTermDebt": "775000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1096000000", "reportedCurrency": "USD", "retainedEarnings": "7969000000", "totalLiabilities": "9046000000", "otherCurrentAssets": "711000000", "totalCurrentAssets": "5715000000", "currentLongTermDebt": "537000000", "longTermInvestments": "171000000", "shortTermInvestments": "None", "currentNetReceivables": "1399000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9885000000", "currentAccountsPayable": "1905000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5505000000", "totalShareholderEquity": "6554000000", "capitalLeaseObligations": "1353000000", "otherCurrentLiabilities": "901000000", "totalCurrentLiabilities": "3581000000", "otherNonCurrentLiabilities": "346000000", "totalNonCurrentLiabilities": "5465000000", "cashAndShortTermInvestments": "289000000", "commonStockSharesOutstanding": "257300000", "intangibleAssetsExcludingGoodwill": "1096000000", "cashAndCashEquivalentsAtCarryingValue": "289000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "180000000", "profitLoss": "None", "dividendPayout": "78000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "34000000", "operatingCashflow": "440000000", "capitalExpenditures": "53000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-393000000", "cashflowFromInvestment": "-45000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3499000000, "cost_of_revenue": 2158000000, "gross_profit": 1341000000, "research_and_development": null, "selling_general_admin": 958000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 278000000, "depreciation_amortisation": 95000000, "ebitda": 373000000, "interest_expense": 55000000, "interest_income": null, "other_non_operating": null, "pretax_income": 223000000, "tax_provision": 45000000, "effective_tax_rate": null, "net_income": 180000000, "net_income_continuing_ops": 178000000, "net_income_to_common": 180000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 289000000, "short_term_investments": null, "net_receivables": 1399000000, "inventory": 3316000000, "other_current_assets": null, "total_current_assets": 5715000000, "net_ppe": null, "goodwill": 5451000000, "intangible_assets": 1096000000, "goodwill_and_intangibles": 6547000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9885000000, "total_assets": 15600000000, "short_term_debt": 775000000, "accounts_payable": 1905000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3581000000, "long_term_debt": 3615000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5465000000, "total_liabilities": 9046000000, "total_debt": 4390000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7969000000, "total_equity": 6554000000, "shares_outstanding": 257300000, "operating_cash_flow": 440000000, "stock_based_compensation": 10000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45000000, "dividends_paid": 78000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -393000000, "free_cash_flow": 493000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "278000000", "ebitda": "373000000", "netIncome": "180000000", "grossProfit": "1341000000", "depreciation": "None", "totalRevenue": "3499000000", "costOfRevenue": "2158000000", "interestIncome": "4000000", "incomeBeforeTax": "223000000", "interestExpense": "55000000", "operatingIncome": "274000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "45000000", "reportedCurrency": "USD", "netInterestIncome": "-51000000", "nonInterestIncome": "None", "operatingExpenses": "1067000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2158000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95000000", "sellingGeneralAndAdministrative": "958000000", "netIncomeFromContinuingOperations": "178000000" }, "balance": { "goodwill": "5451000000", "inventory": "3316000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "15600000000", "longTermDebt": "3615000000", "shortTermDebt": "775000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1096000000", "reportedCurrency": "USD", "retainedEarnings": "7969000000", "totalLiabilities": "9046000000", "otherCurrentAssets": "711000000", "totalCurrentAssets": "5715000000", "currentLongTermDebt": "537000000", "longTermInvestments": "171000000", "shortTermInvestments": "None", "currentNetReceivables": "1399000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9885000000", "currentAccountsPayable": "1905000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5505000000", "totalShareholderEquity": "6554000000", "capitalLeaseObligations": "1353000000", "otherCurrentLiabilities": "901000000", "totalCurrentLiabilities": "3581000000", "otherNonCurrentLiabilities": "346000000", "totalNonCurrentLiabilities": "5465000000", "cashAndShortTermInvestments": "289000000", "commonStockSharesOutstanding": "257300000", "intangibleAssetsExcludingGoodwill": "1096000000", "cashAndCashEquivalentsAtCarryingValue": "289000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "180000000", "profitLoss": "None", "dividendPayout": "78000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "34000000", "operatingCashflow": "440000000", "capitalExpenditures": "53000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-393000000", "cashflowFromInvestment": "-45000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107000000", "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": "2026-06-06T21:51:26.243467+00:00", "is_restated": false, "income_statement": { "revenue": 3642000000, "cost_of_revenue": 2230000000, "gross_profit": 1412000000, "ebit": 323000000, "ebitda": 428000000, "pretax_income": 261000000, "tax_provision": 68000000, "net_income": 192000000, "net_income_to_common": 192000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 289000000, "total_current_assets": 5465000000, "total_assets": 15944000000, "short_term_debt": 289000000, "long_term_debt": 4395000000, "total_debt": 4684000000, "total_liabilities": 9401000000, "total_equity": 6518000000, "shares_outstanding": 258900000, "goodwill_and_intangibles": 6904000000 }, "cash_flow": { "operating_cash_flow": 296000000, "capital_expenditure": 53000000, "free_cash_flow": 349000000, "dividends_paid": 78000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112286, "ticker_id": 6954, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:26.243467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "323000000", "ebitda": "428000000", "netIncome": "192000000", "grossProfit": "1412000000", "depreciation": "None", "totalRevenue": "3642000000", "costOfRevenue": "2230000000", "interestIncome": "11000000", "incomeBeforeTax": "261000000", "interestExpense": "63000000", "operatingIncome": "312000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "68000000", "reportedCurrency": "USD", "netInterestIncome": "-52000000", "nonInterestIncome": "None", "operatingExpenses": "1100000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2230000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105000000", "sellingGeneralAndAdministrative": "998000000", "netIncomeFromContinuingOperations": "193000000" }, "balance": { "goodwill": "5756000000", "inventory": "3394000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "15944000000", "longTermDebt": "4395000000", "shortTermDebt": "289000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1148000000", "reportedCurrency": "USD", "retainedEarnings": "7867000000", "totalLiabilities": "9401000000", "otherCurrentAssets": "340000000", "totalCurrentAssets": "5465000000", "currentLongTermDebt": "34000000", "longTermInvestments": "158000000", "shortTermInvestments": "None", "currentNetReceivables": "1442000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10479000000", "currentAccountsPayable": "1891000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5921000000", "totalShareholderEquity": "6518000000", "capitalLeaseObligations": "1492000000", "otherCurrentLiabilities": "832000000", "totalCurrentLiabilities": "3012000000", "otherNonCurrentLiabilities": "345000000", "totalNonCurrentLiabilities": "6389000000", "cashAndShortTermInvestments": "289000000", "commonStockSharesOutstanding": "258900000", "intangibleAssetsExcludingGoodwill": "1148000000", "cashAndCashEquivalentsAtCarryingValue": "289000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "193000000", "profitLoss": "None", "dividendPayout": "78000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "106000000", "operatingCashflow": "296000000", "capitalExpenditures": "53000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-209000000", "cashflowFromInvestment": "-49000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3642000000, "cost_of_revenue": 2230000000, "gross_profit": 1412000000, "research_and_development": null, "selling_general_admin": 998000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 323000000, "depreciation_amortisation": 105000000, "ebitda": 428000000, "interest_expense": 