{ "ticker": { "uuid": "a92d259b-1c01-4153-990c-e83cc99714d2", "symbol": "FTI", "name": "TechnipFMC PLC", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/a92d259b-1c01-4153-990c-e83cc99714d2/", "api_url": "https://sharemaestro.com/factors/api/tickers/a92d259b-1c01-4153-990c-e83cc99714d2/" }, "ticker_metadata": { "id": 1630, "uuid": "a92d259b-1c01-4153-990c-e83cc99714d2", "symbol": "FTI", "name": "TechnipFMC PLC", "asset_type": "equity", "market_cap": 27279182000, "stock_exchange_id": 3, "industry": "Oil & Gas Equipment & Services", "sector": "Energy", "description": "TechnipFMC plc is involved in oil and gas projects, technologies, systems and services. The company is headquartered in London, the United Kingdom.", "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": "a92d259b-1c01-4153-990c-e83cc99714d2", "symbol": "FTI", "name": "TechnipFMC PLC", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/a92d259b-1c01-4153-990c-e83cc99714d2/", "api_url": "https://sharemaestro.com/factors/api/tickers/a92d259b-1c01-4153-990c-e83cc99714d2/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.59, "value": 0.13, "quality": 0.91, "momentum": 0.93, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 66.82, "market_cap": 27389518000, "pe_ratio": 25.3044, "earnings_yield": 0.0395, "ebitda_to_ev": 0.0695, "shareholder_yield": 0.003, "roe": 0.3219, "piotroski_f_score": 8, "momentum_12_1": 1.1644, "volatility_252d": 0.3017 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:47.761390+00:00", "batch_id": "" }, "size": { "price_close": 66.82, "market_cap": 27389518000, "market_cap_usd": 27389518000, "enterprise_value": 27030818000, "shares_outstanding": 409900000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 25.3044, "pb_ratio": 8.1446, "ptbv_ratio": 9.2529, "ps_ratio": 2.6897, "pcf_ratio": 16.5456, "pfcf_ratio": 13.9288, "ev_ebitda": 14.3827, "ev_ebit": 18.4448, "ev_sales": 2.6545, "ev_fcf": 13.7463, "earnings_yield": 0.0395, "fcf_yield": 0.0727, "price_to_sales": 2.6897, "price_to_book": 8.1446, "price_to_cashflow": 16.5456, "ebitda_to_ev": 0.0695, "sales_yield": 0.3767 }, "yield": { "dividend_yield": 0.003, "buyback_yield": 0, "shareholder_yield": 0.003, "debt_paydown_yield": null, "total_yield": 0.003 }, "quality": { "gross_margin": 0.2244, "operating_margin": 0.1439, "net_margin": 0.1063, "ebitda_margin": 0.1846, "fcf_margin": 0.1931, "roe": 0.3219, "roa": 0.1073, "roic": 0.3788, "roc_greenblatt": null, "asset_turnover": 1.0096, "cash_conversion": 1.8167, "accruals_ratio": -0.0568, "sbc_to_revenue": 0.0068, "piotroski_f_score": 8, "altman_z_score": 3.4975, "earnings_stability_5y": 0.2203, "revenue_stability_5y": 0.1813, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2265, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.9969, "net_debt_to_ebitda": -0.1909, "debt_to_assets": 0.0597, "interest_coverage": 19.3083, "current_ratio": 1.1274, "quick_ratio": 0.8779, "net_debt": -358700000, "local_beta": 0.0005, "volatility_252d": 0.3017, "volatility_60d": 0.6505, "max_drawdown_12m": -0.1178, "risk_adjusted_momentum": 3.859 }, "growth": { "revenue_growth_1y": 0.0946, "revenue_growth_3y_cagr": 0.1402, "revenue_growth_5y_cagr": 0.0875, "eps_growth_1y": 0.2667, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.08, "book_value_growth_1y": 0.1431, "revenue_growth": 0.0946, "earnings_growth": 0.2667 }, "momentum": { "price_return_1m": -0.0468, "price_return_3m": 0.0618, "price_return_6m": 0.4541, "price_return_9m": 0.7222, "price_return_12m": 1.063, "price_return_12m_ex1m": 1.1644, "momentum_6m": 0.4541, "momentum_12m": 1.063, "momentum_12_1": 1.1644, "distance_from_52w_high": -0.1178, "distance_from_52w_low": 1.0491, "relative_strength": 0.963 }, "raw_ttm": { "revenue_ttm": 10183000000, "gross_profit_ttm": 2284900000, "ebit_ttm": 1465500000, "ebitda_ttm": 1879400000, "net_income_ttm": 1082400000, "eps_diluted_ttm": 2.6406, "operating_cash_flow_ttm": 1655400000, "capital_expenditure_ttm": 310999999, "fcf_ttm": 1966399999, "dividends_paid_ttm": 81200000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 75900000, "cash_and_equivalents": 960800000, "total_current_assets": 5530000000, "total_current_liabilities": 4904900000, "net_ppe": null, "total_assets": 10086100000, "total_debt": 602100000, "total_equity": 3362900000, "net_working_capital": -117600000, "book_value_per_share": 8.2042, "retained_earnings": -3697300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2960100000, "tangible_book_per_share": 7.2215 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 63, "rank_pb": 87, "rank_ptbv": 80, "rank_ps": 59, "rank_pcf": 69, "rank_ev_ebitda": 61, "rank_ev_ebit": 65, "rank_earnings_yield": 63, "rank_fcf_yield": 54, "rank_dividend_yield": 54, "rank_shareholder_yield": 54, "rank_total_yield": 54, "rank_roe": 10, "rank_roc": 50, "rank_roic": 7, "rank_gross_margin": 80, "rank_fcf_margin": 48, "rank_piotroski": 7, "rank_accruals": 39, "rank_sue": 50, "rank_eps_growth_1y": 36, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 42, "rank_momentum_12m": 11, "rank_momentum_12m_ex1m": 10, "rank_relative_strength": 10 }, "composites": { "value_composite": 87, "quality_composite": 9, "momentum_composite": 7, "growth_composite": 24, "yield_composite": 69, "svqf_composite": 82, "vc1_composite": 86, "vc2_composite": 84, "vc3_composite": 84, "trending_value_composite": null, "overall_composite": 41, "quality_value_composite": 0.3439, "os_score": 0.59, "value_percentile": 0.13, "quality_percentile": 0.91, "momentum_percentile": 0.93, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 5053, "ticker_id": 1630, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:47.761390+00:00", "batch_id": "", "os_score_delta": null, "price_close": 66.82, "market_cap": 27389518000, "market_cap_usd": 27389518000, "enterprise_value": 27030818000, "shares_outstanding": 409900000, "fx_rate_to_usd": null, "pe_ratio": 25.30443274, "pb_ratio": 8.14461269, "ptbv_ratio": 9.25290294, "ps_ratio": 2.68972975, "pcf_ratio": 16.54555878, "pfcf_ratio": 13.92876221, "ev_ebitda": 14.3826849, "ev_ebit": 18.44477516, "ev_sales": 2.65450437, "ev_fcf": 13.74634765, "earnings_yield": 0.03951877, "fcf_yield": 0.0727466, "dividend_yield": 0.00296464, "buyback_yield": 0, "shareholder_yield": 0.00296464, "debt_paydown_yield": null, "total_yield": 0.00296464, "gross_margin": 0.22438378, "operating_margin": 0.14391633, "net_margin": 0.10629481, "ebitda_margin": 0.18456251, "fcf_margin": 0.19310616, "roe": 0.32186506, "roa": 0.10731601, "roic": 0.37882289, "roc_greenblatt": null, "asset_turnover": 1.00960728, "cash_conversion": 1.81670362, "accruals_ratio": -0.05681086, "sbc_to_revenue": 0.00675636, "debt_to_equity": 1.99687769, "net_debt_to_ebitda": -0.19085878, "debt_to_assets": 0.05969602, "interest_coverage": 19.3083004, "current_ratio": 1.12744398, "quick_ratio": 0.87789761, "net_debt": -358700000, "revenue_growth_1y": 0.09461667, "revenue_growth_3y_cagr": 0.14021672, "revenue_growth_5y_cagr": 0.08748174, "eps_growth_1y": 0.26670568, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.07996485, "book_value_growth_1y": 0.14306209, "piotroski_f_score": 8, "altman_z_score": 3.49746651, "earnings_stability_5y": 0.220297, "revenue_stability_5y": 0.181285, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04682565, "price_return_3m": 0.06182821, "price_return_6m": 0.45407225, "price_return_9m": 0.7221827, "price_return_12m": 1.06300788, "price_return_12m_ex1m": 1.16435523, "distance_from_52w_high": -0.11775618, "distance_from_52w_low": 1.04914639, "relative_strength": 0.9630443, "local_beta": 0.0005, "volatility_252d": 0.301726, "volatility_60d": 0.650528, "max_drawdown_12m": -0.11775618, "revenue_ttm": 10183000000, "gross_profit_ttm": 2284900000, "ebit_ttm": 1465500000, "ebitda_ttm": 1879400000, "net_income_ttm": 1082400000, "eps_diluted_ttm": 2.64064406, "operating_cash_flow_ttm": 1655400000, "capital_expenditure_ttm": 310999999, "fcf_ttm": 1966399999, "dividends_paid_ttm": 81200000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 75900000, "cash_and_equivalents": 960800000, "total_current_assets": 5530000000, "total_current_liabilities": 4904900000, "net_ppe": null, "total_assets": 10086100000, "total_debt": 602100000, "total_equity": 3362900000, "net_working_capital": -117600000, "book_value_per_share": 8.20419615, "retained_earnings": -3697300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2960100000, "tangible_book_per_share": 7.22151744, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 63, "rank_pb": 87, "rank_ptbv": 80, "rank_ps": 59, "rank_pcf": 69, "rank_ev_ebitda": 61, "rank_ev_ebit": 65, "rank_earnings_yield": 63, "rank_fcf_yield": 54, "rank_dividend_yield": 54, "rank_shareholder_yield": 54, "rank_total_yield": 54, "rank_roe": 10, "rank_roc": 50, "rank_roic": 7, "rank_gross_margin": 80, "rank_fcf_margin": 48, "rank_piotroski": 7, "rank_accruals": 39, "rank_sue": 50, "rank_eps_growth_1y": 36, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 42, "rank_momentum_12m": 11, "rank_momentum_12m_ex1m": 10, "rank_relative_strength": 10, "value_composite": 87, "quality_composite": 9, "momentum_composite": 7, "growth_composite": 24, "yield_composite": 69, "svqf_composite": 82, "vc1_composite": 86, "vc2_composite": 84, "vc3_composite": 84, "trending_value_composite": null, "overall_composite": 41, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 66.82, "os": 0.59, "value": 0.13, "quality": 0.91, "momentum": 0.93, "confidence": 1, "coverage": 1, "pe_ratio": 25.3044, "earnings_yield": 0.0395, "shareholder_yield": 0.003, "roe": 0.3219, "momentum_12_1": 1.1644, "complete_fields": { "id": 5053, "ticker_id": 1630, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:47.761390+00:00", "batch_id": "", "os_score_delta": null, "price_close": 66.82, "market_cap": 27389518000, "market_cap_usd": 27389518000, "enterprise_value": 27030818000, "shares_outstanding": 409900000, "fx_rate_to_usd": null, "pe_ratio": 25.30443274, "pb_ratio": 8.14461269, "ptbv_ratio": 9.25290294, "ps_ratio": 2.68972975, "pcf_ratio": 16.54555878, "pfcf_ratio": 13.92876221, "ev_ebitda": 14.3826849, "ev_ebit": 18.44477516, "ev_sales": 2.65450437, "ev_fcf": 13.74634765, "earnings_yield": 0.03951877, "fcf_yield": 0.0727466, "dividend_yield": 0.00296464, "buyback_yield": 0, "shareholder_yield": 0.00296464, "debt_paydown_yield": null, "total_yield": 0.00296464, "gross_margin": 0.22438378, "operating_margin": 0.14391633, "net_margin": 0.10629481, "ebitda_margin": 0.18456251, "fcf_margin": 0.19310616, "roe": 0.32186506, "roa": 0.10731601, "roic": 0.37882289, "roc_greenblatt": null, "asset_turnover": 1.00960728, "cash_conversion": 1.81670362, "accruals_ratio": -0.05681086, "sbc_to_revenue": 0.00675636, "debt_to_equity": 1.99687769, "net_debt_to_ebitda": -0.19085878, "debt_to_assets": 0.05969602, "interest_coverage": 19.3083004, "current_ratio": 1.12744398, "quick_ratio": 0.87789761, "net_debt": -358700000, "revenue_growth_1y": 0.09461667, "revenue_growth_3y_cagr": 0.14021672, "revenue_growth_5y_cagr": 0.08748174, "eps_growth_1y": 0.26670568, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.07996485, "book_value_growth_1y": 0.14306209, "piotroski_f_score": 8, "altman_z_score": 3.49746651, "earnings_stability_5y": 0.220297, "revenue_stability_5y": 0.181285, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04682565, "price_return_3m": 0.06182821, "price_return_6m": 0.45407225, "price_return_9m": 0.7221827, "price_return_12m": 1.06300788, "price_return_12m_ex1m": 1.16435523, "distance_from_52w_high": -0.11775618, "distance_from_52w_low": 1.04914639, "relative_strength": 0.9630443, "local_beta": 0.0005, "volatility_252d": 0.301726, "volatility_60d": 0.650528, "max_drawdown_12m": -0.11775618, "revenue_ttm": 10183000000, "gross_profit_ttm": 2284900000, "ebit_ttm": 1465500000, "ebitda_ttm": 1879400000, "net_income_ttm": 1082400000, "eps_diluted_ttm": 2.64064406, "operating_cash_flow_ttm": 1655400000, "capital_expenditure_ttm": 310999999, "fcf_ttm": 1966399999, "dividends_paid_ttm": 81200000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 75900000, "cash_and_equivalents": 960800000, "total_current_assets": 5530000000, "total_current_liabilities": 4904900000, "net_ppe": null, "total_assets": 10086100000, "total_debt": 602100000, "total_equity": 3362900000, "net_working_capital": -117600000, "book_value_per_share": 8.20419615, "retained_earnings": -3697300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2960100000, "tangible_book_per_share": 7.22151744, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 63, "rank_pb": 87, "rank_ptbv": 80, "rank_ps": 59, "rank_pcf": 69, "rank_ev_ebitda": 61, "rank_ev_ebit": 65, "rank_earnings_yield": 63, "rank_fcf_yield": 54, "rank_dividend_yield": 54, "rank_shareholder_yield": 54, "rank_total_yield": 54, "rank_roe": 10, "rank_roc": 50, "rank_roic": 7, "rank_gross_margin": 80, "rank_fcf_margin": 48, "rank_piotroski": 7, "rank_accruals": 39, "rank_sue": 50, "rank_eps_growth_1y": 36, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 42, "rank_momentum_12m": 11, "rank_momentum_12m_ex1m": 10, "rank_relative_strength": 10, "value_composite": 87, "quality_composite": 9, "momentum_composite": 7, "growth_composite": 24, "yield_composite": 69, "svqf_composite": 82, "vc1_composite": 86, "vc2_composite": 84, "vc3_composite": 84, "trending_value_composite": null, "overall_composite": 41, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:10.566733+00:00", "is_restated": false, "income_statement": { "revenue": 9932600000, "cost_of_revenue": 8209600000, "gross_profit": 1723000000, "ebit": 1037000000, "ebitda": 1478800000, "pretax_income": 940000000, "tax_provision": -23900000, "net_income": 963900000, "net_income_to_common": 963900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1031900000, "total_current_assets": 5545300000, "total_assets": 10118200000, "short_term_debt": 212000000, "long_term_debt": 395700000, "total_debt": 607700000, "total_liabilities": 6712900000, "total_equity": 3363800000, "shares_outstanding": 419000000, "goodwill_and_intangibles": 425700000 }, "cash_flow": { "operating_cash_flow": 1764600000, "capital_expenditure": 317200000, "free_cash_flow": 2081800000, "dividends_paid": 82300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265334, "ticker_id": 1630, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:10.566733+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1037000000", "ebitda": "1478800000", "netIncome": "963900000", "grossProfit": "1723000000", "depreciation": "None", "totalRevenue": "9932600000", "costOfRevenue": "8209600000", "interestIncome": "39500000", "incomeBeforeTax": "940000000", "interestExpense": "97000000", "operatingIncome": "957000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-23900000", "reportedCurrency": "USD", "netInterestIncome": "-39500000", "nonInterestIncome": "None", "operatingExpenses": "766000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "73000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8209600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "441800000", "sellingGeneralAndAdministrative": "667000000", "netIncomeFromContinuingOperations": "967100000" }, "balance": { "goodwill": "None", "inventory": "1265100000", "commonStock": "400700000", "currentDebt": "None", "investments": "None", "totalAssets": "10118200000", "longTermDebt": "395700000", "shortTermDebt": "212000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "425700000", "reportedCurrency": "USD", "retainedEarnings": "-3761400000", "totalLiabilities": "6712900000", "otherCurrentAssets": "560300000", "totalCurrentAssets": "5545300000", "currentLongTermDebt": "34300000", "longTermInvestments": "231100000", "shortTermInvestments": "8100000", "currentNetReceivables": "2679900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4572900000", "currentAccountsPayable": "1179800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2285300000", "shortLongTermDebtTotal": "2016300000", "totalShareholderEquity": "3363800000", "capitalLeaseObligations": "912600000", "otherCurrentLiabilities": "1374100000", "totalCurrentLiabilities": "4914800000", "otherNonCurrentLiabilities": "315000000", "totalNonCurrentLiabilities": "1798099999", "cashAndShortTermInvestments": "1031900000", "commonStockSharesOutstanding": "419000000", "intangibleAssetsExcludingGoodwill": "425700000", "cashAndCashEquivalentsAtCarryingValue": "1031900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "967100000", "profitLoss": "None", "dividendPayout": "82300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-23300000", "operatingCashflow": "1764600000", "capitalExpenditures": "317200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1620900000", "cashflowFromInvestment": "-298300000", "stockBasedCompensation": "68800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-918300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "441800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9932600000, "cost_of_revenue": 8209600000, "gross_profit": 1723000000, "research_and_development": 73000000, "selling_general_admin": 667000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1037000000, "depreciation_amortisation": 441800000, "ebitda": 1478800000, "interest_expense": 97000000, "interest_income": null, "other_non_operating": null, "pretax_income": 940000000, "tax_provision": -23900000, "effective_tax_rate": null, "net_income": 963900000, "net_income_continuing_ops": 967100000, "net_income_to_common": 963900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1031900000, "short_term_investments": 8100000, "net_receivables": 2679900000, "inventory": 1265100000, "other_current_assets": null, "total_current_assets": 5545300000, "net_ppe": null, "goodwill": null, "intangible_assets": 425700000, "goodwill_and_intangibles": 425700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4572900000, "total_assets": 10118200000, "short_term_debt": 212000000, "accounts_payable": 1179800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4914800000, "long_term_debt": 395700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1798099999, "total_liabilities": 6712900000, "total_debt": 607700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3761400000, "total_equity": 3363800000, "shares_outstanding": 419000000, "operating_cash_flow": 1764600000, "stock_based_compensation": 68800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 317200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -298300000, "dividends_paid": 82300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1620900000, "free_cash_flow": 2081800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1037000000", "ebitda": "1478800000", "netIncome": "963900000", "grossProfit": "1723000000", "depreciation": "None", "totalRevenue": "9932600000", "costOfRevenue": "8209600000", "interestIncome": "39500000", "incomeBeforeTax": "940000000", "interestExpense": "97000000", "operatingIncome": "957000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-23900000", "reportedCurrency": "USD", "netInterestIncome": "-39500000", "nonInterestIncome": "None", "operatingExpenses": "766000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "73000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8209600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "441800000", "sellingGeneralAndAdministrative": "667000000", "netIncomeFromContinuingOperations": "967100000" }, "balance": { "goodwill": "None", "inventory": "1265100000", "commonStock": "400700000", "currentDebt": "None", "investments": "None", "totalAssets": "10118200000", "longTermDebt": "395700000", "shortTermDebt": "212000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "425700000", "reportedCurrency": "USD", "retainedEarnings": "-3761400000", "totalLiabilities": "6712900000", "otherCurrentAssets": "560300000", "totalCurrentAssets": "5545300000", "currentLongTermDebt": "34300000", "longTermInvestments": "231100000", "shortTermInvestments": "8100000", "currentNetReceivables": "2679900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4572900000", "currentAccountsPayable": "1179800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2285300000", "shortLongTermDebtTotal": "2016300000", "totalShareholderEquity": "3363800000", "capitalLeaseObligations": "912600000", "otherCurrentLiabilities": "1374100000", "totalCurrentLiabilities": "4914800000", "otherNonCurrentLiabilities": "315000000", "totalNonCurrentLiabilities": "1798099999", "cashAndShortTermInvestments": "1031900000", "commonStockSharesOutstanding": "419000000", "intangibleAssetsExcludingGoodwill": "425700000", "cashAndCashEquivalentsAtCarryingValue": "1031900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "967100000", "profitLoss": "None", "dividendPayout": "82300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-23300000", "operatingCashflow": "1764600000", "capitalExpenditures": "317200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1620900000", "cashflowFromInvestment": "-298300000", "stockBasedCompensation": "68800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-918300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "441800000", "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": "2026-06-07T01:57:10.566733+00:00", "is_restated": false, "income_statement": { "revenue": 