{ "ticker": { "uuid": "a646e16f-1355-485b-9eae-4f5c21d33dbb", "symbol": "WFG", "name": "West Fraser Timber Co Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Lumber & Wood Production", "page_url": "https://sharemaestro.com/factors/ticker/a646e16f-1355-485b-9eae-4f5c21d33dbb/", "api_url": "https://sharemaestro.com/factors/api/tickers/a646e16f-1355-485b-9eae-4f5c21d33dbb/" }, "ticker_metadata": { "id": 4345, "uuid": "a646e16f-1355-485b-9eae-4f5c21d33dbb", "symbol": "WFG", "name": "West Fraser Timber Co Ltd", "asset_type": "equity", "market_cap": 5315263000, "stock_exchange_id": 3, "industry": "Lumber & Wood Production", "sector": "Basic Materials", "description": "West Fraser Timber Co. Ltd., a diversified wood products company, produces and sells wood, paneling, and pulp and paper in western Canada and the southern United States. The company is headquartered in Vancouver, Canada.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "a646e16f-1355-485b-9eae-4f5c21d33dbb", "symbol": "WFG", "name": "West Fraser Timber Co Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Lumber & Wood Production", "page_url": "https://sharemaestro.com/factors/ticker/a646e16f-1355-485b-9eae-4f5c21d33dbb/", "api_url": "https://sharemaestro.com/factors/api/tickers/a646e16f-1355-485b-9eae-4f5c21d33dbb/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.44, "value": 0.78, "quality": 0.09, "momentum": 0.17, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 66, "market_cap": 5167800000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.0241, "roe": -0.1985, "piotroski_f_score": 5, "momentum_12_1": -0.1574, "volatility_252d": 0.2962 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:10.724434+00:00", "batch_id": "" }, "size": { "price_close": 66, "market_cap": 5167800000, "market_cap_usd": 5167800000, "enterprise_value": 5590201762, "shares_outstanding": 78300000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.9136, "ptbv_ratio": 2.7302, "ps_ratio": 1.036, "pcf_ratio": null, "pfcf_ratio": 13.16, "ev_ebitda": null, "ev_ebit": -10.8166, "ev_sales": 1.1207, "ev_fcf": 14.2356, "earnings_yield": null, "fcf_yield": 0.0702, "price_to_sales": 1.036, "price_to_book": 0.9136, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.8923 }, "yield": { "dividend_yield": 0.0241, "buyback_yield": 0, "shareholder_yield": 0.0241, "debt_paydown_yield": null, "total_yield": 0.0241 }, "quality": { "gross_margin": 0.0118, "operating_margin": -0.1036, "net_margin": -0.2251, "ebitda_margin": -0.0008, "fcf_margin": 0.0787, "roe": -0.1985, "roa": -0.1459, "roic": -0.0638, "roc_greenblatt": null, "asset_turnover": 0.6482, "cash_conversion": -0.3497, "accruals_ratio": -0.1449, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": 2.6824, "earnings_stability_5y": 1.9198, "revenue_stability_5y": 0.3795, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0077, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.3604, "net_debt_to_ebitda": -104.7502, "debt_to_assets": 0.0655, "interest_coverage": -8.0777, "current_ratio": 1.8371, "quick_ratio": 0.6575, "net_debt": 422401762, "local_beta": 0.001, "volatility_252d": 0.2962, "volatility_60d": 0.7055, "max_drawdown_12m": -0.2247, "risk_adjusted_momentum": -0.5314 }, "growth": { "revenue_growth_1y": -0.1695, "revenue_growth_3y_cagr": -0.1697, "revenue_growth_5y_cagr": 0.0389, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.6404, "book_value_growth_1y": -0.1383, "revenue_growth": -0.1695, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0673, "price_return_3m": 0.0178, "price_return_6m": 0.0696, "price_return_9m": -0.1073, "price_return_12m": -0.1007, "price_return_12m_ex1m": -0.1574, "momentum_6m": 0.0696, "momentum_12m": -0.1007, "momentum_12_1": -0.1574, "distance_from_52w_high": -0.1238, "distance_from_52w_low": 0.1301, "relative_strength": -0.2006 }, "raw_ttm": { "revenue_ttm": 4988268400, "gross_profit_ttm": 58898184, "ebit_ttm": -516815984, "ebitda_ttm": -4032467, "net_income_ttm": -1122864997, "eps_diluted_ttm": -14.3405, "operating_cash_flow_ttm": -8081804, "capital_expenditure_ttm": 400772709, "fcf_ttm": 392690905, "dividends_paid_ttm": 124379025, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 63980593, "cash_and_equivalents": 81266742, "total_current_assets": 1539051660, "total_current_liabilities": 837749763, "net_ppe": null, "total_assets": 7695258307, "total_debt": 503668504, "total_equity": 5656566666, "net_working_capital": 823703659, "book_value_per_share": 72.2422, "retained_earnings": 3438285556, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1892835509, "tangible_book_per_share": 24.1741 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 18, "rank_ptbv": 52, "rank_ps": 28, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 12, "rank_earnings_yield": 50, "rank_fcf_yield": 55, "rank_dividend_yield": 31, "rank_shareholder_yield": 32, "rank_total_yield": 32, "rank_roe": 84, "rank_roc": 50, "rank_roic": 86, "rank_gross_margin": 96, "rank_fcf_margin": 74, "rank_piotroski": 64, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 94, "rank_momentum_12m": 73, "rank_momentum_12m_ex1m": 78, "rank_relative_strength": 70 }, "composites": { "value_composite": 22, "quality_composite": 91, "momentum_composite": 83, "growth_composite": 87, "yield_composite": 22, "svqf_composite": 34, "vc1_composite": 22, "vc2_composite": 20, "vc3_composite": 20, "trending_value_composite": null, "overall_composite": 56, "quality_value_composite": 0.265, "os_score": 0.44, "value_percentile": 0.78, "quality_percentile": 0.09, "momentum_percentile": 0.17, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 24, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5254, "ticker_id": 4345, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:10.724434+00:00", "batch_id": "", "os_score_delta": null, "price_close": 66, "market_cap": 5167800000, "market_cap_usd": 5167800000, "enterprise_value": 5590201762, "shares_outstanding": 78300000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.91359305, "ptbv_ratio": 2.73018969, "ps_ratio": 1.03599077, "pcf_ratio": null, "pfcf_ratio": 13.15996865, "ev_ebitda": null, "ev_ebit": -10.81661933, "ev_sales": 1.1206698, "ev_fcf": 14.2356283, "earnings_yield": null, "fcf_yield": 0.07024628, "dividend_yield": 0.02406808, "buyback_yield": 0, "shareholder_yield": 0.02406808, "debt_paydown_yield": null, "total_yield": 0.02406808, "gross_margin": 0.01180734, "operating_margin": -0.10360629, "net_margin": -0.22510116, "ebitda_margin": -0.00080839, "fcf_margin": 0.07872289, "roe": -0.19850646, "roa": -0.14591648, "roic": -0.06376279, "roc_greenblatt": null, "asset_turnover": 0.64822625, "cash_conversion": -0.34972228, "accruals_ratio": -0.14486625, "sbc_to_revenue": null, "debt_to_equity": 0.36041149, "net_debt_to_ebitda": -104.75020924, "debt_to_assets": 0.0654518, "interest_coverage": -8.07769919, "current_ratio": 1.83712575, "quick_ratio": 0.65748503, "net_debt": 422401762, "revenue_growth_1y": -0.16945248, "revenue_growth_3y_cagr": -0.16969185, "revenue_growth_5y_cagr": 0.03893564, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.64044383, "book_value_growth_1y": -0.13831105, "piotroski_f_score": 5, "altman_z_score": 2.682403, "earnings_stability_5y": 1.919842, "revenue_stability_5y": 0.379489, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.06727038, "price_return_3m": 0.01775991, "price_return_6m": 0.06958805, "price_return_9m": -0.10728778, "price_return_12m": -0.10068266, "price_return_12m_ex1m": -0.15736691, "distance_from_52w_high": -0.12375035, "distance_from_52w_low": 0.13013892, "relative_strength": -0.20064624, "local_beta": 0.001, "volatility_252d": 0.296152, "volatility_60d": 0.705501, "max_drawdown_12m": -0.22465315, "revenue_ttm": 4988268400, "gross_profit_ttm": 58898184, "ebit_ttm": -516815984, "ebitda_ttm": -4032467, "net_income_ttm": -1122864997, "eps_diluted_ttm": -14.34054913, "operating_cash_flow_ttm": -8081804, "capital_expenditure_ttm": 400772709, "fcf_ttm": 392690905, "dividends_paid_ttm": 124379025, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 63980593, "cash_and_equivalents": 81266742, "total_current_assets": 1539051660, "total_current_liabilities": 837749763, "net_ppe": null, "total_assets": 7695258307, "total_debt": 503668504, "total_equity": 5656566666, "net_working_capital": 823703659, "book_value_per_share": 72.24223073, "retained_earnings": 3438285556, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1892835509, "tangible_book_per_share": 24.17414443, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 18, "rank_ptbv": 52, "rank_ps": 28, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 12, "rank_earnings_yield": 50, "rank_fcf_yield": 55, "rank_dividend_yield": 31, "rank_shareholder_yield": 32, "rank_total_yield": 32, "rank_roe": 84, "rank_roc": 50, "rank_roic": 86, "rank_gross_margin": 96, "rank_fcf_margin": 74, "rank_piotroski": 64, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 94, "rank_momentum_12m": 73, "rank_momentum_12m_ex1m": 78, "rank_relative_strength": 70, "value_composite": 22, "quality_composite": 91, "momentum_composite": 83, "growth_composite": 87, "yield_composite": 22, "svqf_composite": 34, "vc1_composite": 22, "vc2_composite": 20, "vc3_composite": 20, "trending_value_composite": null, "overall_composite": 56, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 24, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 66, "os": 0.44, "value": 0.78, "quality": 0.09, "momentum": 0.17, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0241, "roe": -0.1985, "momentum_12_1": -0.1574, "complete_fields": { "id": 5254, "ticker_id": 4345, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:10.724434+00:00", "batch_id": "", "os_score_delta": null, "price_close": 66, "market_cap": 5167800000, "market_cap_usd": 5167800000, "enterprise_value": 5590201762, "shares_outstanding": 78300000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.91359305, "ptbv_ratio": 2.73018969, "ps_ratio": 1.03599077, "pcf_ratio": null, "pfcf_ratio": 13.15996865, "ev_ebitda": null, "ev_ebit": -10.81661933, "ev_sales": 1.1206698, "ev_fcf": 14.2356283, "earnings_yield": null, "fcf_yield": 0.07024628, "dividend_yield": 0.02406808, "buyback_yield": 0, "shareholder_yield": 0.02406808, "debt_paydown_yield": null, "total_yield": 0.02406808, "gross_margin": 0.01180734, "operating_margin": -0.10360629, "net_margin": -0.22510116, "ebitda_margin": -0.00080839, "fcf_margin": 0.07872289, "roe": -0.19850646, "roa": -0.14591648, "roic": -0.06376279, "roc_greenblatt": null, "asset_turnover": 0.64822625, "cash_conversion": -0.34972228, "accruals_ratio": -0.14486625, "sbc_to_revenue": null, "debt_to_equity": 0.36041149, "net_debt_to_ebitda": -104.75020924, "debt_to_assets": 0.0654518, "interest_coverage": -8.07769919, "current_ratio": 1.83712575, "quick_ratio": 0.65748503, "net_debt": 422401762, "revenue_growth_1y": -0.16945248, "revenue_growth_3y_cagr": -0.16969185, "revenue_growth_5y_cagr": 0.03893564, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.64044383, "book_value_growth_1y": -0.13831105, "piotroski_f_score": 5, "altman_z_score": 2.682403, "earnings_stability_5y": 1.919842, "revenue_stability_5y": 0.379489, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.06727038, "price_return_3m": 0.01775991, "price_return_6m": 0.06958805, "price_return_9m": -0.10728778, "price_return_12m": -0.10068266, "price_return_12m_ex1m": -0.15736691, "distance_from_52w_high": -0.12375035, "distance_from_52w_low": 0.13013892, "relative_strength": -0.20064624, "local_beta": 0.001, "volatility_252d": 0.296152, "volatility_60d": 0.705501, "max_drawdown_12m": -0.22465315, "revenue_ttm": 4988268400, "gross_profit_ttm": 58898184, "ebit_ttm": -516815984, "ebitda_ttm": -4032467, "net_income_ttm": -1122864997, "eps_diluted_ttm": -14.34054913, "operating_cash_flow_ttm": -8081804, "capital_expenditure_ttm": 400772709, "fcf_ttm": 392690905, "dividends_paid_ttm": 124379025, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 63980593, "cash_and_equivalents": 81266742, "total_current_assets": 1539051660, "total_current_liabilities": 837749763, "net_ppe": null, "total_assets": 7695258307, "total_debt": 503668504, "total_equity": 5656566666, "net_working_capital": 823703659, "book_value_per_share": 72.24223073, "retained_earnings": 3438285556, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1892835509, "tangible_book_per_share": 24.17414443, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 18, "rank_ptbv": 52, "rank_ps": 28, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 12, "rank_earnings_yield": 50, "rank_fcf_yield": 55, "rank_dividend_yield": 31, "rank_shareholder_yield": 32, "rank_total_yield": 32, "rank_roe": 84, "rank_roc": 50, "rank_roic": 86, "rank_gross_margin": 96, "rank_fcf_margin": 74, "rank_piotroski": 64, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 94, "rank_momentum_12m": 73, "rank_momentum_12m_ex1m": 78, "rank_relative_strength": 70, "value_composite": 22, "quality_composite": 91, "momentum_composite": 83, "growth_composite": 87, "yield_composite": 22, "svqf_composite": 34, "vc1_composite": 22, "vc2_composite": 20, "vc3_composite": 20, "trending_value_composite": null, "overall_composite": 56, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 24, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:00.192256+00:00", "is_restated": false, "income_statement": { "revenue": 5553086134, "cost_of_revenue": 5585619777, "gross_profit": -32533642, "ebit": -482921257, "ebitda": 70150667, "pretax_income": -1190527985, "tax_provision": -237902260, "net_income": -952625724, "net_income_to_common": -952625724, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201468072, "total_current_assets": 1383347610, "total_assets": 7599934246, "short_term_debt": 8992665, "long_term_debt": 300000000, "total_debt": 308992665, "total_liabilities": 1765339056, "total_equity": 5833597820, "shares_outstanding": 78977000, "goodwill_and_intangibles": 2055572763 }, "cash_flow": { "operating_cash_flow": 100650955, "capital_expenditure": 417853969, "free_cash_flow": 518504924, "dividends_paid": 102684308, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353698, "ticker_id": 4345, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:00.192256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-482921257", "ebitda": "70150667", "netIncome": "-952625724", "grossProfit": "-32533642", "depreciation": "None", "totalRevenue": "5553086134", "costOfRevenue": "5585619777", "interestIncome": "24000000", "incomeBeforeTax": "-1190527985", "interestExpense": "19316849", "operatingIncome": "-482921257", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-237902260", "reportedCurrency": "USD", "netInterestIncome": "1000000", "nonInterestIncome": "None", "operatingExpenses": "450387618", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5585619777", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "553071924", "sellingGeneralAndAdministrative": "269866477", "netIncomeFromContinuingOperations": "-937000000" }, "balance": { "goodwill": "1467126412", "inventory": "825819626", "commonStock": "2489427279", "currentDebt": "None", "investments": "None", "totalAssets": "7599934246", "longTermDebt": "300000000", "shortTermDebt": "8992665", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "588446351", "reportedCurrency": "USD", "retainedEarnings": "3620441116", "totalLiabilities": "1765339056", "otherCurrentAssets": "33910467", "totalCurrentAssets": "1383347610", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "322149442", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6216586633", "currentAccountsPayable": "582462151", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "332728626", "totalShareholderEquity": "5833597820", "capitalLeaseObligations": "33000000", "otherCurrentLiabilities": "57847269", "totalCurrentLiabilities": "649285720", "otherNonCurrentLiabilities": "197000000", "totalNonCurrentLiabilities": "1116053334", "cashAndShortTermInvestments": "201468072", "commonStockSharesOutstanding": "78977000", "intangibleAssetsExcludingGoodwill": "588446351", "cashAndCashEquivalentsAtCarryingValue": "201468072", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-952625724", "profitLoss": "None", "dividendPayout": "102684308", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1016675.70", "operatingCashflow": "100650955", "capitalExpenditures": "417853969", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-148434743", "cashflowFromInvestment": "-410737237", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102684308", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-131151245", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "553071924", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5553086134, "cost_of_revenue": 5585619777, "gross_profit": -32533642, "research_and_development": null, "selling_general_admin": 269866477, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -482921257, "depreciation_amortisation": 553071924, "ebitda": 70150667, "interest_expense": 19316849, "interest_income": null, "other_non_operating": null, "pretax_income": -1190527985, "tax_provision": -237902260, "effective_tax_rate": null, "net_income": -952625724, "net_income_continuing_ops": -937000000, "net_income_to_common": -952625724, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 201468072, "short_term_investments": null, "net_receivables": 322149442, "inventory": 825819626, "other_current_assets": null, "total_current_assets": 1383347610, "net_ppe": null, "goodwill": 1467126412, "intangible_assets": 588446351, "goodwill_and_intangibles": 2055572763, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6216586633, "total_assets": 7599934246, "short_term_debt": 8992665, "accounts_payable": 582462151, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 649285720, "long_term_debt": 300000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1116053334, "total_liabilities": 1765339056, "total_debt": 308992665, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3620441116, "total_equity": 5833597820, "shares_outstanding": 78977000, "operating_cash_flow": 100650955, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 417853969, "acquisitions": null, "other_investing": null, "investing_cash_flow": -410737237, "dividends_paid": 102684308, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -148434743, "free_cash_flow": 518504924, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-482921257", "ebitda": "70150667", "netIncome": "-952625724", "grossProfit": "-32533642", "depreciation": "None", "totalRevenue": "5553086134", "costOfRevenue": "5585619777", "interestIncome": "24000000", "incomeBeforeTax": "-1190527985", "interestExpense": "19316849", "operatingIncome": "-482921257", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-237902260", "reportedCurrency": "USD", "netInterestIncome": "1000000", "nonInterestIncome": "None", "operatingExpenses": "450387618", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5585619777", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "553071924", "sellingGeneralAndAdministrative": "269866477", "netIncomeFromContinuingOperations": "-937000000" }, "balance": { "goodwill": "1467126412", "inventory": "825819626", "commonStock": "2489427279", "currentDebt": "None", "investments": "None", "totalAssets": "7599934246", "longTermDebt": "300000000", "shortTermDebt": "8992665", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "588446351", "reportedCurrency": "USD", "retainedEarnings": "3620441116", "totalLiabilities": "1765339056", "otherCurrentAssets": "33910467", "totalCurrentAssets": "1383347610", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "322149442", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6216586633", "currentAccountsPayable": "582462151", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "332728626", "totalShareholderEquity": "5833597820", "capitalLeaseObligations": "33000000", "otherCurrentLiabilities": "57847269", "totalCurrentLiabilities": "649285720", "otherNonCurrentLiabilities": "197000000", "totalNonCurrentLiabilities": "1116053334", "cashAndShortTermInvestments": "201468072", "commonStockSharesOutstanding": "78977000", "intangibleAssetsExcludingGoodwill": "588446351", "cashAndCashEquivalentsAtCarryingValue": "201468072", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-952625724", "profitLoss": "None", "dividendPayout": "102684308", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1016675.70", "operatingCashflow": "100650955", "capitalExpenditures": "417853969", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-148434743", "cashflowFromInvestment": "-410737237", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102684308", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-131151245", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "553071924", "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": "2026-06-07T03:54:00.192256+00:00", "is_restated": false, "income_statement": { "revenue": 