63000000, "interest_income": null, "other_non_operating": null, "pretax_income": 261000000, "tax_provision": 68000000, "effective_tax_rate": null, "net_income": 192000000, "net_income_continuing_ops": 193000000, "net_income_to_common": 192000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 289000000, "short_term_investments": null, "net_receivables": 1442000000, "inventory": 3394000000, "other_current_assets": null, "total_current_assets": 5465000000, "net_ppe": null, "goodwill": 5756000000, "intangible_assets": 1148000000, "goodwill_and_intangibles": 6904000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10479000000, "total_assets": 15944000000, "short_term_debt": 289000000, "accounts_payable": 1891000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3012000000, "long_term_debt": 4395000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6389000000, "total_liabilities": 9401000000, "total_debt": 4684000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7867000000, "total_equity": 6518000000, "shares_outstanding": 258900000, "operating_cash_flow": 296000000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49000000, "dividends_paid": 78000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -209000000, "free_cash_flow": 349000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "323000000", "ebitda": "428000000", "netIncome": "192000000", "grossProfit": "1412000000", "depreciation": "None", "totalRevenue": "3642000000", "costOfRevenue": "2230000000", "interestIncome": "11000000", "incomeBeforeTax": "261000000", "interestExpense": "63000000", "operatingIncome": "312000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "68000000", "reportedCurrency": "USD", "netInterestIncome": "-52000000", "nonInterestIncome": "None", "operatingExpenses": "1100000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2230000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105000000", "sellingGeneralAndAdministrative": "998000000", "netIncomeFromContinuingOperations": "193000000" }, "balance": { "goodwill": "5756000000", "inventory": "3394000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "15944000000", "longTermDebt": "4395000000", "shortTermDebt": "289000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1148000000", "reportedCurrency": "USD", "retainedEarnings": "7867000000", "totalLiabilities": "9401000000", "otherCurrentAssets": "340000000", "totalCurrentAssets": "5465000000", "currentLongTermDebt": "34000000", "longTermInvestments": "158000000", "shortTermInvestments": "None", "currentNetReceivables": "1442000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10479000000", "currentAccountsPayable": "1891000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5921000000", "totalShareholderEquity": "6518000000", "capitalLeaseObligations": "1492000000", "otherCurrentLiabilities": "832000000", "totalCurrentLiabilities": "3012000000", "otherNonCurrentLiabilities": "345000000", "totalNonCurrentLiabilities": "6389000000", "cashAndShortTermInvestments": "289000000", "commonStockSharesOutstanding": "258900000", "intangibleAssetsExcludingGoodwill": "1148000000", "cashAndCashEquivalentsAtCarryingValue": "289000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "193000000", "profitLoss": "None", "dividendPayout": "78000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "106000000", "operatingCashflow": "296000000", "capitalExpenditures": "53000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-209000000", "cashflowFromInvestment": "-49000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105000000", "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": "2026-06-06T21:51:26.243467+00:00", "is_restated": false, "income_statement": { "revenue": 3463000000, "cost_of_revenue": 2086000000, "gross_profit": 1377000000, "ebit": 298000000, "ebitda": 398000000, "pretax_income": 235000000, "tax_provision": 66000000, "net_income": 169000000, "net_income_to_common": 169000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 227000000, "total_current_assets": 5339000000, "total_assets": 15469000000, "short_term_debt": 803000000, "long_term_debt": 3840000000, "total_debt": 4643000000, "total_liabilities": 9280000000, "total_equity": 6174000000, "shares_outstanding": 259600000, "goodwill_and_intangibles": 6674000000 }, "cash_flow": { "operating_cash_flow": -3000000, "capital_expenditure": 54000000, "free_cash_flow": 51000000, "dividends_paid": 78000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112287, "ticker_id": 6954, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:26.243467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "298000000", "ebitda": "398000000", "netIncome": "169000000", "grossProfit": "1377000000", "depreciation": "None", "totalRevenue": "3463000000", "costOfRevenue": "2086000000", "interestIncome": "11000000", "incomeBeforeTax": "235000000", "interestExpense": "62000000", "operatingIncome": "287000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "66000000", "reportedCurrency": "USD", "netInterestIncome": "-51000000", "nonInterestIncome": "None", "operatingExpenses": "1090000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2086000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100000000", "sellingGeneralAndAdministrative": "989000000", "netIncomeFromContinuingOperations": "169000000" }, "balance": { "goodwill": "5538000000", "inventory": "3361000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "15469000000", "longTermDebt": "3840000000", "shortTermDebt": "803000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1136000000", "reportedCurrency": "USD", "retainedEarnings": "7753000000", "totalLiabilities": "9280000000", "otherCurrentAssets": "342000000", "totalCurrentAssets": "5339000000", "currentLongTermDebt": "558000000", "longTermInvestments": "156000000", "shortTermInvestments": "None", "currentNetReceivables": "1409000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10130000000", "currentAccountsPayable": "1853000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5845000000", "totalShareholderEquity": "6174000000", "capitalLeaseObligations": "1447000000", "otherCurrentLiabilities": "860000000", "totalCurrentLiabilities": "3516000000", "otherNonCurrentLiabilities": "323000000", "totalNonCurrentLiabilities": "5764000000", "cashAndShortTermInvestments": "227000000", "commonStockSharesOutstanding": "259600000", "intangibleAssetsExcludingGoodwill": "1136000000", "cashAndCashEquivalentsAtCarryingValue": "227000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "169000000", "profitLoss": "None", "dividendPayout": "78000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-86000000", "operatingCashflow": "-3000000", "capitalExpenditures": "54000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "40000000", "cashflowFromInvestment": "-50000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3463000000, "cost_of_revenue": 2086000000, "gross_profit": 1377000000, "research_and_development": null, "selling_general_admin": 989000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 298000000, "depreciation_amortisation": 100000000, "ebitda": 398000000, "interest_expense": 62000000, "interest_income": null, "other_non_operating": null, "pretax_income": 235000000, "tax_provision": 66000000, "effective_tax_rate": null, "net_income": 169000000, "net_income_continuing_ops": 169000000, "net_income_to_common": 169000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 227000000, "short_term_investments": null, "net_receivables": 1409000000, "inventory": 3361000000, "other_current_assets": null, "total_current_assets": 5339000000, "net_ppe": null, "goodwill": 5538000000, "intangible_assets": 1136000000, "goodwill_and_intangibles": 6674000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10130000000, "total_assets": 15469000000, "short_term_debt": 803000000, "accounts_payable": 1853000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3516000000, "long_term_debt": 3840000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5764000000, "total_liabilities": 9280000000, "total_debt": 4643000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7753000000, "total_equity": 6174000000, "shares_outstanding": 259600000, "operating_cash_flow": -3000000, "stock_based_compensation": 8000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50000000, "dividends_paid": 78000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 40000000, "free_cash_flow": 