9081300000, "cost_of_revenue": 7372300000, "gross_profit": 1709000000, "ebit": 1037800000, "ebitda": 1412700000, "pretax_income": 940400000, "tax_provision": 85100000, "net_income": 842900000, "net_income_to_common": 842900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1157700000, "total_current_assets": 5467600000, "total_assets": 9869200000, "short_term_debt": 470800000, "long_term_debt": 607300000, "total_debt": 1078100000, "total_liabilities": 6730800000, "total_equity": 3093800000, "shares_outstanding": 440500000, "goodwill_and_intangibles": 508300000 }, "cash_flow": { "operating_cash_flow": 961000000, "capital_expenditure": 281600000, "free_cash_flow": 1242600000, "dividends_paid": 85900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265339, "ticker_id": 1630, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:10.566733+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1037800000", "ebitda": "1412700000", "netIncome": "842900000", "grossProfit": "1709000000", "depreciation": "None", "totalRevenue": "9081300000", "costOfRevenue": "7372300000", "interestIncome": "33900000", "incomeBeforeTax": "940400000", "interestExpense": "97400000", "operatingIncome": "968500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "85100000", "reportedCurrency": "USD", "netInterestIncome": "-63500000", "nonInterestIncome": "None", "operatingExpenses": "740500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "73400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7372300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "374900000", "sellingGeneralAndAdministrative": "667100000", "netIncomeFromContinuingOperations": "855300000" }, "balance": { "goodwill": "None", "inventory": "1193600000", "commonStock": "423000000", "currentDebt": "None", "investments": "None", "totalAssets": "9869200000", "longTermDebt": "607300000", "shortTermDebt": "470800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "508300000", "reportedCurrency": "USD", "retainedEarnings": "-4309800000", "totalLiabilities": "6730800000", "otherCurrentAssets": "461900000", "totalCurrentAssets": "5467600000", "currentLongTermDebt": "277900000", "longTermInvestments": "244500000", "shortTermInvestments": "8100000", "currentNetReceivables": "2646300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4401600000", "currentAccountsPayable": "1302600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2954000000", "shortLongTermDebtTotal": "1791400000", "totalShareholderEquity": "3093800000", "capitalLeaseObligations": "906200000", "otherCurrentLiabilities": "1091200000", "totalCurrentLiabilities": "4864800000", "otherNonCurrentLiabilities": "119200000", "totalNonCurrentLiabilities": "1866000000", "cashAndShortTermInvestments": "1157700000", "commonStockSharesOutstanding": "440500000", "intangibleAssetsExcludingGoodwill": "508300000", "cashAndCashEquivalentsAtCarryingValue": "1157700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "842900000", "profitLoss": "None", "dividendPayout": "85900000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-42000000", "operatingCashflow": "961000000", "capitalExpenditures": "281600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-648000000", "cashflowFromInvestment": "-75800000", "stockBasedCompensation": "76200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "85900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "374900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9081300000, "cost_of_revenue": 7372300000, "gross_profit": 1709000000, "research_and_development": 73400000, "selling_general_admin": 667100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1037800000, "depreciation_amortisation": 374900000, "ebitda": 1412700000, "interest_expense": 97400000, "interest_income": null, "other_non_operating": null, "pretax_income": 940400000, "tax_provision": 85100000, "effective_tax_rate": null, "net_income": 842900000, "net_income_continuing_ops": 855300000, "net_income_to_common": 842900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1157700000, "short_term_investments": 8100000, "net_receivables": 2646300000, "inventory": 1193600000, "other_current_assets": null, "total_current_assets": 5467600000, "net_ppe": null, "goodwill": null, "intangible_assets": 508300000, "goodwill_and_intangibles": 508300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4401600000, "total_assets": 9869200000, "short_term_debt": 470800000, "accounts_payable": 1302600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4864800000, "long_term_debt": 607300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1866000000, "total_liabilities": 6730800000, "total_debt": 1078100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4309800000, "total_equity": 3093800000, "shares_outstanding": 440500000, "operating_cash_flow": 961000000, "stock_based_compensation": 76200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 281600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -75800000, "dividends_paid": 85900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -648000000, "free_cash_flow": 1242600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1037800000", "ebitda": "1412700000", "netIncome": "842900000", "grossProfit": "1709000000", "depreciation": "None", "totalRevenue": "9081300000", "costOfRevenue": "7372300000", "interestIncome": "33900000", "incomeBeforeTax": "940400000", "interestExpense": "97400000", "operatingIncome": "968500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "85100000", "reportedCurrency": "USD", "netInterestIncome": "-63500000", "nonInterestIncome": "None", "operatingExpenses": "740500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "73400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7372300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "374900000", "sellingGeneralAndAdministrative": "667100000", "netIncomeFromContinuingOperations": "855300000" }, "balance": { "goodwill": "None", "inventory": "1193600000", "commonStock": "423000000", "currentDebt": "None", "investments": "None", "totalAssets": "9869200000", "longTermDebt": "607300000", "shortTermDebt": "470800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "508300000", "reportedCurrency": "USD", "retainedEarnings": "-4309800000", "totalLiabilities": "6730800000", "otherCurrentAssets": "461900000", "totalCurrentAssets": "5467600000", "currentLongTermDebt": "277900000", "longTermInvestments": "244500000", "shortTermInvestments": "8100000", "currentNetReceivables": "2646300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4401600000", "currentAccountsPayable": "1302600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2954000000", "shortLongTermDebtTotal": "1791400000", "totalShareholderEquity": "3093800000", "capitalLeaseObligations": "906200000", "otherCurrentLiabilities": "1091200000", "totalCurrentLiabilities": "4864800000", "otherNonCurrentLiabilities": "119200000", "totalNonCurrentLiabilities": "1866000000", "cashAndShortTermInvestments": "1157700000", "commonStockSharesOutstanding": "440500000", "intangibleAssetsExcludingGoodwill": "508300000", "cashAndCashEquivalentsAtCarryingValue": "1157700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "842900000", "profitLoss": "None", "dividendPayout": "85900000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-42000000", "operatingCashflow": "961000000", "capitalExpenditures": "281600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-648000000", "cashflowFromInvestment": "-75800000", "stockBasedCompensation": "76200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "85900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "374900000", "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": "2026-06-07T01:57:10.566733+00:00", "is_restated": false, "income_statement": { "revenue": 7827100000, "cost_of_revenue": 6483200000, "gross_profit": 1343900000, "ebit": 589400000, "ebitda": 964000000, "pretax_income": 162500000, "tax_provision": 143900000, "net_income": 22900000, "net_income_to_common": 22900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 951700000, "total_current_assets": 5195400000, "total_assets": 9656600000, "short_term_debt": 300200000, "long_term_debt": 913500000, "total_debt": 1213700000, "total_liabilities": 6484500000, "total_equity": 3136700000, "shares_outstanding": 452300000, "goodwill_and_intangibles": 742500000 }, "cash_flow": { "operating_cash_flow": 676300000, "capital_expenditure": 225200000, "free_cash_flow": 901500000, "dividends_paid": 43500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265344, "ticker_id": 1630, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:10.566733+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "589400000", "ebitda": "964000000", "netIncome": "22900000", "grossProfit": "1343900000", "depreciation": "None", "totalRevenue": "7827100000", "costOfRevenue": "6483200000", "interestIncome": "22000000", "incomeBeforeTax": "162500000", "interestExpense": "122200000", "operatingIncome": "567400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "143900000", "reportedCurrency": "USD", "netInterestIncome": "-104100000", "nonInterestIncome": "None", "operatingExpenses": "776500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "92000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6483200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "374600000", "sellingGeneralAndAdministrative": "649900000", "netIncomeFromContinuingOperations": "-15500000" }, "balance": { "goodwill": "140900000", "inventory": "1189800000", "commonStock": "432900000", "currentDebt": "None", "investments": "None", "totalAssets": "9656600000", "longTermDebt": "913500000", "shortTermDebt": "300200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "601600000", "reportedCurrency": "USD", "retainedEarnings": "-4993100000", "totalLiabilities": "6484500000", "otherCurrentAssets": "446300000", "totalCurrentAssets": "5195400000", "currentLongTermDebt": "153800000", "longTermInvestments": "274400000", "shortTermInvestments": "10400000", "currentNetReceivables": "2597200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4461200000", "currentAccountsPayable": "1355800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3102100000", "shortLongTermDebtTotal": "1969200000", "totalShareholderEquity": "3136700000", "capitalLeaseObligations": "901900000", "otherCurrentLiabilities": "1101500000", "totalCurrentLiabilities": "4468600000", "otherNonCurrentLiabilities": "145500000", "totalNonCurrentLiabilities": "2015899999", "cashAndShortTermInvestments": "951700000", "commonStockSharesOutstanding": "452300000", "intangibleAssetsExcludingGoodwill": "601600000", "cashAndCashEquivalentsAtCarryingValue": "951700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56200000", "profitLoss": "None", "dividendPayout": "43500000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-91200000", "operatingCashflow": "676300000", "capitalExpenditures": "225200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-639800000", "cashflowFromInvestment": "-125600000", "stockBasedCompensation": "30800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-205100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "377800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7827100000, "cost_of_revenue": 6483200000, "gross_profit": 1343900000, "research_and_development": 92000000, "selling_general_admin": 649900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 589400000, "depreciation_amortisation": 374600000, "ebitda": 964000000, "interest_expense": 122200000, "interest_income": null, "other_non_operating": null, "pretax_income": 162500000, "tax_provision": 143900000, "effective_tax_rate": null, "net_income": 22900000, "net_income_continuing_ops": -15500000, "net_income_to_common": 22900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 951700000, "short_term_investments": 10400000, "net_receivables": 2597200000, "inventory": 1189800000, "other_current_assets": null, "total_current_assets": 5195400000, "net_ppe": null, "goodwill": 140900000, "intangible_assets": 601600000, "goodwill_and_intangibles": 742500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4461200000, "total_assets": 9656600000, "short_term_debt": 300200000, "accounts_payable": 1355800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4468600000, "long_term_debt": 913500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2015899999, "total_liabilities": 6484500000, "total_debt": 1213700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4993100000, "total_equity": 3136700000, "shares_outstanding": 452300000, "operating_cash_flow": 676300000, "stock_based_compensation": 30800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 225200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -125600000, "dividends_paid": 43500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -639800000, "free_cash_flow": 901500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "589400000", "ebitda": "964000000", "netIncome": "22900000", "grossProfit": "1343900000", "depreciation": "None", "totalRevenue": "7827100000", "costOfRevenue": "6483200000", "interestIncome": "22000000", "incomeBeforeTax": "162500000", "interestExpense": "122200000", "operatingIncome": "567400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "143900000", "reportedCurrency": "USD", "netInterestIncome": "-104100000", "nonInterestIncome": "None", "operatingExpenses": "776500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "92000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6483200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "374600000", "sellingGeneralAndAdministrative": "649900000", "netIncomeFromContinuingOperations": "-15500000" }, "balance": { "goodwill": "140900000", "inventory": "1189800000", "commonStock": "432900000", "currentDebt": "None", "investments": "None", "totalAssets": "9656600000", "longTermDebt": "913500000", "shortTermDebt": "300200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "601600000", "reportedCurrency": "USD", "retainedEarnings": "-4993100000", "totalLiabilities": "6484500000", "otherCurrentAssets": "446300000", "totalCurrentAssets": "5195400000", "currentLongTermDebt": "153800000", "longTermInvestments": "274400000", "shortTermInvestments": "10400000", "currentNetReceivables": "2597200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4461200000", "currentAccountsPayable": "1355800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3102100000", "shortLongTermDebtTotal": "1969200000", "totalShareholderEquity": "3136700000", "capitalLeaseObligations": "901900000", "otherCurrentLiabilities": "1101500000", "totalCurrentLiabilities": "4468600000", "otherNonCurrentLiabilities": "145500000", "totalNonCurrentLiabilities": "2015899999", "cashAndShortTermInvestments": "951700000", "commonStockSharesOutstanding": "452300000", "intangibleAssetsExcludingGoodwill": "601600000", "cashAndCashEquivalentsAtCarryingValue": "951700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56200000", "profitLoss": "None", "dividendPayout": "43500000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-91200000", "operatingCashflow": "676300000", "capitalExpenditures": "225200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-639800000", "cashflowFromInvestment": "-125600000", "stockBasedCompensation": "30800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-205100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "377800000", "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": "2026-06-07T01:57:10.566733+00:00", "is_restated": false, "income_statement": { "revenue": 6700400000, "cost_of_revenue": 5804100000, "gross_profit": 896300000, "ebit": 199600000, "ebitda": 576800000, "pretax_income": 68900000, "tax_provision": 105400000, "net_income": -107200000, "net_income_to_common": -107200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1057100000, "total_current_assets": 4988700000, "total_assets": 9444300000, "short_term_debt": 367300000, "long_term_debt": 999300000, "total_debt": 1366600000, "total_liabilities": 6167600000, "total_equity": 3276700000, "shares_outstanding": 449500000, "goodwill_and_intangibles": 856900000 }, "cash_flow": { "operating_cash_flow": 352100000, "capital_expenditure": 157900000, "free_cash_flow": 510000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265349, "ticker_id": 1630, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:10.566733+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "199600000", "ebitda": "576800000", "netIncome": "-107200000", "grossProfit": "896300000", "depreciation": "None", "totalRevenue": "6700400000", "costOfRevenue": "5804100000", "interestIncome": "104000000", "incomeBeforeTax": "68900000", "interestExpense": "138700000", "operatingIncome": "199600000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "105400000", "reportedCurrency": "USD", "netInterestIncome": "-120900000", "nonInterestIncome": "None", "operatingExpenses": "696700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "67000000", "otherNonOperatingIncome": "10300000", "costofGoodsAndServicesSold": "5804100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "377200000", "sellingGeneralAndAdministrative": "616800000", "netIncomeFromContinuingOperations": "-36500000" }, "balance": { "goodwill": "140900000", "inventory": "1039700000", "commonStock": "442200000", "currentDebt": "None", "investments": "None", "totalAssets": "9444300000", "longTermDebt": "999300000", "shortTermDebt": "367300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "716000000", "reportedCurrency": "USD", "retainedEarnings": "-5010000000", "totalLiabilities": "6167600000", "otherCurrentAssets": "943800000", "totalCurrentAssets": "4988700000", "currentLongTermDebt": "367300000", "longTermInvestments": "325000000", "shortTermInvestments": "27500000", "currentNetReceivables": "1948100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4455600000", "currentAccountsPayable": "1282800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3208400000", "shortLongTermDebtTotal": "1368000000", "totalShareholderEquity": "3276700000", "capitalLeaseObligations": "925100000", "otherCurrentLiabilities": "1367800000", "totalCurrentLiabilities": "4174300000", "otherNonCurrentLiabilities": "994000000", "totalNonCurrentLiabilities": "1993300000", "cashAndShortTermInvestments": "1057100000", "commonStockSharesOutstanding": "449500000", "intangibleAssetsExcludingGoodwill": "716000000", "cashAndCashEquivalentsAtCarryingValue": "1057100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-61900000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-35000000", "operatingCashflow": "352100000", "capitalExpenditures": "157900000", "changeInReceivables": "-160200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-796700000", "cashflowFromInvestment": "162200000", "stockBasedCompensation": "56600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-282400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "377200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6700400000, "cost_of_revenue": 5804100000, "gross_profit": 896300000, "research_and_development": 67000000, "selling_general_admin": 616800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 199600000, "depreciation_amortisation": 377200000, "ebitda": 576800000, "interest_expense": 138700000, "interest_income": null, "other_non_operating": null, "pretax_income": 68900000, "tax_provision": 105400000, "effective_tax_rate": null, "net_income": -107200000, "net_income_continuing_ops": -36500000, "net_income_to_common": -107200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1057100000, "short_term_investments": 27500000, "net_receivables": 1948100000, "inventory": 1039700000, "other_current_assets": null, "total_current_assets": 4988700000, "net_ppe": null, "goodwill": 140900000, "intangible_assets": 716000000, "goodwill_and_intangibles": 856900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4455600000, "total_assets": 9444300000, "short_term_debt": 367300000, "accounts_payable": 1282800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4174300000, "long_term_debt": 999300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1993300000, "total_liabilities": 6167600000, "total_debt": 1366600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5010000000, "total_equity": 