6174000000, "cost_of_revenue": 4333000000, "gross_profit": 1841000000, "ebit": 64000000, "ebitda": 614000000, "pretax_income": 38000000, "tax_provision": 43000000, "net_income": -5000000, "net_income_to_common": -5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 641000000, "total_current_assets": 1837000000, "total_assets": 8760000000, "short_term_debt": 210000000, "long_term_debt": null, "total_debt": 210000000, "total_liabilities": 1806000000, "total_equity": 6954000000, "shares_outstanding": 81124000, "goodwill_and_intangibles": 2539000000 }, "cash_flow": { "operating_cash_flow": 661000000, "capital_expenditure": 487000000, "free_cash_flow": 1148000000, "dividends_paid": 101000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353703, "ticker_id": 4345, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:00.192256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "64000000", "ebitda": "614000000", "netIncome": "-5000000", "grossProfit": "1841000000", "depreciation": "None", "totalRevenue": "6174000000", "costOfRevenue": "4333000000", "interestIncome": "63000000", "incomeBeforeTax": "38000000", "interestExpense": "26000000", "operatingIncome": "7000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "43000000", "reportedCurrency": "USD", "netInterestIncome": "34000000", "nonInterestIncome": "None", "operatingExpenses": "1834000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4333000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "550000000", "sellingGeneralAndAdministrative": "296000000", "netIncomeFromContinuingOperations": "-5000000" }, "balance": { "goodwill": "1879000000", "inventory": "844000000", "commonStock": "2549000000", "currentDebt": "None", "investments": "None", "totalAssets": "8760000000", "longTermDebt": "None", "shortTermDebt": "210000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "660000000", "reportedCurrency": "USD", "retainedEarnings": "4726000000", "totalLiabilities": "1806000000", "otherCurrentAssets": "36000000", "totalCurrentAssets": "1837000000", "currentLongTermDebt": "200000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "316000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6925000000", "currentAccountsPayable": "401000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "229000000", "totalShareholderEquity": "6954000000", "capitalLeaseObligations": "29000000", "otherCurrentLiabilities": "240000000", "totalCurrentLiabilities": "934000000", "otherNonCurrentLiabilities": "68000000", "totalNonCurrentLiabilities": "872000000", "cashAndShortTermInvestments": "641000000", "commonStockSharesOutstanding": "81124000", "intangibleAssetsExcludingGoodwill": "660000000", "cashAndCashEquivalentsAtCarryingValue": "641000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4760000", "profitLoss": "None", "dividendPayout": "101000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "11000000", "operatingCashflow": "661000000", "capitalExpenditures": "487000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-582000000", "cashflowFromInvestment": "-318000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "101000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-140000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "549000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6174000000, "cost_of_revenue": 4333000000, "gross_profit": 1841000000, "research_and_development": null, "selling_general_admin": 296000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 64000000, "depreciation_amortisation": 550000000, "ebitda": 614000000, "interest_expense": 26000000, "interest_income": null, "other_non_operating": null, "pretax_income": 38000000, "tax_provision": 43000000, "effective_tax_rate": null, "net_income": -5000000, "net_income_continuing_ops": -5000000, "net_income_to_common": -5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 641000000, "short_term_investments": null, "net_receivables": 316000000, "inventory": 844000000, "other_current_assets": null, "total_current_assets": 1837000000, "net_ppe": null, "goodwill": 1879000000, "intangible_assets": 660000000, "goodwill_and_intangibles": 2539000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6925000000, "total_assets": 8760000000, "short_term_debt": 210000000, "accounts_payable": 401000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 934000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 872000000, "total_liabilities": 1806000000, "total_debt": 210000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4726000000, "total_equity": 6954000000, "shares_outstanding": 81124000, "operating_cash_flow": 661000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 487000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -318000000, "dividends_paid": 101000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -582000000, "free_cash_flow": 1148000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "64000000", "ebitda": "614000000", "netIncome": "-5000000", "grossProfit": "1841000000", "depreciation": "None", "totalRevenue": "6174000000", "costOfRevenue": "4333000000", "interestIncome": "63000000", "incomeBeforeTax": "38000000", "interestExpense": "26000000", "operatingIncome": "7000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "43000000", "reportedCurrency": "USD", "netInterestIncome": "34000000", "nonInterestIncome": "None", "operatingExpenses": "1834000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4333000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "550000000", "sellingGeneralAndAdministrative": "296000000", "netIncomeFromContinuingOperations": "-5000000" }, "balance": { "goodwill": "1879000000", "inventory": "844000000", "commonStock": "2549000000", "currentDebt": "None", "investments": "None", "totalAssets": "8760000000", "longTermDebt": "None", "shortTermDebt": "210000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "660000000", "reportedCurrency": "USD", "retainedEarnings": "4726000000", "totalLiabilities": "1806000000", "otherCurrentAssets": "36000000", "totalCurrentAssets": "1837000000", "currentLongTermDebt": "200000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "316000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6925000000", "currentAccountsPayable": "401000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "229000000", "totalShareholderEquity": "6954000000", "capitalLeaseObligations": "29000000", "otherCurrentLiabilities": "240000000", "totalCurrentLiabilities": "934000000", "otherNonCurrentLiabilities": "68000000", "totalNonCurrentLiabilities": "872000000", "cashAndShortTermInvestments": "641000000", "commonStockSharesOutstanding": "81124000", "intangibleAssetsExcludingGoodwill": "660000000", "cashAndCashEquivalentsAtCarryingValue": "641000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4760000", "profitLoss": "None", "dividendPayout": "101000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "11000000", "operatingCashflow": "661000000", "capitalExpenditures": "487000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-582000000", "cashflowFromInvestment": "-318000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "101000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-140000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "549000000", "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": "2026-06-07T03:54:00.192256+00:00", "is_restated": false, "income_statement": { "revenue": 6454000000, "cost_of_revenue": 4685000000, "gross_profit": 1769000000, "ebit": -204000000, "ebitda": 337000000, "pretax_income": -228000000, "tax_provision": -61000000, "net_income": -167000000, "net_income_to_common": -167000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 900000000, "total_current_assets": 2377000000, "total_assets": 9415000000, "short_term_debt": 313000000, "long_term_debt": 199000000, "total_debt": 512000000, "total_liabilities": 2192000000, "total_equity": 7223000000, "shares_outstanding": 83199000, "goodwill_and_intangibles": 2684000000 }, "cash_flow": { "operating_cash_flow": 525000000, "capital_expenditure": 477000000, "free_cash_flow": 1002000000, "dividends_paid": 100000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353708, "ticker_id": 4345, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:00.192256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-204000000", "ebitda": "337000000", "netIncome": "-167000000", "grossProfit": "1769000000", "depreciation": "None", "totalRevenue": "6454000000", "costOfRevenue": "4685000000", "interestIncome": "74000000", "incomeBeforeTax": "-228000000", "interestExpense": "24440131", "operatingIncome": "-284000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-61000000", "reportedCurrency": "USD", "netInterestIncome": "51000000", "nonInterestIncome": "None", "operatingExpenses": "2053000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4685000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "541000000", "sellingGeneralAndAdministrative": "332000000", "netIncomeFromContinuingOperations": "-167000000" }, "balance": { "goodwill": "1949000000", "inventory": "851000000", "commonStock": "2607000000", "currentDebt": "None", "investments": "None", "totalAssets": "9415000000", "longTermDebt": "199000000", "shortTermDebt": "313000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "735000000", "reportedCurrency": "USD", "retainedEarnings": "4913000000", "totalLiabilities": "2192000000", "otherCurrentAssets": "222000000", "totalCurrentAssets": "2377000000", "currentLongTermDebt": "300000000", "longTermInvestments": "None", "shortTermInvestments": "477969302", "currentNetReceivables": "404000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7039000000", "currentAccountsPayable": "417000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "538000000", "totalShareholderEquity": "7223000000", "capitalLeaseObligations": "39000000", "otherCurrentLiabilities": "308000000", "totalCurrentLiabilities": "1050000000", "otherNonCurrentLiabilities": "23000000", "totalNonCurrentLiabilities": "1142000000", "cashAndShortTermInvestments": "900000000", "commonStockSharesOutstanding": "83199000", "intangibleAssetsExcludingGoodwill": "735000000", "cashAndCashEquivalentsAtCarryingValue": "900000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-167000000", "profitLoss": "None", "dividendPayout": "100000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "132000000", "operatingCashflow": "525000000", "capitalExpenditures": "477000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-268000000", "cashflowFromInvestment": "-530000000", "stockBasedCompensation": "6769750", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-129000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "540000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6454000000, "cost_of_revenue": 4685000000, "gross_profit": 1769000000, "research_and_development": null, "selling_general_admin": 332000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -204000000, "depreciation_amortisation": 541000000, "ebitda": 337000000, "interest_expense": 24440131, "interest_income": null, "other_non_operating": null, "pretax_income": -228000000, "tax_provision": -61000000, "effective_tax_rate": null, "net_income": -167000000, "net_income_continuing_ops": -167000000, "net_income_to_common": -167000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 900000000, "short_term_investments": 477969302, "net_receivables": 404000000, "inventory": 851000000, "other_current_assets": null, "total_current_assets": 2377000000, "net_ppe": null, "goodwill": 1949000000, "intangible_assets": 735000000, "goodwill_and_intangibles": 2684000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7039000000, "total_assets": 9415000000, "short_term_debt": 313000000, "accounts_payable": 417000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1050000000, "long_term_debt": 199000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1142000000, "total_liabilities": 2192000000, "total_debt": 512000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4913000000, "total_equity": 7223000000, "shares_outstanding": 83199000, "operating_cash_flow": 525000000, "stock_based_compensation": 6769750, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 477000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -530000000, "dividends_paid": 100000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -268000000, "free_cash_flow": 1002000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-204000000", "ebitda": "337000000", "netIncome": "-167000000", "grossProfit": "1769000000", "depreciation": "None", "totalRevenue": "6454000000", "costOfRevenue": "4685000000", "interestIncome": "74000000", "incomeBeforeTax": "-228000000", "interestExpense": "24440131", "operatingIncome": "-284000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-61000000", "reportedCurrency": "USD", "netInterestIncome": "51000000", "nonInterestIncome": "None", "operatingExpenses": "2053000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4685000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "541000000", "sellingGeneralAndAdministrative": "332000000", "netIncomeFromContinuingOperations": "-167000000" }, "balance": { "goodwill": "1949000000", "inventory": "851000000", "commonStock": "2607000000", "currentDebt": "None", "investments": "None", "totalAssets": "9415000000", "longTermDebt": "199000000", "shortTermDebt": "313000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "735000000", "reportedCurrency": "USD", "retainedEarnings": "4913000000", "totalLiabilities": "2192000000", "otherCurrentAssets": "222000000", "totalCurrentAssets": "2377000000", "currentLongTermDebt": "300000000", "longTermInvestments": "None", "shortTermInvestments": "477969302", "currentNetReceivables": "404000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7039000000", "currentAccountsPayable": "417000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "538000000", "totalShareholderEquity": "7223000000", "capitalLeaseObligations": "39000000", "otherCurrentLiabilities": "308000000", "totalCurrentLiabilities": "1050000000", "otherNonCurrentLiabilities": "23000000", "totalNonCurrentLiabilities": "1142000000", "cashAndShortTermInvestments": "900000000", "commonStockSharesOutstanding": "83199000", "intangibleAssetsExcludingGoodwill": "735000000", "cashAndCashEquivalentsAtCarryingValue": "900000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-167000000", "profitLoss": "None", "dividendPayout": "100000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "132000000", "operatingCashflow": "525000000", "capitalExpenditures": "477000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-268000000", "cashflowFromInvestment": "-530000000", "stockBasedCompensation": "6769750", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-129000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "540000000", "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": "2026-06-07T03:54:00.192256+00:00", "is_restated": false, "income_statement": { "revenue": 9701000000, "cost_of_revenue": 5142000000, "gross_profit": 4559000000, "ebit": 2617000000, "ebitda": 3206000000, "pretax_income": 2593000000, "tax_provision": 618000000, "net_income": 1975000000, "net_income_to_common": 1975000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1162000000, "total_current_assets": 2749000000, "total_assets": 9973000000, "short_term_debt": 11000000, "long_term_debt": 499000000, "total_debt": 510000000, "total_liabilities": 2354000000, "total_equity": 7619000000, "shares_outstanding": 94173000, "goodwill_and_intangibles": 2709000000 }, "cash_flow": { "operating_cash_flow": 2207000000, "capital_expenditure": 477000000, "free_cash_flow": 2684000000, "dividends_paid": 99000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353713, "ticker_id": 4345, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:00.192256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2617000000", "ebitda": "3206000000", "netIncome": "1975000000", "grossProfit": "4559000000", "depreciation": "None", "totalRevenue": "9701000000", "costOfRevenue": "5142000000", "interestIncome": "27000000", "incomeBeforeTax": "2593000000", "interestExpense": "23049055", "operatingIncome": "2559000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "618000000", "reportedCurrency": "USD", "netInterestIncome": "-3000000", "nonInterestIncome": "None", "operatingExpenses": "2000000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5142000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "589000000", "sellingGeneralAndAdministrative": "370000000", "netIncomeFromContinuingOperations": "1975000000" }, "balance": { "goodwill": "1944000000", "inventory": "1032000000", "commonStock": "2667000000", "currentDebt": "None", "investments": "None", "totalAssets": "9973000000", "longTermDebt": "499000000", "shortTermDebt": "11000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "765000000", "reportedCurrency": "USD", "retainedEarnings": "5284000000", "totalLiabilities": "2354000000", "otherCurrentAssets": "60000000", "totalCurrentAssets": "2749000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "495000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7224000000", "currentAccountsPayable": "430000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3982000000", "shortLongTermDebtTotal": "536000000", "totalShareholderEquity": "7619000000", "capitalLeaseObligations": "37000000", "otherCurrentLiabilities": "316000000", "totalCurrentLiabilities": "792000000", "otherNonCurrentLiabilities": "18000000", "totalNonCurrentLiabilities": "1562000000", "cashAndShortTermInvestments": "1162000000", "commonStockSharesOutstanding": "94173000", "intangibleAssetsExcludingGoodwill": "765000000", "cashAndCashEquivalentsAtCarryingValue": "1162000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1975000000", "profitLoss": "None", "dividendPayout": "99000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "20000000", "operatingCashflow": "2207000000", "capitalExpenditures": "477000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2126000000", "cashflowFromInvestment": "-459000000", "stockBasedCompensation": "6769750", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1990000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "589000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9701000000, "cost_of_revenue": 5142000000, "gross_profit": 4559000000, "research_and_development": null, "selling_general_admin": 370000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2617000000, "depreciation_amortisation": 589000000, "ebitda": 3206000000, "interest_expense": 23049055, "interest_income": null, "other_non_operating": null, "pretax_income": 2593000000, "tax_provision": 618000000, "effective_tax_rate": null, "net_income": 1975000000, "net_income_continuing_ops": 1975000000, "net_income_to_common": 1975000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1162000000, "short_term_investments": null, "net_receivables": 495000000, "inventory": 1032000000, "other_current_assets": null, "total_current_assets": 2749000000, "net_ppe": null, "goodwill": 1944000000, "intangible_assets": 765000000, "goodwill_and_intangibles": 2709000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7224000000, "total_assets": 9973000000, "short_term_debt": 11000000, "accounts_payable": 430000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 792000000, "long_term_debt": 499000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1562000000, "total_liabilities": 2354000000, "total_debt": 510000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5284000000, "total_equity": 7619000000, "shares_outstanding": 94173000, "operating_cash_flow": 2207000000, "stock_based_compensation": 6769750, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 477000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -459000000, "dividends_paid": 