51000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "298000000", "ebitda": "398000000", "netIncome": "169000000", "grossProfit": "1377000000", "depreciation": "None", "totalRevenue": "3463000000", "costOfRevenue": "2086000000", "interestIncome": "11000000", "incomeBeforeTax": "235000000", "interestExpense": "62000000", "operatingIncome": "287000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "66000000", "reportedCurrency": "USD", "netInterestIncome": "-51000000", "nonInterestIncome": "None", "operatingExpenses": "1090000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2086000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100000000", "sellingGeneralAndAdministrative": "989000000", "netIncomeFromContinuingOperations": "169000000" }, "balance": { "goodwill": "5538000000", "inventory": "3361000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "15469000000", "longTermDebt": "3840000000", "shortTermDebt": "803000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1136000000", "reportedCurrency": "USD", "retainedEarnings": "7753000000", "totalLiabilities": "9280000000", "otherCurrentAssets": "342000000", "totalCurrentAssets": "5339000000", "currentLongTermDebt": "558000000", "longTermInvestments": "156000000", "shortTermInvestments": "None", "currentNetReceivables": "1409000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10130000000", "currentAccountsPayable": "1853000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5845000000", "totalShareholderEquity": "6174000000", "capitalLeaseObligations": "1447000000", "otherCurrentLiabilities": "860000000", "totalCurrentLiabilities": "3516000000", "otherNonCurrentLiabilities": "323000000", "totalNonCurrentLiabilities": "5764000000", "cashAndShortTermInvestments": "227000000", "commonStockSharesOutstanding": "259600000", "intangibleAssetsExcludingGoodwill": "1136000000", "cashAndCashEquivalentsAtCarryingValue": "227000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "169000000", "profitLoss": "None", "dividendPayout": "78000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-86000000", "operatingCashflow": "-3000000", "capitalExpenditures": "54000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "40000000", "cashflowFromInvestment": "-50000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100000000", "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": "2026-06-06T21:51:26.243467+00:00", "is_restated": false, "income_statement": { "revenue": 3357000000, "cost_of_revenue": 2032000000, "gross_profit": 1325000000, "ebit": 275000000, "ebitda": 381000000, "pretax_income": 214000000, "tax_provision": 57000000, "net_income": 156000000, "net_income_to_common": 156000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 234000000, "total_current_assets": 4906000000, "total_assets": 14955000000, "short_term_debt": 275000000, "long_term_debt": 4127000000, "total_debt": 4402000000, "total_liabilities": 8923000000, "total_equity": 6017000000, "shares_outstanding": 259900000, "goodwill_and_intangibles": 6598000000 }, "cash_flow": { "operating_cash_flow": 235000000, "capital_expenditure": 86000000, "free_cash_flow": 321000000, "dividends_paid": 78000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112288, "ticker_id": 6954, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:26.243467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "275000000", "ebitda": "381000000", "netIncome": "156000000", "grossProfit": "1325000000", "depreciation": "None", "totalRevenue": "3357000000", "costOfRevenue": "2032000000", "interestIncome": "4000000", "incomeBeforeTax": "214000000", "interestExpense": "66000000", "operatingIncome": "271000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "57000000", "reportedCurrency": "USD", "netInterestIncome": "-62000000", "nonInterestIncome": "None", "operatingExpenses": "1054000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2032000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106000000", "sellingGeneralAndAdministrative": "925000000", "netIncomeFromContinuingOperations": "157000000" }, "balance": { "goodwill": "5448000000", "inventory": "3220000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "14955000000", "longTermDebt": "4127000000", "shortTermDebt": "275000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1150000000", "reportedCurrency": "USD", "retainedEarnings": "7662000000", "totalLiabilities": "8923000000", "otherCurrentAssets": "330000000", "totalCurrentAssets": "4906000000", "currentLongTermDebt": "38000000", "longTermInvestments": "169000000", "shortTermInvestments": "None", "currentNetReceivables": "1122000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10049000000", "currentAccountsPayable": "1801000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5609000000", "totalShareholderEquity": "6017000000", "capitalLeaseObligations": "1444000000", "otherCurrentLiabilities": "786000000", "totalCurrentLiabilities": "2862000000", "otherNonCurrentLiabilities": "341000000", "totalNonCurrentLiabilities": "6061000000", "cashAndShortTermInvestments": "234000000", "commonStockSharesOutstanding": "259900000", "intangibleAssetsExcludingGoodwill": "1150000000", "cashAndCashEquivalentsAtCarryingValue": "234000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "157000000", "profitLoss": "None", "dividendPayout": "78000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-205000000", "operatingCashflow": "235000000", "capitalExpenditures": "86000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-230000000", "cashflowFromInvestment": "-106000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-80000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3357000000, "cost_of_revenue": 2032000000, "gross_profit": 1325000000, "research_and_development": null, "selling_general_admin": 925000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 275000000, "depreciation_amortisation": 106000000, "ebitda": 381000000, "interest_expense": 66000000, "interest_income": null, "other_non_operating": null, "pretax_income": 214000000, "tax_provision": 57000000, "effective_tax_rate": null, "net_income": 156000000, "net_income_continuing_ops": 157000000, "net_income_to_common": 156000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 234000000, "short_term_investments": null, "net_receivables": 1122000000, "inventory": 3220000000, "other_current_assets": null, "total_current_assets": 4906000000, "net_ppe": null, "goodwill": 5448000000, "intangible_assets": 1150000000, "goodwill_and_intangibles": 6598000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10049000000, "total_assets": 14955000000, "short_term_debt": 275000000, "accounts_payable": 1801000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2862000000, "long_term_debt": 4127000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6061000000, "total_liabilities": 8923000000, "total_debt": 4402000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7662000000, "total_equity": 6017000000, "shares_outstanding": 259900000, "operating_cash_flow": 235000000, "stock_based_compensation": 8000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -106000000, "dividends_paid": 78000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -230000000, "free_cash_flow": 321000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "275000000", "ebitda": "381000000", "netIncome": "156000000", "grossProfit": "1325000000", "depreciation": "None", "totalRevenue": "3357000000", "costOfRevenue": "2032000000", "interestIncome": "4000000", "incomeBeforeTax": "214000000", "interestExpense": "66000000", "operatingIncome": "271000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "57000000", "reportedCurrency": "USD", "netInterestIncome": "-62000000", "nonInterestIncome": "None", "operatingExpenses": "1054000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2032000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106000000", "sellingGeneralAndAdministrative": "925000000", "netIncomeFromContinuingOperations": "157000000" }, "balance": { "goodwill": "5448000000", "inventory": "3220000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "14955000000", "longTermDebt": "4127000000", "shortTermDebt": "275000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1150000000", "reportedCurrency": "USD", "retainedEarnings": "7662000000", "totalLiabilities": "8923000000", "otherCurrentAssets": "330000000", "totalCurrentAssets": "4906000000", "currentLongTermDebt": "38000000", "longTermInvestments": "169000000", "shortTermInvestments": "None", "currentNetReceivables": "1122000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10049000000", "currentAccountsPayable": "1801000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5609000000", "totalShareholderEquity": "6017000000", "capitalLeaseObligations": "1444000000", "otherCurrentLiabilities": "786000000", "totalCurrentLiabilities": "2862000000", "otherNonCurrentLiabilities": "341000000", "totalNonCurrentLiabilities": "6061000000", "cashAndShortTermInvestments": "234000000", "commonStockSharesOutstanding": "259900000", "intangibleAssetsExcludingGoodwill": "1150000000", "cashAndCashEquivalentsAtCarryingValue": "234000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "157000000", "profitLoss": "None", "dividendPayout": "78000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-205000000", "operatingCashflow": "235000000", "capitalExpenditures": "86000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-230000000", "cashflowFromInvestment": "-106000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-80000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106000000", "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": "2026-06-06T21:51:26.243467+00:00", "is_restated": false, "income_statement": { "revenue": 