3276700000, "shares_outstanding": 449500000, "operating_cash_flow": 352100000, "stock_based_compensation": 56600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 157900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 162200000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -796700000, "free_cash_flow": 510000000, "net_change_in_cash": -282400000 }, "raw_data": { "income": { "ebit": "199600000", "ebitda": "576800000", "netIncome": "-107200000", "grossProfit": "896300000", "depreciation": "None", "totalRevenue": "6700400000", "costOfRevenue": "5804100000", "interestIncome": "104000000", "incomeBeforeTax": "68900000", "interestExpense": "138700000", "operatingIncome": "199600000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "105400000", "reportedCurrency": "USD", "netInterestIncome": "-120900000", "nonInterestIncome": "None", "operatingExpenses": "696700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "67000000", "otherNonOperatingIncome": "10300000", "costofGoodsAndServicesSold": "5804100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "377200000", "sellingGeneralAndAdministrative": "616800000", "netIncomeFromContinuingOperations": "-36500000" }, "balance": { "goodwill": "140900000", "inventory": "1039700000", "commonStock": "442200000", "currentDebt": "None", "investments": "None", "totalAssets": "9444300000", "longTermDebt": "999300000", "shortTermDebt": "367300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "716000000", "reportedCurrency": "USD", "retainedEarnings": "-5010000000", "totalLiabilities": "6167600000", "otherCurrentAssets": "943800000", "totalCurrentAssets": "4988700000", "currentLongTermDebt": "367300000", "longTermInvestments": "325000000", "shortTermInvestments": "27500000", "currentNetReceivables": "1948100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4455600000", "currentAccountsPayable": "1282800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3208400000", "shortLongTermDebtTotal": "1368000000", "totalShareholderEquity": "3276700000", "capitalLeaseObligations": "925100000", "otherCurrentLiabilities": "1367800000", "totalCurrentLiabilities": "4174300000", "otherNonCurrentLiabilities": "994000000", "totalNonCurrentLiabilities": "1993300000", "cashAndShortTermInvestments": "1057100000", "commonStockSharesOutstanding": "449500000", "intangibleAssetsExcludingGoodwill": "716000000", "cashAndCashEquivalentsAtCarryingValue": "1057100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-61900000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-35000000", "operatingCashflow": "352100000", "capitalExpenditures": "157900000", "changeInReceivables": "-160200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-796700000", "cashflowFromInvestment": "162200000", "stockBasedCompensation": "56600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-282400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "377200000", "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": "2026-06-07T01:57:10.566733+00:00", "is_restated": false, "income_statement": { "revenue": 6403500000, "cost_of_revenue": 5579600000, "gross_profit": 823900000, "ebit": 78600000, "ebitda": 464000000, "pretax_income": 198100000, "tax_provision": 111100000, "net_income": 13300000, "net_income_to_common": 13300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1327400000, "total_current_assets": 5341500000, "total_assets": 10020100000, "short_term_debt": 277600000, "long_term_debt": 1727300000, "total_debt": 2004900000, "total_liabilities": 6601700000, "total_equity": 3418400000, "shares_outstanding": 454600000, "goodwill_and_intangibles": 813700000 }, "cash_flow": { "operating_cash_flow": 781300000, "capital_expenditure": 191700000, "free_cash_flow": 973000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265354, "ticker_id": 1630, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:10.566733+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78600000", "ebitda": "464000000", "netIncome": "13300000", "grossProfit": "823900000", "depreciation": "None", "totalRevenue": "6403500000", "costOfRevenue": "5579600000", "interestIncome": "179500000", "incomeBeforeTax": "198100000", "interestExpense": "157300000", "operatingIncome": "78600000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "111100000", "reportedCurrency": "USD", "netInterestIncome": "-143300000", "nonInterestIncome": "None", "operatingExpenses": "745300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "78400000", "otherNonOperatingIncome": "321500000", "costofGoodsAndServicesSold": "5579600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "385400000", "sellingGeneralAndAdministrative": "644900000", "netIncomeFromContinuingOperations": "87000000" }, "balance": { "goodwill": "None", "inventory": "1031900000", "commonStock": "450700000", "currentDebt": "None", "investments": "None", "totalAssets": "10020100000", "longTermDebt": "1727300000", "shortTermDebt": "277600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "813700000", "reportedCurrency": "USD", "retainedEarnings": "-4903800000", "totalLiabilities": "6601700000", "otherCurrentAssets": "787000000", "totalCurrentAssets": "5341500000", "currentLongTermDebt": "277600000", "longTermInvestments": "292400000", "shortTermInvestments": "317300000", "currentNetReceivables": "1877900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4678600000", "currentAccountsPayable": "1294300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2597200000", "shortLongTermDebtTotal": "2056000000", "totalShareholderEquity": "3418400000", "capitalLeaseObligations": "824800000", "otherCurrentLiabilities": "1267000000", "totalCurrentLiabilities": "3851800000", "otherNonCurrentLiabilities": "1022600000", "totalNonCurrentLiabilities": "2749900000", "cashAndShortTermInvestments": "1327400000", "commonStockSharesOutstanding": "454600000", "intangibleAssetsExcludingGoodwill": "813700000", "cashAndCashEquivalentsAtCarryingValue": "1327400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "87800000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "197700000", "operatingCashflow": "781300000", "capitalExpenditures": "191700000", "changeInReceivables": "-73100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5016400000", "cashflowFromInvestment": "768700000", "stockBasedCompensation": "26800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3466400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "385400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6403500000, "cost_of_revenue": 5579600000, "gross_profit": 823900000, "research_and_development": 78400000, "selling_general_admin": 644900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78600000, "depreciation_amortisation": 385400000, "ebitda": 464000000, "interest_expense": 157300000, "interest_income": null, "other_non_operating": null, "pretax_income": 198100000, "tax_provision": 111100000, "effective_tax_rate": null, "net_income": 13300000, "net_income_continuing_ops": 87000000, "net_income_to_common": 13300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1327400000, "short_term_investments": 317300000, "net_receivables": 1877900000, "inventory": 1031900000, "other_current_assets": null, "total_current_assets": 5341500000, "net_ppe": null, "goodwill": null, "intangible_assets": 813700000, "goodwill_and_intangibles": 813700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4678600000, "total_assets": 10020100000, "short_term_debt": 277600000, "accounts_payable": 1294300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3851800000, "long_term_debt": 1727300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2749900000, "total_liabilities": 6601700000, "total_debt": 2004900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4903800000, "total_equity": 3418400000, "shares_outstanding": 454600000, "operating_cash_flow": 781300000, "stock_based_compensation": 26800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 191700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 768700000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5016400000, "free_cash_flow": 973000000, "net_change_in_cash": -3466400000 }, "raw_data": { "income": { "ebit": "78600000", "ebitda": "464000000", "netIncome": "13300000", "grossProfit": "823900000", "depreciation": "None", "totalRevenue": "6403500000", "costOfRevenue": "5579600000", "interestIncome": "179500000", "incomeBeforeTax": "198100000", "interestExpense": "157300000", "operatingIncome": "78600000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "111100000", "reportedCurrency": "USD", "netInterestIncome": "-143300000", "nonInterestIncome": "None", "operatingExpenses": "745300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "78400000", "otherNonOperatingIncome": "321500000", "costofGoodsAndServicesSold": "5579600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "385400000", "sellingGeneralAndAdministrative": "644900000", "netIncomeFromContinuingOperations": "87000000" }, "balance": { "goodwill": "None", "inventory": "1031900000", "commonStock": "450700000", "currentDebt": "None", "investments": "None", "totalAssets": "10020100000", "longTermDebt": "1727300000", "shortTermDebt": "277600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "813700000", "reportedCurrency": "USD", "retainedEarnings": "-4903800000", "totalLiabilities": "6601700000", "otherCurrentAssets": "787000000", "totalCurrentAssets": "5341500000", "currentLongTermDebt": "277600000", "longTermInvestments": "292400000", "shortTermInvestments": "317300000", "currentNetReceivables": "1877900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4678600000", "currentAccountsPayable": "1294300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2597200000", "shortLongTermDebtTotal": "2056000000", "totalShareholderEquity": "3418400000", "capitalLeaseObligations": "824800000", "otherCurrentLiabilities": "1267000000", "totalCurrentLiabilities": "3851800000", "otherNonCurrentLiabilities": "1022600000", "totalNonCurrentLiabilities": "2749900000", "cashAndShortTermInvestments": "1327400000", "commonStockSharesOutstanding": "454600000", "intangibleAssetsExcludingGoodwill": "813700000", "cashAndCashEquivalentsAtCarryingValue": "1327400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "87800000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "197700000", "operatingCashflow": "781300000", "capitalExpenditures": "191700000", "changeInReceivables": "-73100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5016400000", "cashflowFromInvestment": "768700000", "stockBasedCompensation": "26800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3466400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "385400000", "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": "2026-06-07T01:57:10.566733+00:00", "is_restated": false, "income_statement": { "revenue": 6530600000, "cost_of_revenue": 5835800000, "gross_profit": 694800000, "ebit": -104600000, "ebitda": 307500000, "pretax_income": -3498700000, "tax_provision": 19400000, "net_income": -3287600000, "net_income_to_common": -3287600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1269200000, "total_current_assets": 11444700000, "total_assets": 19692600000, "short_term_debt": 847100000, "long_term_debt": 3317700000, "total_debt": 4164800000, "total_liabilities": 15434600000, "total_equity": 4154200000, "shares_outstanding": 448700000, "goodwill_and_intangibles": 3363800000 }, "cash_flow": { "operating_cash_flow": 656900000, "capital_expenditure": 256100000, "free_cash_flow": 913000000, "dividends_paid": 59200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265359, "ticker_id": 1630, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:10.566733+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-104600000", "ebitda": "307500000", "netIncome": "-3287600000", "grossProfit": "694800000", "depreciation": "None", "totalRevenue": "6530600000", "costOfRevenue": "5835800000", "interestIncome": "293000000", "incomeBeforeTax": "-3498700000", "interestExpense": "134100000", "operatingIncome": "-104600000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "19400000", "reportedCurrency": "USD", "netInterestIncome": "-293000000", "nonInterestIncome": "None", "operatingExpenses": "799400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "75300000", "otherNonOperatingIncome": "150700000", "costofGoodsAndServicesSold": "5835800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "412100000", "sellingGeneralAndAdministrative": "1066200000", "netIncomeFromContinuingOperations": "-3237900000" }, "balance": { "goodwill": "2512500000", "inventory": "1349100000", "commonStock": "449500000", "currentDebt": "None", "investments": "None", "totalAssets": "19692600000", "longTermDebt": "3317700000", "shortTermDebt": "847100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "851300000", "reportedCurrency": "USD", "retainedEarnings": "-4915200000", "totalLiabilities": "15434600000", "otherCurrentAssets": "6208100000", "totalCurrentAssets": "11444700000", "currentLongTermDebt": "636200000", "longTermInvestments": "394800000", "shortTermInvestments": "64800000", "currentNetReceivables": "2618300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8247899999", "currentAccountsPayable": "1201000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2861800000", "shortLongTermDebtTotal": "4315400000", "totalShareholderEquity": "4154200000", "capitalLeaseObligations": "1154900000", "otherCurrentLiabilities": "7149500000", "totalCurrentLiabilities": "10415200000", "otherNonCurrentLiabilities": "420800000", "totalNonCurrentLiabilities": "5019400000", "cashAndShortTermInvestments": "1269200000", "commonStockSharesOutstanding": "448700000", "intangibleAssetsExcludingGoodwill": "851300000", "cashAndCashEquivalentsAtCarryingValue": "1269200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3518100000", "profitLoss": "None", "dividendPayout": "59200000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "87400000", "operatingCashflow": "656900000", "capitalExpenditures": "256100000", "changeInReceivables": "348100000", "changeInExchangeRate": "223500000", "cashflowFromFinancing": "-1082200000", "cashflowFromInvestment": "-180600000", "stockBasedCompensation": "3123200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-382400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "11800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "412100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6530600000, "cost_of_revenue": 5835800000, "gross_profit": 694800000, "research_and_development": 75300000, "selling_general_admin": 1066200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -104600000, "depreciation_amortisation": 412100000, "ebitda": 307500000, "interest_expense": 134100000, "interest_income": null, "other_non_operating": null, "pretax_income": -3498700000, "tax_provision": 19400000, "effective_tax_rate": null, "net_income": -3287600000, "net_income_continuing_ops": -3237900000, "net_income_to_common": -3287600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1269200000, "short_term_investments": 64800000, "net_receivables": 2618300000, "inventory": 1349100000, "other_current_assets": null, "total_current_assets": 11444700000, "net_ppe": null, "goodwill": 2512500000, "intangible_assets": 851300000, "goodwill_and_intangibles": 3363800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8247899999, "total_assets": 19692600000, "short_term_debt": 847100000, "accounts_payable": 1201000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10415200000, "long_term_debt": 3317700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5019400000, "total_liabilities": 15434600000, "total_debt": 4164800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4915200000, "total_equity": 4154200000, "shares_outstanding": 448700000, "operating_cash_flow": 656900000, "stock_based_compensation": 3123200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 256100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -180600000, "dividends_paid": 59200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1082200000, "free_cash_flow": 913000000, "net_change_in_cash": -382400000 }, "raw_data": { "income": { "ebit": "-104600000", "ebitda": "307500000", "netIncome": "-3287600000", "grossProfit": "694800000", "depreciation": "None", "totalRevenue": "6530600000", "costOfRevenue": "5835800000", "interestIncome": "293000000", "incomeBeforeTax": "-3498700000", "interestExpense": "134100000", "operatingIncome": "-104600000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "19400000", "reportedCurrency": "USD", "netInterestIncome": "-293000000", "nonInterestIncome": "None", "operatingExpenses": "799400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "75300000", "otherNonOperatingIncome": "150700000", "costofGoodsAndServicesSold": "5835800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "412100000", "sellingGeneralAndAdministrative": "1066200000", "netIncomeFromContinuingOperations": "-3237900000" }, "balance": { "goodwill": "2512500000", "inventory": "1349100000", "commonStock": "449500000", "currentDebt": "None", "investments": "None", "totalAssets": "19692600000", "longTermDebt": "3317700000", "shortTermDebt": "847100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "851300000", "reportedCurrency": "USD", "retainedEarnings": "-4915200000", "totalLiabilities": "15434600000", "otherCurrentAssets": "6208100000", "totalCurrentAssets": "11444700000", "currentLongTermDebt": "636200000", "longTermInvestments": "394800000", "shortTermInvestments": "64800000", "currentNetReceivables": "2618300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8247899999", "currentAccountsPayable": "1201000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2861800000", "shortLongTermDebtTotal": "4315400000", "totalShareholderEquity": "4154200000", "capitalLeaseObligations": "1154900000", "otherCurrentLiabilities": "7149500000", "totalCurrentLiabilities": "10415200000", "otherNonCurrentLiabilities": "420800000", "totalNonCurrentLiabilities": "5019400000", "cashAndShortTermInvestments": "1269200000", "commonStockSharesOutstanding": "448700000", "intangibleAssetsExcludingGoodwill": "851300000", "cashAndCashEquivalentsAtCarryingValue": "1269200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3518100000", "profitLoss": "None", "dividendPayout": "59200000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "87400000", "operatingCashflow": "656900000", "capitalExpenditures": "256100000", "changeInReceivables": "348100000", "changeInExchangeRate": "223500000", "cashflowFromFinancing": "-1082200000", "cashflowFromInvestment": "-180600000", "stockBasedCompensation": "3123200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-382400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "11800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "412100000", "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": "2026-06-07T01:57:10.566733+00:00", "is_restated": false, "income_statement": { "revenue": 6950200000, "cost_of_revenue": 5892100000, "gross_profit": 1058099999, "ebit": 112900000, "ebitda": 580600000, "pretax_income": -2571100000, "tax_provision": 79000000, "net_income": -2415200000, "net_income_to_common": -2415200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5190200000, "total_current_assets": 11886400000, "total_assets": 23518800000, "short_term_debt": 899600000, "long_term_debt": 3980000000, "total_debt": 4879600000, "total_liabilities": 15789600000, "total_equity": 7659300000, "shares_outstanding": 448000000, "goodwill_and_intangibles": 6684900000 }, "cash_flow": { "operating_cash_flow": 848500000, "capital_expenditure": 454400000, "free_cash_flow": 1302900000, "dividends_paid": 232800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265364, "ticker_id": 