99000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2126000000, "free_cash_flow": 2684000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2617000000", "ebitda": "3206000000", "netIncome": "1975000000", "grossProfit": "4559000000", "depreciation": "None", "totalRevenue": "9701000000", "costOfRevenue": "5142000000", "interestIncome": "27000000", "incomeBeforeTax": "2593000000", "interestExpense": "23049055", "operatingIncome": "2559000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "618000000", "reportedCurrency": "USD", "netInterestIncome": "-3000000", "nonInterestIncome": "None", "operatingExpenses": "2000000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5142000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "589000000", "sellingGeneralAndAdministrative": "370000000", "netIncomeFromContinuingOperations": "1975000000" }, "balance": { "goodwill": "1944000000", "inventory": "1032000000", "commonStock": "2667000000", "currentDebt": "None", "investments": "None", "totalAssets": "9973000000", "longTermDebt": "499000000", "shortTermDebt": "11000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "765000000", "reportedCurrency": "USD", "retainedEarnings": "5284000000", "totalLiabilities": "2354000000", "otherCurrentAssets": "60000000", "totalCurrentAssets": "2749000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "495000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7224000000", "currentAccountsPayable": "430000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3982000000", "shortLongTermDebtTotal": "536000000", "totalShareholderEquity": "7619000000", "capitalLeaseObligations": "37000000", "otherCurrentLiabilities": "316000000", "totalCurrentLiabilities": "792000000", "otherNonCurrentLiabilities": "18000000", "totalNonCurrentLiabilities": "1562000000", "cashAndShortTermInvestments": "1162000000", "commonStockSharesOutstanding": "94173000", "intangibleAssetsExcludingGoodwill": "765000000", "cashAndCashEquivalentsAtCarryingValue": "1162000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1975000000", "profitLoss": "None", "dividendPayout": "99000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "20000000", "operatingCashflow": "2207000000", "capitalExpenditures": "477000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2126000000", "cashflowFromInvestment": "-459000000", "stockBasedCompensation": "6769750", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1990000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "589000000", "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": "2026-06-07T03:54:00.192256+00:00", "is_restated": false, "income_statement": { "revenue": 10518000000, "cost_of_revenue": 4645000000, "gross_profit": 5873000000, "ebit": 3946000000, "ebitda": 4530000000, "pretax_income": 3898000000, "tax_provision": 951000000, "net_income": 2947000000, "net_income_to_common": 2947000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1995685869, "total_current_assets": 4094465205, "total_assets": 13278693036, "short_term_debt": 14000346, "long_term_debt": 499000000, "total_debt": 513000346, "total_liabilities": 3534451314, "total_equity": 9744241721, "shares_outstanding": 109560000, "goodwill_and_intangibles": 3573906836 }, "cash_flow": { "operating_cash_flow": 3552000000, "capital_expenditure": 635000000, "free_cash_flow": 4187000000, "dividends_paid": 75000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353718, "ticker_id": 4345, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:00.192256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3946000000", "ebitda": "4530000000", "netIncome": "2947000000", "grossProfit": "5873000000", "depreciation": "None", "totalRevenue": "10518000000", "costOfRevenue": "4645000000", "interestIncome": "36000000", "incomeBeforeTax": "3898000000", "interestExpense": "47577648", "operatingIncome": "3945000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "951000000", "reportedCurrency": "USD", "netInterestIncome": "-45000000", "nonInterestIncome": "None", "operatingExpenses": "1928000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4645000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "584000000", "sellingGeneralAndAdministrative": "352000000", "netIncomeFromContinuingOperations": "2947000000" }, "balance": { "goodwill": "2513698719", "inventory": "1350397134", "commonStock": "4329925592", "currentDebt": "None", "investments": "None", "totalAssets": "13278693036", "longTermDebt": "499000000", "shortTermDebt": "14000346", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1060208117", "reportedCurrency": "USD", "retainedEarnings": "5731233082", "totalLiabilities": "3534451314", "otherCurrentAssets": "48364835", "totalCurrentAssets": "4094465205", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "721000000", "currentNetReceivables": "700017364", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9184227830", "currentAccountsPayable": "523103885", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4100000000", "shortLongTermDebtTotal": "670743911", "totalShareholderEquity": "9744241721", "capitalLeaseObligations": "11000000", "otherCurrentLiabilities": "648842932", "totalCurrentLiabilities": "1534947167", "otherNonCurrentLiabilities": "38000000", "totalNonCurrentLiabilities": "1999504145", "cashAndShortTermInvestments": "1995685869", "commonStockSharesOutstanding": "109560000", "intangibleAssetsExcludingGoodwill": "1060208117", "cashAndCashEquivalentsAtCarryingValue": "1995685869", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2947000000", "profitLoss": "None", "dividendPayout": "75000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-139000000", "operatingCashflow": "3552000000", "capitalExpenditures": "635000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2164000000", "cashflowFromInvestment": "-286000000", "stockBasedCompensation": "-835000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1319000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "584000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10518000000, "cost_of_revenue": 4645000000, "gross_profit": 5873000000, "research_and_development": null, "selling_general_admin": 352000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3946000000, "depreciation_amortisation": 584000000, "ebitda": 4530000000, "interest_expense": 47577648, "interest_income": null, "other_non_operating": null, "pretax_income": 3898000000, "tax_provision": 951000000, "effective_tax_rate": null, "net_income": 2947000000, "net_income_continuing_ops": 2947000000, "net_income_to_common": 2947000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1995685869, "short_term_investments": 721000000, "net_receivables": 700017364, "inventory": 1350397134, "other_current_assets": null, "total_current_assets": 4094465205, "net_ppe": null, "goodwill": 2513698719, "intangible_assets": 1060208117, "goodwill_and_intangibles": 3573906836, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9184227830, "total_assets": 13278693036, "short_term_debt": 14000346, "accounts_payable": 523103885, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1534947167, "long_term_debt": 499000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1999504145, "total_liabilities": 3534451314, "total_debt": 513000346, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5731233082, "total_equity": 9744241721, "shares_outstanding": 109560000, "operating_cash_flow": 3552000000, "stock_based_compensation": -835000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 635000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -286000000, "dividends_paid": 75000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2164000000, "free_cash_flow": 4187000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3946000000", "ebitda": "4530000000", "netIncome": "2947000000", "grossProfit": "5873000000", "depreciation": "None", "totalRevenue": "10518000000", "costOfRevenue": "4645000000", "interestIncome": "36000000", "incomeBeforeTax": "3898000000", "interestExpense": "47577648", "operatingIncome": "3945000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "951000000", "reportedCurrency": "USD", "netInterestIncome": "-45000000", "nonInterestIncome": "None", "operatingExpenses": "1928000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4645000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "584000000", "sellingGeneralAndAdministrative": "352000000", "netIncomeFromContinuingOperations": "2947000000" }, "balance": { "goodwill": "2513698719", "inventory": "1350397134", "commonStock": "4329925592", "currentDebt": "None", "investments": "None", "totalAssets": "13278693036", "longTermDebt": "499000000", "shortTermDebt": "14000346", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1060208117", "reportedCurrency": "USD", "retainedEarnings": "5731233082", "totalLiabilities": "3534451314", "otherCurrentAssets": "48364835", "totalCurrentAssets": "4094465205", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "721000000", "currentNetReceivables": "700017364", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9184227830", "currentAccountsPayable": "523103885", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4100000000", "shortLongTermDebtTotal": "670743911", "totalShareholderEquity": "9744241721", "capitalLeaseObligations": "11000000", "otherCurrentLiabilities": "648842932", "totalCurrentLiabilities": "1534947167", "otherNonCurrentLiabilities": "38000000", "totalNonCurrentLiabilities": "1999504145", "cashAndShortTermInvestments": "1995685869", "commonStockSharesOutstanding": "109560000", "intangibleAssetsExcludingGoodwill": "1060208117", "cashAndCashEquivalentsAtCarryingValue": "1995685869", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2947000000", "profitLoss": "None", "dividendPayout": "75000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-139000000", "operatingCashflow": "3552000000", "capitalExpenditures": "635000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2164000000", "cashflowFromInvestment": "-286000000", "stockBasedCompensation": "-835000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1319000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "584000000", "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": "2026-06-07T03:54:00.192256+00:00", "is_restated": false, "income_statement": { "revenue": 4587659587, "cost_of_revenue": 2692995388, "gross_profit": 1894664199, "ebit": 822000000, "ebitda": 1025000000, "pretax_income": 817152357, "tax_provision": 202000000, "net_income": 588000000, "net_income_to_common": 588000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 460753532, "total_current_assets": 1333950249, "total_assets": 4172025471, "short_term_debt": 7842153, "long_term_debt": 637000000, "total_debt": 644842153, "total_liabilities": 1697826155, "total_equity": 2474199316, "shares_outstanding": 68672000, "goodwill_and_intangibles": 961447974 }, "cash_flow": { "operating_cash_flow": 1015558831.83, "capital_expenditure": 188995890.71, "free_cash_flow": 1204554722.54, "dividends_paid": 43131842.28, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353723, "ticker_id": 4345, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:00.192256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "822000000", "ebitda": "1025000000", "netIncome": "588000000", "grossProfit": "1894664199", "depreciation": "None", "totalRevenue": "4587659587", "costOfRevenue": "2692995388", "interestIncome": "17000000", "incomeBeforeTax": "817152357", "interestExpense": "33751962", "operatingIncome": "929356357", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "202000000", "reportedCurrency": "USD", "netInterestIncome": "-37000000", "nonInterestIncome": "None", "operatingExpenses": "1033595784", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2692995388", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "203000000", "sellingGeneralAndAdministrative": "202327551", "netIncomeFromContinuingOperations": "776000000" }, "balance": { "goodwill": "557577088", "inventory": "576398255", "commonStock": "379560212", "currentDebt": "None", "investments": "None", "totalAssets": "4172025471", "longTermDebt": "637000000", "shortTermDebt": "7842153", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "403870886", "reportedCurrency": "USD", "retainedEarnings": "2012296496", "totalLiabilities": "1697826155", "otherCurrentAssets": "12547445", "totalCurrentAssets": "1333950249", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "27000000", "currentNetReceivables": "284670159", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2838075221", "currentAccountsPayable": "215659211", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2110000000", "shortLongTermDebtTotal": "644842153", "totalShareholderEquity": "2474199316", "capitalLeaseObligations": "2000000", "otherCurrentLiabilities": "301275542", "totalCurrentLiabilities": "527776906", "otherNonCurrentLiabilities": "30000000", "totalNonCurrentLiabilities": "1170049248", "cashAndShortTermInvestments": "460753532", "commonStockSharesOutstanding": "68672000", "intangibleAssetsExcludingGoodwill": "403870886", "cashAndCashEquivalentsAtCarryingValue": "460753532", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "608551083.79", "profitLoss": "None", "dividendPayout": "43131842.28", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-7057937.83", "operatingCashflow": "1015558831.83", "capitalExpenditures": "188995890.71", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-373286489.54", "cashflowFromInvestment": "-222000000", "stockBasedCompensation": "129395526.84", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43131842.28", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "213306565.45", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4587659587, "cost_of_revenue": 2692995388, "gross_profit": 1894664199, "research_and_development": null, "selling_general_admin": 202327551, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 822000000, "depreciation_amortisation": 203000000, "ebitda": 1025000000, "interest_expense": 33751962, "interest_income": null, "other_non_operating": null, "pretax_income": 817152357, "tax_provision": 202000000, "effective_tax_rate": null, "net_income": 588000000, "net_income_continuing_ops": 776000000, "net_income_to_common": 588000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 460753532, "short_term_investments": 27000000, "net_receivables": 284670159, "inventory": 576398255, "other_current_assets": null, "total_current_assets": 1333950249, "net_ppe": null, "goodwill": 557577088, "intangible_assets": 403870886, "goodwill_and_intangibles": 961447974, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2838075221, "total_assets": 4172025471, "short_term_debt": 7842153, "accounts_payable": 215659211, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 527776906, "long_term_debt": 637000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1170049248, "total_liabilities": 1697826155, "total_debt": 644842153, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2012296496, "total_equity": 2474199316, "shares_outstanding": 68672000, "operating_cash_flow": 1015558831.83, "stock_based_compensation": 129395526.84, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 188995890.71, "acquisitions": null, "other_investing": null, "investing_cash_flow": -222000000, "dividends_paid": 43131842.28, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -373286489.54, "free_cash_flow": 1204554722.54, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "822000000", "ebitda": "1025000000", "netIncome": "588000000", "grossProfit": "1894664199", "depreciation": "None", "totalRevenue": "4587659587", "costOfRevenue": "2692995388", "interestIncome": "17000000", "incomeBeforeTax": "817152357", "interestExpense": "33751962", "operatingIncome": "929356357", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "202000000", "reportedCurrency": "USD", "netInterestIncome": "-37000000", "nonInterestIncome": "None", "operatingExpenses": "1033595784", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2692995388", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "203000000", "sellingGeneralAndAdministrative": "202327551", "netIncomeFromContinuingOperations": "776000000" }, "balance": { "goodwill": "557577088", "inventory": "576398255", "commonStock": "379560212", "currentDebt": "None", "investments": "None", "totalAssets": "4172025471", "longTermDebt": "637000000", "shortTermDebt": "7842153", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "403870886", "reportedCurrency": "USD", "retainedEarnings": "2012296496", "totalLiabilities": "1697826155", "otherCurrentAssets": "12547445", "totalCurrentAssets": "1333950249", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "27000000", "currentNetReceivables": "284670159", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2838075221", "currentAccountsPayable": "215659211", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2110000000", "shortLongTermDebtTotal": "644842153", "totalShareholderEquity": "2474199316", "capitalLeaseObligations": "2000000", "otherCurrentLiabilities": "301275542", "totalCurrentLiabilities": "527776906", "otherNonCurrentLiabilities": "30000000", "totalNonCurrentLiabilities": "1170049248", "cashAndShortTermInvestments": "460753532", "commonStockSharesOutstanding": "68672000", "intangibleAssetsExcludingGoodwill": "403870886", "cashAndCashEquivalentsAtCarryingValue": "460753532", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "608551083.79", "profitLoss": "None", "dividendPayout": "43131842.28", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-7057937.83", "operatingCashflow": "1015558831.83", "capitalExpenditures": "188995890.71", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-373286489.54", "cashflowFromInvestment": "-222000000", "stockBasedCompensation": "129395526.84", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43131842.28", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "213306565.45", "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": "2026-06-07T03:54:00.192256+00:00", "is_restated": false, "income_statement": { "revenue": 3733531352, "cost_of_revenue": 2795746667, "gross_profit": 937784685, "ebit": -101816623, "ebitda": 96457853, "pretax_income": -167652935, "tax_provision": -52822157, "net_income": -114830777, "net_income_to_common": -114830777, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16000000, "total_current_assets": 878072680, "total_assets": 3573533802, "short_term_debt": 296263406, "long_term_debt": 650000000, "total_debt": 946263406, "total_liabilities": 1679591508, "total_equity": 1893942294, "shares_outstanding": 69172000, "goodwill_and_intangibles": 968406225 }, "cash_flow": { "operating_cash_flow": 88036929.58, "capital_expenditure": 313870792.41, "free_cash_flow": 401907721.99, "dividends_paid": 42104618.49, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353728, "ticker_id": 4345, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:00.192256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-101816623", "ebitda": "96457853", "netIncome": "-114830777", "grossProfit": "937784685", "depreciation": "None", "totalRevenue": "3733531352", "costOfRevenue": "2795746667", "interestIncome": "4000000", "incomeBeforeTax": "-167652935", "interestExpense": "33930981", "operatingIncome": "-101816622", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-52822157", "reportedCurrency": "USD", "netInterestIncome": "-49000000", "nonInterestIncome": "None", "operatingExpenses": "1034242537", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2795746667", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "198274476", "sellingGeneralAndAdministrative": "166121858", "netIncomeFromContinuingOperations": "-150000000" }, "balance": { "goodwill": "551187733", "inventory": "558077579", "commonStock": "369755104", "currentDebt": "None", "investments": "None", "totalAssets": "3573533802", "longTermDebt": "650000000", "shortTermDebt": "296263406", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "417218492", "reportedCurrency": "USD", "retainedEarnings": "1423136105", "totalLiabilities": "1679591508", "otherCurrentAssets": "6889846", "totalCurrentAssets": "878072680", "currentLongTermDebt": "384000000", "longTermInvestments": "None", "shortTermInvestments": "-3751383.71", "currentNetReceivables": "300856637", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2695461122", "currentAccountsPayable": "182963705", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2140000000", "shortLongTermDebtTotal": "954263406", "totalShareholderEquity": "1893942294", "capitalLeaseObligations": "11000000", "otherCurrentLiabilities": "12248617", "totalCurrentLiabilities": "640755739", "otherNonCurrentLiabilities": "27000000", "totalNonCurrentLiabilities": "1038835769", "cashAndShortTermInvestments": "16000000", "commonStockSharesOutstanding": "69172000", "intangibleAssetsExcludingGoodwill": "417218492", "cashAndCashEquivalentsAtCarryingValue": "16000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-114830777.71", "profitLoss": "None", "dividendPayout": "42104618.49", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "39042464.42", "operatingCashflow": "88036929.58", "capitalExpenditures": "313870792.41", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "99520007.35", "cashflowFromInvestment": "-391000000", "stockBasedCompensation": "19138462.95", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42104618.49", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62008619.96", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "198274476.18", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3733531352, "cost_of_revenue": 