3584000000, "cost_of_revenue": 2191000000, "gross_profit": 1393000000, "ebit": 318000000, "ebitda": 418000000, "pretax_income": 255000000, "tax_provision": 63000000, "net_income": 191000000, "net_income_to_common": 191000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 353000000, "total_current_assets": 5145000000, "total_assets": 15466000000, "short_term_debt": 291000000, "long_term_debt": 4292000000, "total_debt": 4583000000, "total_liabilities": 9216000000, "total_equity": 6234000000, "shares_outstanding": 262600000, "goodwill_and_intangibles": 6857000000 }, "cash_flow": { "operating_cash_flow": 420000000, "capital_expenditure": 79000000, "free_cash_flow": 499000000, "dividends_paid": 79000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112290, "ticker_id": 6954, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:26.243467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "318000000", "ebitda": "418000000", "netIncome": "191000000", "grossProfit": "1393000000", "depreciation": "None", "totalRevenue": "3584000000", "costOfRevenue": "2191000000", "interestIncome": "8000000", "incomeBeforeTax": "255000000", "interestExpense": "66000000", "operatingIncome": "310000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "63000000", "reportedCurrency": "USD", "netInterestIncome": "-58000000", "nonInterestIncome": "None", "operatingExpenses": "1083000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2191000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100000000", "sellingGeneralAndAdministrative": "971000000", "netIncomeFromContinuingOperations": "192000000" }, "balance": { "goodwill": "5629000000", "inventory": "3132000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "15466000000", "longTermDebt": "4292000000", "shortTermDebt": "291000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1228000000", "reportedCurrency": "USD", "retainedEarnings": "7584000000", "totalLiabilities": "9216000000", "otherCurrentAssets": "319000000", "totalCurrentAssets": "5145000000", "currentLongTermDebt": "44000000", "longTermInvestments": "159000000", "shortTermInvestments": "None", "currentNetReceivables": "1341000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10321000000", "currentAccountsPayable": "1814000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5771000000", "totalShareholderEquity": "6234000000", "capitalLeaseObligations": "1435000000", "otherCurrentLiabilities": "885000000", "totalCurrentLiabilities": "2990000000", "otherNonCurrentLiabilities": "320000000", "totalNonCurrentLiabilities": "6226000000", "cashAndShortTermInvestments": "353000000", "commonStockSharesOutstanding": "262600000", "intangibleAssetsExcludingGoodwill": "1228000000", "cashAndCashEquivalentsAtCarryingValue": "353000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "193000000", "profitLoss": "None", "dividendPayout": "79000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-11000000", "operatingCashflow": "420000000", "capitalExpenditures": "79000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-240000000", "cashflowFromInvestment": "-122000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3584000000, "cost_of_revenue": 2191000000, "gross_profit": 1393000000, "research_and_development": null, "selling_general_admin": 971000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 318000000, "depreciation_amortisation": 100000000, "ebitda": 418000000, "interest_expense": 66000000, "interest_income": null, "other_non_operating": null, "pretax_income": 255000000, "tax_provision": 63000000, "effective_tax_rate": null, "net_income": 191000000, "net_income_continuing_ops": 192000000, "net_income_to_common": 191000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 353000000, "short_term_investments": null, "net_receivables": 1341000000, "inventory": 3132000000, "other_current_assets": null, "total_current_assets": 5145000000, "net_ppe": null, "goodwill": 5629000000, "intangible_assets": 1228000000, "goodwill_and_intangibles": 6857000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10321000000, "total_assets": 15466000000, "short_term_debt": 291000000, "accounts_payable": 1814000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2990000000, "long_term_debt": 4292000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6226000000, "total_liabilities": 9216000000, "total_debt": 4583000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7584000000, "total_equity": 6234000000, "shares_outstanding": 262600000, "operating_cash_flow": 420000000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -122000000, "dividends_paid": 79000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -240000000, "free_cash_flow": 499000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "318000000", "ebitda": "418000000", "netIncome": "191000000", "grossProfit": "1393000000", "depreciation": "None", "totalRevenue": "3584000000", "costOfRevenue": "2191000000", "interestIncome": "8000000", "incomeBeforeTax": "255000000", "interestExpense": "66000000", "operatingIncome": "310000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "63000000", "reportedCurrency": "USD", "netInterestIncome": "-58000000", "nonInterestIncome": "None", "operatingExpenses": "1083000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2191000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100000000", "sellingGeneralAndAdministrative": "971000000", "netIncomeFromContinuingOperations": "192000000" }, "balance": { "goodwill": "5629000000", "inventory": "3132000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "15466000000", "longTermDebt": "4292000000", "shortTermDebt": "291000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1228000000", "reportedCurrency": "USD", "retainedEarnings": "7584000000", "totalLiabilities": "9216000000", "otherCurrentAssets": "319000000", "totalCurrentAssets": "5145000000", "currentLongTermDebt": "44000000", "longTermInvestments": "159000000", "shortTermInvestments": "None", "currentNetReceivables": "1341000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10321000000", "currentAccountsPayable": "1814000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5771000000", "totalShareholderEquity": "6234000000", "capitalLeaseObligations": "1435000000", "otherCurrentLiabilities": "885000000", "totalCurrentLiabilities": "2990000000", "otherNonCurrentLiabilities": "320000000", "totalNonCurrentLiabilities": "6226000000", "cashAndShortTermInvestments": "353000000", "commonStockSharesOutstanding": "262600000", "intangibleAssetsExcludingGoodwill": "1228000000", "cashAndCashEquivalentsAtCarryingValue": "353000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "193000000", "profitLoss": "None", "dividendPayout": "79000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-11000000", "operatingCashflow": "420000000", "capitalExpenditures": "79000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-240000000", "cashflowFromInvestment": "-122000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100000000", "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": "2026-06-06T21:51:26.243467+00:00", "is_restated": false, "income_statement": { "revenue": 3711000000, "cost_of_revenue": 2270000000, "gross_profit": 1441000000, "ebit": 332000000, "ebitda": 432000000, "pretax_income": 268000000, "tax_provision": 82000000, "net_income": 185000000, "net_income_to_common": 185000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 276000000, "total_current_assets": 5085000000, "total_assets": 15211000000, "short_term_debt": 282000000, "long_term_debt": 4253000000, "total_debt": 4535000000, "total_liabilities": 9067000000, "total_equity": 6129000000, "shares_outstanding": 265600000, "goodwill_and_intangibles": 6763000000 }, "cash_flow": { "operating_cash_flow": 213000000, "capital_expenditure": 80000000, "free_cash_flow": 293000000, "dividends_paid": 80000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112291, "ticker_id": 