{ "ticker": { "uuid": "b2313ad4-ade3-4fac-9a1d-df3028bcbb42", "symbol": "TEX", "name": "Terex Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Farm & Heavy Construction Machinery", "page_url": "https://sharemaestro.com/factors/ticker/b2313ad4-ade3-4fac-9a1d-df3028bcbb42/", "api_url": "https://sharemaestro.com/factors/api/tickers/b2313ad4-ade3-4fac-9a1d-df3028bcbb42/" }, "ticker_metadata": { "id": 3917, "uuid": "b2313ad4-ade3-4fac-9a1d-df3028bcbb42", "symbol": "TEX", "name": "Terex Corporation", "asset_type": "equity", "market_cap": 6746773000, "stock_exchange_id": 3, "industry": "Farm & Heavy Construction Machinery", "sector": "Industrials", "description": "Terex Corporation manufactures and sells aerial work platforms and materials processing machinery worldwide. The company is headquartered in Norwalk, Connecticut.", "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": "b2313ad4-ade3-4fac-9a1d-df3028bcbb42", "symbol": "TEX", "name": "Terex Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Farm & Heavy Construction Machinery", "page_url": "https://sharemaestro.com/factors/ticker/b2313ad4-ade3-4fac-9a1d-df3028bcbb42/", "api_url": "https://sharemaestro.com/factors/api/tickers/b2313ad4-ade3-4fac-9a1d-df3028bcbb42/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.66, "value": 0.68, "quality": 0.13, "momentum": 0.78, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 60.42, "market_cap": 4005846000, "pe_ratio": 37.4378, "earnings_yield": 0.0267, "ebitda_to_ev": 0.0935, "shareholder_yield": 0.0132, "roe": 0.0222, "piotroski_f_score": 6, "momentum_12_1": 0.3835, "volatility_252d": 0.3835 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:50.032996+00:00", "batch_id": "" }, "size": { "price_close": 60.42, "market_cap": 4005846000, "market_cap_usd": 4005846000, "enterprise_value": 6362846000, "shares_outstanding": 66300000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 37.4378, "pb_ratio": 0.8307, "ptbv_ratio": null, "ps_ratio": 0.676, "pcf_ratio": 9.3159, "pfcf_ratio": 7.4458, "ev_ebitda": 10.6939, "ev_ebit": 15.947, "ev_sales": 1.0737, "ev_fcf": 11.8269, "earnings_yield": 0.0267, "fcf_yield": 0.0846, "price_to_sales": 0.676, "price_to_book": 0.8307, "price_to_cashflow": 9.3159, "ebitda_to_ev": 0.0935, "sales_yield": 0.9313 }, "yield": { "dividend_yield": 0.0132, "buyback_yield": 0, "shareholder_yield": 0.0132, "debt_paydown_yield": null, "total_yield": 0.0132 }, "quality": { "gross_margin": 0.1655, "operating_margin": 0.0673, "net_margin": 0.0181, "ebitda_margin": 0.1004, "fcf_margin": 0.0908, "roe": 0.0222, "roa": 0.0105, "roic": 0.0425, "roc_greenblatt": null, "asset_turnover": 0.5817, "cash_conversion": 5.028, "accruals_ratio": -0.0317, "sbc_to_revenue": 0.0115, "piotroski_f_score": 6, "altman_z_score": 1.6083, "earnings_stability_5y": 1.5785, "revenue_stability_5y": 0.184, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0963, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.1128, "net_debt_to_ebitda": 3.9613, "debt_to_assets": 0.2698, "interest_coverage": 1.4615, "current_ratio": 1.8393, "quick_ratio": 0.8788, "net_debt": 2357000000, "local_beta": 0.0007, "volatility_252d": 0.3835, "volatility_60d": 0.8999, "max_drawdown_12m": -0.2294, "risk_adjusted_momentum": 1.0001 }, "growth": { "revenue_growth_1y": 0.1703, "revenue_growth_3y_cagr": 0.0706, "revenue_growth_5y_cagr": 0.12, "eps_growth_1y": -0.568, "eps_growth_3y_cagr": -0.0969, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1279, "book_value_growth_1y": 0.166, "revenue_growth": 0.1703, "earnings_growth": -0.568 }, "momentum": { "price_return_1m": -0.05, "price_return_3m": -0.0263, "price_return_6m": 0.2158, "price_return_9m": 0.148, "price_return_12m": 0.3143, "price_return_12m_ex1m": 0.3835, "momentum_6m": 0.2158, "momentum_12m": 0.3143, "momentum_12_1": 0.3835, "distance_from_52w_high": -0.1249, "distance_from_52w_low": 0.3995, "relative_strength": 0.2144 }, "raw_ttm": { "revenue_ttm": 5926000000, "gross_profit_ttm": 981000000, "ebit_ttm": 399000000, "ebitda_ttm": 595000000, "net_income_ttm": 107000000, "eps_diluted_ttm": 1.6139, "operating_cash_flow_ttm": 430000000, "capital_expenditure_ttm": 108000000, "fcf_ttm": 538000000, "dividends_paid_ttm": 53000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 273000000, "cash_and_equivalents": 392000000, "total_current_assets": 3171000000, "total_current_liabilities": 1724000000, "net_ppe": null, "total_assets": 10188000000, "total_debt": 2749000000, "total_equity": 4822000000, "net_working_capital": 1059000000, "book_value_per_share": 72.73, "retained_earnings": 2031000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -703000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 78, "rank_pb": 15, "rank_ptbv": 50, "rank_ps": 19, "rank_pcf": 40, "rank_ev_ebitda": 43, "rank_ev_ebit": 60, "rank_earnings_yield": 78, "rank_fcf_yield": 48, "rank_dividend_yield": 42, "rank_shareholder_yield": 42, "rank_total_yield": 42, "rank_roe": 67, "rank_roc": 50, "rank_roic": 65, "rank_gross_margin": 87, "rank_fcf_margin": 72, "rank_piotroski": 41, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 93, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 27, "rank_momentum_12m": 35, "rank_momentum_12m_ex1m": 30, "rank_relative_strength": 33 }, "composites": { "value_composite": 32, "quality_composite": 87, "momentum_composite": 22, "growth_composite": 75, "yield_composite": 29, "svqf_composite": 89, "vc1_composite": 21, "vc2_composite": 22, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 34, "quality_value_composite": 0.2973, "os_score": 0.66, "value_percentile": 0.68, "quality_percentile": 0.13, "momentum_percentile": 0.78, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "small_cap_core_rank": 27, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5072, "ticker_id": 3917, "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": "2026-06-07T06:54:50.032996+00:00", "batch_id": "", "os_score_delta": null, "price_close": 60.42, "market_cap": 4005846000, "market_cap_usd": 4005846000, "enterprise_value": 6362846000, "shares_outstanding": 66300000, "fx_rate_to_usd": null, "pe_ratio": 37.43781308, "pb_ratio": 0.83074367, "ptbv_ratio": null, "ps_ratio": 0.67597806, "pcf_ratio": 9.31592093, "pfcf_ratio": 7.44581041, "ev_ebitda": 10.69385882, "ev_ebit": 15.94698246, "ev_sales": 1.07371684, "ev_fcf": 11.8268513, "earnings_yield": 0.02671096, "fcf_yield": 0.08455336, "dividend_yield": 0.01323066, "buyback_yield": 0, "shareholder_yield": 0.01323066, "debt_paydown_yield": null, "total_yield": 0.01323066, "gross_margin": 0.16554168, "operating_margin": 0.06733041, "net_margin": 0.01805602, "ebitda_margin": 0.10040499, "fcf_margin": 0.09078637, "roe": 0.02218996, "roa": 0.01050255, "roic": 0.04247806, "roc_greenblatt": null, "asset_turnover": 0.5816647, "cash_conversion": 5.02803738, "accruals_ratio": -0.03170397, "sbc_to_revenue": 0.01147486, "debt_to_equity": 1.11281626, "net_debt_to_ebitda": 3.96134454, "debt_to_assets": 0.26982725, "interest_coverage": 1.46153846, "current_ratio": 1.83932715, "quick_ratio": 0.8787703, "net_debt": 2357000000, "revenue_growth_1y": 0.1702905, "revenue_growth_3y_cagr": 0.07057697, "revenue_growth_5y_cagr": 0.1199724, "eps_growth_1y": -0.56802584, "eps_growth_3y_cagr": -0.09685599, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1278826, "book_value_growth_1y": 0.16598168, "piotroski_f_score": 6, "altman_z_score": 1.60834804, "earnings_stability_5y": 1.578476, "revenue_stability_5y": 0.183998, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05, "price_return_3m": -0.02626914, "price_return_6m": 0.21584339, "price_return_9m": 0.14803844, "price_return_12m": 0.3143383, "price_return_12m_ex1m": 0.383514, "distance_from_52w_high": -0.1248653, "distance_from_52w_low": 0.39952793, "relative_strength": 0.21437471, "local_beta": 0.0007, "volatility_252d": 0.383468, "volatility_60d": 0.89994, "max_drawdown_12m": -0.22944693, "revenue_ttm": 5926000000, "gross_profit_ttm": 981000000, "ebit_ttm": 399000000, "ebitda_ttm": 595000000, "net_income_ttm": 107000000, "eps_diluted_ttm": 1.61387632, "operating_cash_flow_ttm": 430000000, "capital_expenditure_ttm": 108000000, "fcf_ttm": 538000000, "dividends_paid_ttm": 53000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 273000000, "cash_and_equivalents": 392000000, "total_current_assets": 3171000000, "total_current_liabilities": 1724000000, "net_ppe": null, "total_assets": 10188000000, "total_debt": 2749000000, "total_equity": 4822000000, "net_working_capital": 1059000000, "book_value_per_share": 72.73001508, "retained_earnings": 2031000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -703000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 78, "rank_pb": 15, "rank_ptbv": 50, "rank_ps": 19, "rank_pcf": 40, "rank_ev_ebitda": 43, "rank_ev_ebit": 60, "rank_earnings_yield": 78, "rank_fcf_yield": 48, "rank_dividend_yield": 42, "rank_shareholder_yield": 42, "rank_total_yield": 42, "rank_roe": 67, "rank_roc": 50, "rank_roic": 65, "rank_gross_margin": 87, "rank_fcf_margin": 72, "rank_piotroski": 41, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 93, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 27, "rank_momentum_12m": 35, "rank_momentum_12m_ex1m": 30, "rank_relative_strength": 33, "value_composite": 32, "quality_composite": 87, "momentum_composite": 22, "growth_composite": 75, "yield_composite": 29, "svqf_composite": 89, "vc1_composite": 21, "vc2_composite": 22, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 34, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "small_cap_core_rank": 27, "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": 60.42, "os": 0.66, "value": 0.68, "quality": 0.13, "momentum": 0.78, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 37.4378, "earnings_yield": 0.0267, "shareholder_yield": 0.0132, "roe": 0.0222, "momentum_12_1": 0.3835, "complete_fields": { "id": 5072, "ticker_id": 3917, "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": "2026-06-07T06:54:50.032996+00:00", "batch_id": "", "os_score_delta": null, "price_close": 60.42, "market_cap": 4005846000, "market_cap_usd": 4005846000, "enterprise_value": 6362846000, "shares_outstanding": 66300000, "fx_rate_to_usd": null, "pe_ratio": 37.43781308, "pb_ratio": 0.83074367, "ptbv_ratio": null, "ps_ratio": 0.67597806, "pcf_ratio": 9.31592093, "pfcf_ratio": 7.44581041, "ev_ebitda": 10.69385882, "ev_ebit": 15.94698246, "ev_sales": 1.07371684, "ev_fcf": 11.8268513, "earnings_yield": 0.02671096, "fcf_yield": 0.08455336, "dividend_yield": 0.01323066, "buyback_yield": 0, "shareholder_yield": 0.01323066, "debt_paydown_yield": null, "total_yield": 0.01323066, "gross_margin": 0.16554168, "operating_margin": 0.06733041, "net_margin": 0.01805602, "ebitda_margin": 0.10040499, "fcf_margin": 0.09078637, "roe": 0.02218996, "roa": 0.01050255, "roic": 0.04247806, "roc_greenblatt": null, "asset_turnover": 0.5816647, "cash_conversion": 5.02803738, "accruals_ratio": -0.03170397, "sbc_to_revenue": 0.01147486, "debt_to_equity": 1.11281626, "net_debt_to_ebitda": 3.96134454, "debt_to_assets": 0.26982725, "interest_coverage": 1.46153846, "current_ratio": 1.83932715, "quick_ratio": 0.8787703, "net_debt": 2357000000, "revenue_growth_1y": 0.1702905, "revenue_growth_3y_cagr": 0.07057697, "revenue_growth_5y_cagr": 0.1199724, "eps_growth_1y": -0.56802584, "eps_growth_3y_cagr": -0.09685599, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1278826, "book_value_growth_1y": 0.16598168, "piotroski_f_score": 6, "altman_z_score": 1.60834804, "earnings_stability_5y": 1.578476, "revenue_stability_5y": 0.183998, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05, "price_return_3m": -0.02626914, "price_return_6m": 0.21584339, "price_return_9m": 0.14803844, "price_return_12m": 0.3143383, "price_return_12m_ex1m": 0.383514, "distance_from_52w_high": -0.1248653, "distance_from_52w_low": 0.39952793, "relative_strength": 0.21437471, "local_beta": 0.0007, "volatility_252d": 0.383468, "volatility_60d": 0.89994, "max_drawdown_12m": -0.22944693, "revenue_ttm": 5926000000, "gross_profit_ttm": 981000000, "ebit_ttm": 399000000, "ebitda_ttm": 595000000, "net_income_ttm": 107000000, "eps_diluted_ttm": 1.61387632, "operating_cash_flow_ttm": 430000000, "capital_expenditure_ttm": 108000000, "fcf_ttm": 538000000, "dividends_paid_ttm": 53000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 273000000, "cash_and_equivalents": 392000000, "total_current_assets": 3171000000, "total_current_liabilities": 1724000000, "net_ppe": null, "total_assets": 10188000000, "total_debt": 2749000000, "total_equity": 4822000000, "net_working_capital": 1059000000, "book_value_per_share": 72.73001508, "retained_earnings": 2031000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -703000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 78, "rank_pb": 15, "rank_ptbv": 50, "rank_ps": 19, "rank_pcf": 40, "rank_ev_ebitda": 43, "rank_ev_ebit": 60, "rank_earnings_yield": 78, "rank_fcf_yield": 48, "rank_dividend_yield": 42, "rank_shareholder_yield": 42, "rank_total_yield": 42, "rank_roe": 67, "rank_roc": 50, "rank_roic": 65, "rank_gross_margin": 87, "rank_fcf_margin": 72, "rank_piotroski": 41, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 93, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 27, "rank_momentum_12m": 35, "rank_momentum_12m_ex1m": 30, "rank_relative_strength": 33, "value_composite": 32, "quality_composite": 87, "momentum_composite": 22, "growth_composite": 75, "yield_composite": 29, "svqf_composite": 89, "vc1_composite": 21, "vc2_composite": 22, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 34, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "small_cap_core_rank": 27, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:25.849177+00:00", "is_restated": false, "income_statement": { "revenue": 5421000000, "cost_of_revenue": 4370000000, "gross_profit": 1051000000, "ebit": 475000000, "ebitda": 633000000, "pretax_income": 292000000, "tax_provision": 71000000, "net_income": 221000000, "net_income_to_common": 221000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 772000000, "total_current_assets": 2725000000, "total_assets": 6139000000, "short_term_debt": 39000000, "long_term_debt": 2578000000, "total_debt": 2617000000, "total_liabilities": 4044000000, "total_equity": 2095000000, "shares_outstanding": 66300000, "goodwill_and_intangibles": 2118000000 }, "cash_flow": { "operating_cash_flow": 440000000, "capital_expenditure": 118000000, "free_cash_flow": 558000000, "dividends_paid": 45000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338979, "ticker_id": 3917, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:25.849177+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "475000000", "ebitda": "633000000", "netIncome": "221000000", "grossProfit": "1051000000", "depreciation": "None", "totalRevenue": "5421000000", "costOfRevenue": "4370000000", "interestIncome": "165000000", "incomeBeforeTax": "292000000", "interestExpense": "177000000", "operatingIncome": "475000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "71000000", "reportedCurrency": "USD", "netInterestIncome": "-165000000", "nonInterestIncome": "None", "operatingExpenses": "576000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4370000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "158000000", "sellingGeneralAndAdministrative": "576000000", "netIncomeFromContinuingOperations": "221000000" }, "balance": { "goodwill": "1091000000", "inventory": "1109000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "6139000000", "longTermDebt": "2578000000", "shortTermDebt": "39000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1027000000", "reportedCurrency": "USD", "retainedEarnings": "2139000000", "totalLiabilities": "4044000000", "otherCurrentAssets": "114000000", "totalCurrentAssets": "2725000000", "currentLongTermDebt": "6000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "730000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3414000000", "currentAccountsPayable": "683000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "760000000", "shortLongTermDebtTotal": "2809000000", "totalShareholderEquity": "2095000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "444000000", "totalCurrentLiabilities": "1187000000", "otherNonCurrentLiabilities": "279000000", "totalNonCurrentLiabilities": "2857000000", "cashAndShortTermInvestments": "772000000", "commonStockSharesOutstanding": "66300000", "intangibleAssetsExcludingGoodwill": "1027000000", "cashAndCashEquivalentsAtCarryingValue": "772000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "221000000", "profitLoss": "None", "dividendPayout": "45000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "39000000", "operatingCashflow": "440000000", "capitalExpenditures": "118000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-123000000", "cashflowFromInvestment": "32000000", "stockBasedCompensation": "32000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "158000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5421000000, "cost_of_revenue": 4370000000, "gross_profit": 1051000000, "research_and_development": null, "selling_general_admin": 576000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 475000000, "depreciation_amortisation": 158000000, "ebitda": 633000000, "interest_expense": 177000000, "interest_income": null, "other_non_operating": null, "pretax_income": 292000000, "tax_provision": 71000000, "effective_tax_rate": null, "net_income": 221000000, "net_income_continuing_ops": 221000000, "net_income_to_common": 221000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 772000000, "short_term_investments": null, "net_receivables": 730000000, "inventory": 1109000000, "other_current_assets": null, "total_current_assets": 2725000000, "net_ppe": null, "goodwill": 1091000000, "intangible_assets": 1027000000, "goodwill_and_intangibles": 2118000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3414000000, "total_assets": 6139000000, "short_term_debt": 39000000, "accounts_payable": 683000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1187000000, "long_term_debt": 2578000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2857000000, "total_liabilities": 4044000000, "total_debt": 2617000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2139000000, "total_equity": 2095000000, "shares_outstanding": 66300000, "operating_cash_flow": 440000000, "stock_based_compensation": 32000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 118000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 32000000, "dividends_paid": 45000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -123000000, "free_cash_flow": 