1630, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:10.566733+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "112900000", "ebitda": "580600000", "netIncome": "-2415200000", "grossProfit": "1058099999", "depreciation": "None", "totalRevenue": "6950200000", "costOfRevenue": "5892100000", "interestIncome": "10400000", "incomeBeforeTax": "-2571100000", "interestExpense": "134900000", "operatingIncome": "112900000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "79000000", "reportedCurrency": "USD", "netInterestIncome": "-451300000", "nonInterestIncome": "None", "operatingExpenses": "945200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "149500000", "otherNonOperatingIncome": "-41300000", "costofGoodsAndServicesSold": "5892100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "467700000", "sellingGeneralAndAdministrative": "1228100000", "netIncomeFromContinuingOperations": "-2412100000" }, "balance": { "goodwill": "5598300000", "inventory": "1658900000", "commonStock": "447100000", "currentDebt": "None", "investments": "None", "totalAssets": "23518800000", "longTermDebt": "3980000000", "shortTermDebt": "899600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1086600000", "reportedCurrency": "USD", "retainedEarnings": "-1563100000", "totalLiabilities": "15789600000", "otherCurrentAssets": "358100000", "totalCurrentAssets": "11886400000", "currentLongTermDebt": "495400000", "longTermInvestments": "300400000", "shortTermInvestments": "91700000", "currentNetReceivables": "4679200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11632400000", "currentAccountsPayable": "2659800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4054600000", "shortLongTermDebtTotal": "5561300000", "totalShareholderEquity": "7659300000", "capitalLeaseObligations": "956800000", "otherCurrentLiabilities": "1677800000", "totalCurrentLiabilities": "10138400000", "otherNonCurrentLiabilities": "430000000", "totalNonCurrentLiabilities": "5651200000", "cashAndShortTermInvestments": "5190200000", "commonStockSharesOutstanding": "448000000", "intangibleAssetsExcludingGoodwill": "1086600000", "cashAndCashEquivalentsAtCarryingValue": "5190200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2412100000", "profitLoss": "None", "dividendPayout": "232800000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-169600000", "operatingCashflow": "848500000", "capitalExpenditures": "454400000", "changeInReceivables": "-39700000", "changeInExchangeRate": "5900000", "cashflowFromFinancing": "-784400000", "cashflowFromInvestment": "-419800000", "stockBasedCompensation": "2521100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "232800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-349800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-92700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "509600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6950200000, "cost_of_revenue": 5892100000, "gross_profit": 1058099999, "research_and_development": 149500000, "selling_general_admin": 1228100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 112900000, "depreciation_amortisation": 467700000, "ebitda": 580600000, "interest_expense": 134900000, "interest_income": null, "other_non_operating": null, "pretax_income": -2571100000, "tax_provision": 79000000, "effective_tax_rate": null, "net_income": -2415200000, "net_income_continuing_ops": -2412100000, "net_income_to_common": -2415200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5190200000, "short_term_investments": 91700000, "net_receivables": 4679200000, "inventory": 1658900000, "other_current_assets": null, "total_current_assets": 11886400000, "net_ppe": null, "goodwill": 5598300000, "intangible_assets": 1086600000, "goodwill_and_intangibles": 6684900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11632400000, "total_assets": 23518800000, "short_term_debt": 899600000, "accounts_payable": 2659800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10138400000, "long_term_debt": 3980000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5651200000, "total_liabilities": 15789600000, "total_debt": 4879600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1563100000, "total_equity": 7659300000, "shares_outstanding": 448000000, "operating_cash_flow": 848500000, "stock_based_compensation": 2521100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 454400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -419800000, "dividends_paid": 232800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -784400000, "free_cash_flow": 1302900000, "net_change_in_cash": -349800000 }, "raw_data": { "income": { "ebit": "112900000", "ebitda": "580600000", "netIncome": "-2415200000", "grossProfit": "1058099999", "depreciation": "None", "totalRevenue": "6950200000", "costOfRevenue": "5892100000", "interestIncome": "10400000", "incomeBeforeTax": "-2571100000", "interestExpense": "134900000", "operatingIncome": "112900000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "79000000", "reportedCurrency": "USD", "netInterestIncome": "-451300000", "nonInterestIncome": "None", "operatingExpenses": "945200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "149500000", "otherNonOperatingIncome": "-41300000", "costofGoodsAndServicesSold": "5892100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "467700000", "sellingGeneralAndAdministrative": "1228100000", "netIncomeFromContinuingOperations": "-2412100000" }, "balance": { "goodwill": "5598300000", "inventory": "1658900000", "commonStock": "447100000", "currentDebt": "None", "investments": "None", "totalAssets": "23518800000", "longTermDebt": "3980000000", "shortTermDebt": "899600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1086600000", "reportedCurrency": "USD", "retainedEarnings": "-1563100000", "totalLiabilities": "15789600000", "otherCurrentAssets": "358100000", "totalCurrentAssets": "11886400000", "currentLongTermDebt": "495400000", "longTermInvestments": "300400000", "shortTermInvestments": "91700000", "currentNetReceivables": "4679200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11632400000", "currentAccountsPayable": "2659800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4054600000", "shortLongTermDebtTotal": "5561300000", "totalShareholderEquity": "7659300000", "capitalLeaseObligations": "956800000", "otherCurrentLiabilities": "1677800000", "totalCurrentLiabilities": "10138400000", "otherNonCurrentLiabilities": "430000000", "totalNonCurrentLiabilities": "5651200000", "cashAndShortTermInvestments": "5190200000", "commonStockSharesOutstanding": "448000000", "intangibleAssetsExcludingGoodwill": "1086600000", "cashAndCashEquivalentsAtCarryingValue": "5190200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2412100000", "profitLoss": "None", "dividendPayout": "232800000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-169600000", "operatingCashflow": "848500000", "capitalExpenditures": "454400000", "changeInReceivables": "-39700000", "changeInExchangeRate": "5900000", "cashflowFromFinancing": "-784400000", "cashflowFromInvestment": "-419800000", "stockBasedCompensation": "2521100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "232800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-349800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-92700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "509600000", "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": "2026-06-07T01:57:10.566733+00:00", "is_restated": false, "income_statement": { "revenue": 12552900000, "cost_of_revenue": 10273000000, "gross_profit": 2279900000, "ebit": 950100000, "ebitda": 1500500000, "pretax_income": -1488100000, "tax_provision": 422700000, "net_income": -1921600000, "net_income_to_common": -1921600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5540000000, "total_current_assets": 11781200000, "total_assets": 24784500000, "short_term_debt": 240400000, "long_term_debt": 4124300000, "total_debt": 4364700000, "total_liabilities": 14315100000, "total_equity": 10357600000, "shares_outstanding": 458000000, "goodwill_and_intangibles": 8784300000 }, "cash_flow": { "operating_cash_flow": -185400000, "capital_expenditure": 368100000, "free_cash_flow": 182700000, "dividends_paid": 238100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265369, "ticker_id": 1630, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:10.566733+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "950100000", "ebitda": "1500500000", "netIncome": "-1921600000", "grossProfit": "2279900000", "depreciation": "None", "totalRevenue": "12552900000", "costOfRevenue": "10273000000", "interestIncome": "33900000", "incomeBeforeTax": "-1488100000", "interestExpense": "482300000", "operatingIncome": "950100000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "422700000", "reportedCurrency": "USD", "netInterestIncome": "-360900000", "nonInterestIncome": "None", "operatingExpenses": "1329800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "189200000", "otherNonOperatingIncome": "-88200000", "costofGoodsAndServicesSold": "10273000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "550400000", "sellingGeneralAndAdministrative": "1140600000", "netIncomeFromContinuingOperations": "-1910800000" }, "balance": { "goodwill": "7607600000", "inventory": "1440900000", "commonStock": "450500000", "currentDebt": "None", "investments": "None", "totalAssets": "24784500000", "longTermDebt": "4124300000", "shortTermDebt": "240400000", "treasuryStock": "-2400000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1176700000", "reportedCurrency": "USD", "retainedEarnings": "1072200000", "totalLiabilities": "14315100000", "otherCurrentAssets": "360500000", "totalCurrentAssets": "11781200000", "currentLongTermDebt": "67400000", "longTermInvestments": "394500000", "shortTermInvestments": "None", "currentNetReceivables": "4439800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13003300000", "currentAccountsPayable": "2600300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3259800000", "shortLongTermDebtTotal": "4364700000", "totalShareholderEquity": "10357600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1912400000", "totalCurrentLiabilities": "9139400000", "otherNonCurrentLiabilities": "503400000", "totalNonCurrentLiabilities": "5180700000", "cashAndShortTermInvestments": "5540000000", "commonStockSharesOutstanding": "458000000", "intangibleAssetsExcludingGoodwill": "1176700000", "cashAndCashEquivalentsAtCarryingValue": "5540000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1921600000", "profitLoss": "None", "dividendPayout": "238100000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-339400000", "operatingCashflow": "-185400000", "capitalExpenditures": "368100000", "changeInReceivables": "-664100000", "changeInExchangeRate": "-107000000", "cashflowFromFinancing": "-444800000", "cashflowFromInvestment": "-460200000", "stockBasedCompensation": "49100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "238100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1197400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-442600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "550400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12552900000, "cost_of_revenue": 10273000000, "gross_profit": 2279900000, "research_and_development": 189200000, "selling_general_admin": 1140600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 950100000, "depreciation_amortisation": 550400000, "ebitda": 1500500000, "interest_expense": 482300000, "interest_income": null, "other_non_operating": null, "pretax_income": -1488100000, "tax_provision": 422700000, "effective_tax_rate": null, "net_income": -1921600000, "net_income_continuing_ops": -1910800000, "net_income_to_common": -1921600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5540000000, "short_term_investments": null, "net_receivables": 4439800000, "inventory": 1440900000, "other_current_assets": null, "total_current_assets": 11781200000, "net_ppe": null, "goodwill": 7607600000, "intangible_assets": 1176700000, "goodwill_and_intangibles": 8784300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13003300000, "total_assets": 24784500000, "short_term_debt": 240400000, "accounts_payable": 2600300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9139400000, "long_term_debt": 4124300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5180700000, "total_liabilities": 14315100000, "total_debt": 4364700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1072200000, "total_equity": 10357600000, "shares_outstanding": 458000000, "operating_cash_flow": -185400000, "stock_based_compensation": 49100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 368100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -460200000, "dividends_paid": 238100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -444800000, "free_cash_flow": 182700000, "net_change_in_cash": -1197400000 }, "raw_data": { "income": { "ebit": "950100000", "ebitda": "1500500000", "netIncome": "-1921600000", "grossProfit": "2279900000", "depreciation": "None", "totalRevenue": "12552900000", "costOfRevenue": "10273000000", "interestIncome": "33900000", "incomeBeforeTax": "-1488100000", "interestExpense": "482300000", "operatingIncome": "950100000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "422700000", "reportedCurrency": "USD", "netInterestIncome": "-360900000", "nonInterestIncome": "None", "operatingExpenses": "1329800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "189200000", "otherNonOperatingIncome": "-88200000", "costofGoodsAndServicesSold": "10273000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "550400000", "sellingGeneralAndAdministrative": "1140600000", "netIncomeFromContinuingOperations": "-1910800000" }, "balance": { "goodwill": "7607600000", "inventory": "1440900000", "commonStock": "450500000", "currentDebt": "None", "investments": "None", "totalAssets": "24784500000", "longTermDebt": "4124300000", "shortTermDebt": "240400000", "treasuryStock": "-2400000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1176700000", "reportedCurrency": "USD", "retainedEarnings": "1072200000", "totalLiabilities": "14315100000", "otherCurrentAssets": "360500000", "totalCurrentAssets": "11781200000", "currentLongTermDebt": "67400000", "longTermInvestments": "394500000", "shortTermInvestments": "None", "currentNetReceivables": "4439800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13003300000", "currentAccountsPayable": "2600300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3259800000", "shortLongTermDebtTotal": "4364700000", "totalShareholderEquity": "10357600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1912400000", "totalCurrentLiabilities": "9139400000", "otherNonCurrentLiabilities": "503400000", "totalNonCurrentLiabilities": "5180700000", "cashAndShortTermInvestments": "5540000000", "commonStockSharesOutstanding": "458000000", "intangibleAssetsExcludingGoodwill": "1176700000", "cashAndCashEquivalentsAtCarryingValue": "5540000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1921600000", "profitLoss": "None", "dividendPayout": "238100000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-339400000", "operatingCashflow": "-185400000", "capitalExpenditures": "368100000", "changeInReceivables": "-664100000", "changeInExchangeRate": "-107000000", "cashflowFromFinancing": "-444800000", "cashflowFromInvestment": "-460200000", "stockBasedCompensation": "49100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "238100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1197400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-442600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "550400000", "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": "2026-06-07T01:57:10.566733+00:00", "is_restated": false, "income_statement": { "revenue": 2492700000, "cost_of_revenue": 1907400000, "gross_profit": 585300000, "ebit": 351000000, "ebitda": 454600000, "pretax_income": 355800000, "tax_provision": 95900000, "net_income": 260500000, "net_income_to_common": 260500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 960800000, "total_current_assets": 5530000000, "total_assets": 10086100000, "short_term_debt": 218100000, "long_term_debt": 384000000, "total_debt": 602100000, "total_liabilities": 6715300000, "total_equity": 3362900000, "shares_outstanding": 409900000, "goodwill_and_intangibles": 402800000 }, "cash_flow": { "operating_cash_flow": 332500000, "capital_expenditure": 55600000, "free_cash_flow": 388100000, "dividends_paid": 19900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265332, "ticker_id": 1630, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:10.566733+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "351000000", "ebitda": "454600000", "netIncome": "260500000", "grossProfit": "585300000", "depreciation": "None", "totalRevenue": "2492700000", "costOfRevenue": "1907400000", "interestIncome": "11100000", "incomeBeforeTax": "355800000", "interestExpense": "17100000", "operatingIncome": "351000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "95900000", "reportedCurrency": "USD", "netInterestIncome": "-6000000", "nonInterestIncome": "None", "operatingExpenses": "233700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1907400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103600000", "sellingGeneralAndAdministrative": "215900000", "netIncomeFromContinuingOperations": "259900000" }, "balance": { "goodwill": "None", "inventory": "1224000000", "commonStock": "398700000", "currentDebt": "None", "investments": "None", "totalAssets": "10086100000", "longTermDebt": "384000000", "shortTermDebt": "218100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "402800000", "reportedCurrency": "USD", "retainedEarnings": "-3697300000", "totalLiabilities": "6715300000", "otherCurrentAssets": "590400000", "totalCurrentAssets": "5530000000", "currentLongTermDebt": "36400000", "longTermInvestments": "236000000", "shortTermInvestments": "None", "currentNetReceivables": "2754800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4556100000", "currentAccountsPayable": "1318200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1304100000", "totalShareholderEquity": "3362900000", "capitalLeaseObligations": "883700000", "otherCurrentLiabilities": "3368600000", "totalCurrentLiabilities": "4904900000", "otherNonCurrentLiabilities": "354400000", "totalNonCurrentLiabilities": "1810400000", "cashAndShortTermInvestments": "960800000", "commonStockSharesOutstanding": "409900000", "intangibleAssetsExcludingGoodwill": "402800000", "cashAndCashEquivalentsAtCarryingValue": "960800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "259899999", "profitLoss": "None", "dividendPayout": "19900000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-63700000", "operatingCashflow": "332500000", "capitalExpenditures": "55600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-350900000", "cashflowFromInvestment": "-53600000", "stockBasedCompensation": "57800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-264800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2492700000, "cost_of_revenue": 1907400000, "gross_profit": 585300000, "research_and_development": 17800000, "selling_general_admin": 215900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 351000000, "depreciation_amortisation": 103600000, "ebitda": 454600000, "interest_expense": 17100000, "interest_income": null, "other_non_operating": null, "pretax_income": 355800000, "tax_provision": 95900000, "effective_tax_rate": null, "net_income": 260500000, "net_income_continuing_ops": 259900000, "net_income_to_common": 260500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 960800000, "short_term_investments": null, "net_receivables": 2754800000, "inventory": 1224000000, "other_current_assets": null, "total_current_assets": 5530000000, "net_ppe": null, "goodwill": null, "intangible_assets": 402800000, "goodwill_and_intangibles": 402800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4556100000, "total_assets": 10086100000, "short_term_debt": 218100000, "accounts_payable": 1318200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4904900000, "long_term_debt": 384000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1810400000, "total_liabilities": 6715300000, "total_debt": 602100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3697300000, "total_equity": 3362900000, "shares_outstanding": 409900000, "operating_cash_flow": 332500000, "stock_based_compensation": 57800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53600000, "dividends_paid": 19900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -350900000, "free_cash_flow": 