2795746667, "gross_profit": 937784685, "research_and_development": null, "selling_general_admin": 166121858, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -101816623, "depreciation_amortisation": 198274476, "ebitda": 96457853, "interest_expense": 33930981, "interest_income": null, "other_non_operating": null, "pretax_income": -167652935, "tax_provision": -52822157, "effective_tax_rate": null, "net_income": -114830777, "net_income_continuing_ops": -150000000, "net_income_to_common": -114830777, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16000000, "short_term_investments": -3751383.71, "net_receivables": 300856637, "inventory": 558077579, "other_current_assets": null, "total_current_assets": 878072680, "net_ppe": null, "goodwill": 551187733, "intangible_assets": 417218492, "goodwill_and_intangibles": 968406225, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2695461122, "total_assets": 3573533802, "short_term_debt": 296263406, "accounts_payable": 182963705, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 640755739, "long_term_debt": 650000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1038835769, "total_liabilities": 1679591508, "total_debt": 946263406, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1423136105, "total_equity": 1893942294, "shares_outstanding": 69172000, "operating_cash_flow": 88036929.58, "stock_based_compensation": 19138462.95, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 313870792.41, "acquisitions": null, "other_investing": null, "investing_cash_flow": -391000000, "dividends_paid": 42104618.49, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 99520007.35, "free_cash_flow": 401907721.99, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-101816623", "ebitda": "96457853", "netIncome": "-114830777", "grossProfit": "937784685", "depreciation": "None", "totalRevenue": "3733531352", "costOfRevenue": "2795746667", "interestIncome": "4000000", "incomeBeforeTax": "-167652935", "interestExpense": "33930981", "operatingIncome": "-101816622", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-52822157", "reportedCurrency": "USD", "netInterestIncome": "-49000000", "nonInterestIncome": "None", "operatingExpenses": "1034242537", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2795746667", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "198274476", "sellingGeneralAndAdministrative": "166121858", "netIncomeFromContinuingOperations": "-150000000" }, "balance": { "goodwill": "551187733", "inventory": "558077579", "commonStock": "369755104", "currentDebt": "None", "investments": "None", "totalAssets": "3573533802", "longTermDebt": "650000000", "shortTermDebt": "296263406", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "417218492", "reportedCurrency": "USD", "retainedEarnings": "1423136105", "totalLiabilities": "1679591508", "otherCurrentAssets": "6889846", "totalCurrentAssets": "878072680", "currentLongTermDebt": "384000000", "longTermInvestments": "None", "shortTermInvestments": "-3751383.71", "currentNetReceivables": "300856637", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2695461122", "currentAccountsPayable": "182963705", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2140000000", "shortLongTermDebtTotal": "954263406", "totalShareholderEquity": "1893942294", "capitalLeaseObligations": "11000000", "otherCurrentLiabilities": "12248617", "totalCurrentLiabilities": "640755739", "otherNonCurrentLiabilities": "27000000", "totalNonCurrentLiabilities": "1038835769", "cashAndShortTermInvestments": "16000000", "commonStockSharesOutstanding": "69172000", "intangibleAssetsExcludingGoodwill": "417218492", "cashAndCashEquivalentsAtCarryingValue": "16000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-114830777.71", "profitLoss": "None", "dividendPayout": "42104618.49", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "39042464.42", "operatingCashflow": "88036929.58", "capitalExpenditures": "313870792.41", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "99520007.35", "cashflowFromInvestment": "-391000000", "stockBasedCompensation": "19138462.95", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42104618.49", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62008619.96", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "198274476.18", "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": "2026-06-07T03:54:00.192256+00:00", "is_restated": false, "income_statement": { "revenue": 4491824702, "cost_of_revenue": 2655594957, "gross_profit": 1836229745, "ebit": 812023230, "ebitda": 1000712172, "pretax_income": 787060490, "tax_provision": 192359933, "net_income": 594700557, "net_income_to_common": 594700557, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 160000000, "total_current_assets": 987496604, "total_assets": 3517543666, "short_term_debt": 44786091, "long_term_debt": 692000000, "total_debt": 736786091, "total_liabilities": 1391305624, "total_equity": 2126238042, "shares_outstanding": 75103000, "goodwill_and_intangibles": 939773719 }, "cash_flow": { "operating_cash_flow": 667386180, "capital_expenditure": 271653340.97, "free_cash_flow": 939039520.97, "dividends_paid": 27165334.1, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353733, "ticker_id": 4345, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:00.192256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "812023230", "ebitda": "1000712172", "netIncome": "594700557", "grossProfit": "1836229745", "depreciation": "None", "totalRevenue": "4491824702", "costOfRevenue": "2655594957", "interestIncome": "7000000", "incomeBeforeTax": "787060490", "interestExpense": "24893835", "operatingIncome": "787060490", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "192359933", "reportedCurrency": "USD", "netInterestIncome": "-37000000", "nonInterestIncome": "None", "operatingExpenses": "1049169254", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2655594957", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "188688942", "sellingGeneralAndAdministrative": "174739176", "netIncomeFromContinuingOperations": "810000000" }, "balance": { "goodwill": "545509276", "inventory": "580750791", "commonStock": "360491325", "currentDebt": "None", "investments": "None", "totalAssets": "3517543666", "longTermDebt": "692000000", "shortTermDebt": "44786091", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "394264443", "reportedCurrency": "USD", "retainedEarnings": "1640933019", "totalLiabilities": "1391305624", "otherCurrentAssets": "-32249509.92", "totalCurrentAssets": "987496604", "currentLongTermDebt": "61000000", "longTermInvestments": "None", "shortTermInvestments": "-42528284.99", "currentNetReceivables": "278995323", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2530047062", "currentAccountsPayable": "190891536", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2056000000", "shortLongTermDebtTotal": "736786091", "totalShareholderEquity": "2126238042", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "163726204", "totalCurrentLiabilities": "436847940", "otherNonCurrentLiabilities": "22000000", "totalNonCurrentLiabilities": "954457684", "cashAndShortTermInvestments": "160000000", "commonStockSharesOutstanding": "75103000", "intangibleAssetsExcludingGoodwill": "394264443", "cashAndCashEquivalentsAtCarryingValue": "160000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "594700557", "profitLoss": "None", "dividendPayout": "27165334.10", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-77090812.98", "operatingCashflow": "667386180", "capitalExpenditures": "271653340.97", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-499988987.03", "cashflowFromInvestment": "-259906169.47", "stockBasedCompensation": "-181346960.05", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27165334.10", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-495583797.71", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "188688942", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4491824702, "cost_of_revenue": 2655594957, "gross_profit": 1836229745, "research_and_development": null, "selling_general_admin": 174739176, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 812023230, "depreciation_amortisation": 188688942, "ebitda": 1000712172, "interest_expense": 24893835, "interest_income": null, "other_non_operating": null, "pretax_income": 787060490, "tax_provision": 192359933, "effective_tax_rate": null, "net_income": 594700557, "net_income_continuing_ops": 810000000, "net_income_to_common": 594700557, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 160000000, "short_term_investments": -42528284.99, "net_receivables": 278995323, "inventory": 580750791, "other_current_assets": null, "total_current_assets": 987496604, "net_ppe": null, "goodwill": 545509276, "intangible_assets": 394264443, "goodwill_and_intangibles": 939773719, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2530047062, "total_assets": 3517543666, "short_term_debt": 44786091, "accounts_payable": 190891536, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 436847940, "long_term_debt": 692000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 954457684, "total_liabilities": 1391305624, "total_debt": 736786091, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1640933019, "total_equity": 2126238042, "shares_outstanding": 75103000, "operating_cash_flow": 667386180, "stock_based_compensation": -181346960.05, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 271653340.97, "acquisitions": null, "other_investing": null, "investing_cash_flow": -259906169.47, "dividends_paid": 27165334.1, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -499988987.03, "free_cash_flow": 939039520.97, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "812023230", "ebitda": "1000712172", "netIncome": "594700557", "grossProfit": "1836229745", "depreciation": "None", "totalRevenue": "4491824702", "costOfRevenue": "2655594957", "interestIncome": "7000000", "incomeBeforeTax": "787060490", "interestExpense": "24893835", "operatingIncome": "787060490", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "192359933", "reportedCurrency": "USD", "netInterestIncome": "-37000000", "nonInterestIncome": "None", "operatingExpenses": "1049169254", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2655594957", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "188688942", "sellingGeneralAndAdministrative": "174739176", "netIncomeFromContinuingOperations": "810000000" }, "balance": { "goodwill": "545509276", "inventory": "580750791", "commonStock": "360491325", "currentDebt": "None", "investments": "None", "totalAssets": "3517543666", "longTermDebt": "692000000", "shortTermDebt": "44786091", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "394264443", "reportedCurrency": "USD", "retainedEarnings": "1640933019", "totalLiabilities": "1391305624", "otherCurrentAssets": "-32249509.92", "totalCurrentAssets": "987496604", "currentLongTermDebt": "61000000", "longTermInvestments": "None", "shortTermInvestments": "-42528284.99", "currentNetReceivables": "278995323", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2530047062", "currentAccountsPayable": "190891536", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2056000000", "shortLongTermDebtTotal": "736786091", "totalShareholderEquity": "2126238042", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "163726204", "totalCurrentLiabilities": "436847940", "otherNonCurrentLiabilities": "22000000", "totalNonCurrentLiabilities": "954457684", "cashAndShortTermInvestments": "160000000", "commonStockSharesOutstanding": "75103000", "intangibleAssetsExcludingGoodwill": "394264443", "cashAndCashEquivalentsAtCarryingValue": "160000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "594700557", "profitLoss": "None", "dividendPayout": "27165334.10", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-77090812.98", "operatingCashflow": "667386180", "capitalExpenditures": "271653340.97", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-499988987.03", "cashflowFromInvestment": "-259906169.47", "stockBasedCompensation": "-181346960.05", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27165334.10", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-495583797.71", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "188688942", "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": "2026-06-07T03:54:00.192256+00:00", "is_restated": false, "income_statement": { "revenue": 956571380, "cost_of_revenue": 709182230, "gross_profit": 247389150, "ebit": -141262790, "ebitda": -42307130, "pretax_income": -179267500, "tax_provision": -43741270, "net_income": -134809160, "net_income_to_common": -134809160, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81266742, "total_current_assets": 1539051660, "total_assets": 7695258307, "short_term_debt": 203668504, "long_term_debt": 300000000, "total_debt": 503668504, "total_liabilities": 2038691639, "total_equity": 5656566666, "shares_outstanding": 78300000, "goodwill_and_intangibles": 3763731157 }, "cash_flow": { "operating_cash_flow": -172576690, "capital_expenditure": 92698332, "free_cash_flow": -79878358, "dividends_paid": 49307624, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353696, "ticker_id": 4345, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:00.192256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-141262790", "ebitda": "-42307130", "netIncome": "-134809160", "grossProfit": "247389150", "depreciation": "None", "totalRevenue": "956571380", "costOfRevenue": "709182230", "interestIncome": "1000000", "incomeBeforeTax": "-179267500", "interestExpense": "38004710", "operatingIncome": "-150584700", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-43741270", "reportedCurrency": "USD", "netInterestIncome": "-53000000", "nonInterestIncome": "None", "operatingExpenses": "397973850", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "709182230", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98955660", "sellingGeneralAndAdministrative": "49477830", "netIncomeFromContinuingOperations": "-189000000" }, "balance": { "goodwill": "1713000000", "inventory": "988243731", "commonStock": "2504219651", "currentDebt": "None", "investments": "None", "totalAssets": "7695258307", "longTermDebt": "300000000", "shortTermDebt": "203668504", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2050731157", "reportedCurrency": "USD", "retainedEarnings": "3438285556", "totalLiabilities": "2038691639", "otherCurrentAssets": "22072447", "totalCurrentAssets": "1539051660", "currentLongTermDebt": "203000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "447468735", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6156206645", "currentAccountsPayable": "571877083", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "529738771", "totalShareholderEquity": "5656566666", "capitalLeaseObligations": "25000000", "otherCurrentLiabilities": "62204175", "totalCurrentLiabilities": "837749763", "otherNonCurrentLiabilities": "312000000", "totalNonCurrentLiabilities": "1200941875", "cashAndShortTermInvestments": "81266742", "commonStockSharesOutstanding": "78300000", "intangibleAssetsExcludingGoodwill": "2050731157", "cashAndCashEquivalentsAtCarryingValue": "81266742", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-185396673", "profitLoss": "None", "dividendPayout": "49307624", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-156798249", "operatingCashflow": "-172576690", "capitalExpenditures": "92698332", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "146936724", "cashflowFromInvestment": "-90726030", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49307624", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136089047", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 956571380, "cost_of_revenue": 709182230, "gross_profit": 247389150, "research_and_development": null, "selling_general_admin": 49477830, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -141262790, "depreciation_amortisation": 98955660, "ebitda": -42307130, "interest_expense": 38004710, "interest_income": null, "other_non_operating": null, "pretax_income": -179267500, "tax_provision": -43741270, "effective_tax_rate": null, "net_income": -134809160, "net_income_continuing_ops": -189000000, "net_income_to_common": -134809160, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81266742, "short_term_investments": null, "net_receivables": 447468735, "inventory": 988243731, "other_current_assets": null, "total_current_assets": 1539051660, "net_ppe": null, "goodwill": 1713000000, "intangible_assets": 2050731157, "goodwill_and_intangibles": 3763731157, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6156206645, "total_assets": 7695258307, "short_term_debt": 203668504, "accounts_payable": 571877083, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 837749763, "long_term_debt": 300000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1200941875, "total_liabilities": 2038691639, "total_debt": 503668504, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3438285556, "total_equity": 5656566666, "shares_outstanding": 78300000, "operating_cash_flow": -172576690, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 92698332, "acquisitions": null, "other_investing": null, "investing_cash_flow": -90726030, "dividends_paid": 49307624, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 146936724, "free_cash_flow": -79878358, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-141262790", "ebitda": "-42307130", "netIncome": "-134809160", "grossProfit": "247389150", "depreciation": "None", "totalRevenue": "956571380", "costOfRevenue": "709182230", "interestIncome": "1000000", "incomeBeforeTax": "-179267500", "interestExpense": "38004710", "operatingIncome": "-150584700", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-43741270", "reportedCurrency": "USD", "netInterestIncome": "-53000000", "nonInterestIncome": "None", "operatingExpenses": "397973850", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "709182230", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98955660", "sellingGeneralAndAdministrative": "49477830", "netIncomeFromContinuingOperations": "-189000000" }, "balance": { "goodwill": "1713000000", "inventory": "988243731", "commonStock": "2504219651", "currentDebt": "None", "investments": "None", "totalAssets": "7695258307", "longTermDebt": "300000000", "shortTermDebt": "203668504", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2050731157", "reportedCurrency": "USD", "retainedEarnings": "3438285556", "totalLiabilities": "2038691639", "otherCurrentAssets": "22072447", "totalCurrentAssets": "1539051660", "currentLongTermDebt": "203000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "447468735", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6156206645", "currentAccountsPayable": "571877083", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "529738771", "totalShareholderEquity": "5656566666", "capitalLeaseObligations": "25000000", "otherCurrentLiabilities": "62204175", "totalCurrentLiabilities": "837749763", "otherNonCurrentLiabilities": "312000000", "totalNonCurrentLiabilities": "1200941875", "cashAndShortTermInvestments": "81266742", "commonStockSharesOutstanding": "78300000", "intangibleAssetsExcludingGoodwill": "2050731157", "cashAndCashEquivalentsAtCarryingValue": "81266742", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-185396673", "profitLoss": "None", "dividendPayout": "49307624", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-156798249", "operatingCashflow": "-172576690", "capitalExpenditures": "92698332", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "146936724", "cashflowFromInvestment": "-90726030", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49307624", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136089047", "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": "2026-06-07T03:54:00.192256+00:00", "is_restated": false, "income_statement": { "revenue": 