558000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "475000000", "ebitda": "633000000", "netIncome": "221000000", "grossProfit": "1051000000", "depreciation": "None", "totalRevenue": "5421000000", "costOfRevenue": "4370000000", "interestIncome": "165000000", "incomeBeforeTax": "292000000", "interestExpense": "177000000", "operatingIncome": "475000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "71000000", "reportedCurrency": "USD", "netInterestIncome": "-165000000", "nonInterestIncome": "None", "operatingExpenses": "576000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4370000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "158000000", "sellingGeneralAndAdministrative": "576000000", "netIncomeFromContinuingOperations": "221000000" }, "balance": { "goodwill": "1091000000", "inventory": "1109000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "6139000000", "longTermDebt": "2578000000", "shortTermDebt": "39000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1027000000", "reportedCurrency": "USD", "retainedEarnings": "2139000000", "totalLiabilities": "4044000000", "otherCurrentAssets": "114000000", "totalCurrentAssets": "2725000000", "currentLongTermDebt": "6000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "730000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3414000000", "currentAccountsPayable": "683000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "760000000", "shortLongTermDebtTotal": "2809000000", "totalShareholderEquity": "2095000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "444000000", "totalCurrentLiabilities": "1187000000", "otherNonCurrentLiabilities": "279000000", "totalNonCurrentLiabilities": "2857000000", "cashAndShortTermInvestments": "772000000", "commonStockSharesOutstanding": "66300000", "intangibleAssetsExcludingGoodwill": "1027000000", "cashAndCashEquivalentsAtCarryingValue": "772000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "221000000", "profitLoss": "None", "dividendPayout": "45000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "39000000", "operatingCashflow": "440000000", "capitalExpenditures": "118000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-123000000", "cashflowFromInvestment": "32000000", "stockBasedCompensation": "32000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "158000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:25.849177+00:00", "is_restated": false, "income_statement": { "revenue": 5127000000, "cost_of_revenue": 4059000000, "gross_profit": 1068000000, "ebit": 497000000, "ebitda": 579000000, "pretax_income": 408000000, "tax_provision": 73000000, "net_income": 335000000, "net_income_to_common": 335000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 388000000, "total_current_assets": 2320000000, "total_assets": 5730000000, "short_term_debt": 35000000, "long_term_debt": 2580000000, "total_debt": 2615000000, "total_liabilities": 3898000000, "total_equity": 1832000000, "shares_outstanding": 67600000, "goodwill_and_intangibles": 2200000000 }, "cash_flow": { "operating_cash_flow": 326000000, "capital_expenditure": 137000000, "free_cash_flow": 463000000, "dividends_paid": 46000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338984, "ticker_id": 3917, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:25.849177+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "497000000", "ebitda": "579000000", "netIncome": "335000000", "grossProfit": "1068000000", "depreciation": "None", "totalRevenue": "5127000000", "costOfRevenue": "4059000000", "interestIncome": "13000000", "incomeBeforeTax": "408000000", "interestExpense": "89000000", "operatingIncome": "526000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "73000000", "reportedCurrency": "USD", "netInterestIncome": "-76000000", "nonInterestIncome": "None", "operatingExpenses": "542000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4059000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82000000", "sellingGeneralAndAdministrative": "542000000", "netIncomeFromContinuingOperations": "335000000" }, "balance": { "goodwill": "1093000000", "inventory": "1147000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5730000000", "longTermDebt": "2580000000", "shortTermDebt": "35000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1107000000", "reportedCurrency": "USD", "retainedEarnings": "1964000000", "totalLiabilities": "3898000000", "otherCurrentAssets": "142000000", "totalCurrentAssets": "2320000000", "currentLongTermDebt": "4000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "643000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3410000000", "currentAccountsPayable": "580000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "714000000", "shortLongTermDebtTotal": "2718000000", "totalShareholderEquity": "1832000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "458000000", "totalCurrentLiabilities": "1073000000", "otherNonCurrentLiabilities": "245000000", "totalNonCurrentLiabilities": "2825000000", "cashAndShortTermInvestments": "388000000", "commonStockSharesOutstanding": "67600000", "intangibleAssetsExcludingGoodwill": "1107000000", "cashAndCashEquivalentsAtCarryingValue": "388000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "335000000", "profitLoss": "None", "dividendPayout": "46000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "77000000", "operatingCashflow": "326000000", "capitalExpenditures": "137000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1837000000", "cashflowFromInvestment": "-2127000000", "stockBasedCompensation": "30000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5127000000, "cost_of_revenue": 4059000000, "gross_profit": 1068000000, "research_and_development": 25000000, "selling_general_admin": 542000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 497000000, "depreciation_amortisation": 82000000, "ebitda": 579000000, "interest_expense": 89000000, "interest_income": null, "other_non_operating": null, "pretax_income": 408000000, "tax_provision": 73000000, "effective_tax_rate": null, "net_income": 335000000, "net_income_continuing_ops": 335000000, "net_income_to_common": 335000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 388000000, "short_term_investments": null, "net_receivables": 643000000, "inventory": 1147000000, "other_current_assets": null, "total_current_assets": 2320000000, "net_ppe": null, "goodwill": 1093000000, "intangible_assets": 1107000000, "goodwill_and_intangibles": 2200000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3410000000, "total_assets": 5730000000, "short_term_debt": 35000000, "accounts_payable": 580000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1073000000, "long_term_debt": 2580000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2825000000, "total_liabilities": 3898000000, "total_debt": 2615000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1964000000, "total_equity": 1832000000, "shares_outstanding": 67600000, "operating_cash_flow": 326000000, "stock_based_compensation": 30000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 137000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2127000000, "dividends_paid": 46000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1837000000, "free_cash_flow": 463000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "497000000", "ebitda": "579000000", "netIncome": "335000000", "grossProfit": "1068000000", "depreciation": "None", "totalRevenue": "5127000000", "costOfRevenue": "4059000000", "interestIncome": "13000000", "incomeBeforeTax": "408000000", "interestExpense": "89000000", "operatingIncome": "526000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "73000000", "reportedCurrency": "USD", "netInterestIncome": "-76000000", "nonInterestIncome": "None", "operatingExpenses": "542000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4059000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82000000", "sellingGeneralAndAdministrative": "542000000", "netIncomeFromContinuingOperations": "335000000" }, "balance": { "goodwill": "1093000000", "inventory": "1147000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5730000000", "longTermDebt": "2580000000", "shortTermDebt": "35000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1107000000", "reportedCurrency": "USD", "retainedEarnings": "1964000000", "totalLiabilities": "3898000000", "otherCurrentAssets": "142000000", "totalCurrentAssets": "2320000000", "currentLongTermDebt": "4000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "643000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3410000000", "currentAccountsPayable": "580000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "714000000", "shortLongTermDebtTotal": "2718000000", "totalShareholderEquity": "1832000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "458000000", "totalCurrentLiabilities": "1073000000", "otherNonCurrentLiabilities": "245000000", "totalNonCurrentLiabilities": "2825000000", "cashAndShortTermInvestments": "388000000", "commonStockSharesOutstanding": "67600000", "intangibleAssetsExcludingGoodwill": "1107000000", "cashAndCashEquivalentsAtCarryingValue": "388000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "335000000", "profitLoss": "None", "dividendPayout": "46000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "77000000", "operatingCashflow": "326000000", "capitalExpenditures": "137000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1837000000", "cashflowFromInvestment": "-2127000000", "stockBasedCompensation": "30000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:25.849177+00:00", "is_restated": false, "income_statement": { "revenue": 5151500000, "cost_of_revenue": 3974900000, "gross_profit": 1176600000, "ebit": 636500000, "ebitda": 636500000, "pretax_income": 579700000, "tax_provision": -63000000, "net_income": 518000000, "net_income_to_common": 518000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 371000000, "total_current_assets": 2245000000, "total_assets": 3615000000, "short_term_debt": 31000000, "long_term_debt": 620400000, "total_debt": 651400000, "total_liabilities": 1943000000, "total_equity": 1672000000, "shares_outstanding": 68300000, "goodwill_and_intangibles": 311000000 }, "cash_flow": { "operating_cash_flow": 459300000, "capital_expenditure": 127200000, "free_cash_flow": 586500000, "dividends_paid": 43200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338989, "ticker_id": 3917, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:25.849177+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "636500000", "ebitda": "636500000", "netIncome": "518000000", "grossProfit": "1176600000", "depreciation": "None", "totalRevenue": "5151500000", "costOfRevenue": "3974900000", "interestIncome": "5900000", "incomeBeforeTax": "579700000", "interestExpense": "63300000", "operatingIncome": "636500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-63000000", "reportedCurrency": "USD", "netInterestIncome": "-54700000", "nonInterestIncome": "None", "operatingExpenses": "540100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "66700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3974900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56400000", "sellingGeneralAndAdministrative": "507900000", "netIncomeFromContinuingOperations": "480800000" }, "balance": { "goodwill": "295000000", "inventory": "1186000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "3615000000", "longTermDebt": "620400000", "shortTermDebt": "31000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "16000000", "reportedCurrency": "USD", "retainedEarnings": "1675000000", "totalLiabilities": "1943000000", "otherCurrentAssets": "140000000", "totalCurrentAssets": "2245000000", "currentLongTermDebt": "2800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "548000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1370000000", "currentAccountsPayable": "703000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "569800000", "shortLongTermDebtTotal": "743000000", "totalShareholderEquity": "1672000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "385000000", "totalCurrentLiabilities": "1119000000", "otherNonCurrentLiabilities": "203600000", "totalNonCurrentLiabilities": "824000000", "cashAndShortTermInvestments": "371000000", "commonStockSharesOutstanding": "68300000", "intangibleAssetsExcludingGoodwill": "16000000", "cashAndCashEquivalentsAtCarryingValue": "371000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "518000000", "profitLoss": "None", "dividendPayout": "43200000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-200000000", "operatingCashflow": "459300000", "capitalExpenditures": "127200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-287800000", "cashflowFromInvestment": "-114400000", "stockBasedCompensation": "43600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5151500000, "cost_of_revenue": 3974900000, "gross_profit": 1176600000, "research_and_development": 66700000, "selling_general_admin": 507900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 636500000, "depreciation_amortisation": 56400000, "ebitda": 636500000, "interest_expense": 63300000, "interest_income": null, "other_non_operating": null, "pretax_income": 579700000, "tax_provision": -63000000, "effective_tax_rate": null, "net_income": 518000000, "net_income_continuing_ops": 480800000, "net_income_to_common": 518000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 371000000, "short_term_investments": null, "net_receivables": 548000000, "inventory": 1186000000, "other_current_assets": null, "total_current_assets": 2245000000, "net_ppe": null, "goodwill": 295000000, "intangible_assets": 16000000, "goodwill_and_intangibles": 311000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1370000000, "total_assets": 3615000000, "short_term_debt": 31000000, "accounts_payable": 703000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1119000000, "long_term_debt": 620400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 824000000, "total_liabilities": 1943000000, "total_debt": 651400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1675000000, "total_equity": 1672000000, "shares_outstanding": 68300000, "operating_cash_flow": 459300000, "stock_based_compensation": 43600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 127200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -114400000, "dividends_paid": 43200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -287800000, "free_cash_flow": 586500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "636500000", "ebitda": "636500000", "netIncome": "518000000", "grossProfit": "1176600000", "depreciation": "None", "totalRevenue": "5151500000", "costOfRevenue": "3974900000", "interestIncome": "5900000", "incomeBeforeTax": "579700000", "interestExpense": "63300000", "operatingIncome": "636500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-63000000", "reportedCurrency": "USD", "netInterestIncome": "-54700000", "nonInterestIncome": "None", "operatingExpenses": "540100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "66700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3974900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56400000", "sellingGeneralAndAdministrative": "507900000", "netIncomeFromContinuingOperations": "480800000" }, "balance": { "goodwill": "295000000", "inventory": "1186000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "3615000000", "longTermDebt": "620400000", "shortTermDebt": "31000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "16000000", "reportedCurrency": "USD", "retainedEarnings": "1675000000", "totalLiabilities": "1943000000", "otherCurrentAssets": "140000000", "totalCurrentAssets": "2245000000", "currentLongTermDebt": "2800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "548000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1370000000", "currentAccountsPayable": "703000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "569800000", "shortLongTermDebtTotal": "743000000", "totalShareholderEquity": "1672000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "385000000", "totalCurrentLiabilities": "1119000000", "otherNonCurrentLiabilities": "203600000", "totalNonCurrentLiabilities": "824000000", "cashAndShortTermInvestments": "371000000", "commonStockSharesOutstanding": "68300000", "intangibleAssetsExcludingGoodwill": "16000000", "cashAndCashEquivalentsAtCarryingValue": "371000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "518000000", "profitLoss": "None", "dividendPayout": "43200000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-200000000", "operatingCashflow": "459300000", "capitalExpenditures": "127200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-287800000", "cashflowFromInvestment": "-114400000", "stockBasedCompensation": "43600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:25.849177+00:00", "is_restated": false, "income_statement": { "revenue": 4418000000, "cost_of_revenue": 3547000000, "gross_profit": 871000000, "ebit": 416000000, "ebitda": 463000000, "pretax_income": 367000000, "tax_provision": 67000000, "net_income": 300000000, "net_income_to_common": 300000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 304100000, "total_current_assets": 1962000000, "total_assets": 3118100000, "short_term_debt": 28200000, "long_term_debt": 773600000, "total_debt": 801800000, "total_liabilities": 1936900000, "total_equity": 1181200000, "shares_outstanding": 69400000, "goodwill_and_intangibles": 301800000 }, "cash_flow": { "operating_cash_flow": 261200000, "capital_expenditure": 109600000, "free_cash_flow": 370800000, "dividends_paid": 35600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338994, "ticker_id": 3917, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:25.849177+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "416000000", "ebitda": "463000000", "netIncome": "300000000", "grossProfit": "871000000", "depreciation": "None", "totalRevenue": "4418000000", "costOfRevenue": "3547000000", "interestIncome": "46300000", "incomeBeforeTax": "367000000", "interestExpense": "49100000", "operatingIncome": "420000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "67000000", "reportedCurrency": "USD", "netInterestIncome": "-46300000", "nonInterestIncome": "None", "operatingExpenses": "451000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22000000", "otherNonOperatingIncome": "-4300000", "costofGoodsAndServicesSold": "3547000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47000000", "sellingGeneralAndAdministrative": "451200000", "netIncomeFromContinuingOperations": "300200000" }, "balance": { "goodwill": "284400000", "inventory": "988400000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "3118100000", "longTermDebt": "773600000", "shortTermDebt": "28200000", "treasuryStock": "-560300000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "17400000", "reportedCurrency": "USD", "retainedEarnings": "1200600000", "totalLiabilities": "1936900000", "otherCurrentAssets": "122000000", "totalCurrentAssets": "1962000000", "currentLongTermDebt": "1900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "547500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1156100000", "currentAccountsPayable": "624600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "465600000", "shortLongTermDebtTotal": "864600000", "totalShareholderEquity": "1181200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "345800000", "totalCurrentLiabilities": "998600000", "otherNonCurrentLiabilities": "164700000", "totalNonCurrentLiabilities": "938300000", "cashAndShortTermInvestments": "304100000", "commonStockSharesOutstanding": "69400000", "intangibleAssetsExcludingGoodwill": "17400000", "cashAndCashEquivalentsAtCarryingValue": "304100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "300000000", "profitLoss": "None", "dividendPayout": "35600000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-206100000", "operatingCashflow": "261200000", "capitalExpenditures": "109600000", "changeInReceivables": "-54700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54900000", "cashflowFromInvestment": "-154100000", "stockBasedCompensation": "30300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "52200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-101300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4418000000, "cost_of_revenue": 3547000000, "gross_profit": 871000000, "research_and_development": 22000000, "selling_general_admin": 451200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 416000000, "depreciation_amortisation": 47000000, "ebitda": 463000000, "interest_expense": 49100000, "interest_income": null, "other_non_operating": null, "pretax_income": 367000000, "tax_provision": 67000000, "effective_tax_rate": null, "net_income": 