388100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "351000000", "ebitda": "454600000", "netIncome": "260500000", "grossProfit": "585300000", "depreciation": "None", "totalRevenue": "2492700000", "costOfRevenue": "1907400000", "interestIncome": "11100000", "incomeBeforeTax": "355800000", "interestExpense": "17100000", "operatingIncome": "351000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "95900000", "reportedCurrency": "USD", "netInterestIncome": "-6000000", "nonInterestIncome": "None", "operatingExpenses": "233700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1907400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103600000", "sellingGeneralAndAdministrative": "215900000", "netIncomeFromContinuingOperations": "259900000" }, "balance": { "goodwill": "None", "inventory": "1224000000", "commonStock": "398700000", "currentDebt": "None", "investments": "None", "totalAssets": "10086100000", "longTermDebt": "384000000", "shortTermDebt": "218100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "402800000", "reportedCurrency": "USD", "retainedEarnings": "-3697300000", "totalLiabilities": "6715300000", "otherCurrentAssets": "590400000", "totalCurrentAssets": "5530000000", "currentLongTermDebt": "36400000", "longTermInvestments": "236000000", "shortTermInvestments": "None", "currentNetReceivables": "2754800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4556100000", "currentAccountsPayable": "1318200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1304100000", "totalShareholderEquity": "3362900000", "capitalLeaseObligations": "883700000", "otherCurrentLiabilities": "3368600000", "totalCurrentLiabilities": "4904900000", "otherNonCurrentLiabilities": "354400000", "totalNonCurrentLiabilities": "1810400000", "cashAndShortTermInvestments": "960800000", "commonStockSharesOutstanding": "409900000", "intangibleAssetsExcludingGoodwill": "402800000", "cashAndCashEquivalentsAtCarryingValue": "960800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "259899999", "profitLoss": "None", "dividendPayout": "19900000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-63700000", "operatingCashflow": "332500000", "capitalExpenditures": "55600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-350900000", "cashflowFromInvestment": "-53600000", "stockBasedCompensation": "57800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-264800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103600000", "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": "2026-06-07T01:57:10.566733+00:00", "is_restated": false, "income_statement": { "revenue": 2505300000, "cost_of_revenue": 1992100000, "gross_profit": 513200000, "ebit": 311100000, "ebitda": 388000000, "pretax_income": 277900000, "tax_provision": 33299999, "net_income": 242700000, "net_income_to_common": 242700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1031900000, "total_current_assets": 5545300000, "total_assets": 10118200000, "short_term_debt": 212000000, "long_term_debt": 395700000, "total_debt": 607700000, "total_liabilities": 6712900000, "total_equity": 3363800000, "shares_outstanding": 409700000, "goodwill_and_intangibles": 425700000 }, "cash_flow": { "operating_cash_flow": 453600000, "capital_expenditure": 94500000, "free_cash_flow": 548100000, "dividends_paid": 20200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265333, "ticker_id": 1630, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:10.566733+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "311100000", "ebitda": "388000000", "netIncome": "242700000", "grossProfit": "513200000", "depreciation": "None", "totalRevenue": "2505300000", "costOfRevenue": "1992100000", "interestIncome": "4600000", "incomeBeforeTax": "277900000", "interestExpense": "17700000", "operatingIncome": "311100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "33299999", "reportedCurrency": "USD", "netInterestIncome": "-4600000", "nonInterestIncome": "None", "operatingExpenses": "202100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1992100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76900000", "sellingGeneralAndAdministrative": "174700000", "netIncomeFromContinuingOperations": "244600000" }, "balance": { "goodwill": "None", "inventory": "1265100000", "commonStock": "400700000", "currentDebt": "None", "investments": "None", "totalAssets": "10118200000", "longTermDebt": "395700000", "shortTermDebt": "212000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "425700000", "reportedCurrency": "USD", "retainedEarnings": "-3761400000", "totalLiabilities": "6712900000", "otherCurrentAssets": "560300000", "totalCurrentAssets": "5545300000", "currentLongTermDebt": "34300000", "longTermInvestments": "231100000", "shortTermInvestments": "8100000", "currentNetReceivables": "2679900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4572900000", "currentAccountsPayable": "1179800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2285300000", "shortLongTermDebtTotal": "2016300000", "totalShareholderEquity": "3363800000", "capitalLeaseObligations": "912600000", "otherCurrentLiabilities": "1374100000", "totalCurrentLiabilities": "4914800000", "otherNonCurrentLiabilities": "315000000", "totalNonCurrentLiabilities": "1798099999", "cashAndShortTermInvestments": "1031900000", "commonStockSharesOutstanding": "409700000", "intangibleAssetsExcludingGoodwill": "425700000", "cashAndCashEquivalentsAtCarryingValue": "1031900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "242700000", "profitLoss": "None", "dividendPayout": "20200000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "26300000", "operatingCashflow": "453600000", "capitalExpenditures": "94500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-208500000", "cashflowFromInvestment": "-87300000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-168100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2505300000, "cost_of_revenue": 1992100000, "gross_profit": 513200000, "research_and_development": 27400000, "selling_general_admin": 174700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 311100000, "depreciation_amortisation": 76900000, "ebitda": 388000000, "interest_expense": 17700000, "interest_income": null, "other_non_operating": null, "pretax_income": 277900000, "tax_provision": 33299999, "effective_tax_rate": null, "net_income": 242700000, "net_income_continuing_ops": 244600000, "net_income_to_common": 242700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1031900000, "short_term_investments": 8100000, "net_receivables": 2679900000, "inventory": 1265100000, "other_current_assets": null, "total_current_assets": 5545300000, "net_ppe": null, "goodwill": null, "intangible_assets": 425700000, "goodwill_and_intangibles": 425700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4572900000, "total_assets": 10118200000, "short_term_debt": 212000000, "accounts_payable": 1179800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4914800000, "long_term_debt": 395700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1798099999, "total_liabilities": 6712900000, "total_debt": 607700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3761400000, "total_equity": 3363800000, "shares_outstanding": 409700000, "operating_cash_flow": 453600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 94500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -87300000, "dividends_paid": 20200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -208500000, "free_cash_flow": 548100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "311100000", "ebitda": "388000000", "netIncome": "242700000", "grossProfit": "513200000", "depreciation": "None", "totalRevenue": "2505300000", "costOfRevenue": "1992100000", "interestIncome": "4600000", "incomeBeforeTax": "277900000", "interestExpense": "17700000", "operatingIncome": "311100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "33299999", "reportedCurrency": "USD", "netInterestIncome": "-4600000", "nonInterestIncome": "None", "operatingExpenses": "202100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1992100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76900000", "sellingGeneralAndAdministrative": "174700000", "netIncomeFromContinuingOperations": "244600000" }, "balance": { "goodwill": "None", "inventory": "1265100000", "commonStock": "400700000", "currentDebt": "None", "investments": "None", "totalAssets": "10118200000", "longTermDebt": "395700000", "shortTermDebt": "212000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "425700000", "reportedCurrency": "USD", "retainedEarnings": "-3761400000", "totalLiabilities": "6712900000", "otherCurrentAssets": "560300000", "totalCurrentAssets": "5545300000", "currentLongTermDebt": "34300000", "longTermInvestments": "231100000", "shortTermInvestments": "8100000", "currentNetReceivables": "2679900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4572900000", "currentAccountsPayable": "1179800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2285300000", "shortLongTermDebtTotal": "2016300000", "totalShareholderEquity": "3363800000", "capitalLeaseObligations": "912600000", "otherCurrentLiabilities": "1374100000", "totalCurrentLiabilities": "4914800000", "otherNonCurrentLiabilities": "315000000", "totalNonCurrentLiabilities": "1798099999", "cashAndShortTermInvestments": "1031900000", "commonStockSharesOutstanding": "409700000", "intangibleAssetsExcludingGoodwill": "425700000", "cashAndCashEquivalentsAtCarryingValue": "1031900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "242700000", "profitLoss": "None", "dividendPayout": "20200000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "26300000", "operatingCashflow": "453600000", "capitalExpenditures": "94500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-208500000", "cashflowFromInvestment": "-87300000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-168100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105900000", "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": "2026-06-07T01:57:10.566733+00:00", "is_restated": false, "income_statement": { "revenue": 2641700000, "cost_of_revenue": 2043100000, "gross_profit": 598600000, "ebit": 402900000, "ebitda": 521100000, "pretax_income": 387000000, "tax_provision": 76100000, "net_income": 309700000, "net_income_to_common": 309700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 876600000, "total_current_assets": 5742000000, "total_assets": 10251200000, "short_term_debt": 33600000, "long_term_debt": 404400000, "total_debt": 438000000, "total_liabilities": 6877700000, "total_equity": 3328300000, "shares_outstanding": 415700000, "goodwill_and_intangibles": 477300000 }, "cash_flow": { "operating_cash_flow": 525100000, "capital_expenditure": 77300000, "free_cash_flow": 602400000, "dividends_paid": 20500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265335, "ticker_id": 1630, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:10.566733+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "402900000", "ebitda": "521100000", "netIncome": "309700000", "grossProfit": "598600000", "depreciation": "None", "totalRevenue": "2641700000", "costOfRevenue": "2043100000", "interestIncome": "8300000", "incomeBeforeTax": "387000000", "interestExpense": "18900000", "operatingIncome": "402900000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "76100000", "reportedCurrency": "USD", "netInterestIncome": "-10600000", "nonInterestIncome": "None", "operatingExpenses": "195700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2043100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118200000", "sellingGeneralAndAdministrative": "173200000", "netIncomeFromContinuingOperations": "310900000" }, "balance": { "goodwill": "None", "inventory": "1185900000", "commonStock": "404400000", "currentDebt": "None", "investments": "None", "totalAssets": "10251200000", "longTermDebt": "404400000", "shortTermDebt": "33600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "477300000", "reportedCurrency": "USD", "retainedEarnings": "-3893400000", "totalLiabilities": "6877700000", "otherCurrentAssets": "1045300000", "totalCurrentAssets": "5742000000", "currentLongTermDebt": "33600000", "longTermInvestments": "231900000", "shortTermInvestments": "None", "currentNetReceivables": "2634200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4509200000", "currentAccountsPayable": "1073300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3096600000", "shortLongTermDebtTotal": "1162100000", "totalShareholderEquity": "3328300000", "capitalLeaseObligations": "900900000", "otherCurrentLiabilities": "1586600000", "totalCurrentLiabilities": "5082900000", "otherNonCurrentLiabilities": "301500000", "totalNonCurrentLiabilities": "1794800000", "cashAndShortTermInvestments": "876600000", "commonStockSharesOutstanding": "415700000", "intangibleAssetsExcludingGoodwill": "477300000", "cashAndCashEquivalentsAtCarryingValue": "876600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "311000000", "profitLoss": "None", "dividendPayout": "20500000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "41000000", "operatingCashflow": "525100000", "capitalExpenditures": "77300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-531600000", "cashflowFromInvestment": "-70200000", "stockBasedCompensation": "-69200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2641700000, "cost_of_revenue": 2043100000, "gross_profit": 598600000, "research_and_development": 22500000, "selling_general_admin": 173200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 402900000, "depreciation_amortisation": 118200000, "ebitda": 521100000, "interest_expense": 18900000, "interest_income": null, "other_non_operating": null, "pretax_income": 387000000, "tax_provision": 76100000, "effective_tax_rate": null, "net_income": 309700000, "net_income_continuing_ops": 310900000, "net_income_to_common": 309700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 876600000, "short_term_investments": null, "net_receivables": 2634200000, "inventory": 1185900000, "other_current_assets": null, "total_current_assets": 5742000000, "net_ppe": null, "goodwill": null, "intangible_assets": 477300000, "goodwill_and_intangibles": 477300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4509200000, "total_assets": 10251200000, "short_term_debt": 33600000, "accounts_payable": 1073300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5082900000, "long_term_debt": 404400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1794800000, "total_liabilities": 6877700000, "total_debt": 438000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3893400000, "total_equity": 3328300000, "shares_outstanding": 415700000, "operating_cash_flow": 525100000, "stock_based_compensation": -69200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70200000, "dividends_paid": 20500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -531600000, "free_cash_flow": 602400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "402900000", "ebitda": "521100000", "netIncome": "309700000", "grossProfit": "598600000", "depreciation": "None", "totalRevenue": "2641700000", "costOfRevenue": "2043100000", "interestIncome": "8300000", "incomeBeforeTax": "387000000", "interestExpense": "18900000", "operatingIncome": "402900000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "76100000", "reportedCurrency": "USD", "netInterestIncome": "-10600000", "nonInterestIncome": "None", "operatingExpenses": "195700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2043100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118200000", "sellingGeneralAndAdministrative": "173200000", "netIncomeFromContinuingOperations": "310900000" }, "balance": { "goodwill": "None", "inventory": "1185900000", "commonStock": "404400000", "currentDebt": "None", "investments": "None", "totalAssets": "10251200000", "longTermDebt": "404400000", "shortTermDebt": "33600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "477300000", "reportedCurrency": "USD", "retainedEarnings": "-3893400000", "totalLiabilities": "6877700000", "otherCurrentAssets": "1045300000", "totalCurrentAssets": "5742000000", "currentLongTermDebt": "33600000", "longTermInvestments": "231900000", "shortTermInvestments": "None", "currentNetReceivables": "2634200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4509200000", "currentAccountsPayable": "1073300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3096600000", "shortLongTermDebtTotal": "1162100000", "totalShareholderEquity": "3328300000", "capitalLeaseObligations": "900900000", "otherCurrentLiabilities": "1586600000", "totalCurrentLiabilities": "5082900000", "otherNonCurrentLiabilities": "301500000", "totalNonCurrentLiabilities": "1794800000", "cashAndShortTermInvestments": "876600000", "commonStockSharesOutstanding": "415700000", "intangibleAssetsExcludingGoodwill": "477300000", "cashAndCashEquivalentsAtCarryingValue": "876600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "311000000", "profitLoss": "None", "dividendPayout": "20500000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "41000000", "operatingCashflow": "525100000", "capitalExpenditures": "77300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-531600000", "cashflowFromInvestment": "-70200000", "stockBasedCompensation": "-69200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118300000", "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": "2026-06-07T01:57:10.566733+00:00", "is_restated": false, "income_statement": { "revenue": 2543300000, "cost_of_revenue": 1955500000, "gross_profit": 587800000, "ebit": 400500000, "ebitda": 515700000, "pretax_income": 374800000, "tax_provision": 106500000, "net_income": 269500000, "net_income_to_common": 269500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 950000000, "total_current_assets": 5623500000, "total_assets": 10081900000, "short_term_debt": 445800000, "long_term_debt": 425100000, "total_debt": 870900000, "total_liabilities": 6785300000, "total_equity": 3251600000, "shares_outstanding": 420500000, "goodwill_and_intangibles": 494200000 }, "cash_flow": { "operating_cash_flow": 344200000, "capital_expenditure": 83599999, "free_cash_flow": 427799999, "dividends_paid": 20600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265336, "ticker_id": 1630, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:10.566733+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "400500000", "ebitda": "515700000", "netIncome": "269500000", "grossProfit": "587800000", "depreciation": "None", "totalRevenue": "2543300000", "costOfRevenue": "1955500000", "interestIncome": "7800000", "incomeBeforeTax": "374800000", "interestExpense": "22200000", "operatingIncome": "400500000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "106500000", "reportedCurrency": "USD", "netInterestIncome": "-14400000", "nonInterestIncome": "None", "operatingExpenses": "187300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1955500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115200000", "sellingGeneralAndAdministrative": "173200000", "netIncomeFromContinuingOperations": "268300000" }, "balance": { "goodwill": "None", "inventory": "1331000000", "commonStock": "411000000", "currentDebt": "None", "investments": "None", "totalAssets": "10081900000", "longTermDebt": "425100000", "shortTermDebt": "445800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "494200000", "reportedCurrency": "USD", "retainedEarnings": "-4073600000", "totalLiabilities": "6785300000", "otherCurrentAssets": "559400000", "totalCurrentAssets": "5623500000", "currentLongTermDebt": "271200000", "longTermInvestments": "234700000", "shortTermInvestments": "None", "currentNetReceivables": "2783100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4458400000", "currentAccountsPayable": "1293800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3125000000", "shortLongTermDebtTotal": "1600600000", "totalShareholderEquity": "3251600000", "capitalLeaseObligations": "904300000", "otherCurrentLiabilities": "1096699999", "totalCurrentLiabilities": "5091000000", "otherNonCurrentLiabilities": "237400000", "totalNonCurrentLiabilities": "1694300000", "cashAndShortTermInvestments": "950000000", "commonStockSharesOutstanding": "420500000", "intangibleAssetsExcludingGoodwill": "494200000", "cashAndCashEquivalentsAtCarryingValue": "950000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "269500000", "profitLoss": "None", "dividendPayout": "20600000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-14300000", "operatingCashflow": "344200000", "capitalExpenditures": "83599999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-514900000", "cashflowFromInvestment": "-82600000", "stockBasedCompensation": "-69200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2543300000, "cost_of_revenue": 1955500000, "gross_profit": 587800000, "research_and_development": 14100000, "selling_general_admin": 173200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 400500000, "depreciation_amortisation": 115200000, "ebitda": 515700000, "interest_expense": 22200000, "interest_income": null, "other_non_operating": null, "pretax_income": 374800000, "tax_provision": 106500000, "effective_tax_rate": null, "net_income": 269500000, "net_income_continuing_ops": 268300000, "net_income_to_common": 269500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 950000000, "short_term_investments": null, "net_receivables": 2783100000, "inventory": 1331000000, "other_current_assets": null, "total_current_assets": 5623500000, "net_ppe": null, "goodwill": null, "intangible_assets": 494200000, "goodwill_and_intangibles": 494200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4458400000, "total_assets": 10081900000, "short_term_debt": 445800000, "accounts_payable": 1293800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5091000000, "long_term_debt": 425100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1694300000, "total_liabilities": 