1181943539, "cost_of_revenue": 1289485183, "gross_profit": -107541642, "ebit": -222185092, "ebitda": -76090785, "pretax_income": -931351218, "tax_provision": -169428815, "net_income": -761922400, "net_income_to_common": -761922400, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201835383, "total_current_assets": 1383347610, "total_assets": 7599934246, "short_term_debt": 8992665, "long_term_debt": 300000000, "total_debt": 308992665, "total_liabilities": 1765339056, "total_equity": 5833597820, "shares_outstanding": 78310740, "goodwill_and_intangibles": 2055572763 }, "cash_flow": { "operating_cash_flow": -176146502, "capital_expenditure": 140038872, "free_cash_flow": -36107630, "dividends_paid": 25343842, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353697, "ticker_id": 4345, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:00.192256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-222185092", "ebitda": "-76090785", "netIncome": "-761922400", "grossProfit": "-107541642", "depreciation": "None", "totalRevenue": "1181943539", "costOfRevenue": "1289485183", "interestIncome": "9000000", "incomeBeforeTax": "-931351218", "interestExpense": "6087261", "operatingIncome": "-222185093", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-169428815", "reportedCurrency": "USD", "netInterestIncome": "2000000", "nonInterestIncome": "None", "operatingExpenses": "114643452", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1289485183", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146094307", "sellingGeneralAndAdministrative": "106324409", "netIncomeFromContinuingOperations": "-751000000" }, "balance": { "goodwill": "1467126412", "inventory": "825819626", "commonStock": "2489427279", "currentDebt": "None", "investments": "None", "totalAssets": "7599934246", "longTermDebt": "300000000", "shortTermDebt": "8992665", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "588446351", "reportedCurrency": "USD", "retainedEarnings": "3620441116", "totalLiabilities": "1765339056", "otherCurrentAssets": "33910467", "totalCurrentAssets": "1383347610", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "322149442", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6216586633", "currentAccountsPayable": "582462151", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "332728626", "totalShareholderEquity": "5833597820", "capitalLeaseObligations": "33000000", "otherCurrentLiabilities": "57847269", "totalCurrentLiabilities": "649285720", "otherNonCurrentLiabilities": "197000000", "totalNonCurrentLiabilities": "1116053334", "cashAndShortTermInvestments": "201835383", "commonStockSharesOutstanding": "78310740", "intangibleAssetsExcludingGoodwill": "588446351", "cashAndCashEquivalentsAtCarryingValue": "201835383", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-761922400", "profitLoss": "None", "dividendPayout": "25343842", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-62074938", "operatingCashflow": "-176146502", "capitalExpenditures": "140038872", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38529869", "cashflowFromInvestment": "-135975052", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25343842", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8017082", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146094307", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1181943539, "cost_of_revenue": 1289485183, "gross_profit": -107541642, "research_and_development": null, "selling_general_admin": 106324409, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -222185092, "depreciation_amortisation": 146094307, "ebitda": -76090785, "interest_expense": 6087261, "interest_income": null, "other_non_operating": null, "pretax_income": -931351218, "tax_provision": -169428815, "effective_tax_rate": null, "net_income": -761922400, "net_income_continuing_ops": -751000000, "net_income_to_common": -761922400, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 201835383, "short_term_investments": null, "net_receivables": 322149442, "inventory": 825819626, "other_current_assets": null, "total_current_assets": 1383347610, "net_ppe": null, "goodwill": 1467126412, "intangible_assets": 588446351, "goodwill_and_intangibles": 2055572763, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6216586633, "total_assets": 7599934246, "short_term_debt": 8992665, "accounts_payable": 582462151, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 649285720, "long_term_debt": 300000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1116053334, "total_liabilities": 1765339056, "total_debt": 308992665, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3620441116, "total_equity": 5833597820, "shares_outstanding": 78310740, "operating_cash_flow": -176146502, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 140038872, "acquisitions": null, "other_investing": null, "investing_cash_flow": -135975052, "dividends_paid": 25343842, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38529869, "free_cash_flow": -36107630, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-222185092", "ebitda": "-76090785", "netIncome": "-761922400", "grossProfit": "-107541642", "depreciation": "None", "totalRevenue": "1181943539", "costOfRevenue": "1289485183", "interestIncome": "9000000", "incomeBeforeTax": "-931351218", "interestExpense": "6087261", "operatingIncome": "-222185093", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-169428815", "reportedCurrency": "USD", "netInterestIncome": "2000000", "nonInterestIncome": "None", "operatingExpenses": "114643452", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1289485183", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146094307", "sellingGeneralAndAdministrative": "106324409", "netIncomeFromContinuingOperations": "-751000000" }, "balance": { "goodwill": "1467126412", "inventory": "825819626", "commonStock": "2489427279", "currentDebt": "None", "investments": "None", "totalAssets": "7599934246", "longTermDebt": "300000000", "shortTermDebt": "8992665", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "588446351", "reportedCurrency": "USD", "retainedEarnings": "3620441116", "totalLiabilities": "1765339056", "otherCurrentAssets": "33910467", "totalCurrentAssets": "1383347610", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "322149442", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6216586633", "currentAccountsPayable": "582462151", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "332728626", "totalShareholderEquity": "5833597820", "capitalLeaseObligations": "33000000", "otherCurrentLiabilities": "57847269", "totalCurrentLiabilities": "649285720", "otherNonCurrentLiabilities": "197000000", "totalNonCurrentLiabilities": "1116053334", "cashAndShortTermInvestments": "201835383", "commonStockSharesOutstanding": "78310740", "intangibleAssetsExcludingGoodwill": "588446351", "cashAndCashEquivalentsAtCarryingValue": "201835383", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-761922400", "profitLoss": "None", "dividendPayout": "25343842", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-62074938", "operatingCashflow": "-176146502", "capitalExpenditures": "140038872", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38529869", "cashflowFromInvestment": "-135975052", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25343842", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8017082", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146094307", "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": "2026-06-07T03:54:00.192256+00:00", "is_restated": false, "income_statement": { "revenue": 1292510481, "cost_of_revenue": 1415135806, "gross_profit": -122625324, "ebit": -113725102, "ebitda": 17800448, "pretax_income": -129547724, "tax_provision": 72190714, "net_income": -201738437, "net_income_to_common": -201738437, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 545467759, "total_current_assets": 1769273629, "total_assets": 8577630367, "short_term_debt": null, "long_term_debt": 300000000, "total_debt": 300000000, "total_liabilities": 1961086467, "total_equity": 6615544874, "shares_outstanding": 78714000, "goodwill_and_intangibles": 5617064000 }, "cash_flow": { "operating_cash_flow": 55641388, "capital_expenditure": 90035505, "free_cash_flow": 145676893, "dividends_paid": 24727559, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353699, "ticker_id": 4345, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:00.192256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-113725102", "ebitda": "17800448", "netIncome": "-201738437", "grossProfit": "-122625324", "depreciation": "None", "totalRevenue": "1292510481", "costOfRevenue": "1415135806", "interestIncome": "6000000", "incomeBeforeTax": "-129547724", "interestExpense": "15822622", "operatingIncome": "-185915815", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "72190714", "reportedCurrency": "USD", "netInterestIncome": "-11000000", "nonInterestIncome": "None", "operatingExpenses": "63290490", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1415135806", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131525550", "sellingGeneralAndAdministrative": "90584000", "netIncomeFromContinuingOperations": "-204000000" }, "balance": { "goodwill": "2147000000", "inventory": "791227958", "commonStock": "2496563974", "currentDebt": "None", "investments": "None", "totalAssets": "8577630367", "longTermDebt": "300000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3470064000", "reportedCurrency": "USD", "retainedEarnings": "4400706006", "totalLiabilities": "1961086467", "otherCurrentAssets": "52948335", "totalCurrentAssets": "1769273629", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "379629576", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6808356738", "currentAccountsPayable": "673342984", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "322685139", "totalShareholderEquity": "6615544874", "capitalLeaseObligations": "23000000", "otherCurrentLiabilities": "66934689", "totalCurrentLiabilities": "740277673", "otherNonCurrentLiabilities": "29000000", "totalNonCurrentLiabilities": "1220808794", "cashAndShortTermInvestments": "545467759", "commonStockSharesOutstanding": "78714000", "intangibleAssetsExcludingGoodwill": "3470064000", "cashAndCashEquivalentsAtCarryingValue": "545467759", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-201738437", "profitLoss": "None", "dividendPayout": "24727559", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "60260483", "operatingCashflow": "55641388", "capitalExpenditures": "90035505", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69008221", "cashflowFromInvestment": "-86010672", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24727559", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40580389", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131525550", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1292510481, "cost_of_revenue": 1415135806, "gross_profit": -122625324, "research_and_development": null, "selling_general_admin": 90584000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -113725102, "depreciation_amortisation": 131525550, "ebitda": 17800448, "interest_expense": 15822622, "interest_income": null, "other_non_operating": null, "pretax_income": -129547724, "tax_provision": 72190714, "effective_tax_rate": null, "net_income": -201738437, "net_income_continuing_ops": -204000000, "net_income_to_common": -201738437, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 545467759, "short_term_investments": null, "net_receivables": 379629576, "inventory": 791227958, "other_current_assets": null, "total_current_assets": 1769273629, "net_ppe": null, "goodwill": 2147000000, "intangible_assets": 3470064000, "goodwill_and_intangibles": 5617064000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6808356738, "total_assets": 8577630367, "short_term_debt": null, "accounts_payable": 673342984, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 740277673, "long_term_debt": 300000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1220808794, "total_liabilities": 1961086467, "total_debt": 300000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4400706006, "total_equity": 6615544874, "shares_outstanding": 78714000, "operating_cash_flow": 55641388, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 90035505, "acquisitions": null, "other_investing": null, "investing_cash_flow": -86010672, "dividends_paid": 24727559, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -69008221, "free_cash_flow": 145676893, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-113725102", "ebitda": "17800448", "netIncome": "-201738437", "grossProfit": "-122625324", "depreciation": "None", "totalRevenue": "1292510481", "costOfRevenue": "1415135806", "interestIncome": "6000000", "incomeBeforeTax": "-129547724", "interestExpense": "15822622", "operatingIncome": "-185915815", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "72190714", "reportedCurrency": "USD", "netInterestIncome": "-11000000", "nonInterestIncome": "None", "operatingExpenses": "63290490", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1415135806", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131525550", "sellingGeneralAndAdministrative": "90584000", "netIncomeFromContinuingOperations": "-204000000" }, "balance": { "goodwill": "2147000000", "inventory": "791227958", "commonStock": "2496563974", "currentDebt": "None", "investments": "None", "totalAssets": "8577630367", "longTermDebt": "300000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3470064000", "reportedCurrency": "USD", "retainedEarnings": "4400706006", "totalLiabilities": "1961086467", "otherCurrentAssets": "52948335", "totalCurrentAssets": "1769273629", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "379629576", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6808356738", "currentAccountsPayable": "673342984", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "322685139", "totalShareholderEquity": "6615544874", "capitalLeaseObligations": "23000000", "otherCurrentLiabilities": "66934689", "totalCurrentLiabilities": "740277673", "otherNonCurrentLiabilities": "29000000", "totalNonCurrentLiabilities": "1220808794", "cashAndShortTermInvestments": "545467759", "commonStockSharesOutstanding": "78714000", "intangibleAssetsExcludingGoodwill": "3470064000", "cashAndCashEquivalentsAtCarryingValue": "545467759", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-201738437", "profitLoss": "None", "dividendPayout": "24727559", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "60260483", "operatingCashflow": "55641388", "capitalExpenditures": "90035505", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69008221", "cashflowFromInvestment": "-86010672", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24727559", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40580389", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131525550", "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": "2026-06-07T03:54:00.192256+00:00", "is_restated": false, "income_statement": { "revenue": 1557243000, "cost_of_revenue": 1515568000, "gross_profit": 41676000, "ebit": -39643000, "ebitda": 96565000, "pretax_income": -43709000, "tax_provision": -19313000, "net_income": -24395000, "net_income_to_common": -24395000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 647438000, "total_current_assets": 1937301000, "total_assets": 8786509000, "short_term_debt": 200000000, "long_term_debt": 300000000, "total_debt": 500000000, "total_liabilities": 1874161000, "total_equity": 6912348000, "shares_outstanding": 79197000, "goodwill_and_intangibles": 2509000000 }, "cash_flow": { "operating_cash_flow": 285000000, "capital_expenditure": 78000000, "free_cash_flow": 363000000, "dividends_paid": 25000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353700, "ticker_id": 4345, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:00.192256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-39643000", "ebitda": "96565000", "netIncome": "-24395000", "grossProfit": "41676000", "depreciation": "None", "totalRevenue": "1557243000", "costOfRevenue": "1515568000", "interestIncome": "9000000", "incomeBeforeTax": "-43709000", "interestExpense": "4066000", "operatingIncome": "-44725000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-19313000", "reportedCurrency": "USD", "netInterestIncome": "4000000", "nonInterestIncome": "None", "operatingExpenses": "86401000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1515568000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136208000", "sellingGeneralAndAdministrative": "64000000", "netIncomeFromContinuingOperations": "-24000000" }, "balance": { "goodwill": "2159000000", "inventory": "855900000", "commonStock": "2522601000", "currentDebt": "None", "investments": "None", "totalAssets": "8786509000", "longTermDebt": "300000000", "shortTermDebt": "200000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "350000000", "reportedCurrency": "USD", "retainedEarnings": "4661350000", "totalLiabilities": "1874161000", "otherCurrentAssets": "65144000", "totalCurrentAssets": "1937301000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "368819000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6849207000", "currentAccountsPayable": "605344000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "329732000", "totalShareholderEquity": "6912348000", "capitalLeaseObligations": "29000000", "otherCurrentLiabilities": "65145000", "totalCurrentLiabilities": "670489000", "otherNonCurrentLiabilities": "77000000", "totalNonCurrentLiabilities": "1203673000", "cashAndShortTermInvestments": "647438000", "commonStockSharesOutstanding": "79197000", "intangibleAssetsExcludingGoodwill": "350000000", "cashAndCashEquivalentsAtCarryingValue": "647438000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24000000", "profitLoss": "None", "dividendPayout": "25000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "193000000", "operatingCashflow": "285000000", "capitalExpenditures": "78000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32000000", "cashflowFromInvestment": "-70000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1557243000, "cost_of_revenue": 1515568000, "gross_profit": 41676000, "research_and_development": null, "selling_general_admin": 64000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -39643000, "depreciation_amortisation": 136208000, "ebitda": 96565000, "interest_expense": 4066000, "interest_income": null, "other_non_operating": null, "pretax_income": -43709000, "tax_provision": -19313000, "effective_tax_rate": null, "net_income": -24395000, "net_income_continuing_ops": -24000000, "net_income_to_common": -24395000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 647438000, "short_term_investments": null, "net_receivables": 368819000, "inventory": 855900000, "other_current_assets": null, "total_current_assets": 1937301000, "net_ppe": null, "goodwill": 2159000000, "intangible_assets": 350000000, "goodwill_and_intangibles": 2509000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6849207000, "total_assets": 8786509000, "short_term_debt": 200000000, "accounts_payable": 605344000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 670489000, "long_term_debt": 300000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1203673000, "total_liabilities": 1874161000, "total_debt": 500000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4661350000, "total_equity": 6912348000, "shares_outstanding": 79197000, "operating_cash_flow": 285000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 78000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70000000, "dividends_paid": 25000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 32000000, "free_cash_flow": 363000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-39643000", "ebitda": "96565000", "netIncome": "-24395000", "grossProfit": "41676000", "depreciation": "None", "totalRevenue": "1557243000", "costOfRevenue": "1515568000", "interestIncome": "9000000", "incomeBeforeTax": "-43709000", "interestExpense": "4066000", "operatingIncome": "-44725000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-19313000", "reportedCurrency": "USD", "netInterestIncome": "4000000", "nonInterestIncome": "None", "operatingExpenses": "86401000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1515568000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136208000", "sellingGeneralAndAdministrative": "64000000", "netIncomeFromContinuingOperations": "-24000000" }, "balance": { "goodwill": "2159000000", "inventory": "855900000", "commonStock": "2522601000", "currentDebt": "None", "investments": "None", "totalAssets": "8786509000", "longTermDebt": "300000000", "shortTermDebt": "200000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "350000000", "reportedCurrency": "USD", "retainedEarnings": "4661350000", "totalLiabilities": "1874161000", "otherCurrentAssets": "65144000", "totalCurrentAssets": "1937301000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "368819000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6849207000", "currentAccountsPayable": "605344000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "329732000", "totalShareholderEquity": "6912348000", "capitalLeaseObligations": "29000000", "otherCurrentLiabilities": "65145000", "totalCurrentLiabilities": "670489000", "otherNonCurrentLiabilities": "77000000", "totalNonCurrentLiabilities": "1203673000", "cashAndShortTermInvestments": "647438000", "commonStockSharesOutstanding": "79197000", "intangibleAssetsExcludingGoodwill": "350000000", "cashAndCashEquivalentsAtCarryingValue": "647438000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24000000", "profitLoss": "None", "dividendPayout": "25000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "193000000", "operatingCashflow": "285000000", "capitalExpenditures": "78000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32000000", "cashflowFromInvestment": "-70000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134000000", "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": "2026-06-07T03:54:00.192256+00:00", "is_restated": false, "income_statement": { "revenue": 1459000000, "cost_of_revenue": 981000000, "gross_profit": 478000000, "ebit": 69383615, "ebitda": 203383615, "pretax_income": 67000000, "tax_provision": 25000000, "net_income": 42000000, "net_income_to_common": 42000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 390000000, "total_current_assets": 1922000000, "total_assets": 8770000000, "short_term_debt": 200000000, "long_term_debt": null, "total_debt": 200000000, "total_liabilities": 1831000000, "total_equity": 6939000000, "shares_outstanding": 79874000, "goodwill_and_intangibles": 2522000000 }, "cash_flow": { "operating_cash_flow": -75000000, "capital_expenditure": 104000000, "free_cash_flow": 29000000, "dividends_paid": 26000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353701, "ticker_id": 4345, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:00.192256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69383615", "ebitda": "203383615", "netIncome": "42000000", "grossProfit": "478000000", "depreciation": "None", "totalRevenue": "1459000000", "costOfRevenue": "981000000", "interestIncome": "10000000", "incomeBeforeTax": "67000000", "interestExpense": "2990935", "operatingIncome": "64000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "25000000", "reportedCurrency": "USD", "netInterestIncome": "6000000", "nonInterestIncome": "None", "operatingExpenses": "414000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "981000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134000000", "sellingGeneralAndAdministrative": "70000000", "netIncomeFromContinuingOperations": "42000000" }, "balance": { "goodwill": "2168000000", "inventory": "1041000000", "commonStock": "2532000000", "currentDebt": "None", "investments": "None", "totalAssets": "8770000000", "longTermDebt": "None", "shortTermDebt": "200000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "354000000", "reportedCurrency": "USD", "retainedEarnings": "4712000000", "totalLiabilities": "1831000000", "otherCurrentAssets": "32000000", "totalCurrentAssets": "1922000000", "currentLongTermDebt": "200000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "459000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6848000000", "currentAccountsPayable": "634000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "224000000", "totalShareholderEquity": "6939000000", "capitalLeaseObligations": "24000000", "otherCurrentLiabilities": "54000000", "totalCurrentLiabilities": "919000000", "otherNonCurrentLiabilities": "73000000", "totalNonCurrentLiabilities": "912000000", "cashAndShortTermInvestments": "390000000", "commonStockSharesOutstanding": "79874000", "intangibleAssetsExcludingGoodwill": "354000000", "cashAndCashEquivalentsAtCarryingValue": "390000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41873096", "profitLoss": "None", "dividendPayout": "26000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-193000000", "operatingCashflow": "-75000000", "capitalExpenditures": "104000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80000000", "cashflowFromInvestment": "-99000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "133595117", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1459000000, "cost_of_revenue": 981000000, "gross_profit": 478000000, "research_and_development": null, "selling_general_admin": 70000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69383615, "depreciation_amortisation": 134000000, "ebitda": 203383615, "interest_expense": 2990935, "interest_income": null, "other_non_operating": null, "pretax_income": 67000000, "tax_provision": 25000000, "effective_tax_rate": null, "net_income": 42000000, "net_income_continuing_ops": 42000000, "net_income_to_common": 42000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 390000000, "short_term_investments": null, "net_receivables": 459000000, "inventory": 1041000000, "other_current_assets": null, "total_current_assets": 1922000000, "net_ppe": null, "goodwill": 2168000000, "intangible_assets": 354000000, "goodwill_and_intangibles": 2522000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6848000000, "total_assets": 8770000000, "short_term_debt": 200000000, "accounts_payable": 634000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 919000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 912000000, "total_liabilities": 1831000000, "total_debt": 200000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4712000000, "total_equity": 6939000000, "shares_outstanding": 79874000, "operating_cash_flow": -75000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -99000000, "dividends_paid": 26000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -80000000, "free_cash_flow": 29000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "69383615", "ebitda": "203383615", "netIncome": "42000000", "grossProfit": "478000000", "depreciation": "None", "totalRevenue": "1459000000", "costOfRevenue": "981000000", "interestIncome": "10000000", "incomeBeforeTax": "67000000", "interestExpense": "2990935", "operatingIncome": "64000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "25000000", "reportedCurrency": "USD", "netInterestIncome": "6000000", "nonInterestIncome": "None", "operatingExpenses": "414000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "981000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134000000", "sellingGeneralAndAdministrative": "70000000", "netIncomeFromContinuingOperations": "42000000" }, "balance": { "goodwill": "2168000000", "inventory": "1041000000", "commonStock": "2532000000", "currentDebt": "None", "investments": "None", "totalAssets": "8770000000", "longTermDebt": "None", "shortTermDebt": "200000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "354000000", "reportedCurrency": "USD", "retainedEarnings": "4712000000", "totalLiabilities": "1831000000", "otherCurrentAssets": "32000000", "totalCurrentAssets": "1922000000", "currentLongTermDebt": "200000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "459000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6848000000", "currentAccountsPayable": "634000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "224000000", "totalShareholderEquity": "6939000000", "capitalLeaseObligations": "24000000", "otherCurrentLiabilities": "54000000", "totalCurrentLiabilities": "919000000", "otherNonCurrentLiabilities": "73000000", "totalNonCurrentLiabilities": "912000000", "cashAndShortTermInvestments": "390000000", "commonStockSharesOutstanding": "79874000", "intangibleAssetsExcludingGoodwill": "354000000", "cashAndCashEquivalentsAtCarryingValue": "390000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41873096", "profitLoss": "None", "dividendPayout": "26000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-193000000", "operatingCashflow": "-75000000", "capitalExpenditures": "104000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80000000", "cashflowFromInvestment": "-99000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "133595117", "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": "2026-06-07T03:54:00.192256+00:00", "is_restated": false, "income_statement": { "revenue": 1405000000, "cost_of_revenue": 1011000000, "gross_profit": 394000000, "ebit": -38000000, "ebitda": 100000000, "pretax_income": -43000000, "tax_provision": 19000000, "net_income": -62000000, "net_income_to_common": -62000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 641000000, "total_current_assets": 1837000000, "total_assets": 8760000000, "short_term_debt": 210000000, "long_term_debt": null, "total_debt": 210000000, "total_liabilities": 1806000000, "total_equity": 6954000000, "shares_outstanding": 80735000, "goodwill_and_intangibles": 2539000000 }, "cash_flow": { "operating_cash_flow": 173000000, "capital_expenditure": 156000000, "free_cash_flow": 329000000, "dividends_paid": 26000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353702, "ticker_id": 4345, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:00.192256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-38000000", "ebitda": "100000000", "netIncome": "-62000000", "grossProfit": "394000000", "depreciation": "None", "totalRevenue": "1405000000", "costOfRevenue": "1011000000", "interestIncome": "17000000", "incomeBeforeTax": "-43000000", "interestExpense": "4000000", "operatingIncome": "-65000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "19000000", "reportedCurrency": "USD", "netInterestIncome": "13000000", "nonInterestIncome": "None", "operatingExpenses": "459000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1011000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138000000", "sellingGeneralAndAdministrative": "68000000", "netIncomeFromContinuingOperations": "-61000000" }, "balance": { "goodwill": "1879000000", "inventory": "844000000", "commonStock": "2549000000", "currentDebt": "None", "investments": "None", "totalAssets": "8760000000", "longTermDebt": "None", "shortTermDebt": "210000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "660000000", "reportedCurrency": "USD", "retainedEarnings": "4726000000", "totalLiabilities": "1806000000", "otherCurrentAssets": "36000000", "totalCurrentAssets": "1837000000", "currentLongTermDebt": "200000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "316000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6925000000", "currentAccountsPayable": "401000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "229000000", "totalShareholderEquity": "6954000000", "capitalLeaseObligations": "29000000", "otherCurrentLiabilities": "240000000", "totalCurrentLiabilities": "934000000", "otherNonCurrentLiabilities": "68000000", "totalNonCurrentLiabilities": "872000000", "cashAndShortTermInvestments": "641000000", "commonStockSharesOutstanding": "80735000", "intangibleAssetsExcludingGoodwill": "660000000", "cashAndCashEquivalentsAtCarryingValue": "641000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62000000", "profitLoss": "None", "dividendPayout": "26000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-52000000", "operatingCashflow": "173000000", "capitalExpenditures": "156000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-365000000", "cashflowFromInvestment": "-144000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1405000000, "cost_of_revenue": 1011000000, "gross_profit": 394000000, "research_and_development": null, "selling_general_admin": 68000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -38000000, "depreciation_amortisation": 138000000, "ebitda": 100000000, "interest_expense": 4000000, "interest_income": null, "other_non_operating": null, "pretax_income": -43000000, "tax_provision": 19000000, "effective_tax_rate": null, "net_income": -62000000, "net_income_continuing_ops": -61000000, "net_income_to_common": -62000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 641000000, "short_term_investments": null, "net_receivables": 316000000, "inventory": 844000000, "other_current_assets": null, "total_current_assets": 1837000000, "net_ppe": null, "goodwill": 1879000000, "intangible_assets": 660000000, "goodwill_and_intangibles": 2539000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6925000000, "total_assets": 8760000000, "short_term_debt": 210000000, "accounts_payable": 401000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 934000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 872000000, "total_liabilities": 1806000000, "total_debt": 210000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4726000000, "total_equity": 6954000000, "shares_outstanding": 80735000, "operating_cash_flow": 173000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 156000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -144000000, "dividends_paid": 26000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -365000000, "free_cash_flow": 329000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-38000000", "ebitda": "100000000", "netIncome": "-62000000", "grossProfit": "394000000", "depreciation": "None", "totalRevenue": "1405000000", "costOfRevenue": "1011000000", "interestIncome": "17000000", "incomeBeforeTax": "-43000000", "interestExpense": "4000000", "operatingIncome": "-65000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "19000000", "reportedCurrency": "USD", "netInterestIncome": "13000000", "nonInterestIncome": "None", "operatingExpenses": "459000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1011000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138000000", "sellingGeneralAndAdministrative": "68000000", "netIncomeFromContinuingOperations": "-61000000" }, "balance": { "goodwill": "1879000000", "inventory": "844000000", "commonStock": "2549000000", "currentDebt": "None", "investments": "None", "totalAssets": "8760000000", "longTermDebt": "None", "shortTermDebt": "210000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "660000000", "reportedCurrency": "USD", "retainedEarnings": "4726000000", "totalLiabilities": "1806000000", "otherCurrentAssets": "36000000", "totalCurrentAssets": "1837000000", "currentLongTermDebt": "200000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "316000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6925000000", "currentAccountsPayable": "401000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "229000000", "totalShareholderEquity": "6954000000", "capitalLeaseObligations": "29000000", "otherCurrentLiabilities": "240000000", "totalCurrentLiabilities": "934000000", "otherNonCurrentLiabilities": "68000000", "totalNonCurrentLiabilities": "872000000", "cashAndShortTermInvestments": "641000000", "commonStockSharesOutstanding": "80735000", "intangibleAssetsExcludingGoodwill": "660000000", "cashAndCashEquivalentsAtCarryingValue": "641000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62000000", "profitLoss": "None", "dividendPayout": "26000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-52000000", "operatingCashflow": "173000000", "capitalExpenditures": "156000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-365000000", "cashflowFromInvestment": "-144000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137000000", "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": "2026-06-07T03:54:00.192256+00:00", "is_restated": false, "income_statement": { "revenue": 1437000000, "cost_of_revenue": 1072000000, "gross_profit": 365000000, "ebit": -102000000, "ebitda": 34000000, "pretax_income": -109000000, "tax_provision": -26000000, "net_income": -83000000, "net_income_to_common": -83000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 997000000, "total_current_assets": 2249000000, "total_assets": 9243000000, "short_term_debt": 500000000, "long_term_debt": null, "total_debt": 500000000, "total_liabilities": 2125000000, "total_equity": 7118000000, "shares_outstanding": 80346000, "goodwill_and_intangibles": 2632000000 }, "cash_flow": { "operating_cash_flow": 150000000, "capital_expenditure": 107000000, "free_cash_flow": 257000000, "dividends_paid": 26101000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353704, "ticker_id": 4345, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:00.192256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-102000000", "ebitda": "34000000", "netIncome": "-83000000", "grossProfit": "365000000", "depreciation": "None", "totalRevenue": "1437000000", "costOfRevenue": "1072000000", "interestIncome": "14000000", "incomeBeforeTax": "-109000000", "interestExpense": "7000000", "operatingIncome": "-108000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-26000000", "reportedCurrency": "USD", "netInterestIncome": "7000000", "nonInterestIncome": "None", "operatingExpenses": "473000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1072000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136000000", "sellingGeneralAndAdministrative": "82000000", "netIncomeFromContinuingOperations": "-83000000" }, "balance": { "goodwill": "2270000000", "inventory": "800000000", "commonStock": "2559000000", "currentDebt": "None", "investments": "None", "totalAssets": "9243000000", "longTermDebt": "None", "shortTermDebt": "500000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "362000000", "reportedCurrency": "USD", "retainedEarnings": "4836000000", "totalLiabilities": "2125000000", "otherCurrentAssets": "59621000", "totalCurrentAssets": "2249000000", "currentLongTermDebt": "500000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "392379000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6993000000", "currentAccountsPayable": "616000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "526000000", "totalShareholderEquity": "7118000000", "capitalLeaseObligations": "26000000", "otherCurrentLiabilities": "59000000", "totalCurrentLiabilities": "1234000000", "otherNonCurrentLiabilities": "25000000", "totalNonCurrentLiabilities": "891000000", "cashAndShortTermInvestments": "997000000", "commonStockSharesOutstanding": "80346000", "intangibleAssetsExcludingGoodwill": "362000000", "cashAndCashEquivalentsAtCarryingValue": "997000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-83000000", "profitLoss": "None", "dividendPayout": "26101000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "47000000", "operatingCashflow": "150000000", "capitalExpenditures": "107000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70000000", "cashflowFromInvestment": "-95000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26101000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1437000000, "cost_of_revenue": 1072000000, "gross_profit": 365000000, "research_and_development": null, "selling_general_admin": 82000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -102000000, "depreciation_amortisation": 136000000, "ebitda": 34000000, "interest_expense": 7000000, "interest_income": null, "other_non_operating": null, "pretax_income": -109000000, "tax_provision": -26000000, "effective_tax_rate": null, "net_income": -83000000, "net_income_continuing_ops": -83000000, "net_income_to_common": -83000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 997000000, "short_term_investments": null, "net_receivables": 392379000, "inventory": 800000000, "other_current_assets": null, "total_current_assets": 2249000000, "net_ppe": null, "goodwill": 2270000000, "intangible_assets": 362000000, "goodwill_and_intangibles": 2632000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6993000000, "total_assets": 9243000000, "short_term_debt": 500000000, "accounts_payable": 616000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1234000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 891000000, "total_liabilities": 2125000000, "total_debt": 500000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4836000000, "total_equity": 7118000000, "shares_outstanding": 80346000, "operating_cash_flow": 150000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 107000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -95000000, "dividends_paid": 26101000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -70000000, "free_cash_flow": 257000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-102000000", "ebitda": "34000000", "netIncome": "-83000000", "grossProfit": "365000000", "depreciation": "None", "totalRevenue": "1437000000", "costOfRevenue": "1072000000", "interestIncome": "14000000", "incomeBeforeTax": "-109000000", "interestExpense": "7000000", "operatingIncome": "-108000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-26000000", "reportedCurrency": "USD", "netInterestIncome": "7000000", "nonInterestIncome": "None", "operatingExpenses": "473000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1072000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136000000", "sellingGeneralAndAdministrative": "82000000", "netIncomeFromContinuingOperations": "-83000000" }, "balance": { "goodwill": "2270000000", "inventory": "800000000", "commonStock": "2559000000", "currentDebt": "None", "investments": "None", "totalAssets": "9243000000", "longTermDebt": "None", "shortTermDebt": "500000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "362000000", "reportedCurrency": "USD", "retainedEarnings": "4836000000", "totalLiabilities": "2125000000", "otherCurrentAssets": "59621000", "totalCurrentAssets": "2249000000", "currentLongTermDebt": "500000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "392379000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6993000000", "currentAccountsPayable": "616000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "526000000", "totalShareholderEquity": "7118000000", "capitalLeaseObligations": "26000000", "otherCurrentLiabilities": "59000000", "totalCurrentLiabilities": "1234000000", "otherNonCurrentLiabilities": "25000000", "totalNonCurrentLiabilities": "891000000", "cashAndShortTermInvestments": "997000000", "commonStockSharesOutstanding": "80346000", "intangibleAssetsExcludingGoodwill": "362000000", "cashAndCashEquivalentsAtCarryingValue": "997000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-83000000", "profitLoss": "None", "dividendPayout": "26101000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "47000000", "operatingCashflow": "150000000", "capitalExpenditures": "107000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70000000", "cashflowFromInvestment": "-95000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26101000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136000000", "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": "2026-06-07T03:54:00.192256+00:00", "is_restated": false, "income_statement": { "revenue": 1705000000, "cost_of_revenue": 1133000000, "gross_profit": 572000000, "ebit": 146000000, "ebitda": 284000000, "pretax_income": 139000000, "tax_provision": 34000000, "net_income": 105000000, "net_income_to_common": 105000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1004000000, "total_current_assets": 2358000000, "total_assets": 9347000000, "short_term_debt": 300000000, "long_term_debt": 200000000, "total_debt": 500000000, "total_liabilities": 2104000000, "total_equity": 7243000000, "shares_outstanding": 81457000, "goodwill_and_intangibles": 2645000000 }, "cash_flow": { "operating_cash_flow": 375006680, "capital_expenditure": 102147872, "free_cash_flow": 477154552, "dividends_paid": 24993159, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353705, "ticker_id": 4345, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:00.192256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "146000000", "ebitda": "284000000", "netIncome": "105000000", "grossProfit": "572000000", "depreciation": "None", "totalRevenue": "1705000000", "costOfRevenue": "1133000000", "interestIncome": "16000000", "incomeBeforeTax": "139000000", "interestExpense": "6998556", "operatingIncome": "132000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "34000000", "reportedCurrency": "USD", "netInterestIncome": "6000000", "nonInterestIncome": "None", "operatingExpenses": "440000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1133000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138000000", "sellingGeneralAndAdministrative": "66000000", "netIncomeFromContinuingOperations": "105000000" }, "balance": { "goodwill": "2278000000", "inventory": "847000000", "commonStock": "2573000000", "currentDebt": "None", "investments": "None", "totalAssets": "9347000000", "longTermDebt": "200000000", "shortTermDebt": "300000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "367000000", "reportedCurrency": "USD", "retainedEarnings": "4978000000", "totalLiabilities": "2104000000", "otherCurrentAssets": "58000000", "totalCurrentAssets": "2358000000", "currentLongTermDebt": "300000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "449000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6989000000", "currentAccountsPayable": "596000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "523000000", "totalShareholderEquity": "7243000000", "capitalLeaseObligations": "23000000", "otherCurrentLiabilities": "59000000", "totalCurrentLiabilities": "1014000000", "otherNonCurrentLiabilities": "22000000", "totalNonCurrentLiabilities": "1090000000", "cashAndShortTermInvestments": "1004000000", "commonStockSharesOutstanding": "81457000", "intangibleAssetsExcludingGoodwill": "367000000", "cashAndCashEquivalentsAtCarryingValue": "1004000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104978345", "profitLoss": "None", "dividendPayout": "24993159", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "162718157", "operatingCashflow": "375006680", "capitalExpenditures": "102147872", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-97541906", "cashflowFromInvestment": "16022123", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24993159", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-71000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137971539", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1705000000, "cost_of_revenue": 1133000000, "gross_profit": 572000000, "research_and_development": null, "selling_general_admin": 66000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 146000000, "depreciation_amortisation": 138000000, "ebitda": 284000000, "interest_expense": 6998556, "interest_income": null, "other_non_operating": null, "pretax_income": 139000000, "tax_provision": 34000000, "effective_tax_rate": null, "net_income": 105000000, "net_income_continuing_ops": 105000000, "net_income_to_common": 105000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1004000000, "short_term_investments": null, "net_receivables": 449000000, "inventory": 847000000, "other_current_assets": null, "total_current_assets": 2358000000, "net_ppe": null, "goodwill": 2278000000, "intangible_assets": 367000000, "goodwill_and_intangibles": 2645000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6989000000, "total_assets": 9347000000, "short_term_debt": 300000000, "accounts_payable": 596000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1014000000, "long_term_debt": 200000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1090000000, "total_liabilities": 2104000000, "total_debt": 500000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4978000000, "total_equity": 7243000000, "shares_outstanding": 81457000, "operating_cash_flow": 375006680, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 102147872, "acquisitions": null, "other_investing": null, "investing_cash_flow": 16022123, "dividends_paid": 24993159, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -97541906, "free_cash_flow": 477154552, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "146000000", "ebitda": "284000000", "netIncome": "105000000", "grossProfit": "572000000", "depreciation": "None", "totalRevenue": "1705000000", "costOfRevenue": "1133000000", "interestIncome": "16000000", "incomeBeforeTax": "139000000", "interestExpense": "6998556", "operatingIncome": "132000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "34000000", "reportedCurrency": "USD", "netInterestIncome": "6000000", "nonInterestIncome": "None", "operatingExpenses": "440000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1133000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138000000", "sellingGeneralAndAdministrative": "66000000", "netIncomeFromContinuingOperations": "105000000" }, "balance": { "goodwill": "2278000000", "inventory": "847000000", "commonStock": "2573000000", "currentDebt": "None", "investments": "None", "totalAssets": "9347000000", "longTermDebt": "200000000", "shortTermDebt": "300000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "367000000", "reportedCurrency": "USD", "retainedEarnings": "4978000000", "totalLiabilities": "2104000000", "otherCurrentAssets": "58000000", "totalCurrentAssets": "2358000000", "currentLongTermDebt": "300000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "449000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6989000000", "currentAccountsPayable": "596000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "523000000", "totalShareholderEquity": "7243000000", "capitalLeaseObligations": "23000000", "otherCurrentLiabilities": "59000000", "totalCurrentLiabilities": "1014000000", "otherNonCurrentLiabilities": "22000000", "totalNonCurrentLiabilities": "1090000000", "cashAndShortTermInvestments": "1004000000", "commonStockSharesOutstanding": "81457000", "intangibleAssetsExcludingGoodwill": "367000000", "cashAndCashEquivalentsAtCarryingValue": "1004000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104978345", "profitLoss": "None", "dividendPayout": "24993159", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "162718157", "operatingCashflow": "375006680", "capitalExpenditures": "102147872", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-97541906", "cashflowFromInvestment": "16022123", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24993159", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-71000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137971539", "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": "2026-06-07T03:54:00.192256+00:00", "is_restated": false, "income_statement": { "revenue": 1619732198, "cost_of_revenue": 1468411182, "gross_profit": 151321016, "ebit": 57740917, "ebitda": 195124471, "pretax_income": 49776650, "tax_provision": 14932995, "net_income": 34843655, "net_income_to_common": 34843655, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 710267065, "total_current_assets": 2360564101, "total_assets": 9371329596, "short_term_debt": 299690745, "long_term_debt": 199000000, "total_debt": 498690745, "total_liabilities": 2144786765, "total_equity": 7226542831, "shares_outstanding": 81679000, "goodwill_and_intangibles": 5894430940 }, "cash_flow": { "operating_cash_flow": -32852589, "capital_expenditure": 121455026, "free_cash_flow": 88602437, "dividends_paid": 32508960, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353706, "ticker_id": 4345, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:00.192256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57740917", "ebitda": "195124471", "netIncome": "34843655", "grossProfit": "151321016", "depreciation": "None", "totalRevenue": "1619732198", "costOfRevenue": "1468411182", "interestIncome": "17000000", "incomeBeforeTax": "49776650", "interestExpense": "7000000", "operatingIncome": "57740918", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "14932995", "reportedCurrency": "USD", "netInterestIncome": "9000000", "nonInterestIncome": "None", "operatingExpenses": "93580099", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1468411182", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137383554", "sellingGeneralAndAdministrative": "108363200", "netIncomeFromContinuingOperations": "35000000" }, "balance": { "goodwill": "2290000000", "inventory": "1012954718", "commonStock": "2601315666", "currentDebt": "None", "investments": "None", "totalAssets": "9371329596", "longTermDebt": "199000000", "shortTermDebt": "299690745", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "3604430940", "reportedCurrency": "USD", "retainedEarnings": "4930911724", "totalLiabilities": "2144786765", "otherCurrentAssets": "179814446", "totalCurrentAssets": "2360564101", "currentLongTermDebt": "300000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "457527870", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7010765494", "currentAccountsPayable": "621358811", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "522460865", "totalShareholderEquity": "7226542831", "capitalLeaseObligations": "24000000", "otherCurrentLiabilities": "90906192", "totalCurrentLiabilities": "1011955748", "otherNonCurrentLiabilities": "24000000", "totalNonCurrentLiabilities": "1132831016", "cashAndShortTermInvestments": "710267065", "commonStockSharesOutstanding": "81679000", "intangibleAssetsExcludingGoodwill": "3604430940", "cashAndCashEquivalentsAtCarryingValue": "710267065", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34843655", "profitLoss": "None", "dividendPayout": "32508960", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-147338884", "operatingCashflow": "-32852589", "capitalExpenditures": "121455026", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34843655", "cashflowFromInvestment": "None", "stockBasedCompensation": "5418160", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32508960", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6968731", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137383554", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1619732198, "cost_of_revenue": 1468411182, "gross_profit": 151321016, "research_and_development": null, "selling_general_admin": 108363200, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57740917, "depreciation_amortisation": 137383554, "ebitda": 195124471, "interest_expense": 7000000, "interest_income": null, "other_non_operating": null, "pretax_income": 49776650, "tax_provision": 14932995, "effective_tax_rate": null, "net_income": 34843655, "net_income_continuing_ops": 35000000, "net_income_to_common": 34843655, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 710267065, "short_term_investments": null, "net_receivables": 457527870, "inventory": 1012954718, "other_current_assets": null, "total_current_assets": 2360564101, "net_ppe": null, "goodwill": 2290000000, "intangible_assets": 3604430940, "goodwill_and_intangibles": 5894430940, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7010765494, "total_assets": 9371329596, "short_term_debt": 299690745, "accounts_payable": 621358811, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1011955748, "long_term_debt": 199000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1132831016, "total_liabilities": 2144786765, "total_debt": 498690745, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4930911724, "total_equity": 7226542831, "shares_outstanding": 81679000, "operating_cash_flow": -32852589, "stock_based_compensation": 5418160, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 121455026, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 32508960, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34843655, "free_cash_flow": 88602437, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57740917", "ebitda": "195124471", "netIncome": "34843655", "grossProfit": "151321016", "depreciation": "None", "totalRevenue": "1619732198", "costOfRevenue": "1468411182", "interestIncome": "17000000", "incomeBeforeTax": "49776650", "interestExpense": "7000000", "operatingIncome": "57740918", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "14932995", "reportedCurrency": "USD", "netInterestIncome": "9000000", "nonInterestIncome": "None", "operatingExpenses": "93580099", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1468411182", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137383554", "sellingGeneralAndAdministrative": "108363200", "netIncomeFromContinuingOperations": "35000000" }, "balance": { "goodwill": "2290000000", "inventory": "1012954718", "commonStock": "2601315666", "currentDebt": "None", "investments": "None", "totalAssets": "9371329596", "longTermDebt": "199000000", "shortTermDebt": "299690745", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "3604430940", "reportedCurrency": "USD", "retainedEarnings": "4930911724", "totalLiabilities": "2144786765", "otherCurrentAssets": "179814446", "totalCurrentAssets": "2360564101", "currentLongTermDebt": "300000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "457527870", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7010765494", "currentAccountsPayable": "621358811", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "522460865", "totalShareholderEquity": "7226542831", "capitalLeaseObligations": "24000000", "otherCurrentLiabilities": "90906192", "totalCurrentLiabilities": "1011955748", "otherNonCurrentLiabilities": "24000000", "totalNonCurrentLiabilities": "1132831016", "cashAndShortTermInvestments": "710267065", "commonStockSharesOutstanding": "81679000", "intangibleAssetsExcludingGoodwill": "3604430940", "cashAndCashEquivalentsAtCarryingValue": "710267065", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34843655", "profitLoss": "None", "dividendPayout": "32508960", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-147338884", "operatingCashflow": "-32852589", "capitalExpenditures": "121455026", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34843655", "cashflowFromInvestment": "None", "stockBasedCompensation": "5418160", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32508960", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6968731", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137383554", "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": "2026-06-07T03:54:00.192256+00:00", "is_restated": false, "income_statement": { "revenue": 1627000000, "cost_of_revenue": 1118000000, "gross_profit": 509000000, "ebit": 57000000, "ebitda": 195000000, "pretax_income": 50000000, "tax_provision": 15000000, "net_income": 35000000, "net_income_to_common": 35000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 710267065, "total_current_assets": 2360564101, "total_assets": 9371329596, "short_term_debt": 300000000, "long_term_debt": 199000000, "total_debt": 499000000, "total_liabilities": 2144786765, "total_equity": 7226542831, "shares_outstanding": 81679000, "goodwill_and_intangibles": 2661000000 }, "cash_flow": { "operating_cash_flow": -32852589, "capital_expenditure": 121455026, "free_cash_flow": 88602437, "dividends_paid": 23892792, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353707, "ticker_id": 