6954, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:26.243467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "332000000", "ebitda": "432000000", "netIncome": "185000000", "grossProfit": "1441000000", "depreciation": "None", "totalRevenue": "3711000000", "costOfRevenue": "2270000000", "interestIncome": "3000000", "incomeBeforeTax": "268000000", "interestExpense": "66000000", "operatingIncome": "329000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "82000000", "reportedCurrency": "USD", "netInterestIncome": "-63000000", "nonInterestIncome": "None", "operatingExpenses": "1112000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2270000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100000000", "sellingGeneralAndAdministrative": "976000000", "netIncomeFromContinuingOperations": "186000000" }, "balance": { "goodwill": "5530000000", "inventory": "3064000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "15211000000", "longTermDebt": "4253000000", "shortTermDebt": "282000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1233000000", "reportedCurrency": "USD", "retainedEarnings": "7472000000", "totalLiabilities": "9067000000", "otherCurrentAssets": "385000000", "totalCurrentAssets": "5085000000", "currentLongTermDebt": "44000000", "longTermInvestments": "157000000", "shortTermInvestments": "1000000", "currentNetReceivables": "1360000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10126000000", "currentAccountsPayable": "1764000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5714000000", "totalShareholderEquity": "6129000000", "capitalLeaseObligations": "1417000000", "otherCurrentLiabilities": "858000000", "totalCurrentLiabilities": "2904000000", "otherNonCurrentLiabilities": "306000000", "totalNonCurrentLiabilities": "6163000000", "cashAndShortTermInvestments": "276000000", "commonStockSharesOutstanding": "265600000", "intangibleAssetsExcludingGoodwill": "1233000000", "cashAndCashEquivalentsAtCarryingValue": "276000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "185000000", "profitLoss": "None", "dividendPayout": "80000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "15000000", "operatingCashflow": "213000000", "capitalExpenditures": "80000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-163000000", "cashflowFromInvestment": "-90000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3711000000, "cost_of_revenue": 2270000000, "gross_profit": 1441000000, "research_and_development": null, "selling_general_admin": 976000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 332000000, "depreciation_amortisation": 100000000, "ebitda": 432000000, "interest_expense": 66000000, "interest_income": null, "other_non_operating": null, "pretax_income": 268000000, "tax_provision": 82000000, "effective_tax_rate": null, "net_income": 185000000, "net_income_continuing_ops": 186000000, "net_income_to_common": 185000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 276000000, "short_term_investments": 1000000, "net_receivables": 1360000000, "inventory": 3064000000, "other_current_assets": null, "total_current_assets": 5085000000, "net_ppe": null, "goodwill": 5530000000, "intangible_assets": 1233000000, "goodwill_and_intangibles": 6763000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10126000000, "total_assets": 15211000000, "short_term_debt": 282000000, "accounts_payable": 1764000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2904000000, "long_term_debt": 4253000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6163000000, "total_liabilities": 9067000000, "total_debt": 4535000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7472000000, "total_equity": 6129000000, "shares_outstanding": 265600000, "operating_cash_flow": 213000000, "stock_based_compensation": 8000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -90000000, "dividends_paid": 80000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -163000000, "free_cash_flow": 293000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "332000000", "ebitda": "432000000", "netIncome": "185000000", "grossProfit": "1441000000", "depreciation": "None", "totalRevenue": "3711000000", "costOfRevenue": "2270000000", "interestIncome": "3000000", "incomeBeforeTax": "268000000", "interestExpense": "66000000", "operatingIncome": "329000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "82000000", "reportedCurrency": "USD", "netInterestIncome": "-63000000", "nonInterestIncome": "None", "operatingExpenses": "1112000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2270000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100000000", "sellingGeneralAndAdministrative": "976000000", "netIncomeFromContinuingOperations": "186000000" }, "balance": { "goodwill": "5530000000", "inventory": "3064000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "15211000000", "longTermDebt": "4253000000", "shortTermDebt": "282000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1233000000", "reportedCurrency": "USD", "retainedEarnings": "7472000000", "totalLiabilities": "9067000000", "otherCurrentAssets": "385000000", "totalCurrentAssets": "5085000000", "currentLongTermDebt": "44000000", "longTermInvestments": "157000000", "shortTermInvestments": "1000000", "currentNetReceivables": "1360000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10126000000", "currentAccountsPayable": "1764000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5714000000", "totalShareholderEquity": "6129000000", "capitalLeaseObligations": "1417000000", "otherCurrentLiabilities": "858000000", "totalCurrentLiabilities": "2904000000", "otherNonCurrentLiabilities": "306000000", "totalNonCurrentLiabilities": "6163000000", "cashAndShortTermInvestments": "276000000", "commonStockSharesOutstanding": "265600000", "intangibleAssetsExcludingGoodwill": "1233000000", "cashAndCashEquivalentsAtCarryingValue": "276000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "185000000", "profitLoss": "None", "dividendPayout": "80000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "15000000", "operatingCashflow": "213000000", "capitalExpenditures": "80000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-163000000", "cashflowFromInvestment": "-90000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100000000", "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": "2026-06-06T21:51:26.243467+00:00", "is_restated": false, "income_statement": { "revenue": 3703000000, "cost_of_revenue": 2251000000, "gross_profit": 1452000000, "ebit": 295000000, "ebitda": 395000000, "pretax_income": 229000000, "tax_provision": 71000000, "net_income": 158000000, "net_income_to_common": 158000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 344000000, "total_current_assets": 5202000000, "total_assets": 15270000000, "short_term_debt": 314000000, "long_term_debt": 4161000000, "total_debt": 4475000000, "total_liabilities": 9097000000, "total_equity": 6159000000, "shares_outstanding": 267700000, "goodwill_and_intangibles": 6797000000 }, "cash_flow": { "operating_cash_flow": 253000000, "capital_expenditure": 66000000, "free_cash_flow": 319000000, "dividends_paid": 81000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112292, "ticker_id": 6954, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:26.243467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "295000000", "ebitda": "395000000", "netIncome": "158000000", "grossProfit": "1452000000", "depreciation": "None", "totalRevenue": "3703000000", "costOfRevenue": "2251000000", "interestIncome": "6000000", "incomeBeforeTax": "229000000", "interestExpense": "64000000", "operatingIncome": "289000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "71000000", "reportedCurrency": "USD", "netInterestIncome": "-58000000", "nonInterestIncome": "None", "operatingExpenses": "1163000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2251000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100000000", "sellingGeneralAndAdministrative": "1044000000", "netIncomeFromContinuingOperations": "158000000" }, "balance": { "goodwill": "5526000000", "inventory": "3123000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "15270000000", "longTermDebt": "4161000000", "shortTermDebt": "314000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1271000000", "reportedCurrency": "USD", "retainedEarnings": "7367000000", "totalLiabilities": "9097000000", "otherCurrentAssets": "343000000", "totalCurrentAssets": "5202000000", "currentLongTermDebt": "88000000", "longTermInvestments": "163000000", "shortTermInvestments": "1000000", "currentNetReceivables": "1392000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10068000000", "currentAccountsPayable": "1840000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5613000000", "totalShareholderEquity": "6159000000", "capitalLeaseObligations": "1364000000", "otherCurrentLiabilities": "905000000", "totalCurrentLiabilities": "3059000000", "otherNonCurrentLiabilities": "313000000", "totalNonCurrentLiabilities": "6038000000", "cashAndShortTermInvestments": "344000000", "commonStockSharesOutstanding": "267700000", "intangibleAssetsExcludingGoodwill": "1271000000", "cashAndCashEquivalentsAtCarryingValue": "344000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "158000000", "profitLoss": "None", "dividendPayout": "81000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-52000000", "operatingCashflow": "253000000", "capitalExpenditures": "66000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113000000", "cashflowFromInvestment": "-88000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3703000000, "cost_of_revenue": 