300000000, "net_income_continuing_ops": 300200000, "net_income_to_common": 300000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 304100000, "short_term_investments": null, "net_receivables": 547500000, "inventory": 988400000, "other_current_assets": null, "total_current_assets": 1962000000, "net_ppe": null, "goodwill": 284400000, "intangible_assets": 17400000, "goodwill_and_intangibles": 301800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1156100000, "total_assets": 3118100000, "short_term_debt": 28200000, "accounts_payable": 624600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 998600000, "long_term_debt": 773600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 938300000, "total_liabilities": 1936900000, "total_debt": 801800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1200600000, "total_equity": 1181200000, "shares_outstanding": 69400000, "operating_cash_flow": 261200000, "stock_based_compensation": 30300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 109600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -154100000, "dividends_paid": 35600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -54900000, "free_cash_flow": 370800000, "net_change_in_cash": 52200000 }, "raw_data": { "income": { "ebit": "416000000", "ebitda": "463000000", "netIncome": "300000000", "grossProfit": "871000000", "depreciation": "None", "totalRevenue": "4418000000", "costOfRevenue": "3547000000", "interestIncome": "46300000", "incomeBeforeTax": "367000000", "interestExpense": "49100000", "operatingIncome": "420000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "67000000", "reportedCurrency": "USD", "netInterestIncome": "-46300000", "nonInterestIncome": "None", "operatingExpenses": "451000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22000000", "otherNonOperatingIncome": "-4300000", "costofGoodsAndServicesSold": "3547000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47000000", "sellingGeneralAndAdministrative": "451200000", "netIncomeFromContinuingOperations": "300200000" }, "balance": { "goodwill": "284400000", "inventory": "988400000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "3118100000", "longTermDebt": "773600000", "shortTermDebt": "28200000", "treasuryStock": "-560300000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "17400000", "reportedCurrency": "USD", "retainedEarnings": "1200600000", "totalLiabilities": "1936900000", "otherCurrentAssets": "122000000", "totalCurrentAssets": "1962000000", "currentLongTermDebt": "1900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "547500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1156100000", "currentAccountsPayable": "624600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "465600000", "shortLongTermDebtTotal": "864600000", "totalShareholderEquity": "1181200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "345800000", "totalCurrentLiabilities": "998600000", "otherNonCurrentLiabilities": "164700000", "totalNonCurrentLiabilities": "938300000", "cashAndShortTermInvestments": "304100000", "commonStockSharesOutstanding": "69400000", "intangibleAssetsExcludingGoodwill": "17400000", "cashAndCashEquivalentsAtCarryingValue": "304100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "300000000", "profitLoss": "None", "dividendPayout": "35600000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-206100000", "operatingCashflow": "261200000", "capitalExpenditures": "109600000", "changeInReceivables": "-54700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54900000", "cashflowFromInvestment": "-154100000", "stockBasedCompensation": "30300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "52200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-101300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:25.849177+00:00", "is_restated": false, "income_statement": { "revenue": 3886800000, "cost_of_revenue": 3129400000, "gross_profit": 757400000, "ebit": 315300000, "ebitda": 365500000, "pretax_income": 263800000, "tax_provision": 46300000, "net_income": 220900000, "net_income_to_common": 220900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266899999, "total_current_assets": 1767800000, "total_assets": 2863500000, "short_term_debt": 25800000, "long_term_debt": 668500000, "total_debt": 694300000, "total_liabilities": 1753900000, "total_equity": 1109600000, "shares_outstanding": 70900000, "goodwill_and_intangibles": 293500000 }, "cash_flow": { "operating_cash_flow": 293400000, "capital_expenditure": 59700000, "free_cash_flow": 353100000, "dividends_paid": 33500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338999, "ticker_id": 3917, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:25.849177+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "315300000", "ebitda": "365500000", "netIncome": "220900000", "grossProfit": "757400000", "depreciation": "None", "totalRevenue": "3886800000", "costOfRevenue": "3129400000", "interestIncome": "3700000", "incomeBeforeTax": "263800000", "interestExpense": "51500000", "operatingIncome": "328000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "46300000", "reportedCurrency": "USD", "netInterestIncome": "-47800000", "nonInterestIncome": "None", "operatingExpenses": "429400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "52200000", "otherNonOperatingIncome": "-12700000", "costofGoodsAndServicesSold": "3129400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50200000", "sellingGeneralAndAdministrative": "429400000", "netIncomeFromContinuingOperations": "217500000" }, "balance": { "goodwill": "280100000", "inventory": "813500000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2863500000", "longTermDebt": "668500000", "shortTermDebt": "25800000", "treasuryStock": "-459700000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "13400000", "reportedCurrency": "USD", "retainedEarnings": "936900000", "totalLiabilities": "1753900000", "otherCurrentAssets": "179700000", "totalCurrentAssets": "1767800000", "currentLongTermDebt": "5600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "507700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1095700000", "currentAccountsPayable": "537700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "429600000", "shortLongTermDebtTotal": "767400000", "totalShareholderEquity": "1109600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "346400000", "totalCurrentLiabilities": "909900000", "otherNonCurrentLiabilities": "175500000", "totalNonCurrentLiabilities": "844000000", "cashAndShortTermInvestments": "266899999", "commonStockSharesOutstanding": "70900000", "intangibleAssetsExcludingGoodwill": "13400000", "cashAndCashEquivalentsAtCarryingValue": "266899999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "220900000", "profitLoss": "None", "dividendPayout": "33500000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-229500000", "operatingCashflow": "293400000", "capitalExpenditures": "59700000", "changeInReceivables": "-139000000", "changeInExchangeRate": "-14300000", "cashflowFromFinancing": "-580100000", "cashflowFromInvestment": "-102200000", "stockBasedCompensation": "33100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-403200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3886800000, "cost_of_revenue": 3129400000, "gross_profit": 757400000, "research_and_development": 52200000, "selling_general_admin": 429400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 315300000, "depreciation_amortisation": 50200000, "ebitda": 365500000, "interest_expense": 51500000, "interest_income": null, "other_non_operating": null, "pretax_income": 263800000, "tax_provision": 46300000, "effective_tax_rate": null, "net_income": 220900000, "net_income_continuing_ops": 217500000, "net_income_to_common": 220900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 266899999, "short_term_investments": null, "net_receivables": 507700000, "inventory": 813500000, "other_current_assets": null, "total_current_assets": 1767800000, "net_ppe": null, "goodwill": 280100000, "intangible_assets": 13400000, "goodwill_and_intangibles": 293500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1095700000, "total_assets": 2863500000, "short_term_debt": 25800000, "accounts_payable": 537700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 909900000, "long_term_debt": 668500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 844000000, "total_liabilities": 1753900000, "total_debt": 694300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 936900000, "total_equity": 1109600000, "shares_outstanding": 70900000, "operating_cash_flow": 293400000, "stock_based_compensation": 33100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -102200000, "dividends_paid": 33500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -580100000, "free_cash_flow": 353100000, "net_change_in_cash": -403200000 }, "raw_data": { "income": { "ebit": "315300000", "ebitda": "365500000", "netIncome": "220900000", "grossProfit": "757400000", "depreciation": "None", "totalRevenue": "3886800000", "costOfRevenue": "3129400000", "interestIncome": "3700000", "incomeBeforeTax": "263800000", "interestExpense": "51500000", "operatingIncome": "328000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "46300000", "reportedCurrency": "USD", "netInterestIncome": "-47800000", "nonInterestIncome": "None", "operatingExpenses": "429400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "52200000", "otherNonOperatingIncome": "-12700000", "costofGoodsAndServicesSold": "3129400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50200000", "sellingGeneralAndAdministrative": "429400000", "netIncomeFromContinuingOperations": "217500000" }, "balance": { "goodwill": "280100000", "inventory": "813500000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2863500000", "longTermDebt": "668500000", "shortTermDebt": "25800000", "treasuryStock": "-459700000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "13400000", "reportedCurrency": "USD", "retainedEarnings": "936900000", "totalLiabilities": "1753900000", "otherCurrentAssets": "179700000", "totalCurrentAssets": "1767800000", "currentLongTermDebt": "5600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "507700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1095700000", "currentAccountsPayable": "537700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "429600000", "shortLongTermDebtTotal": "767400000", "totalShareholderEquity": "1109600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "346400000", "totalCurrentLiabilities": "909900000", "otherNonCurrentLiabilities": "175500000", "totalNonCurrentLiabilities": "844000000", "cashAndShortTermInvestments": "266899999", "commonStockSharesOutstanding": "70900000", "intangibleAssetsExcludingGoodwill": "13400000", "cashAndCashEquivalentsAtCarryingValue": "266899999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "220900000", "profitLoss": "None", "dividendPayout": "33500000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-229500000", "operatingCashflow": "293400000", "capitalExpenditures": "59700000", "changeInReceivables": "-139000000", "changeInExchangeRate": "-14300000", "cashflowFromFinancing": "-580100000", "cashflowFromInvestment": "-102200000", "stockBasedCompensation": "33100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-403200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:25.849177+00:00", "is_restated": false, "income_statement": { "revenue": 3076400000, "cost_of_revenue": 2537100000, "gross_profit": 539300000, "ebit": 76900000, "ebitda": 126600000, "pretax_income": 11000000, "tax_provision": 2000000, "net_income": -10600000, "net_income_to_common": -10600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 665000000, "total_current_assets": 1878600000, "total_assets": 3031800000, "short_term_debt": 32400000, "long_term_debt": 1166200000, "total_debt": 1198600000, "total_liabilities": 2110300000, "total_equity": 921500000, "shares_outstanding": 70100000, "goodwill_and_intangibles": 283700000 }, "cash_flow": { "operating_cash_flow": 225400000, "capital_expenditure": 64500000, "free_cash_flow": 289900000, "dividends_paid": 8400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 339004, "ticker_id": 3917, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:25.849177+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "76900000", "ebitda": "126600000", "netIncome": "-10600000", "grossProfit": "539300000", "depreciation": "None", "totalRevenue": "3076400000", "costOfRevenue": "2537100000", "interestIncome": "3600000", "incomeBeforeTax": "11000000", "interestExpense": "65900000", "operatingIncome": "68400000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "2000000", "reportedCurrency": "USD", "netInterestIncome": "-62300000", "nonInterestIncome": "None", "operatingExpenses": "470900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "58900000", "otherNonOperatingIncome": "8500000", "costofGoodsAndServicesSold": "2537100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49700000", "sellingGeneralAndAdministrative": "470000000", "netIncomeFromContinuingOperations": "9000000" }, "balance": { "goodwill": "275400000", "inventory": "610400000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "3031800000", "longTermDebt": "1166200000", "shortTermDebt": "32400000", "treasuryStock": "-459200000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "8300000", "reportedCurrency": "USD", "retainedEarnings": "750300000", "totalLiabilities": "2110300000", "otherCurrentAssets": "126800000", "totalCurrentAssets": "1878600000", "currentLongTermDebt": "7600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "476400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1153200000", "currentAccountsPayable": "369900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "406600000", "shortLongTermDebtTotal": "1281500000", "totalShareholderEquity": "921500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "321000000", "totalCurrentLiabilities": "723300000", "otherNonCurrentLiabilities": "220800000", "totalNonCurrentLiabilities": "1387000000", "cashAndShortTermInvestments": "665000000", "commonStockSharesOutstanding": "70100000", "intangibleAssetsExcludingGoodwill": "8300000", "cashAndCashEquivalentsAtCarryingValue": "665000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10600000", "profitLoss": "None", "dividendPayout": "8400000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "261600000", "operatingCashflow": "225400000", "capitalExpenditures": "64500000", "changeInReceivables": "-16100000", "changeInExchangeRate": "25900000", "cashflowFromFinancing": "-82800000", "cashflowFromInvestment": "-38500000", "stockBasedCompensation": "23800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-320800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3076400000, "cost_of_revenue": 2537100000, "gross_profit": 539300000, "research_and_development": 58900000, "selling_general_admin": 470000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 76900000, "depreciation_amortisation": 49700000, "ebitda": 126600000, "interest_expense": 65900000, "interest_income": null, "other_non_operating": null, "pretax_income": 11000000, "tax_provision": 2000000, "effective_tax_rate": null, "net_income": -10600000, "net_income_continuing_ops": 9000000, "net_income_to_common": -10600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 665000000, "short_term_investments": null, "net_receivables": 476400000, "inventory": 610400000, "other_current_assets": null, "total_current_assets": 1878600000, "net_ppe": null, "goodwill": 275400000, "intangible_assets": 8300000, "goodwill_and_intangibles": 283700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1153200000, "total_assets": 3031800000, "short_term_debt": 32400000, "accounts_payable": 369900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 723300000, "long_term_debt": 1166200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1387000000, "total_liabilities": 2110300000, "total_debt": 1198600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 750300000, "total_equity": 921500000, "shares_outstanding": 70100000, "operating_cash_flow": 225400000, "stock_based_compensation": 23800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38500000, "dividends_paid": 8400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -82800000, "free_cash_flow": 289900000, "net_change_in_cash": -320800000 }, "raw_data": { "income": { "ebit": "76900000", "ebitda": "126600000", "netIncome": "-10600000", "grossProfit": "539300000", "depreciation": "None", "totalRevenue": "3076400000", "costOfRevenue": "2537100000", "interestIncome": "3600000", "incomeBeforeTax": "11000000", "interestExpense": "65900000", "operatingIncome": "68400000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "2000000", "reportedCurrency": "USD", "netInterestIncome": "-62300000", "nonInterestIncome": "None", "operatingExpenses": "470900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "58900000", "otherNonOperatingIncome": "8500000", "costofGoodsAndServicesSold": "2537100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49700000", "sellingGeneralAndAdministrative": "470000000", "netIncomeFromContinuingOperations": "9000000" }, "balance": { "goodwill": "275400000", "inventory": "610400000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "3031800000", "longTermDebt": "1166200000", "shortTermDebt": "32400000", "treasuryStock": "-459200000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "8300000", "reportedCurrency": "USD", "retainedEarnings": "750300000", "totalLiabilities": "2110300000", "otherCurrentAssets": "126800000", "totalCurrentAssets": "1878600000", "currentLongTermDebt": "7600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "476400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1153200000", "currentAccountsPayable": "369900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "406600000", "shortLongTermDebtTotal": "1281500000", "totalShareholderEquity": "921500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "321000000", "totalCurrentLiabilities": "723300000", "otherNonCurrentLiabilities": "220800000", "totalNonCurrentLiabilities": "1387000000", "cashAndShortTermInvestments": "665000000", "commonStockSharesOutstanding": "70100000", "intangibleAssetsExcludingGoodwill": "8300000", "cashAndCashEquivalentsAtCarryingValue": "665000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10600000", "profitLoss": "None", "dividendPayout": "8400000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "261600000", "operatingCashflow": "225400000", "capitalExpenditures": "64500000", "changeInReceivables": "-16100000", "changeInExchangeRate": "25900000", "cashflowFromFinancing": "-82800000", "cashflowFromInvestment": "-38500000", "stockBasedCompensation": "23800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-320800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:25.849177+00:00", "is_restated": false, "income_statement": { "revenue": 4353100000, "cost_of_revenue": 3465300000, "gross_profit": 887800000, "ebit": 335400000, "ebitda": 385000000, "pretax_income": 247500000, "tax_provision": 37800000, "net_income": 54400000, "net_income_to_common": 54400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 535100000, "total_current_assets": 2019700000, "total_assets": 3195600000, "short_term_debt": 32799999, "long_term_debt": 1168800000, "total_debt": 1201599999, "total_liabilities": 2263300000, "total_equity": 932300000, "shares_outstanding": 71800000, "goodwill_and_intangibles": 279600000 }, "cash_flow": { "operating_cash_flow": 173400000, "capital_expenditure": 108900000, "free_cash_flow": 282300000, "dividends_paid": 31400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 339009, "ticker_id": 3917, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:25.849177+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "335400000", "ebitda": "385000000", "netIncome": "54400000", "grossProfit": "887800000", "depreciation": "None", "totalRevenue": "4353100000", "costOfRevenue": "3465300000", "interestIncome": "6500000", "incomeBeforeTax": "247500000", "interestExpense": "87900000", "operatingIncome": "335000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "37800000", "reportedCurrency": "USD", "netInterestIncome": "-81400000", "nonInterestIncome": "None", "operatingExpenses": "552800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "72400000", "otherNonOperatingIncome": "400000", "costofGoodsAndServicesSold": "3465300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49600000", "sellingGeneralAndAdministrative": "552800000", "netIncomeFromContinuingOperations": "209700000" }, "balance": { "goodwill": "269900000", "inventory": "847700000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "3195600000", "longTermDebt": "1168800000", "shortTermDebt": "32799999", "treasuryStock": "-406800000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "9700000", "reportedCurrency": "USD", "retainedEarnings": "771400000", "totalLiabilities": "2263300000", "otherCurrentAssets": "158700000", "totalCurrentAssets": "2019700000", "currentLongTermDebt": "6900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "478200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1175899999", "currentAccountsPayable": "508100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "389400000", "shortLongTermDebtTotal": "1306300000", "totalShareholderEquity": "932300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "331500000", "totalCurrentLiabilities": "872400000", "otherNonCurrentLiabilities": "222100000", "totalNonCurrentLiabilities": "1390900000", "cashAndShortTermInvestments": "535100000", "commonStockSharesOutstanding": "71800000", "intangibleAssetsExcludingGoodwill": "9700000", "cashAndCashEquivalentsAtCarryingValue": "535100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54400000", "profitLoss": "None", "dividendPayout": "31400000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "20300000", "operatingCashflow": "173400000", "capitalExpenditures": "108900000", "changeInReceivables": "176100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103700000", "cashflowFromInvestment": "103800000", "stockBasedCompensation": "43100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "173500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4353100000, "cost_of_revenue": 3465300000, "gross_profit": 887800000, "research_and_development": 72400000, "selling_general_admin": 552800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 335400000, "depreciation_amortisation": 49600000, "ebitda": 385000000, "interest_expense": 87900000, "interest_income": null, "other_non_operating": null, "pretax_income": 247500000, "tax_provision": 37800000, "effective_tax_rate": null, "net_income": 54400000, "net_income_continuing_ops": 209700000, "net_income_to_common": 54400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 535100000, "short_term_investments": null, "net_receivables": 478200000, "inventory": 847700000, "other_current_assets": null, "total_current_assets": 2019700000, "net_ppe": null, "goodwill": 269900000, "intangible_assets": 9700000, "goodwill_and_intangibles": 279600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1175899999, "total_assets": 3195600000, "short_term_debt": 32799999, "accounts_payable": 508100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 872400000, "long_term_debt": 1168800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1390900000, "total_liabilities": 2263300000, "total_debt": 1201599999, "preferred_stock": null, "minority_interest": null, "retained_earnings": 771400000, "total_equity": 932300000, "shares_outstanding": 71800000, "operating_cash_flow": 173400000, "stock_based_compensation": 43100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 108900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 103800000, "dividends_paid": 31400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -103700000, "free_cash_flow": 282300000, "net_change_in_cash": 173500000 }, "raw_data": { "income": { "ebit": "335400000", "ebitda": "385000000", "netIncome": "54400000", "grossProfit": "887800000", "depreciation": "None", "totalRevenue": "4353100000", "costOfRevenue": "3465300000", "interestIncome": "6500000", "incomeBeforeTax": "247500000", "interestExpense": "87900000", "operatingIncome": "335000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "37800000", "reportedCurrency": "USD", "netInterestIncome": "-81400000", "nonInterestIncome": "None", "operatingExpenses": "552800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "72400000", "otherNonOperatingIncome": "400000", "costofGoodsAndServicesSold": "3465300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49600000", "sellingGeneralAndAdministrative": "552800000", "netIncomeFromContinuingOperations": "209700000" }, "balance": { "goodwill": "269900000", "inventory": "847700000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "3195600000", "longTermDebt": "1168800000", "shortTermDebt": "32799999", "treasuryStock": "-406800000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "9700000", "reportedCurrency": "USD", "retainedEarnings": "771400000", "totalLiabilities": "2263300000", "otherCurrentAssets": "158700000", "totalCurrentAssets": "2019700000", "currentLongTermDebt": "6900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "478200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1175899999", "currentAccountsPayable": "508100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "389400000", "shortLongTermDebtTotal": "1306300000", "totalShareholderEquity": "932300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "331500000", "totalCurrentLiabilities": "872400000", "otherNonCurrentLiabilities": "222100000", "totalNonCurrentLiabilities": "1390900000", "cashAndShortTermInvestments": "535100000", "commonStockSharesOutstanding": "71800000", "intangibleAssetsExcludingGoodwill": "9700000", "cashAndCashEquivalentsAtCarryingValue": "535100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54400000", "profitLoss": "None", "dividendPayout": "31400000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "20300000", "operatingCashflow": "173400000", "capitalExpenditures": "108900000", "changeInReceivables": "176100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103700000", "cashflowFromInvestment": "103800000", "stockBasedCompensation": "43100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "173500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:25.849177+00:00", "is_restated": false, "income_statement": { "revenue": 4517200000, "cost_of_revenue": 3555300000, "gross_profit": 961900000, "ebit": 359900000, "ebitda": 419600000, "pretax_income": 287100000, "tax_provision": 45400000, "net_income": 113700000, "net_income_to_common": 113700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 368000000, "total_current_assets": 2423000000, "total_assets": 3485900000, "short_term_debt": 4100000, "long_term_debt": 1214700000, "total_debt": 1218800000, "total_liabilities": 2624900000, "total_equity": 861000000, "shares_outstanding": 76900000, "goodwill_and_intangibles": 278400000 }, "cash_flow": { "operating_cash_flow": 94200000, "capital_expenditure": 103800000, "free_cash_flow": 198000000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 339014, "ticker_id": 3917, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:25.849177+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "359900000", "ebitda": "419600000", "netIncome": "113700000", "grossProfit": "961900000", "depreciation": "None", "totalRevenue": "4517200000", "costOfRevenue": "3555300000", "interestIncome": "8900000", "incomeBeforeTax": "287100000", "interestExpense": "73100000", "operatingIncome": "412500000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "45400000", "reportedCurrency": "USD", "netInterestIncome": "-64200000", "nonInterestIncome": "None", "operatingExpenses": "549400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "63200000", "otherNonOperatingIncome": "-71500000", "costofGoodsAndServicesSold": "3555300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59700000", "sellingGeneralAndAdministrative": "673500000", "netIncomeFromContinuingOperations": "111300000" }, "balance": { "goodwill": "265200000", "inventory": "1212000000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "3485900000", "longTermDebt": "1214700000", "shortTermDebt": "4100000", "treasuryStock": "-401800000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "13200000", "reportedCurrency": "USD", "retainedEarnings": "749000000", "totalLiabilities": "2624900000", "otherCurrentAssets": "557600000", "totalCurrentAssets": "2423000000", "currentLongTermDebt": "4700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "607000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1062900000", "currentAccountsPayable": "687200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "345600000", "shortLongTermDebtTotal": "1219400000", "totalShareholderEquity": "861000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "523400000", "totalCurrentLiabilities": "1214700000", "otherNonCurrentLiabilities": "195500000", "totalNonCurrentLiabilities": "1410200000", "cashAndShortTermInvestments": "368000000", "commonStockSharesOutstanding": "76900000", "intangibleAssetsExcludingGoodwill": "13200000", "cashAndCashEquivalentsAtCarryingValue": "368000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113700000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-284200000", "operatingCashflow": "94200000", "capitalExpenditures": "103800000", "changeInReceivables": "-107900000", "changeInExchangeRate": "-21400000", "cashflowFromFinancing": "-244900000", "cashflowFromInvestment": "-85900000", "stockBasedCompensation": "36700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-258000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-427500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4517200000, "cost_of_revenue": 3555300000, "gross_profit": 961900000, "research_and_development": 63200000, "selling_general_admin": 673500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 359900000, "depreciation_amortisation": 59700000, "ebitda": 419600000, "interest_expense": 73100000, "interest_income": null, "other_non_operating": null, "pretax_income": 287100000, "tax_provision": 45400000, "effective_tax_rate": null, "net_income": 113700000, "net_income_continuing_ops": 111300000, "net_income_to_common": 113700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 368000000, "short_term_investments": null, "net_receivables": 607000000, "inventory": 1212000000, "other_current_assets": null, "total_current_assets": 2423000000, "net_ppe": null, "goodwill": 265200000, "intangible_assets": 13200000, "goodwill_and_intangibles": 278400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1062900000, "total_assets": 3485900000, "short_term_debt": 4100000, "accounts_payable": 687200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1214700000, "long_term_debt": 1214700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1410200000, "total_liabilities": 2624900000, "total_debt": 1218800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 749000000, "total_equity": 861000000, "shares_outstanding": 76900000, "operating_cash_flow": 94200000, "stock_based_compensation": 36700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 103800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -85900000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -244900000, "free_cash_flow": 198000000, "net_change_in_cash": -258000000 }, "raw_data": { "income": { "ebit": "359900000", "ebitda": "419600000", "netIncome": "113700000", "grossProfit": "961900000", "depreciation": "None", "totalRevenue": "4517200000", "costOfRevenue": "3555300000", "interestIncome": "8900000", "incomeBeforeTax": "287100000", "interestExpense": "73100000", "operatingIncome": "412500000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "45400000", "reportedCurrency": "USD", "netInterestIncome": "-64200000", "nonInterestIncome": "None", "operatingExpenses": "549400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "63200000", "otherNonOperatingIncome": "-71500000", "costofGoodsAndServicesSold": "3555300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59700000", "sellingGeneralAndAdministrative": "673500000", "netIncomeFromContinuingOperations": "111300000" }, "balance": { "goodwill": "265200000", "inventory": "1212000000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "3485900000", "longTermDebt": "1214700000", "shortTermDebt": "4100000", "treasuryStock": "-401800000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "13200000", "reportedCurrency": "USD", "retainedEarnings": "749000000", "totalLiabilities": "2624900000", "otherCurrentAssets": "557600000", "totalCurrentAssets": "2423000000", "currentLongTermDebt": "4700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "607000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1062900000", "currentAccountsPayable": "687200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "345600000", "shortLongTermDebtTotal": "1219400000", "totalShareholderEquity": "861000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "523400000", "totalCurrentLiabilities": "1214700000", "otherNonCurrentLiabilities": "195500000", "totalNonCurrentLiabilities": "1410200000", "cashAndShortTermInvestments": "368000000", "commonStockSharesOutstanding": "76900000", "intangibleAssetsExcludingGoodwill": "13200000", "cashAndCashEquivalentsAtCarryingValue": "368000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113700000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-284200000", "operatingCashflow": "94200000", "capitalExpenditures": "103800000", "changeInReceivables": "-107900000", "changeInExchangeRate": "-21400000", "cashflowFromFinancing": "-244900000", "cashflowFromInvestment": "-85900000", "stockBasedCompensation": "36700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-258000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-427500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:25.849177+00:00", "is_restated": false, "income_statement": { "revenue": 1734000000, "cost_of_revenue": 1575000000, "gross_profit": 159000000, "ebit": -13000000, "ebitda": 64000000, "pretax_income": -126000000, "tax_provision": -33000000, "net_income": -93000000, "net_income_to_common": -93000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 392000000, "total_current_assets": 3171000000, "total_assets": 10188000000, "short_term_debt": 4000000, "long_term_debt": 2745000000, "total_debt": 2749000000, "total_liabilities": 5366000000, "total_equity": 4822000000, "shares_outstanding": 66300000, "goodwill_and_intangibles": 5525000000 }, "cash_flow": { "operating_cash_flow": -31000000, "capital_expenditure": 26000000, "free_cash_flow": -5000000, "dividends_paid": 19000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338977, "ticker_id": 3917, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:25.849177+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13000000", "ebitda": "64000000", "netIncome": "-93000000", "grossProfit": "159000000", "depreciation": "None", "totalRevenue": "1734000000", "costOfRevenue": "1575000000", "interestIncome": "4000000", "incomeBeforeTax": "-126000000", "interestExpense": "47000000", "operatingIncome": "-13000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-33000000", "reportedCurrency": "USD", "netInterestIncome": "-43000000", "nonInterestIncome": "None", "operatingExpenses": "172000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1575000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77000000", "sellingGeneralAndAdministrative": "241000000", "netIncomeFromContinuingOperations": "-93000000" }, "balance": { "goodwill": "2539000000", "inventory": "1656000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "10188000000", "longTermDebt": "2745000000", "shortTermDebt": "4000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2986000000", "reportedCurrency": "USD", "retainedEarnings": "2031000000", "totalLiabilities": "5366000000", "otherCurrentAssets": "153000000", "totalCurrentAssets": "3171000000", "currentLongTermDebt": "4000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "970000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7017000000", "currentAccountsPayable": "931000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2749000000", "totalShareholderEquity": "4822000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "574000000", "totalCurrentLiabilities": "1724000000", "otherNonCurrentLiabilities": "301000000", "totalNonCurrentLiabilities": "3642000000", "cashAndShortTermInvestments": "392000000", "commonStockSharesOutstanding": "66300000", "intangibleAssetsExcludingGoodwill": "2986000000", "cashAndCashEquivalentsAtCarryingValue": "392000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-93000000", "profitLoss": "None", "dividendPayout": "19000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-29000000", "operatingCashflow": "-31000000", "capitalExpenditures": "26000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "122000000", "cashflowFromInvestment": "-467000000", "stockBasedCompensation": "36000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1734000000, "cost_of_revenue": 1575000000, "gross_profit": 159000000, "research_and_development": null, "selling_general_admin": 241000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13000000, "depreciation_amortisation": 77000000, "ebitda": 64000000, "interest_expense": 47000000, "interest_income": null, "other_non_operating": null, "pretax_income": -126000000, "tax_provision": -33000000, "effective_tax_rate": null, "net_income": -93000000, "net_income_continuing_ops": -93000000, "net_income_to_common": -93000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 392000000, "short_term_investments": null, "net_receivables": 970000000, "inventory": 1656000000, "other_current_assets": null, "total_current_assets": 3171000000, "net_ppe": null, "goodwill": 2539000000, "intangible_assets": 2986000000, "goodwill_and_intangibles": 5525000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7017000000, "total_assets": 10188000000, "short_term_debt": 4000000, "accounts_payable": 931000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1724000000, "long_term_debt": 2745000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3642000000, "total_liabilities": 5366000000, "total_debt": 2749000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2031000000, "total_equity": 4822000000, "shares_outstanding": 66300000, "operating_cash_flow": -31000000, "stock_based_compensation": 36000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -467000000, "dividends_paid": 19000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 122000000, "free_cash_flow": -5000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13000000", "ebitda": "64000000", "netIncome": "-93000000", "grossProfit": "159000000", "depreciation": "None", "totalRevenue": "1734000000", "costOfRevenue": "1575000000", "interestIncome": "4000000", "incomeBeforeTax": "-126000000", "interestExpense": "47000000", "operatingIncome": "-13000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-33000000", "reportedCurrency": "USD", "netInterestIncome": "-43000000", "nonInterestIncome": "None", "operatingExpenses": "172000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1575000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77000000", "sellingGeneralAndAdministrative": "241000000", "netIncomeFromContinuingOperations": "-93000000" }, "balance": { "goodwill": "2539000000", "inventory": "1656000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "10188000000", "longTermDebt": "2745000000", "shortTermDebt": "4000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2986000000", "reportedCurrency": "USD", "retainedEarnings": "2031000000", "totalLiabilities": "5366000000", "otherCurrentAssets": "153000000", "totalCurrentAssets": "3171000000", "currentLongTermDebt": "4000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "970000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7017000000", "currentAccountsPayable": "931000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2749000000", "totalShareholderEquity": "4822000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "574000000", "totalCurrentLiabilities": "1724000000", "otherNonCurrentLiabilities": "301000000", "totalNonCurrentLiabilities": "3642000000", "cashAndShortTermInvestments": "392000000", "commonStockSharesOutstanding": "66300000", "intangibleAssetsExcludingGoodwill": "2986000000", "cashAndCashEquivalentsAtCarryingValue": "392000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-93000000", "profitLoss": "None", "dividendPayout": "19000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-29000000", "operatingCashflow": "-31000000", "capitalExpenditures": "26000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "122000000", "cashflowFromInvestment": "-467000000", "stockBasedCompensation": "36000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:25.849177+00:00", "is_restated": false, "income_statement": { "revenue": 1318000000, "cost_of_revenue": 1070000000, "gross_profit": 248000000, "ebit": 137000000, "ebitda": 175000000, "pretax_income": 83000000, "tax_provision": 20000000, "net_income": 63000000, "net_income_to_common": 63000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 772000000, "total_current_assets": 2725000000, "total_assets": 6139000000, "short_term_debt": 39000000, "long_term_debt": 2578000000, "total_debt": 2617000000, "total_liabilities": 4044000000, "total_equity": 2095000000, "shares_outstanding": 66300000, "goodwill_and_intangibles": 2118000000 }, "cash_flow": { "operating_cash_flow": 205000000, "capital_expenditure": 34000000, "free_cash_flow": 239000000, "dividends_paid": 11000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338978, "ticker_id": 3917, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:25.849177+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "137000000", "ebitda": "175000000", "netIncome": "63000000", "grossProfit": "248000000", "depreciation": "None", "totalRevenue": "1318000000", "costOfRevenue": "1070000000", "interestIncome": "40000000", "incomeBeforeTax": "83000000", "interestExpense": "133000000", "operatingIncome": "137000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "20000000", "reportedCurrency": "USD", "netInterestIncome": "-40000000", "nonInterestIncome": "None", "operatingExpenses": "111000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1070000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38000000", "sellingGeneralAndAdministrative": "111000000", "netIncomeFromContinuingOperations": "63000000" }, "balance": { "goodwill": "1091000000", "inventory": "1109000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "6139000000", "longTermDebt": "2578000000", "shortTermDebt": "39000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1027000000", "reportedCurrency": "USD", "retainedEarnings": "2139000000", "totalLiabilities": "4044000000", "otherCurrentAssets": "114000000", "totalCurrentAssets": "2725000000", "currentLongTermDebt": "6000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "730000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3414000000", "currentAccountsPayable": "683000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "760000000", "shortLongTermDebtTotal": "2809000000", "totalShareholderEquity": "2095000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "444000000", "totalCurrentLiabilities": "1187000000", "otherNonCurrentLiabilities": "279000000", "totalNonCurrentLiabilities": "2857000000", "cashAndShortTermInvestments": "772000000", "commonStockSharesOutstanding": "66300000", "intangibleAssetsExcludingGoodwill": "1027000000", "cashAndCashEquivalentsAtCarryingValue": "772000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63000000", "profitLoss": "None", "dividendPayout": "11000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "112000000", "operatingCashflow": "205000000", "capitalExpenditures": "34000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25000000", "cashflowFromInvestment": "76000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1318000000, "cost_of_revenue": 1070000000, "gross_profit": 248000000, "research_and_development": null, "selling_general_admin": 111000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 137000000, "depreciation_amortisation": 38000000, "ebitda": 175000000, "interest_expense": 133000000, "interest_income": null, "other_non_operating": null, "pretax_income": 83000000, "tax_provision": 20000000, "effective_tax_rate": null, "net_income": 63000000, "net_income_continuing_ops": 63000000, "net_income_to_common": 63000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 772000000, "short_term_investments": null, "net_receivables": 730000000, "inventory": 1109000000, "other_current_assets": null, "total_current_assets": 2725000000, "net_ppe": null, "goodwill": 1091000000, "intangible_assets": 1027000000, "goodwill_and_intangibles": 2118000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3414000000, "total_assets": 6139000000, "short_term_debt": 39000000, "accounts_payable": 683000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1187000000, "long_term_debt": 2578000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2857000000, "total_liabilities": 4044000000, "total_debt": 2617000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2139000000, "total_equity": 2095000000, "shares_outstanding": 66300000, "operating_cash_flow": 205000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 76000000, "dividends_paid": 11000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25000000, "free_cash_flow": 239000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "137000000", "ebitda": "175000000", "netIncome": "63000000", "grossProfit": "248000000", "depreciation": "None", "totalRevenue": "1318000000", "costOfRevenue": "1070000000", "interestIncome": "40000000", "incomeBeforeTax": "83000000", "interestExpense": "133000000", "operatingIncome": "137000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "20000000", "reportedCurrency": "USD", "netInterestIncome": "-40000000", "nonInterestIncome": "None", "operatingExpenses": "111000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1070000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38000000", "sellingGeneralAndAdministrative": "111000000", "netIncomeFromContinuingOperations": "63000000" }, "balance": { "goodwill": "1091000000", "inventory": "1109000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "6139000000", "longTermDebt": "2578000000", "shortTermDebt": "39000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1027000000", "reportedCurrency": "USD", "retainedEarnings": "2139000000", "totalLiabilities": "4044000000", "otherCurrentAssets": "114000000", "totalCurrentAssets": "2725000000", "currentLongTermDebt": "6000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "730000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3414000000", "currentAccountsPayable": "683000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "760000000", "shortLongTermDebtTotal": "2809000000", "totalShareholderEquity": "2095000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "444000000", "totalCurrentLiabilities": "1187000000", "otherNonCurrentLiabilities": "279000000", "totalNonCurrentLiabilities": "2857000000", "cashAndShortTermInvestments": "772000000", "commonStockSharesOutstanding": "66300000", "intangibleAssetsExcludingGoodwill": "1027000000", "cashAndCashEquivalentsAtCarryingValue": "772000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63000000", "profitLoss": "None", "dividendPayout": "11000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "112000000", "operatingCashflow": "205000000", "capitalExpenditures": "34000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25000000", "cashflowFromInvestment": "76000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:25.849177+00:00", "is_restated": false, "income_statement": { "revenue": 1387000000, "cost_of_revenue": 1105000000, "gross_profit": 282000000, "ebit": 140000000, "ebitda": 181000000, "pretax_income": 94000000, "tax_provision": 29000000, "net_income": 65000000, "net_income_to_common": 65000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 509000000, "total_current_assets": 2743000000, "total_assets": 6166000000, "short_term_debt": 13000000, "long_term_debt": 2580000000, "total_debt": 2593000000, "total_liabilities": 4149000000, "total_equity": 2017000000, "shares_outstanding": 65900000, "goodwill_and_intangibles": 2137000000 }, "cash_flow": { "operating_cash_flow": 154000000, "capital_expenditure": 24000000, "free_cash_flow": 178000000, "dividends_paid": 12000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338980, "ticker_id": 3917, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:25.849177+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "140000000", "ebitda": "181000000", "netIncome": "65000000", "grossProfit": "282000000", "depreciation": "None", "totalRevenue": "1387000000", "costOfRevenue": "1105000000", "interestIncome": "3000000", "incomeBeforeTax": "94000000", "interestExpense": "47000000", "operatingIncome": "140000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "29000000", "reportedCurrency": "USD", "netInterestIncome": "-42000000", "nonInterestIncome": "None", "operatingExpenses": "142000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1105000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41000000", "sellingGeneralAndAdministrative": "142000000", "netIncomeFromContinuingOperations": "65000000" }, "balance": { "goodwill": "1089000000", "inventory": "1207000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "6166000000", "longTermDebt": "2580000000", "shortTermDebt": "13000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1048000000", "reportedCurrency": "USD", "retainedEarnings": "2087000000", "totalLiabilities": "4149000000", "otherCurrentAssets": "206000000", "totalCurrentAssets": "2743000000", "currentLongTermDebt": "13000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "821000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3423000000", "currentAccountsPayable": "696000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "738000000", "shortLongTermDebtTotal": "2593000000", "totalShareholderEquity": "2017000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "566000000", "totalCurrentLiabilities": "1275000000", "otherNonCurrentLiabilities": "294000000", "totalNonCurrentLiabilities": "2874000000", "cashAndShortTermInvestments": "509000000", "commonStockSharesOutstanding": "65900000", "intangibleAssetsExcludingGoodwill": "1048000000", "cashAndCashEquivalentsAtCarryingValue": "509000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65000000", "profitLoss": "None", "dividendPayout": "12000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-14000000", "operatingCashflow": "154000000", "capitalExpenditures": "24000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14000000", "cashflowFromInvestment": "-6000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "55000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1387000000, "cost_of_revenue": 1105000000, "gross_profit": 282000000, "research_and_development": null, "selling_general_admin": 142000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 140000000, "depreciation_amortisation": 41000000, "ebitda": 181000000, "interest_expense": 47000000, "interest_income": null, "other_non_operating": null, "pretax_income": 94000000, "tax_provision": 29000000, "effective_tax_rate": null, "net_income": 65000000, "net_income_continuing_ops": 65000000, "net_income_to_common": 65000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 509000000, "short_term_investments": null, "net_receivables": 821000000, "inventory": 1207000000, "other_current_assets": null, "total_current_assets": 2743000000, "net_ppe": null, "goodwill": 1089000000, "intangible_assets": 1048000000, "goodwill_and_intangibles": 2137000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3423000000, "total_assets": 6166000000, "short_term_debt": 13000000, "accounts_payable": 696000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1275000000, "long_term_debt": 2580000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2874000000, "total_liabilities": 4149000000, "total_debt": 2593000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2087000000, "total_equity": 2017000000, "shares_outstanding": 65900000, "operating_cash_flow": 154000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6000000, "dividends_paid": 12000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14000000, "free_cash_flow": 178000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "140000000", "ebitda": "181000000", "netIncome": "65000000", "grossProfit": "282000000", "depreciation": "None", "totalRevenue": "1387000000", "costOfRevenue": "1105000000", "interestIncome": "3000000", "incomeBeforeTax": "94000000", "interestExpense": "47000000", "operatingIncome": "140000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "29000000", "reportedCurrency": "USD", "netInterestIncome": "-42000000", "nonInterestIncome": "None", "operatingExpenses": "142000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1105000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41000000", "sellingGeneralAndAdministrative": "142000000", "netIncomeFromContinuingOperations": "65000000" }, "balance": { "goodwill": "1089000000", "inventory": "1207000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "6166000000", "longTermDebt": "2580000000", "shortTermDebt": "13000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1048000000", "reportedCurrency": "USD", "retainedEarnings": "2087000000", "totalLiabilities": "4149000000", "otherCurrentAssets": "206000000", "totalCurrentAssets": "2743000000", "currentLongTermDebt": "13000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "821000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3423000000", "currentAccountsPayable": "696000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "738000000", "shortLongTermDebtTotal": "2593000000", "totalShareholderEquity": "2017000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "566000000", "totalCurrentLiabilities": "1275000000", "otherNonCurrentLiabilities": "294000000", "totalNonCurrentLiabilities": "2874000000", "cashAndShortTermInvestments": "509000000", "commonStockSharesOutstanding": "65900000", "intangibleAssetsExcludingGoodwill": "1048000000", "cashAndCashEquivalentsAtCarryingValue": "509000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65000000", "profitLoss": "None", "dividendPayout": "12000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-14000000", "operatingCashflow": "154000000", "capitalExpenditures": "24000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14000000", "cashflowFromInvestment": "-6000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "55000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:25.849177+00:00", "is_restated": false, "income_statement": { "revenue": 1487000000, "cost_of_revenue": 1195000000, "gross_profit": 292000000, "ebit": 135000000, "ebitda": 175000000, "pretax_income": 89000000, "tax_provision": 17000000, "net_income": 72000000, "net_income_to_common": 72000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 374000000, "total_current_assets": 2684000000, "total_assets": 6152000000, "short_term_debt": 10000000, "long_term_debt": 2583000000, "total_debt": 2593000000, "total_liabilities": 4187000000, "total_equity": 1965000000, "shares_outstanding": 65900000, "goodwill_and_intangibles": 2170000000 }, "cash_flow": { "operating_cash_flow": 102000000, "capital_expenditure": 24000000, "free_cash_flow": 126000000, "dividends_paid": 11000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338981, "ticker_id": 3917, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:25.849177+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "135000000", "ebitda": "175000000", "netIncome": "72000000", "grossProfit": "292000000", "depreciation": "None", "totalRevenue": "1487000000", "costOfRevenue": "1195000000", "interestIncome": "2000000", "incomeBeforeTax": "89000000", "interestExpense": "46000000", "operatingIncome": "130000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "17000000", "reportedCurrency": "USD", "netInterestIncome": "-42000000", "nonInterestIncome": "None", "operatingExpenses": "162000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1195000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40000000", "sellingGeneralAndAdministrative": "162000000", "netIncomeFromContinuingOperations": "72000000" }, "balance": { "goodwill": "1102000000", "inventory": "1255000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "6152000000", "longTermDebt": "2583000000", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1068000000", "reportedCurrency": "USD", "retainedEarnings": "2035000000", "totalLiabilities": "4187000000", "otherCurrentAssets": "151000000", "totalCurrentAssets": "2684000000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "904000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3468000000", "currentAccountsPayable": "766000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "742000000", "shortLongTermDebtTotal": "2593000000", "totalShareholderEquity": "1965000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "517000000", "totalCurrentLiabilities": "1293000000", "otherNonCurrentLiabilities": "311000000", "totalNonCurrentLiabilities": "2894000000", "cashAndShortTermInvestments": "374000000", "commonStockSharesOutstanding": "65900000", "intangibleAssetsExcludingGoodwill": "1068000000", "cashAndCashEquivalentsAtCarryingValue": "374000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72000000", "profitLoss": "None", "dividendPayout": "11000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-16000000", "operatingCashflow": "102000000", "capitalExpenditures": "24000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34000000", "cashflowFromInvestment": "-12000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1487000000, "cost_of_revenue": 1195000000, "gross_profit": 292000000, "research_and_development": null, "selling_general_admin": 162000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 135000000, "depreciation_amortisation": 40000000, "ebitda": 175000000, "interest_expense": 46000000, "interest_income": null, "other_non_operating": null, "pretax_income": 89000000, "tax_provision": 17000000, "effective_tax_rate": null, "net_income": 72000000, "net_income_continuing_ops": 72000000, "net_income_to_common": 72000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 374000000, "short_term_investments": null, "net_receivables": 904000000, "inventory": 1255000000, "other_current_assets": null, "total_current_assets": 2684000000, "net_ppe": null, "goodwill": 1102000000, "intangible_assets": 1068000000, "goodwill_and_intangibles": 2170000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3468000000, "total_assets": 6152000000, "short_term_debt": 10000000, "accounts_payable": 766000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1293000000, "long_term_debt": 2583000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2894000000, "total_liabilities": 4187000000, "total_debt": 2593000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2035000000, "total_equity": 1965000000, "shares_outstanding": 65900000, "operating_cash_flow": 102000000, "stock_based_compensation": 18000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12000000, "dividends_paid": 11000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34000000, "free_cash_flow": 126000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "135000000", "ebitda": "175000000", "netIncome": "72000000", "grossProfit": "292000000", "depreciation": "None", "totalRevenue": "1487000000", "costOfRevenue": "1195000000", "interestIncome": "2000000", "incomeBeforeTax": "89000000", "interestExpense": "46000000", "operatingIncome": "130000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "17000000", "reportedCurrency": "USD", "netInterestIncome": "-42000000", "nonInterestIncome": "None", "operatingExpenses": "162000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1195000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40000000", "sellingGeneralAndAdministrative": "162000000", "netIncomeFromContinuingOperations": "72000000" }, "balance": { "goodwill": "1102000000", "inventory": "1255000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "6152000000", "longTermDebt": "2583000000", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1068000000", "reportedCurrency": "USD", "retainedEarnings": "2035000000", "totalLiabilities": "4187000000", "otherCurrentAssets": "151000000", "totalCurrentAssets": "2684000000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "904000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3468000000", "currentAccountsPayable": "766000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "742000000", "shortLongTermDebtTotal": "2593000000", "totalShareholderEquity": "1965000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "517000000", "totalCurrentLiabilities": "1293000000", "otherNonCurrentLiabilities": "311000000", "totalNonCurrentLiabilities": "2894000000", "cashAndShortTermInvestments": "374000000", "commonStockSharesOutstanding": "65900000", "intangibleAssetsExcludingGoodwill": "1068000000", "cashAndCashEquivalentsAtCarryingValue": "374000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72000000", "profitLoss": "None", "dividendPayout": "11000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-16000000", "operatingCashflow": "102000000", "capitalExpenditures": "24000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34000000", "cashflowFromInvestment": "-12000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:25.849177+00:00", "is_restated": false, "income_statement": { "revenue": 1229000000, "cost_of_revenue": 999000000, "gross_profit": 230000000, "ebit": 69000000, "ebitda": 108000000, "pretax_income": 26000000, "tax_provision": 5000000, "net_income": 21000000, "net_income_to_common": 21000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 298000000, "total_current_assets": 2436000000, "total_assets": 5840000000, "short_term_debt": 4000000, "long_term_debt": 2582000000, "total_debt": 2586000000, "total_liabilities": 3996000000, "total_equity": 1844000000, "shares_outstanding": 67600000, "goodwill_and_intangibles": 2174000000 }, "cash_flow": { "operating_cash_flow": -21000000, "capital_expenditure": 36000000, "free_cash_flow": 15000000, "dividends_paid": 11000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338982, "ticker_id": 3917, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:25.849177+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69000000", "ebitda": "108000000", "netIncome": "21000000", "grossProfit": "230000000", "depreciation": "None", "totalRevenue": "1229000000", "costOfRevenue": "999000000", "interestIncome": "2000000", "incomeBeforeTax": "26000000", "interestExpense": "43000000", "operatingIncome": "69000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "5000000", "reportedCurrency": "USD", "netInterestIncome": "-41000000", "nonInterestIncome": "None", "operatingExpenses": "161000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "999000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39000000", "sellingGeneralAndAdministrative": "161000000", "netIncomeFromContinuingOperations": "21000000" }, "balance": { "goodwill": "1086000000", "inventory": "1204000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5840000000", "longTermDebt": "2582000000", "shortTermDebt": "4000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1088000000", "reportedCurrency": "USD", "retainedEarnings": "1974000000", "totalLiabilities": "3996000000", "otherCurrentAssets": "151000000", "totalCurrentAssets": "2436000000", "currentLongTermDebt": "4000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "783000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3404000000", "currentAccountsPayable": "668000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "720000000", "shortLongTermDebtTotal": "2586000000", "totalShareholderEquity": "1844000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "481000000", "totalCurrentLiabilities": "1153000000", "otherNonCurrentLiabilities": "261000000", "totalNonCurrentLiabilities": "2843000000", "cashAndShortTermInvestments": "298000000", "commonStockSharesOutstanding": "67600000", "intangibleAssetsExcludingGoodwill": "1088000000", "cashAndCashEquivalentsAtCarryingValue": "298000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21000000", "profitLoss": "None", "dividendPayout": "11000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-43000000", "operatingCashflow": "-21000000", "capitalExpenditures": "36000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50000000", "cashflowFromInvestment": "-26000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1229000000, "cost_of_revenue": 999000000, "gross_profit": 230000000, "research_and_development": null, "selling_general_admin": 161000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69000000, "depreciation_amortisation": 39000000, "ebitda": 108000000, "interest_expense": 43000000, "interest_income": null, "other_non_operating": null, "pretax_income": 26000000, "tax_provision": 5000000, "effective_tax_rate": null, "net_income": 21000000, "net_income_continuing_ops": 21000000, "net_income_to_common": 21000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 298000000, "short_term_investments": null, "net_receivables": 783000000, "inventory": 1204000000, "other_current_assets": null, "total_current_assets": 2436000000, "net_ppe": null, "goodwill": 1086000000, "intangible_assets": 1088000000, "goodwill_and_intangibles": 2174000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3404000000, "total_assets": 5840000000, "short_term_debt": 4000000, "accounts_payable": 668000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1153000000, "long_term_debt": 2582000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2843000000, "total_liabilities": 3996000000, "total_debt": 2586000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1974000000, "total_equity": 1844000000, "shares_outstanding": 67600000, "operating_cash_flow": -21000000, "stock_based_compensation": 10000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26000000, "dividends_paid": 11000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50000000, "free_cash_flow": 15000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "69000000", "ebitda": "108000000", "netIncome": "21000000", "grossProfit": "230000000", "depreciation": "None", "totalRevenue": "1229000000", "costOfRevenue": "999000000", "interestIncome": "2000000", "incomeBeforeTax": "26000000", "interestExpense": "43000000", "operatingIncome": "69000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "5000000", "reportedCurrency": "USD", "netInterestIncome": "-41000000", "nonInterestIncome": "None", "operatingExpenses": "161000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "999000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39000000", "sellingGeneralAndAdministrative": "161000000", "netIncomeFromContinuingOperations": "21000000" }, "balance": { "goodwill": "1086000000", "inventory": "1204000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5840000000", "longTermDebt": "2582000000", "shortTermDebt": "4000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1088000000", "reportedCurrency": "USD", "retainedEarnings": "1974000000", "totalLiabilities": "3996000000", "otherCurrentAssets": "151000000", "totalCurrentAssets": "2436000000", "currentLongTermDebt": "4000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "783000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3404000000", "currentAccountsPayable": "668000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "720000000", "shortLongTermDebtTotal": "2586000000", "totalShareholderEquity": "1844000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "481000000", "totalCurrentLiabilities": "1153000000", "otherNonCurrentLiabilities": "261000000", "totalNonCurrentLiabilities": "2843000000", "cashAndShortTermInvestments": "298000000", "commonStockSharesOutstanding": "67600000", "intangibleAssetsExcludingGoodwill": "1088000000", "cashAndCashEquivalentsAtCarryingValue": "298000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21000000", "profitLoss": "None", "dividendPayout": "11000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-43000000", "operatingCashflow": "-21000000", "capitalExpenditures": "36000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50000000", "cashflowFromInvestment": "-26000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:25.849177+00:00", "is_restated": false, "income_statement": { "revenue": 1241000000, "cost_of_revenue": 1044000000, "gross_profit": 197000000, "ebit": 43000000, "ebitda": 80000000, "pretax_income": -2000000, "tax_provision": null, "net_income": -2000000, "net_income_to_common": -2000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 388000000, "total_current_assets": 2320000000, "total_assets": 5730000000, "short_term_debt": 35000000, "long_term_debt": 2580000000, "total_debt": 2615000000, "total_liabilities": 3898000000, "total_equity": 1832000000, "shares_outstanding": 67400000, "goodwill_and_intangibles": 2200000000 }, "cash_flow": { "operating_cash_flow": 177000000, "capital_expenditure": 49000000, "free_cash_flow": 226000000, "dividends_paid": 12000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338983, "ticker_id": 3917, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:25.849177+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43000000", "ebitda": "80000000", "netIncome": "-2000000", "grossProfit": "197000000", "depreciation": "None", "totalRevenue": "1241000000", "costOfRevenue": "1044000000", "interestIncome": "4000000", "incomeBeforeTax": "-2000000", "interestExpense": "45000000", "operatingIncome": "53000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-41000000", "nonInterestIncome": "None", "operatingExpenses": "144000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1044000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37000000", "sellingGeneralAndAdministrative": "144000000", "netIncomeFromContinuingOperations": "-2000000" }, "balance": { "goodwill": "1093000000", "inventory": "1147000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5730000000", "longTermDebt": "2580000000", "shortTermDebt": "35000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1107000000", "reportedCurrency": "USD", "retainedEarnings": "1964000000", "totalLiabilities": "3898000000", "otherCurrentAssets": "142000000", "totalCurrentAssets": "2320000000", "currentLongTermDebt": "4000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "643000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3410000000", "currentAccountsPayable": "580000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "714000000", "shortLongTermDebtTotal": "2718000000", "totalShareholderEquity": "1832000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "458000000", "totalCurrentLiabilities": "1073000000", "otherNonCurrentLiabilities": "245000000", "totalNonCurrentLiabilities": "2825000000", "cashAndShortTermInvestments": "388000000", "commonStockSharesOutstanding": "67400000", "intangibleAssetsExcludingGoodwill": "1107000000", "cashAndCashEquivalentsAtCarryingValue": "388000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2000000", "profitLoss": "None", "dividendPayout": "12000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "122000000", "operatingCashflow": "177000000", "capitalExpenditures": "49000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1925000000", "cashflowFromInvestment": "-2047000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1241000000, "cost_of_revenue": 1044000000, "gross_profit": 197000000, "research_and_development": 25000000, "selling_general_admin": 144000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43000000, "depreciation_amortisation": 37000000, "ebitda": 80000000, "interest_expense": 45000000, "interest_income": null, "other_non_operating": null, "pretax_income": -2000000, "tax_provision": null, "effective_tax_rate": null, "net_income": -2000000, "net_income_continuing_ops": -2000000, "net_income_to_common": -2000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 388000000, "short_term_investments": null, "net_receivables": 643000000, "inventory": 1147000000, "other_current_assets": null, "total_current_assets": 2320000000, "net_ppe": null, "goodwill": 1093000000, "intangible_assets": 1107000000, "goodwill_and_intangibles": 2200000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3410000000, "total_assets": 5730000000, "short_term_debt": 35000000, "accounts_payable": 580000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1073000000, "long_term_debt": 2580000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2825000000, "total_liabilities": 3898000000, "total_debt": 2615000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1964000000, "total_equity": 1832000000, "shares_outstanding": 67400000, "operating_cash_flow": 177000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2047000000, "dividends_paid": 12000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1925000000, "free_cash_flow": 226000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43000000", "ebitda": "80000000", "netIncome": "-2000000", "grossProfit": "197000000", "depreciation": "None", "totalRevenue": "1241000000", "costOfRevenue": "1044000000", "interestIncome": "4000000", "incomeBeforeTax": "-2000000", "interestExpense": "45000000", "operatingIncome": "53000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-41000000", "nonInterestIncome": "None", "operatingExpenses": "144000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1044000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37000000", "sellingGeneralAndAdministrative": "144000000", "netIncomeFromContinuingOperations": "-2000000" }, "balance": { "goodwill": "1093000000", "inventory": "1147000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5730000000", "longTermDebt": "2580000000", "shortTermDebt": "35000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1107000000", "reportedCurrency": "USD", "retainedEarnings": "1964000000", "totalLiabilities": "3898000000", "otherCurrentAssets": "142000000", "totalCurrentAssets": "2320000000", "currentLongTermDebt": "4000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "643000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3410000000", "currentAccountsPayable": "580000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "714000000", "shortLongTermDebtTotal": "2718000000", "totalShareholderEquity": "1832000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "458000000", "totalCurrentLiabilities": "1073000000", "otherNonCurrentLiabilities": "245000000", "totalNonCurrentLiabilities": "2825000000", "cashAndShortTermInvestments": "388000000", "commonStockSharesOutstanding": "67400000", "intangibleAssetsExcludingGoodwill": "1107000000", "cashAndCashEquivalentsAtCarryingValue": "388000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2000000", "profitLoss": "None", "dividendPayout": "12000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "122000000", "operatingCashflow": "177000000", "capitalExpenditures": "49000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1925000000", "cashflowFromInvestment": "-2047000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:25.849177+00:00", "is_restated": false, "income_statement": { "revenue": 1212000000, "cost_of_revenue": 967000000, "gross_profit": 245000000, "ebit": 112000000, "ebitda": 127000000, "pretax_income": 99000000, "tax_provision": 11000000, "net_income": 88000000, "net_income_to_common": 88000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 352000000, "total_current_assets": 2381000000, "total_assets": 3781000000, "short_term_debt": 4000000, "long_term_debt": 624000000, "total_debt": 628000000, "total_liabilities": 1824000000, "total_equity": 1957000000, "shares_outstanding": 67400000, "goodwill_and_intangibles": 315000000 }, "cash_flow": { "operating_cash_flow": 116000000, "capital_expenditure": 29000000, "free_cash_flow": 145000000, "dividends_paid": 11000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338985, "ticker_id": 3917, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:25.849177+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "112000000", "ebitda": "127000000", "netIncome": "88000000", "grossProfit": "245000000", "depreciation": "None", "totalRevenue": "1212000000", "costOfRevenue": "967000000", "interestIncome": "3000000", "incomeBeforeTax": "99000000", "interestExpense": "13000000", "operatingIncome": "122000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "11000000", "reportedCurrency": "USD", "netInterestIncome": "-10000000", "nonInterestIncome": "None", "operatingExpenses": "123000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "967000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15000000", "sellingGeneralAndAdministrative": "123000000", "netIncomeFromContinuingOperations": "88000000" }, "balance": { "goodwill": "301000000", "inventory": "1222000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "3781000000", "longTermDebt": "624000000", "shortTermDebt": "4000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "14000000", "reportedCurrency": "USD", "retainedEarnings": "1977000000", "totalLiabilities": "1824000000", "otherCurrentAssets": "137000000", "totalCurrentAssets": "2381000000", "currentLongTermDebt": "4000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "670000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1400000000", "currentAccountsPayable": "593000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "602000000", "shortLongTermDebtTotal": "628000000", "totalShareholderEquity": "1957000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "399000000", "totalCurrentLiabilities": "996000000", "otherNonCurrentLiabilities": "204000000", "totalNonCurrentLiabilities": "828000000", "cashAndShortTermInvestments": "352000000", "commonStockSharesOutstanding": "67400000", "intangibleAssetsExcludingGoodwill": "14000000", "cashAndCashEquivalentsAtCarryingValue": "352000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88000000", "profitLoss": "None", "dividendPayout": "11000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "41000000", "operatingCashflow": "116000000", "capitalExpenditures": "29000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65000000", "cashflowFromInvestment": "-28000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1212000000, "cost_of_revenue": 967000000, "gross_profit": 245000000, "research_and_development": null, "selling_general_admin": 123000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 112000000, "depreciation_amortisation": 15000000, "ebitda": 127000000, "interest_expense": 13000000, "interest_income": null, "other_non_operating": null, "pretax_income": 99000000, "tax_provision": 11000000, "effective_tax_rate": null, "net_income": 88000000, "net_income_continuing_ops": 88000000, "net_income_to_common": 88000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 352000000, "short_term_investments": null, "net_receivables": 670000000, "inventory": 1222000000, "other_current_assets": null, "total_current_assets": 2381000000, "net_ppe": null, "goodwill": 301000000, "intangible_assets": 14000000, "goodwill_and_intangibles": 315000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1400000000, "total_assets": 3781000000, "short_term_debt": 4000000, "accounts_payable": 593000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 996000000, "long_term_debt": 624000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 828000000, "total_liabilities": 1824000000, "total_debt": 628000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1977000000, "total_equity": 1957000000, "shares_outstanding": 67400000, "operating_cash_flow": 116000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28000000, "dividends_paid": 11000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -65000000, "free_cash_flow": 145000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "112000000", "ebitda": "127000000", "netIncome": "88000000", "grossProfit": "245000000", "depreciation": "None", "totalRevenue": "1212000000", "costOfRevenue": "967000000", "interestIncome": "3000000", "incomeBeforeTax": "99000000", "interestExpense": "13000000", "operatingIncome": "122000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "11000000", "reportedCurrency": "USD", "netInterestIncome": "-10000000", "nonInterestIncome": "None", "operatingExpenses": "123000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "967000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15000000", "sellingGeneralAndAdministrative": "123000000", "netIncomeFromContinuingOperations": "88000000" }, "balance": { "goodwill": "301000000", "inventory": "1222000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "3781000000", "longTermDebt": "624000000", "shortTermDebt": "4000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "14000000", "reportedCurrency": "USD", "retainedEarnings": "1977000000", "totalLiabilities": "1824000000", "otherCurrentAssets": "137000000", "totalCurrentAssets": "2381000000", "currentLongTermDebt": "4000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "670000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1400000000", "currentAccountsPayable": "593000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "602000000", "shortLongTermDebtTotal": "628000000", "totalShareholderEquity": "1957000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "399000000", "totalCurrentLiabilities": "996000000", "otherNonCurrentLiabilities": "204000000", "totalNonCurrentLiabilities": "828000000", "cashAndShortTermInvestments": "352000000", "commonStockSharesOutstanding": "67400000", "intangibleAssetsExcludingGoodwill": "14000000", "cashAndCashEquivalentsAtCarryingValue": "352000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88000000", "profitLoss": "None", "dividendPayout": "11000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "41000000", "operatingCashflow": "116000000", "capitalExpenditures": "29000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65000000", "cashflowFromInvestment": "-28000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:25.849177+00:00", "is_restated": false, "income_statement": { "revenue": 1381700000, "cost_of_revenue": 1053300000, "gross_profit": 328400000, "ebit": 189700000, "ebitda": 204800000, "pretax_income": 174100000, "tax_provision": 33400000, "net_income": 140700000, "net_income_to_common": 140700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 319300000, "total_current_assets": 2401600000, "total_assets": 3779500000, "short_term_debt": 3400000, "long_term_debt": 662200000, "total_debt": 665600000, "total_liabilities": 1955600000, "total_equity": 1823900000, "shares_outstanding": 67700000, "goodwill_and_intangibles": 305400000 }, "cash_flow": { "operating_cash_flow": 67000000, "capital_expenditure": 24000000, "free_cash_flow": 91000000, "dividends_paid": 12000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338986, "ticker_id": 3917, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:25.849177+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "189700000", "ebitda": "204800000", "netIncome": "140700000", "grossProfit": "328400000", "depreciation": "None", "totalRevenue": "1381700000", "costOfRevenue": "1053300000", "interestIncome": "2000000", "incomeBeforeTax": "174100000", "interestExpense": "15600000", "operatingIncome": "193100000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "33400000", "reportedCurrency": "USD", "netInterestIncome": "-13600000", "nonInterestIncome": "None", "operatingExpenses": "135300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1053300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15100000", "sellingGeneralAndAdministrative": "135300000", "netIncomeFromContinuingOperations": "140700000" }, "balance": { "goodwill": "291300000", "inventory": "1232800000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "3779500000", "longTermDebt": "662200000", "shortTermDebt": "3400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "14100000", "reportedCurrency": "USD", "retainedEarnings": "1900800000", "totalLiabilities": "1955600000", "otherCurrentAssets": "130100000", "totalCurrentAssets": "2401600000", "currentLongTermDebt": "3400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "719400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1377900000", "currentAccountsPayable": "703700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "665600000", "totalShareholderEquity": "1823900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1084500000", "totalCurrentLiabilities": "1087900000", "otherNonCurrentLiabilities": "205500000", "totalNonCurrentLiabilities": "867700000", "cashAndShortTermInvestments": "319300000", "commonStockSharesOutstanding": "67700000", "intangibleAssetsExcludingGoodwill": "14100000", "cashAndCashEquivalentsAtCarryingValue": "319300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "140000000", "profitLoss": "None", "dividendPayout": "12000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-31000000", "operatingCashflow": "67000000", "capitalExpenditures": "24000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94000000", "cashflowFromInvestment": "-16000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1381700000, "cost_of_revenue": 1053300000, "gross_profit": 328400000, "research_and_development": null, "selling_general_admin": 135300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 189700000, "depreciation_amortisation": 15100000, "ebitda": 204800000, "interest_expense": 15600000, "interest_income": null, "other_non_operating": null, "pretax_income": 174100000, "tax_provision": 33400000, "effective_tax_rate": null, "net_income": 140700000, "net_income_continuing_ops": 140700000, "net_income_to_common": 140700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 319300000, "short_term_investments": null, "net_receivables": 719400000, "inventory": 1232800000, "other_current_assets": null, "total_current_assets": 2401600000, "net_ppe": null, "goodwill": 291300000, "intangible_assets": 14100000, "goodwill_and_intangibles": 305400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1377900000, "total_assets": 3779500000, "short_term_debt": 3400000, "accounts_payable": 703700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1087900000, "long_term_debt": 662200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 867700000, "total_liabilities": 1955600000, "total_debt": 665600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1900800000, "total_equity": 1823900000, "shares_outstanding": 67700000, "operating_cash_flow": 67000000, "stock_based_compensation": 8000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16000000, "dividends_paid": 12000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -94000000, "free_cash_flow": 91000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "189700000", "ebitda": "204800000", "netIncome": "140700000", "grossProfit": "328400000", "depreciation": "None", "totalRevenue": "1381700000", "costOfRevenue": "1053300000", "interestIncome": "2000000", "incomeBeforeTax": "174100000", "interestExpense": "15600000", "operatingIncome": "193100000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "33400000", "reportedCurrency": "USD", "netInterestIncome": "-13600000", "nonInterestIncome": "None", "operatingExpenses": "135300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1053300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15100000", "sellingGeneralAndAdministrative": "135300000", "netIncomeFromContinuingOperations": "140700000" }, "balance": { "goodwill": "291300000", "inventory": "1232800000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "3779500000", "longTermDebt": "662200000", "shortTermDebt": "3400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "14100000", "reportedCurrency": "USD", "retainedEarnings": "1900800000", "totalLiabilities": "1955600000", "otherCurrentAssets": "130100000", "totalCurrentAssets": "2401600000", "currentLongTermDebt": "3400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "719400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1377900000", "currentAccountsPayable": "703700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "665600000", "totalShareholderEquity": "1823900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1084500000", "totalCurrentLiabilities": "1087900000", "otherNonCurrentLiabilities": "205500000", "totalNonCurrentLiabilities": "867700000", "cashAndShortTermInvestments": "319300000", "commonStockSharesOutstanding": "67700000", "intangibleAssetsExcludingGoodwill": "14100000", "cashAndCashEquivalentsAtCarryingValue": "319300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "140000000", "profitLoss": "None", "dividendPayout": "12000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-31000000", "operatingCashflow": "67000000", "capitalExpenditures": "24000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94000000", "cashflowFromInvestment": "-16000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:25.849177+00:00", "is_restated": false, "income_statement": { "revenue": 1292000000, "cost_of_revenue": 995000000, "gross_profit": 297000000, "ebit": 151500000, "ebitda": 166400000, "pretax_income": 137000000, "tax_provision": 28000000, "net_income": 109000000, "net_income_to_common": 109000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 364900000, "total_current_assets": 2389600000, "total_assets": 3759900000, "short_term_debt": 3200000, "long_term_debt": 720900000, "total_debt": 724100000, "total_liabilities": 2028000000, "total_equity": 1731900000, "shares_outstanding": 67900000, "goodwill_and_intangibles": 306800000 }, "cash_flow": { "operating_cash_flow": -33900000, "capital_expenditure": 35000000, "free_cash_flow": 1100000, "dividends_paid": 11400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338987, "ticker_id": 3917, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:25.849177+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "151500000", "ebitda": "166400000", "netIncome": "109000000", "grossProfit": "297000000", "depreciation": "None", "totalRevenue": "1292000000", "costOfRevenue": "995000000", "interestIncome": "3600000", "incomeBeforeTax": "137000000", "interestExpense": "15000000", "operatingIncome": "158000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "28000000", "reportedCurrency": "USD", "netInterestIncome": "-11400000", "nonInterestIncome": "None", "operatingExpenses": "139000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "995000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14900000", "sellingGeneralAndAdministrative": "139000000", "netIncomeFromContinuingOperations": "108500000" }, "balance": { "goodwill": "292000000", "inventory": "1217600000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "3759900000", "longTermDebt": "720900000", "shortTermDebt": "3200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "14800000", "reportedCurrency": "USD", "retainedEarnings": "1771700000", "totalLiabilities": "2028000000", "otherCurrentAssets": "121800000", "totalCurrentAssets": "2389600000", "currentLongTermDebt": "3200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "685300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1370300000", "currentAccountsPayable": "699300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "724100000", "totalShareholderEquity": "1731900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1102000000", "totalCurrentLiabilities": "1105200000", "otherNonCurrentLiabilities": "201900000", "totalNonCurrentLiabilities": "922800000", "cashAndShortTermInvestments": "364900000", "commonStockSharesOutstanding": "67900000", "intangibleAssetsExcludingGoodwill": "14800000", "cashAndCashEquivalentsAtCarryingValue": "364900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108500000", "profitLoss": "None", "dividendPayout": "11400000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-54900000", "operatingCashflow": "-33900000", "capitalExpenditures": "35000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "71200000", "cashflowFromInvestment": "-35800000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1292000000, "cost_of_revenue": 995000000, "gross_profit": 297000000, "research_and_development": null, "selling_general_admin": 139000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 151500000, "depreciation_amortisation": 14900000, "ebitda": 166400000, "interest_expense": 15000000, "interest_income": null, "other_non_operating": null, "pretax_income": 137000000, "tax_provision": 28000000, "effective_tax_rate": null, "net_income": 109000000, "net_income_continuing_ops": 108500000, "net_income_to_common": 109000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 364900000, "short_term_investments": null, "net_receivables": 685300000, "inventory": 1217600000, "other_current_assets": null, "total_current_assets": 2389600000, "net_ppe": null, "goodwill": 292000000, "intangible_assets": 14800000, "goodwill_and_intangibles": 306800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1370300000, "total_assets": 3759900000, "short_term_debt": 3200000, "accounts_payable": 699300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1105200000, "long_term_debt": 720900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 922800000, "total_liabilities": 2028000000, "total_debt": 724100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1771700000, "total_equity": 1731900000, "shares_outstanding": 67900000, "operating_cash_flow": -33900000, "stock_based_compensation": 10000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35800000, "dividends_paid": 11400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 71200000, "free_cash_flow": 1100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "151500000", "ebitda": "166400000", "netIncome": "109000000", "grossProfit": "297000000", "depreciation": "None", "totalRevenue": "1292000000", "costOfRevenue": "995000000", "interestIncome": "3600000", "incomeBeforeTax": "137000000", "interestExpense": "15000000", "operatingIncome": "158000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "28000000", "reportedCurrency": "USD", "netInterestIncome": "-11400000", "nonInterestIncome": "None", "operatingExpenses": "139000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "995000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14900000", "sellingGeneralAndAdministrative": "139000000", "netIncomeFromContinuingOperations": "108500000" }, "balance": { "goodwill": "292000000", "inventory": "1217600000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "3759900000", "longTermDebt": "720900000", "shortTermDebt": "3200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "14800000", "reportedCurrency": "USD", "retainedEarnings": "1771700000", "totalLiabilities": "2028000000", "otherCurrentAssets": "121800000", "totalCurrentAssets": "2389600000", "currentLongTermDebt": "3200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "685300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1370300000", "currentAccountsPayable": "699300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "724100000", "totalShareholderEquity": "1731900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1102000000", "totalCurrentLiabilities": "1105200000", "otherNonCurrentLiabilities": "201900000", "totalNonCurrentLiabilities": "922800000", "cashAndShortTermInvestments": "364900000", "commonStockSharesOutstanding": "67900000", "intangibleAssetsExcludingGoodwill": "14800000", "cashAndCashEquivalentsAtCarryingValue": "364900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108500000", "profitLoss": "None", "dividendPayout": "11400000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-54900000", "operatingCashflow": "-33900000", "capitalExpenditures": "35000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "71200000", "cashflowFromInvestment": "-35800000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:25.849177+00:00", "is_restated": false, "income_statement": { "revenue": 1223000000, "cost_of_revenue": 960000000, "gross_profit": 263000000, "ebit": 121700000, "ebitda": 140800000, "pretax_income": 106000000, "tax_provision": -22000000, "net_income": 127000000, "net_income_to_common": 127000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 370700000, "total_current_assets": 2245200000, "total_assets": 3615500000, "short_term_debt": 31000000, "long_term_debt": 620400000, "total_debt": 651400000, "total_liabilities": 1943200000, "total_equity": 1672300000, "shares_outstanding": 68100000, "goodwill_and_intangibles": 310300000 }, "cash_flow": { "operating_cash_flow": 190700000, "capital_expenditure": 55600000, "free_cash_flow": 246300000, "dividends_paid": 11400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338988, "ticker_id": 