6785300000, "total_debt": 870900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4073600000, "total_equity": 3251600000, "shares_outstanding": 420500000, "operating_cash_flow": 344200000, "stock_based_compensation": -69200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83599999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -82600000, "dividends_paid": 20600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -514900000, "free_cash_flow": 427799999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "400500000", "ebitda": "515700000", "netIncome": "269500000", "grossProfit": "587800000", "depreciation": "None", "totalRevenue": "2543300000", "costOfRevenue": "1955500000", "interestIncome": "7800000", "incomeBeforeTax": "374800000", "interestExpense": "22200000", "operatingIncome": "400500000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "106500000", "reportedCurrency": "USD", "netInterestIncome": "-14400000", "nonInterestIncome": "None", "operatingExpenses": "187300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1955500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115200000", "sellingGeneralAndAdministrative": "173200000", "netIncomeFromContinuingOperations": "268300000" }, "balance": { "goodwill": "None", "inventory": "1331000000", "commonStock": "411000000", "currentDebt": "None", "investments": "None", "totalAssets": "10081900000", "longTermDebt": "425100000", "shortTermDebt": "445800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "494200000", "reportedCurrency": "USD", "retainedEarnings": "-4073600000", "totalLiabilities": "6785300000", "otherCurrentAssets": "559400000", "totalCurrentAssets": "5623500000", "currentLongTermDebt": "271200000", "longTermInvestments": "234700000", "shortTermInvestments": "None", "currentNetReceivables": "2783100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4458400000", "currentAccountsPayable": "1293800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3125000000", "shortLongTermDebtTotal": "1600600000", "totalShareholderEquity": "3251600000", "capitalLeaseObligations": "904300000", "otherCurrentLiabilities": "1096699999", "totalCurrentLiabilities": "5091000000", "otherNonCurrentLiabilities": "237400000", "totalNonCurrentLiabilities": "1694300000", "cashAndShortTermInvestments": "950000000", "commonStockSharesOutstanding": "420500000", "intangibleAssetsExcludingGoodwill": "494200000", "cashAndCashEquivalentsAtCarryingValue": "950000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "269500000", "profitLoss": "None", "dividendPayout": "20600000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-14300000", "operatingCashflow": "344200000", "capitalExpenditures": "83599999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-514900000", "cashflowFromInvestment": "-82600000", "stockBasedCompensation": "-69200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115200000", "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": "2026-06-07T01:57:10.566733+00:00", "is_restated": false, "income_statement": { "revenue": 2241400000, "cost_of_revenue": 1785300000, "gross_profit": 456100000, "ebit": 252800000, "ebitda": 355200000, "pretax_income": 230300000, "tax_provision": 87000000, "net_income": 142000000, "net_income_to_common": 142000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1186800000, "total_current_assets": 5527100000, "total_assets": 9971800000, "short_term_debt": 653100000, "long_term_debt": 410800000, "total_debt": 1063900000, "total_liabilities": 6854800000, "total_equity": 3071100000, "shares_outstanding": 431200000, "goodwill_and_intangibles": 488400000 }, "cash_flow": { "operating_cash_flow": 441700000, "capital_expenditure": 61800000, "free_cash_flow": 503500000, "dividends_paid": 21000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265337, "ticker_id": 1630, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:10.566733+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "252800000", "ebitda": "355200000", "netIncome": "142000000", "grossProfit": "456100000", "depreciation": "None", "totalRevenue": "2241400000", "costOfRevenue": "1785300000", "interestIncome": "12700000", "incomeBeforeTax": "230300000", "interestExpense": "22600000", "operatingIncome": "252800000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "87000000", "reportedCurrency": "USD", "netInterestIncome": "-9900000", "nonInterestIncome": "None", "operatingExpenses": "203300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1785300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102400000", "sellingGeneralAndAdministrative": "184200000", "netIncomeFromContinuingOperations": "143300000" }, "balance": { "goodwill": "None", "inventory": "1295700000", "commonStock": "419000000", "currentDebt": "None", "investments": "None", "totalAssets": "9971800000", "longTermDebt": "410800000", "shortTermDebt": "653100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "488400000", "reportedCurrency": "USD", "retainedEarnings": "-4244800000", "totalLiabilities": "6854800000", "otherCurrentAssets": "448400000", "totalCurrentAssets": "5527100000", "currentLongTermDebt": "494100000", "longTermInvestments": "253400000", "shortTermInvestments": "7700000", "currentNetReceivables": "2588500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4444699999", "currentAccountsPayable": "1374500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3136900000", "shortLongTermDebtTotal": "1851700000", "totalShareholderEquity": "3071100000", "capitalLeaseObligations": "946800000", "otherCurrentLiabilities": "1002400000", "totalCurrentLiabilities": "5183000000", "otherNonCurrentLiabilities": "213600000", "totalNonCurrentLiabilities": "1671800000", "cashAndShortTermInvestments": "1186800000", "commonStockSharesOutstanding": "431200000", "intangibleAssetsExcludingGoodwill": "488400000", "cashAndCashEquivalentsAtCarryingValue": "1186800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142000000", "profitLoss": "None", "dividendPayout": "21000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-76300000", "operatingCashflow": "441700000", "capitalExpenditures": "61800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-365900000", "cashflowFromInvestment": "-58200000", "stockBasedCompensation": "-62200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2241400000, "cost_of_revenue": 1785300000, "gross_profit": 456100000, "research_and_development": 19100000, "selling_general_admin": 184200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 252800000, "depreciation_amortisation": 102400000, "ebitda": 355200000, "interest_expense": 22600000, "interest_income": null, "other_non_operating": null, "pretax_income": 230300000, "tax_provision": 87000000, "effective_tax_rate": null, "net_income": 142000000, "net_income_continuing_ops": 143300000, "net_income_to_common": 142000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1186800000, "short_term_investments": 7700000, "net_receivables": 2588500000, "inventory": 1295700000, "other_current_assets": null, "total_current_assets": 5527100000, "net_ppe": null, "goodwill": null, "intangible_assets": 488400000, "goodwill_and_intangibles": 488400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4444699999, "total_assets": 9971800000, "short_term_debt": 653100000, "accounts_payable": 1374500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5183000000, "long_term_debt": 410800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1671800000, "total_liabilities": 6854800000, "total_debt": 1063900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4244800000, "total_equity": 3071100000, "shares_outstanding": 431200000, "operating_cash_flow": 441700000, "stock_based_compensation": -62200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -58200000, "dividends_paid": 21000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -365900000, "free_cash_flow": 503500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "252800000", "ebitda": "355200000", "netIncome": "142000000", "grossProfit": "456100000", "depreciation": "None", "totalRevenue": "2241400000", "costOfRevenue": "1785300000", "interestIncome": "12700000", "incomeBeforeTax": "230300000", "interestExpense": "22600000", "operatingIncome": "252800000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "87000000", "reportedCurrency": "USD", "netInterestIncome": "-9900000", "nonInterestIncome": "None", "operatingExpenses": "203300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1785300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102400000", "sellingGeneralAndAdministrative": "184200000", "netIncomeFromContinuingOperations": "143300000" }, "balance": { "goodwill": "None", "inventory": "1295700000", "commonStock": "419000000", "currentDebt": "None", "investments": "None", "totalAssets": "9971800000", "longTermDebt": "410800000", "shortTermDebt": "653100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "488400000", "reportedCurrency": "USD", "retainedEarnings": "-4244800000", "totalLiabilities": "6854800000", "otherCurrentAssets": "448400000", "totalCurrentAssets": "5527100000", "currentLongTermDebt": "494100000", "longTermInvestments": "253400000", "shortTermInvestments": "7700000", "currentNetReceivables": "2588500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4444699999", "currentAccountsPayable": "1374500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3136900000", "shortLongTermDebtTotal": "1851700000", "totalShareholderEquity": "3071100000", "capitalLeaseObligations": "946800000", "otherCurrentLiabilities": "1002400000", "totalCurrentLiabilities": "5183000000", "otherNonCurrentLiabilities": "213600000", "totalNonCurrentLiabilities": "1671800000", "cashAndShortTermInvestments": "1186800000", "commonStockSharesOutstanding": "431200000", "intangibleAssetsExcludingGoodwill": "488400000", "cashAndCashEquivalentsAtCarryingValue": "1186800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142000000", "profitLoss": "None", "dividendPayout": "21000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-76300000", "operatingCashflow": "441700000", "capitalExpenditures": "61800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-365900000", "cashflowFromInvestment": "-58200000", "stockBasedCompensation": "-62200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102400000", "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": "2026-06-07T01:57:10.566733+00:00", "is_restated": false, "income_statement": { "revenue": 2387400000, "cost_of_revenue": 1935500000, "gross_profit": 451900000, "ebit": 270600000, "ebitda": 356900000, "pretax_income": 223700000, "tax_provision": -32700000, "net_income": 251400000, "net_income_to_common": 251400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1157700000, "total_current_assets": 5467600000, "total_assets": 9869200000, "short_term_debt": 470800000, "long_term_debt": 607300000, "total_debt": 1078100000, "total_liabilities": 6730800000, "total_equity": 3093800000, "shares_outstanding": 435800000, "goodwill_and_intangibles": 508300000 }, "cash_flow": { "operating_cash_flow": 578900000, "capital_expenditure": 126200000, "free_cash_flow": 705100000, "dividends_paid": 21200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265338, "ticker_id": 1630, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:10.566733+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "270600000", "ebitda": "356900000", "netIncome": "251400000", "grossProfit": "451900000", "depreciation": "None", "totalRevenue": "2387400000", "costOfRevenue": "1935500000", "interestIncome": "8200000", "incomeBeforeTax": "223700000", "interestExpense": "21700000", "operatingIncome": "259900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-32700000", "reportedCurrency": "USD", "netInterestIncome": "-13500000", "nonInterestIncome": "None", "operatingExpenses": "192000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "48200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1935500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86300000", "sellingGeneralAndAdministrative": "145000000", "netIncomeFromContinuingOperations": "229700000" }, "balance": { "goodwill": "None", "inventory": "1193600000", "commonStock": "423000000", "currentDebt": "None", "investments": "None", "totalAssets": "9869200000", "longTermDebt": "607300000", "shortTermDebt": "470800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "508300000", "reportedCurrency": "USD", "retainedEarnings": "-4309800000", "totalLiabilities": "6730800000", "otherCurrentAssets": "461900000", "totalCurrentAssets": "5467600000", "currentLongTermDebt": "277900000", "longTermInvestments": "244500000", "shortTermInvestments": "8100000", "currentNetReceivables": "2646300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4401600000", "currentAccountsPayable": "1302600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2954000000", "shortLongTermDebtTotal": "1791400000", "totalShareholderEquity": "3093800000", "capitalLeaseObligations": "906200000", "otherCurrentLiabilities": "1091200000", "totalCurrentLiabilities": "4864800000", "otherNonCurrentLiabilities": "119200000", "totalNonCurrentLiabilities": "1866000000", "cashAndShortTermInvestments": "1157700000", "commonStockSharesOutstanding": "435800000", "intangibleAssetsExcludingGoodwill": "508300000", "cashAndCashEquivalentsAtCarryingValue": "1157700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "224700000", "profitLoss": "None", "dividendPayout": "21200000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "26300000", "operatingCashflow": "578900000", "capitalExpenditures": "126200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-125500000", "cashflowFromInvestment": "-112500000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2387400000, "cost_of_revenue": 1935500000, "gross_profit": 451900000, "research_and_development": 48200000, "selling_general_admin": 145000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 270600000, "depreciation_amortisation": 86300000, "ebitda": 356900000, "interest_expense": 21700000, "interest_income": null, "other_non_operating": null, "pretax_income": 223700000, "tax_provision": -32700000, "effective_tax_rate": null, "net_income": 251400000, "net_income_continuing_ops": 229700000, "net_income_to_common": 251400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1157700000, "short_term_investments": 8100000, "net_receivables": 2646300000, "inventory": 1193600000, "other_current_assets": null, "total_current_assets": 5467600000, "net_ppe": null, "goodwill": null, "intangible_assets": 508300000, "goodwill_and_intangibles": 508300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4401600000, "total_assets": 9869200000, "short_term_debt": 470800000, "accounts_payable": 1302600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4864800000, "long_term_debt": 607300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1866000000, "total_liabilities": 6730800000, "total_debt": 1078100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4309800000, "total_equity": 3093800000, "shares_outstanding": 435800000, "operating_cash_flow": 578900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 126200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -112500000, "dividends_paid": 21200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -125500000, "free_cash_flow": 705100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "270600000", "ebitda": "356900000", "netIncome": "251400000", "grossProfit": "451900000", "depreciation": "None", "totalRevenue": "2387400000", "costOfRevenue": "1935500000", "interestIncome": "8200000", "incomeBeforeTax": "223700000", "interestExpense": "21700000", "operatingIncome": "259900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-32700000", "reportedCurrency": "USD", "netInterestIncome": "-13500000", "nonInterestIncome": "None", "operatingExpenses": "192000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "48200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1935500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86300000", "sellingGeneralAndAdministrative": "145000000", "netIncomeFromContinuingOperations": "229700000" }, "balance": { "goodwill": "None", "inventory": "1193600000", "commonStock": "423000000", "currentDebt": "None", "investments": "None", "totalAssets": "9869200000", "longTermDebt": "607300000", "shortTermDebt": "470800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "508300000", "reportedCurrency": "USD", "retainedEarnings": "-4309800000", "totalLiabilities": "6730800000", "otherCurrentAssets": "461900000", "totalCurrentAssets": "5467600000", "currentLongTermDebt": "277900000", "longTermInvestments": "244500000", "shortTermInvestments": "8100000", "currentNetReceivables": "2646300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4401600000", "currentAccountsPayable": "1302600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2954000000", "shortLongTermDebtTotal": "1791400000", "totalShareholderEquity": "3093800000", "capitalLeaseObligations": "906200000", "otherCurrentLiabilities": "1091200000", "totalCurrentLiabilities": "4864800000", "otherNonCurrentLiabilities": "119200000", "totalNonCurrentLiabilities": "1866000000", "cashAndShortTermInvestments": "1157700000", "commonStockSharesOutstanding": "435800000", "intangibleAssetsExcludingGoodwill": "508300000", "cashAndCashEquivalentsAtCarryingValue": "1157700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "224700000", "profitLoss": "None", "dividendPayout": "21200000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "26300000", "operatingCashflow": "578900000", "capitalExpenditures": "126200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-125500000", "cashflowFromInvestment": "-112500000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107100000", "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": "2026-06-07T01:57:10.566733+00:00", "is_restated": false, "income_statement": { "revenue": 2348400000, "cost_of_revenue": 1854600000, "gross_profit": 493800000, "ebit": 286800000, "ebitda": 380800000, "pretax_income": 272400000, "tax_provision": -6000000, "net_income": 274600000, "net_income_to_common": 274600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 837500000, "total_current_assets": 5190200000, "total_assets": 9720800000, "short_term_debt": 528200000, "long_term_debt": 656300000, "total_debt": 1184500000, "total_liabilities": 6421600000, "total_equity": 3259200000, "shares_outstanding": 438800000, "goodwill_and_intangibles": 541900000 }, "cash_flow": { "operating_cash_flow": 277900000, "capital_expenditure": 52600000, "free_cash_flow": 330500000, "dividends_paid": 21500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265340, "ticker_id": 1630, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:10.566733+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "286800000", "ebitda": "380800000", "netIncome": "274600000", "grossProfit": "493800000", "depreciation": "None", "totalRevenue": "2348400000", "costOfRevenue": "1854600000", "interestIncome": "6300000", "incomeBeforeTax": "272400000", "interestExpense": "22200000", "operatingIncome": "286800000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-6000000", "reportedCurrency": "USD", "netInterestIncome": "-15900000", "nonInterestIncome": "None", "operatingExpenses": "207000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1854600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94000000", "sellingGeneralAndAdministrative": "187400000", "netIncomeFromContinuingOperations": "278400000" }, "balance": { "goodwill": "None", "inventory": "1230900000", "commonStock": "425400000", "currentDebt": "None", "investments": "None", "totalAssets": "9720800000", "longTermDebt": "656300000", "shortTermDebt": "528200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "541900000", "reportedCurrency": "USD", "retainedEarnings": "-4492700000", "totalLiabilities": "6421600000", "otherCurrentAssets": "297300000", "totalCurrentAssets": "5190200000", "currentLongTermDebt": "310400000", "longTermInvestments": "286300000", "shortTermInvestments": "25300000", "currentNetReceivables": "2799200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4530599999", "currentAccountsPayable": "1491400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3115200000", "shortLongTermDebtTotal": "1943600000", "totalShareholderEquity": "3259200000", "capitalLeaseObligations": "976900000", "otherCurrentLiabilities": "819100000", "totalCurrentLiabilities": "4561900000", "otherNonCurrentLiabilities": "134100000", "totalNonCurrentLiabilities": "1859700000", "cashAndShortTermInvestments": "837500000", "commonStockSharesOutstanding": "438800000", "intangibleAssetsExcludingGoodwill": "541900000", "cashAndCashEquivalentsAtCarryingValue": "837500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "274600000", "profitLoss": "None", "dividendPayout": "21500000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "3600000", "operatingCashflow": "277900000", "capitalExpenditures": "52600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104600000", "cashflowFromInvestment": "-50400000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-80000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2348400000, "cost_of_revenue": 1854600000, "gross_profit": 493800000, "research_and_development": 15400000, "selling_general_admin": 187400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 286800000, "depreciation_amortisation": 94000000, "ebitda": 380800000, "interest_expense": 22200000, "interest_income": null, "other_non_operating": null, "pretax_income": 272400000, "tax_provision": -6000000, "effective_tax_rate": null, "net_income": 274600000, "net_income_continuing_ops": 278400000, "net_income_to_common": 274600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 837500000, "short_term_investments": 25300000, "net_receivables": 2799200000, "inventory": 1230900000, "other_current_assets": null, "total_current_assets": 5190200000, "net_ppe": null, "goodwill": null, "intangible_assets": 541900000, "goodwill_and_intangibles": 541900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4530599999, "total_assets": 9720800000, "short_term_debt": 528200000, "accounts_payable": 1491400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4561900000, "long_term_debt": 656300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1859700000, "total_liabilities": 6421600000, "total_debt": 1184500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4492700000, "total_equity": 3259200000, "shares_outstanding": 438800000, "operating_cash_flow": 277900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50400000, "dividends_paid": 21500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -104600000, "free_cash_flow": 330500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "286800000", "ebitda": "380800000", "netIncome": "274600000", "grossProfit": "493800000", "depreciation": "None", "totalRevenue": "2348400000", "costOfRevenue": "1854600000", "interestIncome": "6300000", "incomeBeforeTax": "272400000", "interestExpense": "22200000", "operatingIncome": "286800000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-6000000", "reportedCurrency": "USD", "netInterestIncome": "-15900000", "nonInterestIncome": "None", "operatingExpenses": "207000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1854600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94000000", "sellingGeneralAndAdministrative": "187400000", "netIncomeFromContinuingOperations": "278400000" }, "balance": { "goodwill": "None", "inventory": "1230900000", "commonStock": "425400000", "currentDebt": "None", "investments": "None", "totalAssets": "9720800000", "longTermDebt": "656300000", "shortTermDebt": "528200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "541900000", "reportedCurrency": "USD", "retainedEarnings": "-4492700000", "totalLiabilities": "6421600000", "otherCurrentAssets": "297300000", "totalCurrentAssets": "5190200000", "currentLongTermDebt": "310400000", "longTermInvestments": "286300000", "shortTermInvestments": "25300000", "currentNetReceivables": "2799200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4530599999", "currentAccountsPayable": "1491400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3115200000", "shortLongTermDebtTotal": "1943600000", "totalShareholderEquity": "3259200000", "capitalLeaseObligations": "976900000", "otherCurrentLiabilities": "819100000", "totalCurrentLiabilities": "4561900000", "otherNonCurrentLiabilities": "134100000", "totalNonCurrentLiabilities": "1859700000", "cashAndShortTermInvestments": "837500000", "commonStockSharesOutstanding": "438800000", "intangibleAssetsExcludingGoodwill": "541900000", "cashAndCashEquivalentsAtCarryingValue": "837500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "274600000", "profitLoss": "None", "dividendPayout": "21500000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "3600000", "operatingCashflow": "277900000", "capitalExpenditures": "52600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104600000", "cashflowFromInvestment": "-50400000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-80000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94000000", "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": "2026-06-07T01:57:10.566733+00:00", "is_restated": false, "income_statement": { "revenue": 2325600000, "cost_of_revenue": 1824700000, "gross_profit": 500900000, "ebit": 307800000, "ebitda": 399900000, "pretax_income": 245500000, "tax_provision": 59200000, "net_income": 186500000, "net_income_to_common": 186500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 708200000, "total_current_assets": 4884400000, "total_assets": 9242600000, "short_term_debt": 536700000, "long_term_debt": 646800000, "total_debt": 1183500000, "total_liabilities": 6233000000, "total_equity": 2972400000, "shares_outstanding": 440100000, "goodwill_and_intangibles": 559400000 }, "cash_flow": { "operating_cash_flow": 230900000, "capital_expenditure": 50800000, "free_cash_flow": 281700000, "dividends_paid": 21500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265341, "ticker_id": 1630, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:10.566733+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "307800000", "ebitda": "399900000", "netIncome": "186500000", "grossProfit": "500900000", "depreciation": "None", "totalRevenue": "2325600000", "costOfRevenue": "1824700000", "interestIncome": "5700000", "incomeBeforeTax": "245500000", "interestExpense": "27100000", "operatingIncome": "307800000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "59200000", "reportedCurrency": "USD", "netInterestIncome": "-21400000", "nonInterestIncome": "None", "operatingExpenses": "193100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1824700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92100000", "sellingGeneralAndAdministrative": "174900000", "netIncomeFromContinuingOperations": "186300000" }, "balance": { "goodwill": "None", "inventory": "1229200000", "commonStock": "428500000", "currentDebt": "None", "investments": "None", "totalAssets": "9242600000", "longTermDebt": "646800000", "shortTermDebt": "536700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "559400000", "reportedCurrency": "USD", "retainedEarnings": "-4726600000", "totalLiabilities": "6233000000", "otherCurrentAssets": "282300000", "totalCurrentAssets": "4884400000", "currentLongTermDebt": "321600000", "longTermInvestments": "277300000", "shortTermInvestments": "12800000", "currentNetReceivables": "2651900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4358200000", "currentAccountsPayable": "1446200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1881400000", "totalShareholderEquity": "2972400000", "capitalLeaseObligations": "913000000", "otherCurrentLiabilities": "879000000", "totalCurrentLiabilities": "4453200000", "otherNonCurrentLiabilities": "130600000", "totalNonCurrentLiabilities": "1779800000", "cashAndShortTermInvestments": "708200000", "commonStockSharesOutstanding": "440100000", "intangibleAssetsExcludingGoodwill": "559400000", "cashAndCashEquivalentsAtCarryingValue": "708200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "186500000", "profitLoss": "None", "dividendPayout": "21500000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "4300000", "operatingCashflow": "230900000", "capitalExpenditures": "50800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-161700000", "cashflowFromInvestment": "-49200000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2325600000, "cost_of_revenue": 1824700000, "gross_profit": 500900000, "research_and_development": 15200000, "selling_general_admin": 174900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 307800000, "depreciation_amortisation": 92100000, "ebitda": 399900000, "interest_expense": 27100000, "interest_income": null, "other_non_operating": null, "pretax_income": 245500000, "tax_provision": 59200000, "effective_tax_rate": null, "net_income": 186500000, "net_income_continuing_ops": 186300000, "net_income_to_common": 186500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 708200000, "short_term_investments": 12800000, "net_receivables": 2651900000, "inventory": 1229200000, "other_current_assets": null, "total_current_assets": 4884400000, "net_ppe": null, "goodwill": null, "intangible_assets": 559400000, "goodwill_and_intangibles": 559400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4358200000, "total_assets": 9242600000, "short_term_debt": 536700000, "accounts_payable": 1446200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4453200000, "long_term_debt": 646800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1779800000, "total_liabilities": 6233000000, "total_debt": 1183500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4726600000, "total_equity": 2972400000, "shares_outstanding": 440100000, "operating_cash_flow": 230900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49200000, "dividends_paid": 21500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -161700000, "free_cash_flow": 281700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "307800000", "ebitda": "399900000", "netIncome": "186500000", "grossProfit": "500900000", "depreciation": "None", "totalRevenue": "2325600000", "costOfRevenue": "1824700000", "interestIncome": "5700000", "incomeBeforeTax": "245500000", "interestExpense": "27100000", "operatingIncome": "307800000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "59200000", "reportedCurrency": "USD", "netInterestIncome": "-21400000", "nonInterestIncome": "None", "operatingExpenses": "193100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1824700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92100000", "sellingGeneralAndAdministrative": "174900000", "netIncomeFromContinuingOperations": "186300000" }, "balance": { "goodwill": "None", "inventory": "1229200000", "commonStock": "428500000", "currentDebt": "None", "investments": "None", "totalAssets": "9242600000", "longTermDebt": "646800000", "shortTermDebt": "536700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "559400000", "reportedCurrency": "USD", "retainedEarnings": "-4726600000", "totalLiabilities": "6233000000", "otherCurrentAssets": "282300000", "totalCurrentAssets": "4884400000", "currentLongTermDebt": "321600000", "longTermInvestments": "277300000", "shortTermInvestments": "12800000", "currentNetReceivables": "2651900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4358200000", "currentAccountsPayable": "1446200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1881400000", "totalShareholderEquity": "2972400000", "capitalLeaseObligations": "913000000", "otherCurrentLiabilities": "879000000", "totalCurrentLiabilities": "4453200000", "otherNonCurrentLiabilities": "130600000", "totalNonCurrentLiabilities": "1779800000", "cashAndShortTermInvestments": "708200000", "commonStockSharesOutstanding": "440100000", "intangibleAssetsExcludingGoodwill": "559400000", "cashAndCashEquivalentsAtCarryingValue": "708200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "186500000", "profitLoss": "None", "dividendPayout": "21500000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "4300000", "operatingCashflow": "230900000", "capitalExpenditures": "50800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-161700000", "cashflowFromInvestment": "-49200000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92100000", "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": "2026-06-07T01:57:10.566733+00:00", "is_restated": false, "income_statement": { "revenue": 2042000000, "cost_of_revenue": 1700600000, "gross_profit": 341400000, "ebit": 164100000, "ebitda": 263600000, "pretax_income": 210600000, "tax_provision": 49700000, "net_income": 157100000, "net_income_to_common": 157100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 696800000, "total_current_assets": 4770400000, "total_assets": 9088700000, "short_term_debt": 334400000, "long_term_debt": 887200000, "total_debt": 1221600000, "total_liabilities": 6043500000, "total_equity": 3005900000, "shares_outstanding": 446300000, "goodwill_and_intangibles": 579900000 }, "cash_flow": { "operating_cash_flow": -126700000, "capital_expenditure": 52000000, "free_cash_flow": -74700000, "dividends_paid": 21700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265342, "ticker_id": 1630, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:10.566733+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "164100000", "ebitda": "263600000", "netIncome": "157100000", "grossProfit": "341400000", "depreciation": "None", "totalRevenue": "2042000000", "costOfRevenue": "1700600000", "interestIncome": "13700000", "incomeBeforeTax": "210600000", "interestExpense": "26400000", "operatingIncome": "164100000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "49700000", "reportedCurrency": "USD", "netInterestIncome": "-12700000", "nonInterestIncome": "None", "operatingExpenses": "177300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1700600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99500000", "sellingGeneralAndAdministrative": "159800000", "netIncomeFromContinuingOperations": "160900000" }, "balance": { "goodwill": "None", "inventory": "1240000000", "commonStock": "430900000", "currentDebt": "None", "investments": "None", "totalAssets": "9088700000", "longTermDebt": "887200000", "shortTermDebt": "334400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "579900000", "reportedCurrency": "USD", "retainedEarnings": "-4872500000", "totalLiabilities": "6043500000", "otherCurrentAssets": "265600000", "totalCurrentAssets": "4770400000", "currentLongTermDebt": "136600000", "longTermInvestments": "275300000", "shortTermInvestments": "11700000", "currentNetReceivables": "2556300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4318300000", "currentAccountsPayable": "1361000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1920300000", "totalShareholderEquity": "3005900000", "capitalLeaseObligations": "896500000", "otherCurrentLiabilities": "875499999", "totalCurrentLiabilities": "4128900000", "otherNonCurrentLiabilities": "125300000", "totalNonCurrentLiabilities": "1914600000", "cashAndShortTermInvestments": "696800000", "commonStockSharesOutstanding": "446300000", "intangibleAssetsExcludingGoodwill": "579900000", "cashAndCashEquivalentsAtCarryingValue": "696800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "157100000", "profitLoss": "None", "dividendPayout": "21700000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-76200000", "operatingCashflow": "-126700000", "capitalExpenditures": "52000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-256200000", "cashflowFromInvestment": "136300000", "stockBasedCompensation": "-49700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2042000000, "cost_of_revenue": 1700600000, "gross_profit": 341400000, "research_and_development": 17600000, "selling_general_admin": 159800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 164100000, "depreciation_amortisation": 99500000, "ebitda": 263600000, "interest_expense": 26400000, "interest_income": null, "other_non_operating": null, "pretax_income": 210600000, "tax_provision": 49700000, "effective_tax_rate": null, "net_income": 157100000, "net_income_continuing_ops": 160900000, "net_income_to_common": 157100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 696800000, "short_term_investments": 11700000, "net_receivables": 2556300000, "inventory": 1240000000, "other_current_assets": null, "total_current_assets": 4770400000, "net_ppe": null, "goodwill": null, "intangible_assets": 579900000, "goodwill_and_intangibles": 579900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4318300000, "total_assets": 9088700000, "short_term_debt": 334400000, "accounts_payable": 1361000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4128900000, "long_term_debt": 887200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1914600000, "total_liabilities": 6043500000, "total_debt": 1221600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4872500000, "total_equity": 3005900000, "shares_outstanding": 446300000, "operating_cash_flow": -126700000, "stock_based_compensation": -49700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 136300000, "dividends_paid": 21700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -256200000, "free_cash_flow": -74700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "164100000", "ebitda": "263600000", "netIncome": "157100000", "grossProfit": "341400000", "depreciation": "None", "totalRevenue": "2042000000", "costOfRevenue": "1700600000", "interestIncome": "13700000", "incomeBeforeTax": "210600000", "interestExpense": "26400000", "operatingIncome": "164100000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "49700000", "reportedCurrency": "USD", "netInterestIncome": "-12700000", "nonInterestIncome": "None", "operatingExpenses": "177300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1700600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99500000", "sellingGeneralAndAdministrative": "159800000", "netIncomeFromContinuingOperations": "160900000" }, "balance": { "goodwill": "None", "inventory": "1240000000", "commonStock": "430900000", "currentDebt": "None", "investments": "None", "totalAssets": "9088700000", "longTermDebt": "887200000", "shortTermDebt": "334400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "579900000", "reportedCurrency": "USD", "retainedEarnings": "-4872500000", "totalLiabilities": "6043500000", "otherCurrentAssets": "265600000", "totalCurrentAssets": "4770400000", "currentLongTermDebt": "136600000", "longTermInvestments": "275300000", "shortTermInvestments": "11700000", "currentNetReceivables": "2556300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4318300000", "currentAccountsPayable": "1361000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1920300000", "totalShareholderEquity": "3005900000", "capitalLeaseObligations": "896500000", "otherCurrentLiabilities": "875499999", "totalCurrentLiabilities": "4128900000", "otherNonCurrentLiabilities": "125300000", "totalNonCurrentLiabilities": "1914600000", "cashAndShortTermInvestments": "696800000", "commonStockSharesOutstanding": "446300000", "intangibleAssetsExcludingGoodwill": "579900000", "cashAndCashEquivalentsAtCarryingValue": "696800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "157100000", "profitLoss": "None", "dividendPayout": "21700000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-76200000", "operatingCashflow": "-126700000", "capitalExpenditures": "52000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-256200000", "cashflowFromInvestment": "136300000", "stockBasedCompensation": "-49700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99500000", "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": "2026-06-07T01:57:10.566733+00:00", "is_restated": false, "income_statement": { "revenue": 2080600000, "cost_of_revenue": 1654400000, "gross_profit": 426200000, "ebit": 214400000, "ebitda": 305700000, "pretax_income": 57100000, "tax_provision": 43700000, "net_income": 19700000, "net_income_to_common": 19700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 951700000, "total_current_assets": 5195400000, "total_assets": 9656600000, "short_term_debt": 300200000, "long_term_debt": 913500000, "total_debt": 1213700000, "total_liabilities": 6484500000, "total_equity": 3136700000, "shares_outstanding": 448600000, "goodwill_and_intangibles": 742500000 }, "cash_flow": { "operating_cash_flow": 684400000, "capital_expenditure": 71500000, "free_cash_flow": 755900000, "dividends_paid": 21700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265343, "ticker_id": 1630, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:10.566733+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "214400000", "ebitda": "305700000", "netIncome": "19700000", "grossProfit": "426200000", "depreciation": "None", "totalRevenue": "2080600000", "costOfRevenue": "1654400000", "interestIncome": "17100000", "incomeBeforeTax": "57100000", "interestExpense": "30100000", "operatingIncome": "192400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "43700000", "reportedCurrency": "USD", "netInterestIncome": "-13000000", "nonInterestIncome": "None", "operatingExpenses": "233800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "42300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1654400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91300000", "sellingGeneralAndAdministrative": "188200000", "netIncomeFromContinuingOperations": "46700000" }, "balance": { "goodwill": "140900000", "inventory": "1189800000", "commonStock": "432900000", "currentDebt": "None", "investments": "None", "totalAssets": "9656600000", "longTermDebt": "913500000", "shortTermDebt": "300200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "601600000", "reportedCurrency": "USD", "retainedEarnings": "-4993100000", "totalLiabilities": "6484500000", "otherCurrentAssets": "446300000", "totalCurrentAssets": "5195400000", "currentLongTermDebt": "153800000", "longTermInvestments": "274400000", "shortTermInvestments": "10400000", "currentNetReceivables": "2597200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4461200000", "currentAccountsPayable": "1355800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1969200000", "totalShareholderEquity": "3136700000", "capitalLeaseObligations": "901900000", "otherCurrentLiabilities": "1101500000", "totalCurrentLiabilities": "4468600000", "otherNonCurrentLiabilities": "145500000", "totalNonCurrentLiabilities": "2015899999", "cashAndShortTermInvestments": "951700000", "commonStockSharesOutstanding": "448600000", "intangibleAssetsExcludingGoodwill": "601600000", "cashAndCashEquivalentsAtCarryingValue": "951700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53000000", "profitLoss": "None", "dividendPayout": "21700000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "21700000", "operatingCashflow": "684400000", "capitalExpenditures": "71500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-363100000", "cashflowFromInvestment": "-62100000", "stockBasedCompensation": "46700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2080600000, "cost_of_revenue": 1654400000, "gross_profit": 426200000, "research_and_development": 42300000, "selling_general_admin": 188200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 214400000, "depreciation_amortisation": 91300000, "ebitda": 305700000, "interest_expense": 30100000, "interest_income": null, "other_non_operating": null, "pretax_income": 57100000, "tax_provision": 43700000, "effective_tax_rate": null, "net_income": 19700000, "net_income_continuing_ops": 46700000, "net_income_to_common": 19700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 951700000, "short_term_investments": 10400000, "net_receivables": 2597200000, "inventory": 1189800000, "other_current_assets": null, "total_current_assets": 5195400000, "net_ppe": null, "goodwill": 140900000, "intangible_assets": 601600000, "goodwill_and_intangibles": 742500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4461200000, "total_assets": 9656600000, "short_term_debt": 300200000, "accounts_payable": 1355800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4468600000, "long_term_debt": 913500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2015899999, "total_liabilities": 6484500000, "total_debt": 1213700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4993100000, "total_equity": 3136700000, "shares_outstanding": 448600000, "operating_cash_flow": 684400000, "stock_based_compensation": 46700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -62100000, "dividends_paid": 21700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -363100000, "free_cash_flow": 755900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "214400000", "ebitda": "305700000", "netIncome": "19700000", "grossProfit": "426200000", "depreciation": "None", "totalRevenue": "2080600000", "costOfRevenue": "1654400000", "interestIncome": "17100000", "incomeBeforeTax": "57100000", "interestExpense": "30100000", "operatingIncome": "192400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "43700000", "reportedCurrency": "USD", "netInterestIncome": "-13000000", "nonInterestIncome": "None", "operatingExpenses": "233800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "42300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1654400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91300000", "sellingGeneralAndAdministrative": "188200000", "netIncomeFromContinuingOperations": "46700000" }, "balance": { "goodwill": "140900000", "inventory": "1189800000", "commonStock": "432900000", "currentDebt": "None", "investments": "None", "totalAssets": "9656600000", "longTermDebt": "913500000", "shortTermDebt": "300200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "601600000", "reportedCurrency": "USD", "retainedEarnings": "-4993100000", "totalLiabilities": "6484500000", "otherCurrentAssets": "446300000", "totalCurrentAssets": "5195400000", "currentLongTermDebt": "153800000", "longTermInvestments": "274400000", "shortTermInvestments": "10400000", "currentNetReceivables": "2597200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4461200000", "currentAccountsPayable": "1355800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1969200000", "totalShareholderEquity": "3136700000", "capitalLeaseObligations": "901900000", "otherCurrentLiabilities": "1101500000", "totalCurrentLiabilities": "4468600000", "otherNonCurrentLiabilities": "145500000", "totalNonCurrentLiabilities": "2015899999", "cashAndShortTermInvestments": "951700000", "commonStockSharesOutstanding": "448600000", "intangibleAssetsExcludingGoodwill": "601600000", "cashAndCashEquivalentsAtCarryingValue": "951700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53000000", "profitLoss": "None", "dividendPayout": "21700000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "21700000", "operatingCashflow": "684400000", "capitalExpenditures": "71500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-363100000", "cashflowFromInvestment": "-62100000", "stockBasedCompensation": "46700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94500000", "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": "2026-06-07T01:57:10.566733+00:00", "is_restated": false, "income_statement": { "revenue": 2056900000, "cost_of_revenue": 1690500000, "gross_profit": 366400000, "ebit": 162300000, "ebitda": 255600000, "pretax_income": 113200000, "tax_provision": 19500000, "net_income": 90000000, "net_income_to_common": 90000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 690900000, "total_current_assets": 5295300000, "total_assets": 9524300000, "short_term_debt": 407300000, "long_term_debt": 933500000, "total_debt": 1340800000, "total_liabilities": 6414300000, "total_equity": 3068200000, "shares_outstanding": 450300000, "goodwill_and_intangibles": 650100000 }, "cash_flow": { "operating_cash_flow": 221900000, "capital_expenditure": 43600000, "free_cash_flow": 265500000, "dividends_paid": 21800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265345, "ticker_id": 1630, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:10.566733+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "162300000", "ebitda": "255600000", "netIncome": "90000000", "grossProfit": "366400000", "depreciation": "None", "totalRevenue": "2056900000", "costOfRevenue": "1690500000", "interestIncome": "6100000", "incomeBeforeTax": "113200000", "interestExpense": "30700000", "operatingIncome": "162300000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "19500000", "reportedCurrency": "USD", "netInterestIncome": "-26700000", "nonInterestIncome": "None", "operatingExpenses": "204100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1690500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93300000", "sellingGeneralAndAdministrative": "183800000", "netIncomeFromContinuingOperations": "93700000" }, "balance": { "goodwill": "None", "inventory": "1158500000", "commonStock": "435500000", "currentDebt": "None", "investments": "None", "totalAssets": "9524300000", "longTermDebt": "933500000", "shortTermDebt": "407300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "650100000", "reportedCurrency": "USD", "retainedEarnings": "-5025500000", "totalLiabilities": "6414300000", "otherCurrentAssets": "916900000", "totalCurrentAssets": "5295300000", "currentLongTermDebt": "407300000", "longTermInvestments": "280000000", "shortTermInvestments": "93100000", "currentNetReceivables": "2529000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4229000000", "currentAccountsPayable": "1537700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3059500000", "shortLongTermDebtTotal": "1401400000", "totalShareholderEquity": "3068200000", "capitalLeaseObligations": "888100000", "otherCurrentLiabilities": "1273300000", "totalCurrentLiabilities": "4456200000", "otherNonCurrentLiabilities": "1024600000", "totalNonCurrentLiabilities": "1958100000", "cashAndShortTermInvestments": "690900000", "commonStockSharesOutstanding": "450300000", "intangibleAssetsExcludingGoodwill": "650100000", "cashAndCashEquivalentsAtCarryingValue": "690900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93700000", "profitLoss": "None", "dividendPayout": "21800000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-10200000", "operatingCashflow": "221900000", "capitalExpenditures": "43600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134900000", "cashflowFromInvestment": "-63500000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2056900000, "cost_of_revenue": 1690500000, "gross_profit": 366400000, "research_and_development": 17500000, "selling_general_admin": 183800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 162300000, "depreciation_amortisation": 93300000, "ebitda": 255600000, "interest_expense": 30700000, "interest_income": null, "other_non_operating": null, "pretax_income": 113200000, "tax_provision": 19500000, "effective_tax_rate": null, "net_income": 90000000, "net_income_continuing_ops": 93700000, "net_income_to_common": 90000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 690900000, "short_term_investments": 93100000, "net_receivables": 2529000000, "inventory": 1158500000, "other_current_assets": null, "total_current_assets": 5295300000, "net_ppe": null, "goodwill": null, "intangible_assets": 650100000, "goodwill_and_intangibles": 650100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4229000000, "total_assets": 9524300000, "short_term_debt": 407300000, "accounts_payable": 1537700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4456200000, "long_term_debt": 933500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1958100000, "total_liabilities": 6414300000, "total_debt": 1340800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5025500000, "total_equity": 3068200000, "shares_outstanding": 450300000, "operating_cash_flow": 221900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63500000, "dividends_paid": 21800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -134900000, "free_cash_flow": 265500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "162300000", "ebitda": "255600000", "netIncome": "90000000", "grossProfit": "366400000", "depreciation": "None", "totalRevenue": "2056900000", "costOfRevenue": "1690500000", "interestIncome": "6100000", "incomeBeforeTax": "113200000", "interestExpense": "30700000", "operatingIncome": "162300000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "19500000", "reportedCurrency": "USD", "netInterestIncome": "-26700000", "nonInterestIncome": "None", "operatingExpenses": "204100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1690500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93300000", "sellingGeneralAndAdministrative": "183800000", "netIncomeFromContinuingOperations": "93700000" }, "balance": { "goodwill": "None", "inventory": "1158500000", "commonStock": "435500000", "currentDebt": "None", "investments": "None", "totalAssets": "9524300000", "longTermDebt": "933500000", "shortTermDebt": "407300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "650100000", "reportedCurrency": "USD", "retainedEarnings": "-5025500000", "totalLiabilities": "6414300000", "otherCurrentAssets": "916900000", "totalCurrentAssets": "5295300000", "currentLongTermDebt": "407300000", "longTermInvestments": "280000000", "shortTermInvestments": "93100000", "currentNetReceivables": "2529000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4229000000", "currentAccountsPayable": "1537700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3059500000", "shortLongTermDebtTotal": "1401400000", "totalShareholderEquity": "3068200000", "capitalLeaseObligations": "888100000", "otherCurrentLiabilities": "1273300000", "totalCurrentLiabilities": "4456200000", "otherNonCurrentLiabilities": "1024600000", "totalNonCurrentLiabilities": "1958100000", "cashAndShortTermInvestments": "690900000", "commonStockSharesOutstanding": "450300000", "intangibleAssetsExcludingGoodwill": "650100000", "cashAndCashEquivalentsAtCarryingValue": "690900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93700000", "profitLoss": "None", "dividendPayout": "21800000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-10200000", "operatingCashflow": "221900000", "capitalExpenditures": "43600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134900000", "cashflowFromInvestment": "-63500000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93300000", "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": "2026-06-07T01:57:10.566733+00:00", "is_restated": false, "income_statement": { "revenue": 1972200000, "cost_of_revenue": 1641800000, "gross_profit": 330400000, "ebit": 164400000, "ebitda": 261399999, "pretax_income": -53000000, "tax_provision": 43300000, "net_income": -87200000, "net_income_to_common": -87200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 585200000, "total_current_assets": 5242100000, "total_assets": 9632900000, "short_term_debt": 575500000, "long_term_debt": 999700000, "total_debt": 1575200000, "total_liabilities": 6501700000, "total_equity": 3099600000, "shares_outstanding": 440100000, "goodwill_and_intangibles": 673900000 }, "cash_flow": { "operating_cash_flow": 156200000, "capital_expenditure": 52800000, "free_cash_flow": 209000000, "dividends_paid": 21800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265346, "ticker_id": 1630, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:10.566733+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "164400000", "ebitda": "261399999", "netIncome": "-87200000", "grossProfit": "330400000", "depreciation": "None", "totalRevenue": "1972200000", "costOfRevenue": "1641800000", "interestIncome": "29200000", "incomeBeforeTax": "-53000000", "interestExpense": "34400000", "operatingIncome": "164400000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "43300000", "reportedCurrency": "USD", "netInterestIncome": "-30300000", "nonInterestIncome": "None", "operatingExpenses": "166000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16800000", "otherNonOperatingIncome": "-177100000", "costofGoodsAndServicesSold": "1641800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96999999", "sellingGeneralAndAdministrative": "150000000", "netIncomeFromContinuingOperations": "-96300000" }, "balance": { "goodwill": "None", "inventory": "1242100000", "commonStock": "438100000", "currentDebt": "None", "investments": "None", "totalAssets": "9632900000", "longTermDebt": "999700000", "shortTermDebt": "575500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "673900000", "reportedCurrency": "USD", "retainedEarnings": "-5096400000", "totalLiabilities": "6501700000", "otherCurrentAssets": "366500000", "totalCurrentAssets": "5242100000", "currentLongTermDebt": "429500000", "longTermInvestments": "285000000", "shortTermInvestments": "100300000", "currentNetReceivables": "2948000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4390799999", "currentAccountsPayable": "1516500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2350500000", "shortLongTermDebtTotal": "2360300000", "totalShareholderEquity": "3099600000", "capitalLeaseObligations": "931100000", "otherCurrentLiabilities": "957100000", "totalCurrentLiabilities": "4438000000", "otherNonCurrentLiabilities": "1064000000", "totalNonCurrentLiabilities": "2063699999", "cashAndShortTermInvestments": "585200000", "commonStockSharesOutstanding": "440100000", "intangibleAssetsExcludingGoodwill": "673900000", "cashAndCashEquivalentsAtCarryingValue": "585200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-87200000", "profitLoss": "None", "dividendPayout": "21800000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-8000000", "operatingCashflow": "156200000", "capitalExpenditures": "52800000", "changeInReceivables": "-86000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54300000", "cashflowFromInvestment": "-26600000", "stockBasedCompensation": "10500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "75300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1972200000, "cost_of_revenue": 1641800000, "gross_profit": 330400000, "research_and_development": 16800000, "selling_general_admin": 150000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 164400000, "depreciation_amortisation": 96999999, "ebitda": 261399999, "interest_expense": 34400000, "interest_income": null, "other_non_operating": null, "pretax_income": -53000000, "tax_provision": 43300000, "effective_tax_rate": null, "net_income": -87200000, "net_income_continuing_ops": -96300000, "net_income_to_common": -87200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 585200000, "short_term_investments": 100300000, "net_receivables": 2948000000, "inventory": 1242100000, "other_current_assets": null, "total_current_assets": 5242100000, "net_ppe": null, "goodwill": null, "intangible_assets": 673900000, "goodwill_and_intangibles": 673900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4390799999, "total_assets": 9632900000, "short_term_debt": 575500000, "accounts_payable": 1516500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4438000000, "long_term_debt": 999700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2063699999, "total_liabilities": 6501700000, "total_debt": 1575200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5096400000, "total_equity": 3099600000, "shares_outstanding": 440100000, "operating_cash_flow": 156200000, "stock_based_compensation": 10500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26600000, "dividends_paid": 21800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -54300000, "free_cash_flow": 209000000, "net_change_in_cash": 75300000 }, "raw_data": { "income": { "ebit": "164400000", "ebitda": "261399999", "netIncome": "-87200000", "grossProfit": "330400000", "depreciation": "None", "totalRevenue": "1972200000", "costOfRevenue": "1641800000", "interestIncome": "29200000", "incomeBeforeTax": "-53000000", "interestExpense": "34400000", "operatingIncome": "164400000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "43300000", "reportedCurrency": "USD", "netInterestIncome": "-30300000", "nonInterestIncome": "None", "operatingExpenses": "166000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16800000", "otherNonOperatingIncome": "-177100000", "costofGoodsAndServicesSold": "1641800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96999999", "sellingGeneralAndAdministrative": "150000000", "netIncomeFromContinuingOperations": "-96300000" }, "balance": { "goodwill": "None", "inventory": "1242100000", "commonStock": "438100000", "currentDebt": "None", "investments": "None", "totalAssets": "9632900000", "longTermDebt": "999700000", "shortTermDebt": "575500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "673900000", "reportedCurrency": "USD", "retainedEarnings": "-5096400000", "totalLiabilities": "6501700000", "otherCurrentAssets": "366500000", "totalCurrentAssets": "5242100000", "currentLongTermDebt": "429500000", "longTermInvestments": "285000000", "shortTermInvestments": "100300000", "currentNetReceivables": "2948000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4390799999", "currentAccountsPayable": "1516500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2350500000", "shortLongTermDebtTotal": "2360300000", "totalShareholderEquity": "3099600000", "capitalLeaseObligations": "931100000", "otherCurrentLiabilities": "957100000", "totalCurrentLiabilities": "4438000000", "otherNonCurrentLiabilities": "1064000000", "totalNonCurrentLiabilities": "2063699999", "cashAndShortTermInvestments": "585200000", "commonStockSharesOutstanding": "440100000", "intangibleAssetsExcludingGoodwill": "673900000", "cashAndCashEquivalentsAtCarryingValue": "585200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-87200000", "profitLoss": "None", "dividendPayout": "21800000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-8000000", "operatingCashflow": "156200000", "capitalExpenditures": "52800000", "changeInReceivables": "-86000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54300000", "cashflowFromInvestment": "-26600000", "stockBasedCompensation": "10500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "75300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "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" ] } } }