2251000000, "gross_profit": 1452000000, "research_and_development": null, "selling_general_admin": 1044000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 295000000, "depreciation_amortisation": 100000000, "ebitda": 395000000, "interest_expense": 64000000, "interest_income": null, "other_non_operating": null, "pretax_income": 229000000, "tax_provision": 71000000, "effective_tax_rate": null, "net_income": 158000000, "net_income_continuing_ops": 158000000, "net_income_to_common": 158000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 344000000, "short_term_investments": 1000000, "net_receivables": 1392000000, "inventory": 3123000000, "other_current_assets": null, "total_current_assets": 5202000000, "net_ppe": null, "goodwill": 5526000000, "intangible_assets": 1271000000, "goodwill_and_intangibles": 6797000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10068000000, "total_assets": 15270000000, "short_term_debt": 314000000, "accounts_payable": 1840000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3059000000, "long_term_debt": 4161000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6038000000, "total_liabilities": 9097000000, "total_debt": 4475000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7367000000, "total_equity": 6159000000, "shares_outstanding": 267700000, "operating_cash_flow": 253000000, "stock_based_compensation": 8000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -88000000, "dividends_paid": 81000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -113000000, "free_cash_flow": 319000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "295000000", "ebitda": "395000000", "netIncome": "158000000", "grossProfit": "1452000000", "depreciation": "None", "totalRevenue": "3703000000", "costOfRevenue": "2251000000", "interestIncome": "6000000", "incomeBeforeTax": "229000000", "interestExpense": "64000000", "operatingIncome": "289000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "71000000", "reportedCurrency": "USD", "netInterestIncome": "-58000000", "nonInterestIncome": "None", "operatingExpenses": "1163000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2251000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100000000", "sellingGeneralAndAdministrative": "1044000000", "netIncomeFromContinuingOperations": "158000000" }, "balance": { "goodwill": "5526000000", "inventory": "3123000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "15270000000", "longTermDebt": "4161000000", "shortTermDebt": "314000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1271000000", "reportedCurrency": "USD", "retainedEarnings": "7367000000", "totalLiabilities": "9097000000", "otherCurrentAssets": "343000000", "totalCurrentAssets": "5202000000", "currentLongTermDebt": "88000000", "longTermInvestments": "163000000", "shortTermInvestments": "1000000", "currentNetReceivables": "1392000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10068000000", "currentAccountsPayable": "1840000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5613000000", "totalShareholderEquity": "6159000000", "capitalLeaseObligations": "1364000000", "otherCurrentLiabilities": "905000000", "totalCurrentLiabilities": "3059000000", "otherNonCurrentLiabilities": "313000000", "totalNonCurrentLiabilities": "6038000000", "cashAndShortTermInvestments": "344000000", "commonStockSharesOutstanding": "267700000", "intangibleAssetsExcludingGoodwill": "1271000000", "cashAndCashEquivalentsAtCarryingValue": "344000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "158000000", "profitLoss": "None", "dividendPayout": "81000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-52000000", "operatingCashflow": "253000000", "capitalExpenditures": "66000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113000000", "cashflowFromInvestment": "-88000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100000000", "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": "2026-06-06T21:51:26.243467+00:00", "is_restated": false, "income_statement": { "revenue": 3501000000, "cost_of_revenue": 2102000000, "gross_profit": 1399000000, "ebit": 286000000, "ebitda": 386000000, "pretax_income": 228000000, "tax_provision": 43000000, "net_income": 177000000, "net_income_to_common": 177000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 299000000, "total_current_assets": 4868000000, "total_assets": 15079000000, "short_term_debt": 820000000, "long_term_debt": 3655000000, "total_debt": 4475000000, "total_liabilities": 8898000000, "total_equity": 6167000000, "shares_outstanding": 268100000, "goodwill_and_intangibles": 6913000000 }, "cash_flow": { "operating_cash_flow": 212000000, "capital_expenditure": 125000000, "free_cash_flow": 337000000, "dividends_paid": 80000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112293, "ticker_id": 6954, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:26.243467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "286000000", "ebitda": "386000000", "netIncome": "177000000", "grossProfit": "1399000000", "depreciation": "None", "totalRevenue": "3501000000", "costOfRevenue": "2102000000", "interestIncome": "10000000", "incomeBeforeTax": "228000000", "interestExpense": "64000000", "operatingIncome": "277000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "43000000", "reportedCurrency": "USD", "netInterestIncome": "-54000000", "nonInterestIncome": "None", "operatingExpenses": "1122000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2102000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100000000", "sellingGeneralAndAdministrative": "1022000000", "netIncomeFromContinuingOperations": "185000000" }, "balance": { "goodwill": "5600000000", "inventory": "3121000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "15079000000", "longTermDebt": "3655000000", "shortTermDebt": "820000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1313000000", "reportedCurrency": "USD", "retainedEarnings": "7290000000", "totalLiabilities": "8898000000", "otherCurrentAssets": "283000000", "totalCurrentAssets": "4868000000", "currentLongTermDebt": "596000000", "longTermInvestments": "159000000", "shortTermInvestments": "None", "currentNetReceivables": "1165000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10211000000", "currentAccountsPayable": "1648000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5638000000", "totalShareholderEquity": "6167000000", "capitalLeaseObligations": "1387000000", "otherCurrentLiabilities": "850000000", "totalCurrentLiabilities": "3318000000", "otherNonCurrentLiabilities": "314000000", "totalNonCurrentLiabilities": "5580000000", "cashAndShortTermInvestments": "299000000", "commonStockSharesOutstanding": "268100000", "intangibleAssetsExcludingGoodwill": "1313000000", "cashAndCashEquivalentsAtCarryingValue": "299000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "178000000", "profitLoss": "None", "dividendPayout": "80000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-57000000", "operatingCashflow": "212000000", "capitalExpenditures": "125000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-289000000", "cashflowFromInvestment": "-53000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3501000000, "cost_of_revenue": 2102000000, "gross_profit": 1399000000, "research_and_development": null, "selling_general_admin": 1022000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 286000000, "depreciation_amortisation": 100000000, "ebitda": 386000000, "interest_expense": 64000000, "interest_income": null, "other_non_operating": null, "pretax_income": 228000000, "tax_provision": 43000000, "effective_tax_rate": null, "net_income": 177000000, "net_income_continuing_ops": 185000000, "net_income_to_common": 177000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 299000000, "short_term_investments": null, "net_receivables": 1165000000, "inventory": 3121000000, "other_current_assets": null, "total_current_assets": 4868000000, "net_ppe": null, "goodwill": 5600000000, "intangible_assets": 1313000000, "goodwill_and_intangibles": 6913000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10211000000, "total_assets": 15079000000, "short_term_debt": 820000000, "accounts_payable": 1648000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3318000000, "long_term_debt": 3655000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5580000000, "total_liabilities": 8898000000, "total_debt": 4475000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7290000000, "total_equity": 6167000000, "shares_outstanding": 268100000, "operating_cash_flow": 212000000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 