3917, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:25.849177+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "121700000", "ebitda": "140800000", "netIncome": "127000000", "grossProfit": "263000000", "depreciation": "None", "totalRevenue": "1223000000", "costOfRevenue": "960000000", "interestIncome": "2400000", "incomeBeforeTax": "106000000", "interestExpense": "16000000", "operatingIncome": "116000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-22000000", "reportedCurrency": "USD", "netInterestIncome": "-13600000", "nonInterestIncome": "None", "operatingExpenses": "147000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "960000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19100000", "sellingGeneralAndAdministrative": "146800000", "netIncomeFromContinuingOperations": "127900000" }, "balance": { "goodwill": "294600000", "inventory": "1186000000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "3615500000", "longTermDebt": "620400000", "shortTermDebt": "31000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "15700000", "reportedCurrency": "USD", "retainedEarnings": "1674800000", "totalLiabilities": "1943200000", "otherCurrentAssets": "140700000", "totalCurrentAssets": "2245200000", "currentLongTermDebt": "2800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "547800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1370300000", "currentAccountsPayable": "702600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "743000000", "totalShareholderEquity": "1672300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "250000000", "totalCurrentLiabilities": "1119200000", "otherNonCurrentLiabilities": "203600000", "totalNonCurrentLiabilities": "824000000", "cashAndShortTermInvestments": "370700000", "commonStockSharesOutstanding": "68100000", "intangibleAssetsExcludingGoodwill": "15700000", "cashAndCashEquivalentsAtCarryingValue": "370700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "126900000", "profitLoss": "None", "dividendPayout": "11400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-31800000", "operatingCashflow": "190700000", "capitalExpenditures": "55600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-127200000", "cashflowFromInvestment": "-61000000", "stockBasedCompensation": "17800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1223000000, "cost_of_revenue": 960000000, "gross_profit": 263000000, "research_and_development": 28000000, "selling_general_admin": 146800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 121700000, "depreciation_amortisation": 19100000, "ebitda": 140800000, "interest_expense": 16000000, "interest_income": null, "other_non_operating": null, "pretax_income": 106000000, "tax_provision": -22000000, "effective_tax_rate": null, "net_income": 127000000, "net_income_continuing_ops": 127900000, "net_income_to_common": 127000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 370700000, "short_term_investments": null, "net_receivables": 547800000, "inventory": 1186000000, "other_current_assets": null, "total_current_assets": 2245200000, "net_ppe": null, "goodwill": 294600000, "intangible_assets": 15700000, "goodwill_and_intangibles": 310300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1370300000, "total_assets": 3615500000, "short_term_debt": 31000000, "accounts_payable": 702600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1119200000, "long_term_debt": 620400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 824000000, "total_liabilities": 1943200000, "total_debt": 651400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1674800000, "total_equity": 1672300000, "shares_outstanding": 68100000, "operating_cash_flow": 190700000, "stock_based_compensation": 17800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -61000000, "dividends_paid": 11400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -127200000, "free_cash_flow": 246300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "121700000", "ebitda": "140800000", "netIncome": "127000000", "grossProfit": "263000000", "depreciation": "None", "totalRevenue": "1223000000", "costOfRevenue": "960000000", "interestIncome": "2400000", "incomeBeforeTax": "106000000", "interestExpense": "16000000", "operatingIncome": "116000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-22000000", "reportedCurrency": "USD", "netInterestIncome": "-13600000", "nonInterestIncome": "None", "operatingExpenses": "147000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "960000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19100000", "sellingGeneralAndAdministrative": "146800000", "netIncomeFromContinuingOperations": "127900000" }, "balance": { "goodwill": "294600000", "inventory": "1186000000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "3615500000", "longTermDebt": "620400000", "shortTermDebt": "31000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "15700000", "reportedCurrency": "USD", "retainedEarnings": "1674800000", "totalLiabilities": "1943200000", "otherCurrentAssets": "140700000", "totalCurrentAssets": "2245200000", "currentLongTermDebt": "2800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "547800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1370300000", "currentAccountsPayable": "702600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "743000000", "totalShareholderEquity": "1672300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "250000000", "totalCurrentLiabilities": "1119200000", "otherNonCurrentLiabilities": "203600000", "totalNonCurrentLiabilities": "824000000", "cashAndShortTermInvestments": "370700000", "commonStockSharesOutstanding": "68100000", "intangibleAssetsExcludingGoodwill": "15700000", "cashAndCashEquivalentsAtCarryingValue": "370700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "126900000", "profitLoss": "None", "dividendPayout": "11400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-31800000", "operatingCashflow": "190700000", "capitalExpenditures": "55600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-127200000", "cashflowFromInvestment": "-61000000", "stockBasedCompensation": "17800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:25.849177+00:00", "is_restated": false, "income_statement": { "revenue": 1290000000, "cost_of_revenue": 998000000, "gross_profit": 292000000, "ebit": 166000000, "ebitda": 178100000, "pretax_income": 149000000, "tax_provision": 29800000, "net_income": 119000000, "net_income_to_common": 119000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 352300000, "total_current_assets": 2244500000, "total_assets": 3461100000, "short_term_debt": 2400000, "long_term_debt": 706300000, "total_debt": 708700000, "total_liabilities": 1964900000, "total_equity": 1496200000, "shares_outstanding": 68200000, "goodwill_and_intangibles": 300600000 }, "cash_flow": { "operating_cash_flow": 138800000, "capital_expenditure": 32500000, "free_cash_flow": 171300000, "dividends_paid": 11500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338990, "ticker_id": 3917, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:25.849177+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "166000000", "ebitda": "178100000", "netIncome": "119000000", "grossProfit": "292000000", "depreciation": "None", "totalRevenue": "1290000000", "costOfRevenue": "998000000", "interestIncome": "14900000", "incomeBeforeTax": "149000000", "interestExpense": "17000000", "operatingIncome": "163000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "29800000", "reportedCurrency": "USD", "netInterestIncome": "-14900000", "nonInterestIncome": "None", "operatingExpenses": "129000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "998000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12100000", "sellingGeneralAndAdministrative": "129300000", "netIncomeFromContinuingOperations": "119200000" }, "balance": { "goodwill": "284800000", "inventory": "1117000000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "3461100000", "longTermDebt": "706300000", "shortTermDebt": "2400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "15800000", "reportedCurrency": "USD", "retainedEarnings": "1559500000", "totalLiabilities": "1964900000", "otherCurrentAssets": "130100000", "totalCurrentAssets": "2244500000", "currentLongTermDebt": "2400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "645100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1216600000", "currentAccountsPayable": "668300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "500500000", "shortLongTermDebtTotal": "800100000", "totalShareholderEquity": "1496200000", "capitalLeaseObligations": "91400000", "otherCurrentLiabilities": "391399999", "totalCurrentLiabilities": "1062099999", "otherNonCurrentLiabilities": "196500000", "totalNonCurrentLiabilities": "902800000", "cashAndShortTermInvestments": "352300000", "commonStockSharesOutstanding": "68200000", "intangibleAssetsExcludingGoodwill": "15800000", "cashAndCashEquivalentsAtCarryingValue": "352300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "119100000", "profitLoss": "None", "dividendPayout": "11500000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-26600000", "operatingCashflow": "138800000", "capitalExpenditures": "32500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41600000", "cashflowFromInvestment": "-53400000", "stockBasedCompensation": "8500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1290000000, "cost_of_revenue": 998000000, "gross_profit": 292000000, "research_and_development": null, "selling_general_admin": 129300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 166000000, "depreciation_amortisation": 12100000, "ebitda": 178100000, "interest_expense": 17000000, "interest_income": null, "other_non_operating": null, "pretax_income": 149000000, "tax_provision": 29800000, "effective_tax_rate": null, "net_income": 119000000, "net_income_continuing_ops": 119200000, "net_income_to_common": 119000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 352300000, "short_term_investments": null, "net_receivables": 645100000, "inventory": 1117000000, "other_current_assets": null, "total_current_assets": 2244500000, "net_ppe": null, "goodwill": 284800000, "intangible_assets": 15800000, "goodwill_and_intangibles": 300600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1216600000, "total_assets": 3461100000, "short_term_debt": 2400000, "accounts_payable": 668300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1062099999, "long_term_debt": 706300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 902800000, "total_liabilities": 1964900000, "total_debt": 708700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1559500000, "total_equity": 1496200000, "shares_outstanding": 68200000, "operating_cash_flow": 138800000, "stock_based_compensation": 8500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53400000, "dividends_paid": 11500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41600000, "free_cash_flow": 171300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "166000000", "ebitda": "178100000", "netIncome": "119000000", "grossProfit": "292000000", "depreciation": "None", "totalRevenue": "1290000000", "costOfRevenue": "998000000", "interestIncome": "14900000", "incomeBeforeTax": "149000000", "interestExpense": "17000000", "operatingIncome": "163000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "29800000", "reportedCurrency": "USD", "netInterestIncome": "-14900000", "nonInterestIncome": "None", "operatingExpenses": "129000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "998000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12100000", "sellingGeneralAndAdministrative": "129300000", "netIncomeFromContinuingOperations": "119200000" }, "balance": { "goodwill": "284800000", "inventory": "1117000000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "3461100000", "longTermDebt": "706300000", "shortTermDebt": "2400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "15800000", "reportedCurrency": "USD", "retainedEarnings": "1559500000", "totalLiabilities": "1964900000", "otherCurrentAssets": "130100000", "totalCurrentAssets": "2244500000", "currentLongTermDebt": "2400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "645100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1216600000", "currentAccountsPayable": "668300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "500500000", "shortLongTermDebtTotal": "800100000", "totalShareholderEquity": "1496200000", "capitalLeaseObligations": "91400000", "otherCurrentLiabilities": "391399999", "totalCurrentLiabilities": "1062099999", "otherNonCurrentLiabilities": "196500000", "totalNonCurrentLiabilities": "902800000", "cashAndShortTermInvestments": "352300000", "commonStockSharesOutstanding": "68200000", "intangibleAssetsExcludingGoodwill": "15800000", "cashAndCashEquivalentsAtCarryingValue": "352300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "119100000", "profitLoss": "None", "dividendPayout": "11500000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-26600000", "operatingCashflow": "138800000", "capitalExpenditures": "32500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41600000", "cashflowFromInvestment": "-53400000", "stockBasedCompensation": "8500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:25.849177+00:00", "is_restated": false, "income_statement": { "revenue": 1403100000, "cost_of_revenue": 1060200000, "gross_profit": 342900000, "ebit": 207200000, "ebitda": 220000000, "pretax_income": 191800000, "tax_provision": 32000000, "net_income": 159400000, "net_income_to_common": 159400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 297700000, "total_current_assets": 2217800000, "total_assets": 3415200000, "short_term_debt": 2400000, "long_term_debt": 734300000, "total_debt": 736700000, "total_liabilities": 1983000000, "total_equity": 1432200000, "shares_outstanding": 68100000, "goodwill_and_intangibles": 307900000 }, "cash_flow": { "operating_cash_flow": 120700000, "capital_expenditure": 18800000, "free_cash_flow": 139500000, "dividends_paid": 10100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338991, "ticker_id": 3917, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:35:25.849177+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "207200000", "ebitda": "220000000", "netIncome": "159400000", "grossProfit": "342900000", "depreciation": "None", "totalRevenue": "1403100000", "costOfRevenue": "1060200000", "interestIncome": "1100000", "incomeBeforeTax": "191800000", "interestExpense": "15400000", "operatingIncome": "209900000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "32000000", "reportedCurrency": "USD", "netInterestIncome": "-14300000", "nonInterestIncome": "None", "operatingExpenses": "133000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2700000", "costofGoodsAndServicesSold": "1060200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12800000", "sellingGeneralAndAdministrative": "133000000", "netIncomeFromContinuingOperations": "159800000" }, "balance": { "goodwill": "291100000", "inventory": "1122000000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "3415200000", "longTermDebt": "734300000", "shortTermDebt": "2400000", "treasuryStock": "-594500000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "16800000", "reportedCurrency": "USD", "retainedEarnings": "1452000000", "totalLiabilities": "1983000000", "otherCurrentAssets": "116900000", "totalCurrentAssets": "2217800000", "currentLongTermDebt": "2400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "681200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1197399999", "currentAccountsPayable": "690300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "490700000", "shortLongTermDebtTotal": "736700000", "totalShareholderEquity": "1432200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "380899999", "totalCurrentLiabilities": "1073599999", "otherNonCurrentLiabilities": "175100000", "totalNonCurrentLiabilities": "909400000", "cashAndShortTermInvestments": "297700000", "commonStockSharesOutstanding": "68100000", "intangibleAssetsExcludingGoodwill": "16800000", "cashAndCashEquivalentsAtCarryingValue": "297700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "159400000", "profitLoss": "None", "dividendPayout": "10100000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-42400000", "operatingCashflow": "120700000", "capitalExpenditures": "18800000", "changeInReceivables": "-49500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87300000", "cashflowFromInvestment": "8700000", "stockBasedCompensation": "9500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "42100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1403100000, "cost_of_revenue": 1060200000, "gross_profit": 342900000, "research_and_development": null, "selling_general_admin": 133000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 207200000, "depreciation_amortisation": 12800000, "ebitda": 220000000, "interest_expense": 15400000, "interest_income": null, "other_non_operating": null, "pretax_income": 191800000, "tax_provision": 32000000, "effective_tax_rate": null, "net_income": 159400000, "net_income_continuing_ops": 159800000, "net_income_to_common": 159400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 297700000, "short_term_investments": null, "net_receivables": 681200000, "inventory": 1122000000, "other_current_assets": null, "total_current_assets": 2217800000, "net_ppe": null, "goodwill": 291100000, "intangible_assets": 16800000, "goodwill_and_intangibles": 307900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1197399999, "total_assets": 3415200000, "short_term_debt": 2400000, "accounts_payable": 690300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1073599999, "long_term_debt": 734300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 909400000, "total_liabilities": 1983000000, "total_debt": 736700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1452000000, "total_equity": 1432200000, "shares_outstanding": 68100000, "operating_cash_flow": 120700000, "stock_based_compensation": 9500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 8700000, "dividends_paid": 10100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -87300000, "free_cash_flow": 139500000, "net_change_in_cash": 42100000 }, "raw_data": { "income": { "ebit": "207200000", "ebitda": "220000000", "netIncome": "159400000", "grossProfit": "342900000", "depreciation": "None", "totalRevenue": "1403100000", "costOfRevenue": "1060200000", "interestIncome": "1100000", "incomeBeforeTax": "191800000", "interestExpense": "15400000", "operatingIncome": "209900000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "32000000", "reportedCurrency": "USD", "netInterestIncome": "-14300000", "nonInterestIncome": "None", "operatingExpenses": "133000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2700000", "costofGoodsAndServicesSold": "1060200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12800000", "sellingGeneralAndAdministrative": "133000000", "netIncomeFromContinuingOperations": "159800000" }, "balance": { "goodwill": "291100000", "inventory": "1122000000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "3415200000", "longTermDebt": "734300000", "shortTermDebt": "2400000", "treasuryStock": "-594500000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "16800000", "reportedCurrency": "USD", "retainedEarnings": "1452000000", "totalLiabilities": "1983000000", "otherCurrentAssets": "116900000", "totalCurrentAssets": "2217800000", "currentLongTermDebt": "2400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "681200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1197399999", "currentAccountsPayable": "690300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "490700000", "shortLongTermDebtTotal": "736700000", "totalShareholderEquity": "1432200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "380899999", "totalCurrentLiabilities": "1073599999", "otherNonCurrentLiabilities": "175100000", "totalNonCurrentLiabilities": "909400000", "cashAndShortTermInvestments": "297700000", "commonStockSharesOutstanding": "68100000", "intangibleAssetsExcludingGoodwill": "16800000", "cashAndCashEquivalentsAtCarryingValue": "297700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "159400000", "profitLoss": "None", "dividendPayout": "10100000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-42400000", "operatingCashflow": "120700000", "capitalExpenditures": "18800000", "changeInReceivables": "-49500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87300000", "cashflowFromInvestment": "8700000", "stockBasedCompensation": "9500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "42100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "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" ] } } }