4345, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:00.192256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57000000", "ebitda": "195000000", "netIncome": "35000000", "grossProfit": "509000000", "depreciation": "None", "totalRevenue": "1627000000", "costOfRevenue": "1118000000", "interestIncome": "20000000", "incomeBeforeTax": "50000000", "interestExpense": "6968731", "operatingIncome": "48000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "15000000", "reportedCurrency": "USD", "netInterestIncome": "14000000", "nonInterestIncome": "None", "operatingExpenses": "461000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1118000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138000000", "sellingGeneralAndAdministrative": "80000000", "netIncomeFromContinuingOperations": "-153000000" }, "balance": { "goodwill": "2290000000", "inventory": "1012954718", "commonStock": "2601315666", "currentDebt": "None", "investments": "None", "totalAssets": "9371329596", "longTermDebt": "199000000", "shortTermDebt": "300000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "371000000", "reportedCurrency": "USD", "retainedEarnings": "4930911724", "totalLiabilities": "2144786765", "otherCurrentAssets": "179342318", "totalCurrentAssets": "2360564101", "currentLongTermDebt": "300000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "458000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7010765494", "currentAccountsPayable": "622000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "522460865", "totalShareholderEquity": "7226542831", "capitalLeaseObligations": "39000000", "otherCurrentLiabilities": "67978428", "totalCurrentLiabilities": "1011955748", "otherNonCurrentLiabilities": "23000000", "totalNonCurrentLiabilities": "1132831016", "cashAndShortTermInvestments": "710267065", "commonStockSharesOutstanding": "81679000", "intangibleAssetsExcludingGoodwill": "371000000", "cashAndCashEquivalentsAtCarryingValue": "710267065", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34843655", "profitLoss": "None", "dividendPayout": "23892792", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-147338884", "operatingCashflow": "-32852589", "capitalExpenditures": "121455026", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34843655", "cashflowFromInvestment": "-116477361", "stockBasedCompensation": "5418160", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23892792", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137383554", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1627000000, "cost_of_revenue": 1118000000, "gross_profit": 509000000, "research_and_development": null, "selling_general_admin": 80000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57000000, "depreciation_amortisation": 138000000, "ebitda": 195000000, "interest_expense": 6968731, "interest_income": null, "other_non_operating": null, "pretax_income": 50000000, "tax_provision": 15000000, "effective_tax_rate": null, "net_income": 35000000, "net_income_continuing_ops": -153000000, "net_income_to_common": 35000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 710267065, "short_term_investments": null, "net_receivables": 458000000, "inventory": 1012954718, "other_current_assets": null, "total_current_assets": 2360564101, "net_ppe": null, "goodwill": 2290000000, "intangible_assets": 371000000, "goodwill_and_intangibles": 2661000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7010765494, "total_assets": 9371329596, "short_term_debt": 300000000, "accounts_payable": 622000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1011955748, "long_term_debt": 199000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1132831016, "total_liabilities": 2144786765, "total_debt": 499000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4930911724, "total_equity": 7226542831, "shares_outstanding": 81679000, "operating_cash_flow": -32852589, "stock_based_compensation": 5418160, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 121455026, "acquisitions": null, "other_investing": null, "investing_cash_flow": -116477361, "dividends_paid": 23892792, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34843655, "free_cash_flow": 88602437, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57000000", "ebitda": "195000000", "netIncome": "35000000", "grossProfit": "509000000", "depreciation": "None", "totalRevenue": "1627000000", "costOfRevenue": "1118000000", "interestIncome": "20000000", "incomeBeforeTax": "50000000", "interestExpense": "6968731", "operatingIncome": "48000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "15000000", "reportedCurrency": "USD", "netInterestIncome": "14000000", "nonInterestIncome": "None", "operatingExpenses": "461000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1118000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138000000", "sellingGeneralAndAdministrative": "80000000", "netIncomeFromContinuingOperations": "-153000000" }, "balance": { "goodwill": "2290000000", "inventory": "1012954718", "commonStock": "2601315666", "currentDebt": "None", "investments": "None", "totalAssets": "9371329596", "longTermDebt": "199000000", "shortTermDebt": "300000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "371000000", "reportedCurrency": "USD", "retainedEarnings": "4930911724", "totalLiabilities": "2144786765", "otherCurrentAssets": "179342318", "totalCurrentAssets": "2360564101", "currentLongTermDebt": "300000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "458000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7010765494", "currentAccountsPayable": "622000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "522460865", "totalShareholderEquity": "7226542831", "capitalLeaseObligations": "39000000", "otherCurrentLiabilities": "67978428", "totalCurrentLiabilities": "1011955748", "otherNonCurrentLiabilities": "23000000", "totalNonCurrentLiabilities": "1132831016", "cashAndShortTermInvestments": "710267065", "commonStockSharesOutstanding": "81679000", "intangibleAssetsExcludingGoodwill": "371000000", "cashAndCashEquivalentsAtCarryingValue": "710267065", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34843655", "profitLoss": "None", "dividendPayout": "23892792", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-147338884", "operatingCashflow": "-32852589", "capitalExpenditures": "121455026", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34843655", "cashflowFromInvestment": "-116477361", "stockBasedCompensation": "5418160", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23892792", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137383554", "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": "2026-06-07T03:54:00.192256+00:00", "is_restated": false, "income_statement": { "revenue": 1705000000, "cost_of_revenue": 1128000000, "gross_profit": 577000000, "ebit": 221000000, "ebitda": 353000000, "pretax_income": 215000000, "tax_provision": 56000000, "net_income": 159000000, "net_income_to_common": 159000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1204000000, "total_current_assets": 2754000000, "total_assets": 9784000000, "short_term_debt": null, "long_term_debt": 499000000, "total_debt": 499000000, "total_liabilities": 2250000000, "total_equity": 7534000000, "shares_outstanding": 83799000, "goodwill_and_intangibles": 2654000000 }, "cash_flow": { "operating_cash_flow": 355000000, "capital_expenditure": 115000000, "free_cash_flow": 470000000, "dividends_paid": 25000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353709, "ticker_id": 4345, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:00.192256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "221000000", "ebitda": "353000000", "netIncome": "159000000", "grossProfit": "577000000", "depreciation": "None", "totalRevenue": "1705000000", "costOfRevenue": "1128000000", "interestIncome": "27000000", "incomeBeforeTax": "215000000", "interestExpense": "6000000", "operatingIncome": "184000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "56000000", "reportedCurrency": "USD", "netInterestIncome": "21000000", "nonInterestIncome": "None", "operatingExpenses": "393000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1128000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132000000", "sellingGeneralAndAdministrative": "69000000", "netIncomeFromContinuingOperations": "159000000" }, "balance": { "goodwill": "2317000000", "inventory": "818000000", "commonStock": "2656000000", "currentDebt": "None", "investments": "None", "totalAssets": "9784000000", "longTermDebt": "499000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "337000000", "reportedCurrency": "USD", "retainedEarnings": "5203000000", "totalLiabilities": "2250000000", "otherCurrentAssets": "233000000", "totalCurrentAssets": "2754000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "499000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7032000000", "currentAccountsPayable": "677000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3821000000", "shortLongTermDebtTotal": "530000000", "totalShareholderEquity": "7534000000", "capitalLeaseObligations": "31000000", "otherCurrentLiabilities": "92000000", "totalCurrentLiabilities": "784000000", "otherNonCurrentLiabilities": "47000000", "totalNonCurrentLiabilities": "1466000000", "cashAndShortTermInvestments": "1204000000", "commonStockSharesOutstanding": "83799000", "intangibleAssetsExcludingGoodwill": "337000000", "cashAndCashEquivalentsAtCarryingValue": "1204000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "159000000", "profitLoss": "None", "dividendPayout": "25000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "41000000", "operatingCashflow": "355000000", "capitalExpenditures": "115000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31000000", "cashflowFromInvestment": "-104000000", "stockBasedCompensation": "47000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1705000000, "cost_of_revenue": 1128000000, "gross_profit": 577000000, "research_and_development": null, "selling_general_admin": 69000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 221000000, "depreciation_amortisation": 132000000, "ebitda": 353000000, "interest_expense": 6000000, "interest_income": null, "other_non_operating": null, "pretax_income": 215000000, "tax_provision": 56000000, "effective_tax_rate": null, "net_income": 159000000, "net_income_continuing_ops": 159000000, "net_income_to_common": 159000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1204000000, "short_term_investments": null, "net_receivables": 499000000, "inventory": 818000000, "other_current_assets": null, "total_current_assets": 2754000000, "net_ppe": null, "goodwill": 2317000000, "intangible_assets": 337000000, "goodwill_and_intangibles": 2654000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7032000000, "total_assets": 9784000000, "short_term_debt": null, "accounts_payable": 677000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 784000000, "long_term_debt": 499000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1466000000, "total_liabilities": 2250000000, "total_debt": 499000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5203000000, "total_equity": 7534000000, "shares_outstanding": 83799000, "operating_cash_flow": 355000000, "stock_based_compensation": 47000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 115000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -104000000, "dividends_paid": 25000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -31000000, "free_cash_flow": 470000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "221000000", "ebitda": "353000000", "netIncome": "159000000", "grossProfit": "577000000", "depreciation": "None", "totalRevenue": "1705000000", "costOfRevenue": "1128000000", "interestIncome": "27000000", "incomeBeforeTax": "215000000", "interestExpense": "6000000", "operatingIncome": "184000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "56000000", "reportedCurrency": "USD", "netInterestIncome": "21000000", "nonInterestIncome": "None", "operatingExpenses": "393000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1128000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132000000", "sellingGeneralAndAdministrative": "69000000", "netIncomeFromContinuingOperations": "159000000" }, "balance": { "goodwill": "2317000000", "inventory": "818000000", "commonStock": "2656000000", "currentDebt": "None", "investments": "None", "totalAssets": "9784000000", "longTermDebt": "499000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "337000000", "reportedCurrency": "USD", "retainedEarnings": "5203000000", "totalLiabilities": "2250000000", "otherCurrentAssets": "233000000", "totalCurrentAssets": "2754000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "499000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7032000000", "currentAccountsPayable": "677000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3821000000", "shortLongTermDebtTotal": "530000000", "totalShareholderEquity": "7534000000", "capitalLeaseObligations": "31000000", "otherCurrentLiabilities": "92000000", "totalCurrentLiabilities": "784000000", "otherNonCurrentLiabilities": "47000000", "totalNonCurrentLiabilities": "1466000000", "cashAndShortTermInvestments": "1204000000", "commonStockSharesOutstanding": "83799000", "intangibleAssetsExcludingGoodwill": "337000000", "cashAndCashEquivalentsAtCarryingValue": "1204000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "159000000", "profitLoss": "None", "dividendPayout": "25000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "41000000", "operatingCashflow": "355000000", "capitalExpenditures": "115000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31000000", "cashflowFromInvestment": "-104000000", "stockBasedCompensation": "47000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132000000", "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": "2026-06-07T03:54:00.192256+00:00", "is_restated": false, "income_statement": { "revenue": 1608000000, "cost_of_revenue": 1194000000, "gross_profit": 414000000, "ebit": -171000000, "ebitda": -36000000, "pretax_income": -177000000, "tax_provision": -46000000, "net_income": -131000000, "net_income_to_common": -131000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 992270241, "total_current_assets": 2572515504, "total_assets": 9699092216, "short_term_debt": 11000000, "long_term_debt": 499000000, "total_debt": 510000000, "total_liabilities": 2294999280, "total_equity": 7404092936, "shares_outstanding": 83556000, "goodwill_and_intangibles": 4618338004 }, "cash_flow": { "operating_cash_flow": 272000000, "capital_expenditure": 106000000, "free_cash_flow": 378000000, "dividends_paid": 25000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353710, "ticker_id": 4345, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:00.192256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-171000000", "ebitda": "-36000000", "netIncome": "-131000000", "grossProfit": "414000000", "depreciation": "None", "totalRevenue": "1608000000", "costOfRevenue": "1194000000", "interestIncome": "14000000", "incomeBeforeTax": "-177000000", "interestExpense": "5000000", "operatingIncome": "-196000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-46000000", "reportedCurrency": "USD", "netInterestIncome": "9000000", "nonInterestIncome": "None", "operatingExpenses": "610000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1194000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135000000", "sellingGeneralAndAdministrative": "90000000", "netIncomeFromContinuingOperations": "-131000000" }, "balance": { "goodwill": "1944000000", "inventory": "900430339", "commonStock": "2662358886", "currentDebt": "None", "investments": "None", "totalAssets": "9699092216", "longTermDebt": "499000000", "shortTermDebt": "11000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2674338004", "reportedCurrency": "USD", "retainedEarnings": "5045205029", "totalLiabilities": "2294999280", "otherCurrentAssets": "111805097", "totalCurrentAssets": "2572515504", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "568009826", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7126576712", "currentAccountsPayable": "619919335", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "533070733", "totalShareholderEquity": "7404092936", "capitalLeaseObligations": "34000000", "otherCurrentLiabilities": "91839902", "totalCurrentLiabilities": "723738355", "otherNonCurrentLiabilities": "110000000", "totalNonCurrentLiabilities": "1571260925", "cashAndShortTermInvestments": "992270241", "commonStockSharesOutstanding": "83556000", "intangibleAssetsExcludingGoodwill": "2674338004", "cashAndCashEquivalentsAtCarryingValue": "992270241", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-131000000", "profitLoss": "None", "dividendPayout": "25000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "226000000", "operatingCashflow": "272000000", "capitalExpenditures": "106000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39000000", "cashflowFromInvestment": "-104000000", "stockBasedCompensation": "133000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-141000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1608000000, "cost_of_revenue": 1194000000, "gross_profit": 414000000, "research_and_development": null, "selling_general_admin": 90000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -171000000, "depreciation_amortisation": 135000000, "ebitda": -36000000, "interest_expense": 5000000, "interest_income": null, "other_non_operating": null, "pretax_income": -177000000, "tax_provision": -46000000, "effective_tax_rate": null, "net_income": -131000000, "net_income_continuing_ops": -131000000, "net_income_to_common": -131000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 992270241, "short_term_investments": null, "net_receivables": 568009826, "inventory": 900430339, "other_current_assets": null, "total_current_assets": 2572515504, "net_ppe": null, "goodwill": 1944000000, "intangible_assets": 2674338004, "goodwill_and_intangibles": 4618338004, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7126576712, "total_assets": 9699092216, "short_term_debt": 11000000, "accounts_payable": 619919335, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 723738355, "long_term_debt": 499000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1571260925, "total_liabilities": 2294999280, "total_debt": 510000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5045205029, "total_equity": 7404092936, "shares_outstanding": 83556000, "operating_cash_flow": 272000000, "stock_based_compensation": 133000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 106000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -104000000, "dividends_paid": 25000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -39000000, "free_cash_flow": 378000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-171000000", "ebitda": "-36000000", "netIncome": "-131000000", "grossProfit": "414000000", "depreciation": "None", "totalRevenue": "1608000000", "costOfRevenue": "1194000000", "interestIncome": "14000000", "incomeBeforeTax": "-177000000", "interestExpense": "5000000", "operatingIncome": "-196000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-46000000", "reportedCurrency": "USD", "netInterestIncome": "9000000", "nonInterestIncome": "None", "operatingExpenses": "610000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1194000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135000000", "sellingGeneralAndAdministrative": "90000000", "netIncomeFromContinuingOperations": "-131000000" }, "balance": { "goodwill": "1944000000", "inventory": "900430339", "commonStock": "2662358886", "currentDebt": "None", "investments": "None", "totalAssets": "9699092216", "longTermDebt": "499000000", "shortTermDebt": "11000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2674338004", "reportedCurrency": "USD", "retainedEarnings": "5045205029", "totalLiabilities": "2294999280", "otherCurrentAssets": "111805097", "totalCurrentAssets": "2572515504", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "568009826", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7126576712", "currentAccountsPayable": "619919335", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "533070733", "totalShareholderEquity": "7404092936", "capitalLeaseObligations": "34000000", "otherCurrentLiabilities": "91839902", "totalCurrentLiabilities": "723738355", "otherNonCurrentLiabilities": "110000000", "totalNonCurrentLiabilities": "1571260925", "cashAndShortTermInvestments": "992270241", "commonStockSharesOutstanding": "83556000", "intangibleAssetsExcludingGoodwill": "2674338004", "cashAndCashEquivalentsAtCarryingValue": "992270241", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-131000000", "profitLoss": "None", "dividendPayout": "25000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "226000000", "operatingCashflow": "272000000", "capitalExpenditures": "106000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39000000", "cashflowFromInvestment": "-104000000", "stockBasedCompensation": "133000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-141000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "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" } ], "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" ] } } }