125000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53000000, "dividends_paid": 80000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -289000000, "free_cash_flow": 337000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "286000000", "ebitda": "386000000", "netIncome": "177000000", "grossProfit": "1399000000", "depreciation": "None", "totalRevenue": "3501000000", "costOfRevenue": "2102000000", "interestIncome": "10000000", "incomeBeforeTax": "228000000", "interestExpense": "64000000", "operatingIncome": "277000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "43000000", "reportedCurrency": "USD", "netInterestIncome": "-54000000", "nonInterestIncome": "None", "operatingExpenses": "1122000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2102000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100000000", "sellingGeneralAndAdministrative": "1022000000", "netIncomeFromContinuingOperations": "185000000" }, "balance": { "goodwill": "5600000000", "inventory": "3121000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "15079000000", "longTermDebt": "3655000000", "shortTermDebt": "820000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1313000000", "reportedCurrency": "USD", "retainedEarnings": "7290000000", "totalLiabilities": "8898000000", "otherCurrentAssets": "283000000", "totalCurrentAssets": "4868000000", "currentLongTermDebt": "596000000", "longTermInvestments": "159000000", "shortTermInvestments": "None", "currentNetReceivables": "1165000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10211000000", "currentAccountsPayable": "1648000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5638000000", "totalShareholderEquity": "6167000000", "capitalLeaseObligations": "1387000000", "otherCurrentLiabilities": "850000000", "totalCurrentLiabilities": "3318000000", "otherNonCurrentLiabilities": "314000000", "totalNonCurrentLiabilities": "5580000000", "cashAndShortTermInvestments": "299000000", "commonStockSharesOutstanding": "268100000", "intangibleAssetsExcludingGoodwill": "1313000000", "cashAndCashEquivalentsAtCarryingValue": "299000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "178000000", "profitLoss": "None", "dividendPayout": "80000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-57000000", "operatingCashflow": "212000000", "capitalExpenditures": "125000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-289000000", "cashflowFromInvestment": "-53000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100000000", "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": "2026-06-06T21:51:26.243467+00:00", "is_restated": false, "income_statement": { "revenue": 3568000000, "cost_of_revenue": 2178000000, "gross_profit": 1390000000, "ebit": 325000000, "ebitda": 409000000, "pretax_income": 267000000, "tax_provision": 60000000, "net_income": 208000000, "net_income_to_common": 208000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 401000000, "total_current_assets": 5286000000, "total_assets": 15168000000, "short_term_debt": 784000000, "long_term_debt": 3763000000, "total_debt": 4547000000, "total_liabilities": 9171000000, "total_equity": 5958000000, "shares_outstanding": 268399999, "goodwill_and_intangibles": 6724000000 }, "cash_flow": { "operating_cash_flow": 441000000, "capital_expenditure": 97000000, "free_cash_flow": 538000000, "dividends_paid": 74000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112295, "ticker_id": 6954, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:26.243467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "325000000", "ebitda": "409000000", "netIncome": "208000000", "grossProfit": "1390000000", "depreciation": "None", "totalRevenue": "3568000000", "costOfRevenue": "2178000000", "interestIncome": "14000000", "incomeBeforeTax": "267000000", "interestExpense": "62000000", "operatingIncome": "308000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "60000000", "reportedCurrency": "USD", "netInterestIncome": "-48000000", "nonInterestIncome": "None", "operatingExpenses": "1082000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2178000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84000000", "sellingGeneralAndAdministrative": "979000000", "netIncomeFromContinuingOperations": "207000000" }, "balance": { "goodwill": "5548000000", "inventory": "2998000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "15168000000", "longTermDebt": "3763000000", "shortTermDebt": "784000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1176000000", "reportedCurrency": "USD", "retainedEarnings": "7194000000", "totalLiabilities": "9171000000", "otherCurrentAssets": "586000000", "totalCurrentAssets": "5286000000", "currentLongTermDebt": "574000000", "longTermInvestments": "158000000", "shortTermInvestments": "None", "currentNetReceivables": "1301000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9882000000", "currentAccountsPayable": "1723000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5691000000", "totalShareholderEquity": "5958000000", "capitalLeaseObligations": "1354000000", "otherCurrentLiabilities": "1052000000", "totalCurrentLiabilities": "3559000000", "otherNonCurrentLiabilities": "289000000", "totalNonCurrentLiabilities": "5612000000", "cashAndShortTermInvestments": "401000000", "commonStockSharesOutstanding": "268399999", "intangibleAssetsExcludingGoodwill": "1176000000", "cashAndCashEquivalentsAtCarryingValue": "401000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "208000000", "profitLoss": "None", "dividendPayout": "74000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-4000000", "operatingCashflow": "441000000", "capitalExpenditures": "97000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "292000000", "cashflowFromInvestment": "-2204000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "74000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3568000000, "cost_of_revenue": 2178000000, "gross_profit": 1390000000, "research_and_development": null, "selling_general_admin": 979000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 325000000, "depreciation_amortisation": 84000000, "ebitda": 409000000, "interest_expense": 62000000, "interest_income": null, "other_non_operating": null, "pretax_income": 267000000, "tax_provision": 60000000, "effective_tax_rate": null, "net_income": 208000000, "net_income_continuing_ops": 207000000, "net_income_to_common": 208000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 401000000, "short_term_investments": null, "net_receivables": 1301000000, "inventory": 2998000000, "other_current_assets": null, "total_current_assets": 5286000000, "net_ppe": null, "goodwill": 5548000000, "intangible_assets": 1176000000, "goodwill_and_intangibles": 6724000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9882000000, "total_assets": 15168000000, "short_term_debt": 784000000, "accounts_payable": 1723000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3559000000, "long_term_debt": 3763000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5612000000, "total_liabilities": 9171000000, "total_debt": 4547000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7194000000, "total_equity": 5958000000, "shares_outstanding": 268399999, "operating_cash_flow": 441000000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 97000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2204000000, "dividends_paid": 74000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 292000000, "free_cash_flow": 538000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "325000000", "ebitda": "409000000", "netIncome": "208000000", "grossProfit": "1390000000", "depreciation": "None", "totalRevenue": "3568000000", "costOfRevenue": "2178000000", "interestIncome": "14000000", "incomeBeforeTax": "267000000", "interestExpense": "62000000", "operatingIncome": "308000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "60000000", "reportedCurrency": "USD", "netInterestIncome": "-48000000", "nonInterestIncome": "None", "operatingExpenses": "1082000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2178000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84000000", "sellingGeneralAndAdministrative": "979000000", "netIncomeFromContinuingOperations": "207000000" }, "balance": { "goodwill": "5548000000", "inventory": "2998000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "15168000000", "longTermDebt": "3763000000", "shortTermDebt": "784000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1176000000", "reportedCurrency": "USD", "retainedEarnings": "7194000000", "totalLiabilities": "9171000000", "otherCurrentAssets": "586000000", "totalCurrentAssets": "5286000000", "currentLongTermDebt": "574000000", "longTermInvestments": "158000000", "shortTermInvestments": "None", "currentNetReceivables": "1301000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9882000000", "currentAccountsPayable": "1723000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5691000000", "totalShareholderEquity": "5958000000", "capitalLeaseObligations": "1354000000", "otherCurrentLiabilities": "1052000000", "totalCurrentLiabilities": "3559000000", "otherNonCurrentLiabilities": "289000000", "totalNonCurrentLiabilities": "5612000000", "cashAndShortTermInvestments": "401000000", "commonStockSharesOutstanding": "268399999", "intangibleAssetsExcludingGoodwill": "1176000000", "cashAndCashEquivalentsAtCarryingValue": "401000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "208000000", "profitLoss": "None", "dividendPayout": "74000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-4000000", "operatingCashflow": "441000000", "capitalExpenditures": "97000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "292000000", "cashflowFromInvestment": "-2204000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "74000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84000000", "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": "2026-06-06T21:51:26.243467+00:00", "is_restated": false, "income_statement": { "revenue": 3448000000, "cost_of_revenue": 2034000000, "gross_profit": 1414000000, "ebit": 441000000, "ebitda": 511000000, "pretax_income": 391000000, "tax_provision": 109000000, "net_income": 281000000, "net_income_to_common": 281000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1904000000, "total_current_assets": 6156000000, "total_assets": 14155000000, "short_term_debt": 778000000, "long_term_debt": 3421000000, "total_debt": 4199000000, "total_liabilities": 8163000000, "total_equity": 5953000000, "shares_outstanding": 268200000, "goodwill_and_intangibles": 5048000000 }, "cash_flow": { "operating_cash_flow": 480000000, "capital_expenditure": 66000000, "free_cash_flow": 546000000, "dividends_paid": 74000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112296, "ticker_id": 6954, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:51:26.243467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "441000000", "ebitda": "511000000", "netIncome": "281000000", "grossProfit": "1414000000", "depreciation": "None", "totalRevenue": "3448000000", "costOfRevenue": "2034000000", "interestIncome": "11000000", "incomeBeforeTax": "391000000", "interestExpense": "52000000", "operatingIncome": "407000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "109000000", "reportedCurrency": "USD", "netInterestIncome": "-41000000", "nonInterestIncome": "None", "operatingExpenses": "1007000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "36000000", "costofGoodsAndServicesSold": "2034000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70000000", "sellingGeneralAndAdministrative": "938000000", "netIncomeFromContinuingOperations": "282000000" }, "balance": { "goodwill": "4400000000", "inventory": "2681000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "14155000000", "longTermDebt": "3421000000", "shortTermDebt": "778000000", "treasuryStock": "-2394000000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "648000000", "reportedCurrency": "USD", "retainedEarnings": "7059000000", "totalLiabilities": "8163000000", "otherCurrentAssets": "314000000", "totalCurrentAssets": "6156000000", "currentLongTermDebt": "579000000", "longTermInvestments": "155000000", "shortTermInvestments": "None", "currentNetReceivables": "1257000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7999000000", "currentAccountsPayable": "1475000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1298000000", "shortLongTermDebtTotal": "5330000000", "totalShareholderEquity": "5953000000", "capitalLeaseObligations": "1330000000", "otherCurrentLiabilities": "775000000", "totalCurrentLiabilities": "3028000000", "otherNonCurrentLiabilities": "283000000", "totalNonCurrentLiabilities": "5135000000", "cashAndShortTermInvestments": "1904000000", "commonStockSharesOutstanding": "268200000", "intangibleAssetsExcludingGoodwill": "648000000", "cashAndCashEquivalentsAtCarryingValue": "1904000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "282000000", "profitLoss": "None", "dividendPayout": "74000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "75000000", "operatingCashflow": "480000000", "capitalExpenditures": "66000000", "changeInReceivables": "13000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1165000000", "cashflowFromInvestment": "-88000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "74000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1557000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3448000000, "cost_of_revenue": 2034000000, "gross_profit": 1414000000, "research_and_development": null, "selling_general_admin": 938000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 441000000, "depreciation_amortisation": 70000000, "ebitda": 511000000, "interest_expense": 52000000, "interest_income": null, "other_non_operating": null, "pretax_income": 391000000, "tax_provision": 109000000, "effective_tax_rate": null, "net_income": 281000000, "net_income_continuing_ops": 282000000, "net_income_to_common": 281000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1904000000, "short_term_investments": null, "net_receivables": 1257000000, "inventory": 2681000000, "other_current_assets": null, "total_current_assets": 6156000000, "net_ppe": null, "goodwill": 4400000000, "intangible_assets": 648000000, "goodwill_and_intangibles": 5048000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7999000000, "total_assets": 14155000000, "short_term_debt": 778000000, "accounts_payable": 1475000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3028000000, "long_term_debt": 3421000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5135000000, "total_liabilities": 8163000000, "total_debt": 4199000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7059000000, "total_equity": 5953000000, "shares_outstanding": 268200000, "operating_cash_flow": 480000000, "stock_based_compensation": 10000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -88000000, "dividends_paid": 74000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1165000000, "free_cash_flow": 546000000, "net_change_in_cash": 1557000000 }, "raw_data": { "income": { "ebit": "441000000", "ebitda": "511000000", "netIncome": "281000000", "grossProfit": "1414000000", "depreciation": "None", "totalRevenue": "3448000000", "costOfRevenue": "2034000000", "interestIncome": "11000000", "incomeBeforeTax": "391000000", "interestExpense": "52000000", "operatingIncome": "407000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "109000000", "reportedCurrency": "USD", "netInterestIncome": "-41000000", "nonInterestIncome": "None", "operatingExpenses": "1007000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "36000000", "costofGoodsAndServicesSold": "2034000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70000000", "sellingGeneralAndAdministrative": "938000000", "netIncomeFromContinuingOperations": "282000000" }, "balance": { "goodwill": "4400000000", "inventory": "2681000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "14155000000", "longTermDebt": "3421000000", "shortTermDebt": "778000000", "treasuryStock": "-2394000000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "648000000", "reportedCurrency": "USD", "retainedEarnings": "7059000000", "totalLiabilities": "8163000000", "otherCurrentAssets": "314000000", "totalCurrentAssets": "6156000000", "currentLongTermDebt": "579000000", "longTermInvestments": "155000000", "shortTermInvestments": "None", "currentNetReceivables": "1257000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7999000000", "currentAccountsPayable": "1475000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1298000000", "shortLongTermDebtTotal": "5330000000", "totalShareholderEquity": "5953000000", "capitalLeaseObligations": "1330000000", "otherCurrentLiabilities": "775000000", "totalCurrentLiabilities": "3028000000", "otherNonCurrentLiabilities": "283000000", "totalNonCurrentLiabilities": "5135000000", "cashAndShortTermInvestments": "1904000000", "commonStockSharesOutstanding": "268200000", "intangibleAssetsExcludingGoodwill": "648000000", "cashAndCashEquivalentsAtCarryingValue": "1904000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "282000000", "profitLoss": "None", "dividendPayout": "74000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "75000000", "operatingCashflow": "480000000", "capitalExpenditures": "66000000", "changeInReceivables": "13000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1165000000", "cashflowFromInvestment": "-88000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "74000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1557000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70000000", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "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": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }