{ "ticker": { "uuid": "bcab772b-33c0-483a-9d56-b56a0ba8b256", "symbol": "CLS", "name": "Celestica Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Electronic Components", "page_url": "https://sharemaestro.com/factors/ticker/bcab772b-33c0-483a-9d56-b56a0ba8b256/", "api_url": "https://sharemaestro.com/factors/api/tickers/bcab772b-33c0-483a-9d56-b56a0ba8b256/" }, "ticker_metadata": { "id": 750, "uuid": "bcab772b-33c0-483a-9d56-b56a0ba8b256", "symbol": "CLS", "name": "Celestica Inc.", "asset_type": "equity", "market_cap": 44309488000, "stock_exchange_id": 3, "industry": "Electronic Components", "sector": "Technology", "description": "Celestica Inc. provides hardware platforms and supply chain solutions in North America, Europe, and Asia. The company is headquartered in Toronto, Canada.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "bcab772b-33c0-483a-9d56-b56a0ba8b256", "symbol": "CLS", "name": "Celestica Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Electronic Components", "page_url": "https://sharemaestro.com/factors/ticker/bcab772b-33c0-483a-9d56-b56a0ba8b256/", "api_url": "https://sharemaestro.com/factors/api/tickers/bcab772b-33c0-483a-9d56-b56a0ba8b256/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.39, "value": 0.03, "quality": 0.71, "momentum": 0.97, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 371.71, "market_cap": 43006847000, "pe_ratio": 44.8108, "earnings_yield": 0.0223, "ebitda_to_ev": 0.0304, "shareholder_yield": 0, "roe": 0.4686, "piotroski_f_score": 7, "momentum_12_1": 2.1107, "volatility_252d": 0.5966 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "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": "2026-06-07T06:52:29.732802+00:00", "batch_id": "" }, "size": { "price_close": 371.71, "market_cap": 43006847000, "market_cap_usd": 43006847000, "enterprise_value": 43401247000, "shares_outstanding": 115700000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 44.8108, "pb_ratio": 20.9974, "ptbv_ratio": 29.4648, "ps_ratio": 3.1142, "pcf_ratio": 48.4344, "pfcf_ratio": 33.5168, "ev_ebitda": 32.8698, "ev_ebit": 36.7205, "ev_sales": 3.1427, "ev_fcf": 33.8242, "earnings_yield": 0.0223, "fcf_yield": 0.0296, "price_to_sales": 3.1142, "price_to_book": 20.9974, "price_to_cashflow": 48.4344, "ebitda_to_ev": 0.0304, "sales_yield": 0.3182 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1161, "operating_margin": 0.0856, "net_margin": 0.0695, "ebitda_margin": 0.0956, "fcf_margin": 0.0929, "roe": 0.4686, "roa": 0.1169, "roic": 0.4121, "roc_greenblatt": null, "asset_turnover": 1.6821, "cash_conversion": 1.337, "accruals_ratio": 0.0087, "sbc_to_revenue": 0.0054, "piotroski_f_score": 7, "altman_z_score": 6.6248, "earnings_stability_5y": 0.4573, "revenue_stability_5y": 0.3277, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1952, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.0084, "net_debt_to_ebitda": 0.2987, "debt_to_assets": 0.0941, "interest_coverage": 21.5086, "current_ratio": 1.2591, "quick_ratio": 0.733, "net_debt": 394400000, "local_beta": 0.0012, "volatility_252d": 0.5966, "volatility_60d": 1.2927, "max_drawdown_12m": -0.2757, "risk_adjusted_momentum": 3.5377 }, "growth": { "revenue_growth_1y": 0.3693, "revenue_growth_3y_cagr": 0.2025, "revenue_growth_5y_cagr": 0.1701, "eps_growth_1y": 1.3529, "eps_growth_3y_cagr": 0.6755, "eps_growth_5y_cagr": 0.6947, "fcf_growth_1y": 1.0803, "book_value_growth_1y": 0.1919, "revenue_growth": 0.3693, "earnings_growth": 1.3529 }, "momentum": { "price_return_1m": -0.0102, "price_return_3m": 0.4897, "price_return_6m": 0.1434, "price_return_9m": 0.5317, "price_return_12m": 2.0789, "price_return_12m_ex1m": 2.1107, "momentum_6m": 0.1434, "momentum_12m": 2.0789, "momentum_12_1": 2.1107, "distance_from_52w_high": -0.1127, "distance_from_52w_low": 1.9659, "relative_strength": 1.9789 }, "raw_ttm": { "revenue_ttm": 13810071490, "gross_profit_ttm": 1602956577, "ebit_ttm": 1181936474, "ebitda_ttm": 1320399770, "net_income_ttm": 959742960, "eps_diluted_ttm": 8.2951, "operating_cash_flow_ttm": 887940018, "capital_expenditure_ttm": 395202909, "fcf_ttm": 1283142927, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 54951776, "cash_and_equivalents": 378000000, "total_current_assets": 6396900000, "total_current_liabilities": 5080600000, "net_ppe": null, "total_assets": 8210000000, "total_debt": 772400000, "total_equity": 2048200000, "net_working_capital": 964200000, "book_value_per_share": 17.7027, "retained_earnings": 513200000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1459600000, "tangible_book_per_share": 12.6154 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 82, "rank_pb": 96, "rank_ptbv": 94, "rank_ps": 65, "rank_pcf": 93, "rank_ev_ebitda": 88, "rank_ev_ebit": 87, "rank_earnings_yield": 82, "rank_fcf_yield": 77, "rank_dividend_yield": 84, "rank_shareholder_yield": 84, "rank_total_yield": 84, "rank_roe": 5, "rank_roc": 50, "rank_roic": 6, "rank_gross_margin": 91, "rank_fcf_margin": 71, "rank_piotroski": 16, "rank_accruals": 88, "rank_sue": 50, "rank_eps_growth_1y": 10, "rank_eps_growth_5y": 5, "rank_revenue_growth_1y": 13, "rank_momentum_12m": 5, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 5 }, "composites": { "value_composite": 97, "quality_composite": 29, "momentum_composite": 3, "growth_composite": 1, "yield_composite": 89, "svqf_composite": 91, "vc1_composite": 97, "vc2_composite": 98, "vc3_composite": 98, "trending_value_composite": null, "overall_composite": 61, "quality_value_composite": 0.1459, "os_score": 0.39, "value_percentile": 0.03, "quality_percentile": 0.71, "momentum_percentile": 0.97, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3790, "ticker_id": 750, "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": "2026-06-07T06:52:29.732802+00:00", "batch_id": "", "os_score_delta": null, "price_close": 371.71, "market_cap": 43006847000, "market_cap_usd": 43006847000, "enterprise_value": 43401247000, "shares_outstanding": 115700000, "fx_rate_to_usd": null, "pe_ratio": 44.81079705, "pb_ratio": 20.99738649, "ptbv_ratio": 29.46481707, "ps_ratio": 3.11416541, "pcf_ratio": 48.43440562, "pfcf_ratio": 33.51680167, "ev_ebitda": 32.86977776, "ev_ebit": 36.7204566, "ev_sales": 3.14272428, "ev_fcf": 33.82417195, "earnings_yield": 0.02231605, "fcf_yield": 0.02956466, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.11607156, "operating_margin": 0.08558511, "net_margin": 0.06949587, "ebitda_margin": 0.09561136, "fcf_margin": 0.09291356, "roe": 0.46857873, "roa": 0.11689926, "roic": 0.41207731, "roc_greenblatt": null, "asset_turnover": 1.68210371, "cash_conversion": 1.33696519, "accruals_ratio": 0.00874579, "sbc_to_revenue": 0.00538013, "debt_to_equity": 3.00839762, "net_debt_to_ebitda": 0.29869742, "debt_to_assets": 0.09408039, "interest_coverage": 21.50861282, "current_ratio": 1.25908357, "quick_ratio": 0.73298429, "net_debt": 394400000, "revenue_growth_1y": 0.36927248, "revenue_growth_3y_cagr": 0.2025428, "revenue_growth_5y_cagr": 0.17010023, "eps_growth_1y": 1.35288786, "eps_growth_3y_cagr": 0.67546658, "eps_growth_5y_cagr": 0.69468771, "fcf_growth_1y": 1.08032251, "book_value_growth_1y": 0.19191074, "piotroski_f_score": 7, "altman_z_score": 6.62484405, "earnings_stability_5y": 0.457309, "revenue_stability_5y": 0.327724, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.010225, "price_return_3m": 0.48970022, "price_return_6m": 0.14340644, "price_return_9m": 0.53168782, "price_return_12m": 2.07885364, "price_return_12m_ex1m": 2.11066015, "distance_from_52w_high": -0.11271573, "distance_from_52w_low": 1.96585016, "relative_strength": 1.97889006, "local_beta": 0.0012, "volatility_252d": 0.596624, "volatility_60d": 1.292725, "max_drawdown_12m": -0.27566187, "revenue_ttm": 13810071490, "gross_profit_ttm": 1602956577, "ebit_ttm": 1181936474, "ebitda_ttm": 1320399770, "net_income_ttm": 959742960, "eps_diluted_ttm": 8.29509905, "operating_cash_flow_ttm": 887940018, "capital_expenditure_ttm": 395202909, "fcf_ttm": 1283142927, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 54951776, "cash_and_equivalents": 378000000, "total_current_assets": 6396900000, "total_current_liabilities": 5080600000, "net_ppe": null, "total_assets": 8210000000, "total_debt": 772400000, "total_equity": 2048200000, "net_working_capital": 964200000, "book_value_per_share": 17.70267934, "retained_earnings": 513200000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1459600000, "tangible_book_per_share": 12.61538462, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 82, "rank_pb": 96, "rank_ptbv": 94, "rank_ps": 65, "rank_pcf": 93, "rank_ev_ebitda": 88, "rank_ev_ebit": 87, "rank_earnings_yield": 82, "rank_fcf_yield": 77, "rank_dividend_yield": 84, "rank_shareholder_yield": 84, "rank_total_yield": 84, "rank_roe": 5, "rank_roc": 50, "rank_roic": 6, "rank_gross_margin": 91, "rank_fcf_margin": 71, "rank_piotroski": 16, "rank_accruals": 88, "rank_sue": 50, "rank_eps_growth_1y": 10, "rank_eps_growth_5y": 5, "rank_revenue_growth_1y": 13, "rank_momentum_12m": 5, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 5, "value_composite": 97, "quality_composite": 29, "momentum_composite": 3, "growth_composite": 1, "yield_composite": 89, "svqf_composite": 91, "vc1_composite": 97, "vc2_composite": 98, "vc3_composite": 98, "trending_value_composite": null, "overall_composite": 61, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 371.71, "os": 0.39, "value": 0.03, "quality": 0.71, "momentum": 0.97, "confidence": 1, "coverage": 1, "pe_ratio": 44.8108, "earnings_yield": 0.0223, "shareholder_yield": 0, "roe": 0.4686, "momentum_12_1": 2.1107, "complete_fields": { "id": 3790, "ticker_id": 750, "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": "2026-06-07T06:52:29.732802+00:00", "batch_id": "", "os_score_delta": null, "price_close": 371.71, "market_cap": 43006847000, "market_cap_usd": 43006847000, "enterprise_value": 43401247000, "shares_outstanding": 115700000, "fx_rate_to_usd": null, "pe_ratio": 44.81079705, "pb_ratio": 20.99738649, "ptbv_ratio": 29.46481707, "ps_ratio": 3.11416541, "pcf_ratio": 48.43440562, "pfcf_ratio": 33.51680167, "ev_ebitda": 32.86977776, "ev_ebit": 36.7204566, "ev_sales": 3.14272428, "ev_fcf": 33.82417195, "earnings_yield": 0.02231605, "fcf_yield": 0.02956466, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.11607156, "operating_margin": 0.08558511, "net_margin": 0.06949587, "ebitda_margin": 0.09561136, "fcf_margin": 0.09291356, "roe": 0.46857873, "roa": 0.11689926, "roic": 0.41207731, "roc_greenblatt": null, "asset_turnover": 1.68210371, "cash_conversion": 1.33696519, "accruals_ratio": 0.00874579, "sbc_to_revenue": 0.00538013, "debt_to_equity": 3.00839762, "net_debt_to_ebitda": 0.29869742, "debt_to_assets": 0.09408039, "interest_coverage": 21.50861282, "current_ratio": 1.25908357, "quick_ratio": 0.73298429, "net_debt": 394400000, "revenue_growth_1y": 0.36927248, "revenue_growth_3y_cagr": 0.2025428, "revenue_growth_5y_cagr": 0.17010023, "eps_growth_1y": 1.35288786, "eps_growth_3y_cagr": 0.67546658, "eps_growth_5y_cagr": 0.69468771, "fcf_growth_1y": 1.08032251, "book_value_growth_1y": 0.19191074, "piotroski_f_score": 7, "altman_z_score": 6.62484405, "earnings_stability_5y": 0.457309, "revenue_stability_5y": 0.327724, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.010225, "price_return_3m": 0.48970022, "price_return_6m": 0.14340644, "price_return_9m": 0.53168782, "price_return_12m": 2.07885364, "price_return_12m_ex1m": 2.11066015, "distance_from_52w_high": -0.11271573, "distance_from_52w_low": 1.96585016, "relative_strength": 1.97889006, "local_beta": 0.0012, "volatility_252d": 0.596624, "volatility_60d": 1.292725, "max_drawdown_12m": -0.27566187, "revenue_ttm": 13810071490, "gross_profit_ttm": 1602956577, "ebit_ttm": 1181936474, "ebitda_ttm": 1320399770, "net_income_ttm": 959742960, "eps_diluted_ttm": 8.29509905, "operating_cash_flow_ttm": 887940018, "capital_expenditure_ttm": 395202909, "fcf_ttm": 1283142927, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 54951776, "cash_and_equivalents": 378000000, "total_current_assets": 6396900000, "total_current_liabilities": 5080600000, "net_ppe": null, "total_assets": 8210000000, "total_debt": 772400000, "total_equity": 2048200000, "net_working_capital": 964200000, "book_value_per_share": 17.70267934, "retained_earnings": 513200000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1459600000, "tangible_book_per_share": 12.61538462, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 82, "rank_pb": 96, "rank_ptbv": 94, "rank_ps": 65, "rank_pcf": 93, "rank_ev_ebitda": 88, "rank_ev_ebit": 87, "rank_earnings_yield": 82, "rank_fcf_yield": 77, "rank_dividend_yield": 84, "rank_shareholder_yield": 84, "rank_total_yield": 84, "rank_roe": 5, "rank_roc": 50, "rank_roic": 6, "rank_gross_margin": 91, "rank_fcf_margin": 71, "rank_piotroski": 16, "rank_accruals": 88, "rank_sue": 50, "rank_eps_growth_1y": 10, "rank_eps_growth_5y": 5, "rank_revenue_growth_1y": 13, "rank_momentum_12m": 5, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 5, "value_composite": 97, "quality_composite": 29, "momentum_composite": 3, "growth_composite": 1, "yield_composite": 89, "svqf_composite": 91, "vc1_composite": 97, "vc2_composite": 98, "vc3_composite": 98, "trending_value_composite": null, "overall_composite": 61, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:22.043423+00:00", "is_restated": false, "income_statement": { "revenue": 12607809317, "cost_of_revenue": 11133952551, "gross_profit": 1473856765, "ebit": 1053932231, "ebitda": 1232707953, "pretax_income": 1000411440, "tax_provision": 153338083, "net_income": 847073356, "net_income_to_common": 847073356, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 594516097, "total_current_assets": 5662875626, "total_assets": 7199973239, "short_term_debt": 57495176, "long_term_debt": 750500000, "total_debt": 807995176, "total_liabilities": 4987706573, "total_equity": 2212266666, "shares_outstanding": 116200000, "goodwill_and_intangibles": 598209362 }, "cash_flow": { "operating_cash_flow": 671044899, "capital_expenditure": 204722113, "free_cash_flow": 875767012, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238441, "ticker_id": 750, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:22.043423+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1053932231", "ebitda": "1232707953", "netIncome": "847073356", "grossProfit": "1473856765", "depreciation": "None", "totalRevenue": "12607809317", "costOfRevenue": "11133952551", "interestIncome": "52600000", "incomeBeforeTax": "1000411440", "interestExpense": "53520791", "operatingIncome": "1089137923", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "153338083", "reportedCurrency": "USD", "netInterestIncome": "-52600000", "nonInterestIncome": "None", "operatingExpenses": "384718842", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "120269154", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11133952551", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "178775722", "sellingGeneralAndAdministrative": "259900000", "netIncomeFromContinuingOperations": "832500000" }, "balance": { "goodwill": "332493807", "inventory": "2184018168", "commonStock": "1616852206", "currentDebt": "None", "investments": "None", "totalAssets": "7199973239", "longTermDebt": "750500000", "shortTermDebt": "57495176", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "265715555", "reportedCurrency": "USD", "retainedEarnings": "407956227", "totalLiabilities": "4987706573", "otherCurrentAssets": "251042308", "totalCurrentAssets": "5662875626", "currentLongTermDebt": "26000000", "longTermInvestments": "12200000", "shortTermInvestments": "None", "currentNetReceivables": "2633299053", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1537097612", "currentAccountsPayable": "1862703977", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "710100000", "shortLongTermDebtTotal": "914033562", "totalShareholderEquity": "2212266666", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2012231366", "totalCurrentLiabilities": "3932430518", "otherNonCurrentLiabilities": "128400000", "totalNonCurrentLiabilities": "1055276054", "cashAndShortTermInvestments": "594516097", "commonStockSharesOutstanding": "116200000", "intangibleAssetsExcludingGoodwill": "265715555", "cashAndCashEquivalentsAtCarryingValue": "594516097", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "832500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-434881865", "operatingCashflow": "671044899", "capitalExpenditures": "204722113", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-288462818", "cashflowFromInvestment": "-207265877", "stockBasedCompensation": "69800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-381564575", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "175700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12607809317, "cost_of_revenue": 11133952551, "gross_profit": 1473856765, "research_and_development": 120269154, "selling_general_admin": 259900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1053932231, "depreciation_amortisation": 178775722, "ebitda": 1232707953, "interest_expense": 53520791, "interest_income": null, "other_non_operating": null, "pretax_income": 1000411440, "tax_provision": 153338083, "effective_tax_rate": null, "net_income": 847073356, "net_income_continuing_ops": 832500000, "net_income_to_common": 847073356, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 594516097, "short_term_investments": null, "net_receivables": 2633299053, "inventory": 2184018168, "other_current_assets": null, "total_current_assets": 5662875626, "net_ppe": null, "goodwill": 332493807, "intangible_assets": 265715555, "goodwill_and_intangibles": 598209362, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1537097612, "total_assets": 7199973239, "short_term_debt": 57495176, "accounts_payable": 1862703977, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3932430518, "long_term_debt": 750500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1055276054, "total_liabilities": 4987706573, "total_debt": 807995176, "preferred_stock": null, "minority_interest": null, "retained_earnings": 407956227, "total_equity": 2212266666, "shares_outstanding": 116200000, "operating_cash_flow": 671044899, "stock_based_compensation": 69800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 204722113, "acquisitions": null, "other_investing": null, "investing_cash_flow": -207265877, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -288462818, "free_cash_flow": 875767012, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1053932231", "ebitda": "1232707953", "netIncome": "847073356", "grossProfit": "1473856765", "depreciation": "None", "totalRevenue": "12607809317", "costOfRevenue": "11133952551", "interestIncome": "52600000", "incomeBeforeTax": "1000411440", "interestExpense": "53520791", "operatingIncome": "1089137923", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "153338083", "reportedCurrency": "USD", "netInterestIncome": "-52600000", "nonInterestIncome": "None", "operatingExpenses": "384718842", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "120269154", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11133952551", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "178775722", "sellingGeneralAndAdministrative": "259900000", "netIncomeFromContinuingOperations": "832500000" }, "balance": { "goodwill": "332493807", "inventory": "2184018168", "commonStock": "1616852206", "currentDebt": "None", "investments": "None", "totalAssets": "7199973239", "longTermDebt": "750500000", "shortTermDebt": "57495176", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "265715555", "reportedCurrency": "USD", "retainedEarnings": "407956227", "totalLiabilities": "4987706573", "otherCurrentAssets": "251042308", "totalCurrentAssets": "5662875626", "currentLongTermDebt": "26000000", "longTermInvestments": "12200000", "shortTermInvestments": "None", "currentNetReceivables": "2633299053", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1537097612", "currentAccountsPayable": "1862703977", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "710100000", "shortLongTermDebtTotal": "914033562", "totalShareholderEquity": "2212266666", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2012231366", "totalCurrentLiabilities": "3932430518", "otherNonCurrentLiabilities": "128400000", "totalNonCurrentLiabilities": "1055276054", "cashAndShortTermInvestments": "594516097", "commonStockSharesOutstanding": "116200000", "intangibleAssetsExcludingGoodwill": "265715555", "cashAndCashEquivalentsAtCarryingValue": "594516097", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "832500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-434881865", "operatingCashflow": "671044899", "capitalExpenditures": "204722113", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-288462818", "cashflowFromInvestment": "-207265877", "stockBasedCompensation": "69800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-381564575", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "175700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:22.043423+00:00", "is_restated": false, "income_statement": { "revenue": 9646000000, "cost_of_revenue": 8612300000, "gross_profit": 1033700000, "ebit": 584300000, "ebitda": 736200000, "pretax_income": 532200000, "tax_provision": 104200000, "net_income": 428000000, "net_income_to_common": 428000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 423300000, "total_current_assets": 4512200000, "total_assets": 5988200000, "short_term_debt": 26500000, "long_term_debt": 770200000, "total_debt": 796700000, "total_liabilities": 4092200000, "total_equity": 1896000000, "shares_outstanding": 118700000, "goodwill_and_intangibles": 655100000 }, "cash_flow": { "operating_cash_flow": 473900000, "capital_expenditure": 170900000, "free_cash_flow": 644800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238446, "ticker_id": 750, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:22.043423+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "584300000", "ebitda": "736200000", "netIncome": "428000000", "grossProfit": "1033700000", "depreciation": "None", "totalRevenue": "9646000000", "costOfRevenue": "8612300000", "interestIncome": "65300000", "incomeBeforeTax": "532200000", "interestExpense": "52100000", "operatingIncome": "599300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "104200000", "reportedCurrency": "USD", "netInterestIncome": "-52100000", "nonInterestIncome": "None", "operatingExpenses": "434400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "78000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8612300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151900000", "sellingGeneralAndAdministrative": "293500000", "netIncomeFromContinuingOperations": "428000000" }, "balance": { "goodwill": "340500000", "inventory": "1760600000", "commonStock": "1632800000", "currentDebt": "None", "investments": "None", "totalAssets": "5988200000", "longTermDebt": "770200000", "shortTermDebt": "26500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "314600000", "reportedCurrency": "USD", "retainedEarnings": "-423800000", "totalLiabilities": "4092200000", "otherCurrentAssets": "250800000", "totalCurrentAssets": "4512200000", "currentLongTermDebt": "26500000", "longTermInvestments": "9700000", "shortTermInvestments": "5770", "currentNetReceivables": "2077500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1476000000", "currentAccountsPayable": "1294800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "661600000", "shortLongTermDebtTotal": "796700000", "totalShareholderEquity": "1896000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1606600000", "totalCurrentLiabilities": "3021400000", "otherNonCurrentLiabilities": "167400000", "totalNonCurrentLiabilities": "1070800000", "cashAndShortTermInvestments": "423300000", "commonStockSharesOutstanding": "118700000", "intangibleAssetsExcludingGoodwill": "314600000", "cashAndCashEquivalentsAtCarryingValue": "423300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "428000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "343700000", "operatingCashflow": "473900000", "capitalExpenditures": "170900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-208500000", "cashflowFromInvestment": "-212500000", "stockBasedCompensation": "57400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-152000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9646000000, "cost_of_revenue": 8612300000, "gross_profit": 1033700000, "research_and_development": 78000000, "selling_general_admin": 293500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 584300000, "depreciation_amortisation": 151900000, "ebitda": 736200000, "interest_expense": 52100000, "interest_income": null, "other_non_operating": null, "pretax_income": 532200000, "tax_provision": 104200000, "effective_tax_rate": null, "net_income": 428000000, "net_income_continuing_ops": 428000000, "net_income_to_common": 428000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 423300000, "short_term_investments": 5770, "net_receivables": 2077500000, "inventory": 1760600000, "other_current_assets": null, "total_current_assets": 4512200000, "net_ppe": null, "goodwill": 340500000, "intangible_assets": 314600000, "goodwill_and_intangibles": 655100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1476000000, "total_assets": 5988200000, "short_term_debt": 26500000, "accounts_payable": 1294800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3021400000, "long_term_debt": 770200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1070800000, "total_liabilities": 4092200000, "total_debt": 796700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -423800000, "total_equity": 1896000000, "shares_outstanding": 118700000, "operating_cash_flow": 473900000, "stock_based_compensation": 57400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 170900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -212500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -208500000, "free_cash_flow": 644800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "584300000", "ebitda": "736200000", "netIncome": "428000000", "grossProfit": "1033700000", "depreciation": "None", "totalRevenue": "9646000000", "costOfRevenue": "8612300000", "interestIncome": "65300000", "incomeBeforeTax": "532200000", "interestExpense": "52100000", "operatingIncome": "599300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "104200000", "reportedCurrency": "USD", "netInterestIncome": "-52100000", "nonInterestIncome": "None", "operatingExpenses": "434400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "78000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8612300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151900000", "sellingGeneralAndAdministrative": "293500000", "netIncomeFromContinuingOperations": "428000000" }, "balance": { "goodwill": "340500000", "inventory": "1760600000", "commonStock": "1632800000", "currentDebt": "None", "investments": "None", "totalAssets": "5988200000", "longTermDebt": "770200000", "shortTermDebt": "26500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "314600000", "reportedCurrency": "USD", "retainedEarnings": "-423800000", "totalLiabilities": "4092200000", "otherCurrentAssets": "250800000", "totalCurrentAssets": "4512200000", "currentLongTermDebt": "26500000", "longTermInvestments": "9700000", "shortTermInvestments": "5770", "currentNetReceivables": "2077500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1476000000", "currentAccountsPayable": "1294800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "661600000", "shortLongTermDebtTotal": "796700000", "totalShareholderEquity": "1896000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1606600000", "totalCurrentLiabilities": "3021400000", "otherNonCurrentLiabilities": "167400000", "totalNonCurrentLiabilities": "1070800000", "cashAndShortTermInvestments": "423300000", "commonStockSharesOutstanding": "118700000", "intangibleAssetsExcludingGoodwill": "314600000", "cashAndCashEquivalentsAtCarryingValue": "423300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "428000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "343700000", "operatingCashflow": "473900000", "capitalExpenditures": "170900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-208500000", "cashflowFromInvestment": "-212500000", "stockBasedCompensation": "57400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-152000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:22.043423+00:00", "is_restated": false, "income_statement": { "revenue": 7961000000, "cost_of_revenue": 7206900000, "gross_profit": 754100000, "ebit": 384900000, "ebitda": 515700000, "pretax_income": 306000000, "tax_provision": 61600000, "net_income": 244400000, "net_income_to_common": 244400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 370400000, "total_current_assets": 4510600000, "total_assets": 5890500000, "short_term_debt": 52100000, "long_term_debt": 589300000, "total_debt": 641400000, "total_liabilities": 4119500000, "total_equity": 1771000000, "shares_outstanding": 120300000, "goodwill_and_intangibles": 646900000 }, "cash_flow": { "operating_cash_flow": 326200000, "capital_expenditure": 125100000, "free_cash_flow": 451300000, "dividends_paid": 49185744, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238451, "ticker_id": 750, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:22.043423+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "384900000", "ebitda": "515700000", "netIncome": "244400000", "grossProfit": "754100000", "depreciation": "None", "totalRevenue": "7961000000", "costOfRevenue": "7206900000", "interestIncome": "31700000", "incomeBeforeTax": "306000000", "interestExpense": "78900000", "operatingIncome": "338300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "61600000", "reportedCurrency": "USD", "netInterestIncome": "-81400000", "nonInterestIncome": "None", "operatingExpenses": "415800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "60900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7206900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130800000", "sellingGeneralAndAdministrative": "281000000", "netIncomeFromContinuingOperations": "202800000" }, "balance": { "goodwill": "321700000", "inventory": "2104300000", "commonStock": "1672500000", "currentDebt": "None", "investments": "None", "totalAssets": "5890500000", "longTermDebt": "589300000", "shortTermDebt": "52100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "325200000", "reportedCurrency": "USD", "retainedEarnings": "-851800000", "totalLiabilities": "4119500000", "otherCurrentAssets": "238000000", "totalCurrentAssets": "4510600000", "currentLongTermDebt": "17000000", "longTermInvestments": "0", "shortTermInvestments": "2200000", "currentNetReceivables": "1795700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1379900000", "currentAccountsPayable": "1298200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "631800000", "shortLongTermDebtTotal": "783800000", "totalShareholderEquity": "1771000000", "capitalLeaseObligations": "176500000", "otherCurrentLiabilities": "1805731537", "totalCurrentLiabilities": "3220500000", "otherNonCurrentLiabilities": "41200000", "totalNonCurrentLiabilities": "899000000", "cashAndShortTermInvestments": "370400000", "commonStockSharesOutstanding": "120300000", "intangibleAssetsExcludingGoodwill": "325200000", "cashAndCashEquivalentsAtCarryingValue": "370400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "244400000", "profitLoss": "None", "dividendPayout": "49185744", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "245100000", "operatingCashflow": "326200000", "capitalExpenditures": "125100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-207900000", "cashflowFromInvestment": "-122400000", "stockBasedCompensation": "55600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49185744", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7961000000, "cost_of_revenue": 7206900000, "gross_profit": 754100000, "research_and_development": 60900000, "selling_general_admin": 281000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 384900000, "depreciation_amortisation": 130800000, "ebitda": 515700000, "interest_expense": 78900000, "interest_income": null, "other_non_operating": null, "pretax_income": 306000000, "tax_provision": 61600000, "effective_tax_rate": null, "net_income": 244400000, "net_income_continuing_ops": 202800000, "net_income_to_common": 244400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 370400000, "short_term_investments": 2200000, "net_receivables": 1795700000, "inventory": 2104300000, "other_current_assets": null, "total_current_assets": 4510600000, "net_ppe": null, "goodwill": 321700000, "intangible_assets": 325200000, "goodwill_and_intangibles": 646900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1379900000, "total_assets": 5890500000, "short_term_debt": 52100000, "accounts_payable": 1298200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3220500000, "long_term_debt": 589300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 899000000, "total_liabilities": 4119500000, "total_debt": 641400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -851800000, "total_equity": 1771000000, "shares_outstanding": 120300000, "operating_cash_flow": 326200000, "stock_based_compensation": 55600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 125100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -122400000, "dividends_paid": 49185744, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -207900000, "free_cash_flow": 451300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "384900000", "ebitda": "515700000", "netIncome": "244400000", "grossProfit": "754100000", "depreciation": "None", "totalRevenue": "7961000000", "costOfRevenue": "7206900000", "interestIncome": "31700000", "incomeBeforeTax": "306000000", "interestExpense": "78900000", "operatingIncome": "338300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "61600000", "reportedCurrency": "USD", "netInterestIncome": "-81400000", "nonInterestIncome": "None", "operatingExpenses": "415800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "60900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7206900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130800000", "sellingGeneralAndAdministrative": "281000000", "netIncomeFromContinuingOperations": "202800000" }, "balance": { "goodwill": "321700000", "inventory": "2104300000", "commonStock": "1672500000", "currentDebt": "None", "investments": "None", "totalAssets": "5890500000", "longTermDebt": "589300000", "shortTermDebt": "52100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "325200000", "reportedCurrency": "USD", "retainedEarnings": "-851800000", "totalLiabilities": "4119500000", "otherCurrentAssets": "238000000", "totalCurrentAssets": "4510600000", "currentLongTermDebt": "17000000", "longTermInvestments": "0", "shortTermInvestments": "2200000", "currentNetReceivables": "1795700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1379900000", "currentAccountsPayable": "1298200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "631800000", "shortLongTermDebtTotal": "783800000", "totalShareholderEquity": "1771000000", "capitalLeaseObligations": "176500000", "otherCurrentLiabilities": "1805731537", "totalCurrentLiabilities": "3220500000", "otherNonCurrentLiabilities": "41200000", "totalNonCurrentLiabilities": "899000000", "cashAndShortTermInvestments": "370400000", "commonStockSharesOutstanding": "120300000", "intangibleAssetsExcludingGoodwill": "325200000", "cashAndCashEquivalentsAtCarryingValue": "370400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "244400000", "profitLoss": "None", "dividendPayout": "49185744", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "245100000", "operatingCashflow": "326200000", "capitalExpenditures": "125100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-207900000", "cashflowFromInvestment": "-122400000", "stockBasedCompensation": "55600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49185744", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:22.043423+00:00", "is_restated": false, "income_statement": { "revenue": 7250000000, "cost_of_revenue": 6600300000, "gross_profit": 649700000, "ebit": 290800000, "ebitda": 406700000, "pretax_income": 239100000, "tax_provision": 59000000, "net_income": 180100000, "net_income_to_common": 180100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 374500000, "total_current_assets": 4327000000, "total_assets": 5628000000, "short_term_debt": 52200000, "long_term_debt": 733900000, "total_debt": 786100000, "total_liabilities": 3950300000, "total_equity": 1677700000, "shares_outstanding": 123600000, "goodwill_and_intangibles": 675600000 }, "cash_flow": { "operating_cash_flow": 211100000, "capital_expenditure": 109000000, "free_cash_flow": 320100000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238456, "ticker_id": 750, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:22.043423+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "290800000", "ebitda": "406700000", "netIncome": "180100000", "grossProfit": "649700000", "depreciation": "None", "totalRevenue": "7250000000", "costOfRevenue": "6600300000", "interestIncome": "59700000", "incomeBeforeTax": "239100000", "interestExpense": "51700000", "operatingIncome": "289300000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "59000000", "reportedCurrency": "USD", "netInterestIncome": "-59700000", "nonInterestIncome": "None", "operatingExpenses": "360400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "46300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6600300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115900000", "sellingGeneralAndAdministrative": "279900000", "netIncomeFromContinuingOperations": "145500000" }, "balance": { "goodwill": "321800000", "inventory": "2350300000", "commonStock": "1714900000", "currentDebt": "None", "investments": "None", "totalAssets": "5628000000", "longTermDebt": "733900000", "shortTermDebt": "52200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "353800000", "reportedCurrency": "USD", "retainedEarnings": "-1076600000", "totalLiabilities": "3950300000", "otherCurrentAssets": "208700000", "totalCurrentAssets": "4327000000", "currentLongTermDebt": "52200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1393500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1301000000", "currentAccountsPayable": "1440800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "510300000", "shortLongTermDebtTotal": "786100000", "totalShareholderEquity": "1677700000", "capitalLeaseObligations": "162400000", "otherCurrentLiabilities": "1480100000", "totalCurrentLiabilities": "3055200000", "otherNonCurrentLiabilities": "32500000", "totalNonCurrentLiabilities": "895100000", "cashAndShortTermInvestments": "374500000", "commonStockSharesOutstanding": "123600000", "intangibleAssetsExcludingGoodwill": "353800000", "cashAndCashEquivalentsAtCarryingValue": "374500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "180100000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-717200000", "operatingCashflow": "211100000", "capitalExpenditures": "109000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-121700000", "cashflowFromInvestment": "-108900000", "stockBasedCompensation": "51000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7250000000, "cost_of_revenue": 6600300000, "gross_profit": 649700000, "research_and_development": 46300000, "selling_general_admin": 279900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 290800000, "depreciation_amortisation": 115900000, "ebitda": 406700000, "interest_expense": 51700000, "interest_income": null, "other_non_operating": null, "pretax_income": 239100000, "tax_provision": 59000000, "effective_tax_rate": null, "net_income": 180100000, "net_income_continuing_ops": 145500000, "net_income_to_common": 180100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 374500000, "short_term_investments": null, "net_receivables": 1393500000, "inventory": 2350300000, "other_current_assets": null, "total_current_assets": 4327000000, "net_ppe": null, "goodwill": 321800000, "intangible_assets": 353800000, "goodwill_and_intangibles": 675600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1301000000, "total_assets": 5628000000, "short_term_debt": 52200000, "accounts_payable": 1440800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3055200000, "long_term_debt": 733900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 895100000, "total_liabilities": 3950300000, "total_debt": 786100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1076600000, "total_equity": 1677700000, "shares_outstanding": 123600000, "operating_cash_flow": 211100000, "stock_based_compensation": 51000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 109000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -108900000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -121700000, "free_cash_flow": 320100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "290800000", "ebitda": "406700000", "netIncome": "180100000", "grossProfit": "649700000", "depreciation": "None", "totalRevenue": "7250000000", "costOfRevenue": "6600300000", "interestIncome": "59700000", "incomeBeforeTax": "239100000", "interestExpense": "51700000", "operatingIncome": "289300000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "59000000", "reportedCurrency": "USD", "netInterestIncome": "-59700000", "nonInterestIncome": "None", "operatingExpenses": "360400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "46300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6600300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115900000", "sellingGeneralAndAdministrative": "279900000", "netIncomeFromContinuingOperations": "145500000" }, "balance": { "goodwill": "321800000", "inventory": "2350300000", "commonStock": "1714900000", "currentDebt": "None", "investments": "None", "totalAssets": "5628000000", "longTermDebt": "733900000", "shortTermDebt": "52200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "353800000", "reportedCurrency": "USD", "retainedEarnings": "-1076600000", "totalLiabilities": "3950300000", "otherCurrentAssets": "208700000", "totalCurrentAssets": "4327000000", "currentLongTermDebt": "52200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1393500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1301000000", "currentAccountsPayable": "1440800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "510300000", "shortLongTermDebtTotal": "786100000", "totalShareholderEquity": "1677700000", "capitalLeaseObligations": "162400000", "otherCurrentLiabilities": "1480100000", "totalCurrentLiabilities": "3055200000", "otherNonCurrentLiabilities": "32500000", "totalNonCurrentLiabilities": "895100000", "cashAndShortTermInvestments": "374500000", "commonStockSharesOutstanding": "123600000", "intangibleAssetsExcludingGoodwill": "353800000", "cashAndCashEquivalentsAtCarryingValue": "374500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "180100000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-717200000", "operatingCashflow": "211100000", "capitalExpenditures": "109000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-121700000", "cashflowFromInvestment": "-108900000", "stockBasedCompensation": "51000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:22.043423+00:00", "is_restated": false, "income_statement": { "revenue": 5634700000, "cost_of_revenue": 5147700000, "gross_profit": 487000000, "ebit": 167700000, "ebitda": 294000000, "pretax_income": 136000000, "tax_provision": 32100000, "net_income": 103900000, "net_income_to_common": 103900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 394000000, "total_current_assets": 3435300000, "total_assets": 4666900000, "short_term_debt": 51500000, "long_term_debt": 742900000, "total_debt": 794400000, "total_liabilities": 3203900000, "total_equity": 1463000000, "shares_outstanding": 126700000, "goodwill_and_intangibles": 715100000 }, "cash_flow": { "operating_cash_flow": 226800000, "capital_expenditure": 52200000, "free_cash_flow": 279000000, "dividends_paid": 585000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238461, "ticker_id": 750, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:22.043423+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "167700000", "ebitda": "294000000", "netIncome": "103900000", "grossProfit": "487000000", "depreciation": "None", "totalRevenue": "5634700000", "costOfRevenue": "5147700000", "interestIncome": "31700000", "incomeBeforeTax": "136000000", "interestExpense": "31421072", "operatingIncome": "167700000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "32100000", "reportedCurrency": "USD", "netInterestIncome": "-34700000", "nonInterestIncome": "None", "operatingExpenses": "319300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5147700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126300000", "sellingGeneralAndAdministrative": "245100000", "netIncomeFromContinuingOperations": "103900000" }, "balance": { "goodwill": "324200000", "inventory": "1697000000", "commonStock": "1764500000", "currentDebt": "None", "investments": "None", "totalAssets": "4666900000", "longTermDebt": "742900000", "shortTermDebt": "51500000", "treasuryStock": "-48900000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "390900000", "reportedCurrency": "USD", "retainedEarnings": "-1255600000", "totalLiabilities": "3203900000", "otherCurrentAssets": "84000000", "totalCurrentAssets": "3435300000", "currentLongTermDebt": "51500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1260300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1231600000", "currentAccountsPayable": "1238300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "452500000", "shortLongTermDebtTotal": "801800000", "totalShareholderEquity": "1463000000", "capitalLeaseObligations": "138600000", "otherCurrentLiabilities": "901400000", "totalCurrentLiabilities": "2253500000", "otherNonCurrentLiabilities": "11800000", "totalNonCurrentLiabilities": "950400000", "cashAndShortTermInvestments": "394000000", "commonStockSharesOutstanding": "126700000", "intangibleAssetsExcludingGoodwill": "390900000", "cashAndCashEquivalentsAtCarryingValue": "394000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "103900000", "profitLoss": "None", "dividendPayout": "585000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-521900000", "operatingCashflow": "226800000", "capitalExpenditures": "52200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "67700000", "cashflowFromInvestment": "-364300000", "stockBasedCompensation": "33400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "585000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5634700000, "cost_of_revenue": 5147700000, "gross_profit": 487000000, "research_and_development": 38400000, "selling_general_admin": 245100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 167700000, "depreciation_amortisation": 126300000, "ebitda": 294000000, "interest_expense": 31421072, "interest_income": null, "other_non_operating": null, "pretax_income": 136000000, "tax_provision": 32100000, "effective_tax_rate": null, "net_income": 103900000, "net_income_continuing_ops": 103900000, "net_income_to_common": 103900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 394000000, "short_term_investments": null, "net_receivables": 1260300000, "inventory": 1697000000, "other_current_assets": null, "total_current_assets": 3435300000, "net_ppe": null, "goodwill": 324200000, "intangible_assets": 390900000, "goodwill_and_intangibles": 715100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1231600000, "total_assets": 4666900000, "short_term_debt": 51500000, "accounts_payable": 1238300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2253500000, "long_term_debt": 742900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 950400000, "total_liabilities": 3203900000, "total_debt": 794400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1255600000, "total_equity": 1463000000, "shares_outstanding": 126700000, "operating_cash_flow": 226800000, "stock_based_compensation": 33400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -364300000, "dividends_paid": 585000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 67700000, "free_cash_flow": 279000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "167700000", "ebitda": "294000000", "netIncome": "103900000", "grossProfit": "487000000", "depreciation": "None", "totalRevenue": "5634700000", "costOfRevenue": "5147700000", "interestIncome": "31700000", "incomeBeforeTax": "136000000", "interestExpense": "31421072", "operatingIncome": "167700000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "32100000", "reportedCurrency": "USD", "netInterestIncome": "-34700000", "nonInterestIncome": "None", "operatingExpenses": "319300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5147700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126300000", "sellingGeneralAndAdministrative": "245100000", "netIncomeFromContinuingOperations": "103900000" }, "balance": { "goodwill": "324200000", "inventory": "1697000000", "commonStock": "1764500000", "currentDebt": "None", "investments": "None", "totalAssets": "4666900000", "longTermDebt": "742900000", "shortTermDebt": "51500000", "treasuryStock": "-48900000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "390900000", "reportedCurrency": "USD", "retainedEarnings": "-1255600000", "totalLiabilities": "3203900000", "otherCurrentAssets": "84000000", "totalCurrentAssets": "3435300000", "currentLongTermDebt": "51500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1260300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1231600000", "currentAccountsPayable": "1238300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "452500000", "shortLongTermDebtTotal": "801800000", "totalShareholderEquity": "1463000000", "capitalLeaseObligations": "138600000", "otherCurrentLiabilities": "901400000", "totalCurrentLiabilities": "2253500000", "otherNonCurrentLiabilities": "11800000", "totalNonCurrentLiabilities": "950400000", "cashAndShortTermInvestments": "394000000", "commonStockSharesOutstanding": "126700000", "intangibleAssetsExcludingGoodwill": "390900000", "cashAndCashEquivalentsAtCarryingValue": "394000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "103900000", "profitLoss": "None", "dividendPayout": "585000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-521900000", "operatingCashflow": "226800000", "capitalExpenditures": "52200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "67700000", "cashflowFromInvestment": "-364300000", "stockBasedCompensation": "33400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "585000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:22.043423+00:00", "is_restated": false, "income_statement": { "revenue": 5748100000, "cost_of_revenue": 5310500000, "gross_profit": 437600000, "ebit": 127900000, "ebitda": 252600000, "pretax_income": 90200000, "tax_provision": 29600000, "net_income": 60600000, "net_income_to_common": 60600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 463800000, "total_current_assets": 2737200000, "total_assets": 3664100000, "short_term_debt": 99800000, "long_term_debt": 486100000, "total_debt": 585900000, "total_liabilities": 2255100000, "total_equity": 1409000000, "shares_outstanding": 129100000, "goodwill_and_intangibles": 437300000 }, "cash_flow": { "operating_cash_flow": 239600000, "capital_expenditure": 52800000, "free_cash_flow": 292400000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238466, "ticker_id": 750, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:22.043423+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "127900000", "ebitda": "252600000", "netIncome": "60600000", "grossProfit": "437600000", "depreciation": "None", "totalRevenue": "5748100000", "costOfRevenue": "5310500000", "interestIncome": "37700000", "incomeBeforeTax": "90200000", "interestExpense": "37700000", "operatingIncome": "127900000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "29600000", "reportedCurrency": "USD", "netInterestIncome": "-37700000", "nonInterestIncome": "None", "operatingExpenses": "309700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5310500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124700000", "sellingGeneralAndAdministrative": "230700000", "netIncomeFromContinuingOperations": "60600000" }, "balance": { "goodwill": "198600000", "inventory": "1091500000", "commonStock": "1834200000", "currentDebt": "None", "investments": "None", "totalAssets": "3664100000", "longTermDebt": "486100000", "shortTermDebt": "99800000", "treasuryStock": "-15700000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "238700000", "reportedCurrency": "USD", "retainedEarnings": "-1368800000", "totalLiabilities": "2255100000", "otherCurrentAssets": "88500000", "totalCurrentAssets": "2737200000", "currentLongTermDebt": "99800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1093400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "926900000", "currentAccountsPayable": "854500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "433500000", "shortLongTermDebtTotal": "602400000", "totalShareholderEquity": "1409000000", "capitalLeaseObligations": "122700000", "otherCurrentLiabilities": "572100000", "totalCurrentLiabilities": "1578200000", "otherNonCurrentLiabilities": "41200000", "totalNonCurrentLiabilities": "676900000", "cashAndShortTermInvestments": "463800000", "commonStockSharesOutstanding": "129100000", "intangibleAssetsExcludingGoodwill": "238700000", "cashAndCashEquivalentsAtCarryingValue": "463800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60600000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-99300000", "operatingCashflow": "239600000", "capitalExpenditures": "52800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-204300000", "cashflowFromInvestment": "-51000000", "stockBasedCompensation": "25800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5748100000, "cost_of_revenue": 5310500000, "gross_profit": 437600000, "research_and_development": 29900000, "selling_general_admin": 230700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 127900000, "depreciation_amortisation": 124700000, "ebitda": 252600000, "interest_expense": 37700000, "interest_income": null, "other_non_operating": null, "pretax_income": 90200000, "tax_provision": 29600000, "effective_tax_rate": null, "net_income": 60600000, "net_income_continuing_ops": 60600000, "net_income_to_common": 60600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 463800000, "short_term_investments": null, "net_receivables": 1093400000, "inventory": 1091500000, "other_current_assets": null, "total_current_assets": 2737200000, "net_ppe": null, "goodwill": 198600000, "intangible_assets": 238700000, "goodwill_and_intangibles": 437300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 926900000, "total_assets": 3664100000, "short_term_debt": 99800000, "accounts_payable": 854500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1578200000, "long_term_debt": 486100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 676900000, "total_liabilities": 2255100000, "total_debt": 585900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1368800000, "total_equity": 1409000000, "shares_outstanding": 129100000, "operating_cash_flow": 239600000, "stock_based_compensation": 25800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -204300000, "free_cash_flow": 292400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "127900000", "ebitda": "252600000", "netIncome": "60600000", "grossProfit": "437600000", "depreciation": "None", "totalRevenue": "5748100000", "costOfRevenue": "5310500000", "interestIncome": "37700000", "incomeBeforeTax": "90200000", "interestExpense": "37700000", "operatingIncome": "127900000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "29600000", "reportedCurrency": "USD", "netInterestIncome": "-37700000", "nonInterestIncome": "None", "operatingExpenses": "309700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5310500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124700000", "sellingGeneralAndAdministrative": "230700000", "netIncomeFromContinuingOperations": "60600000" }, "balance": { "goodwill": "198600000", "inventory": "1091500000", "commonStock": "1834200000", "currentDebt": "None", "investments": "None", "totalAssets": "3664100000", "longTermDebt": "486100000", "shortTermDebt": "99800000", "treasuryStock": "-15700000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "238700000", "reportedCurrency": "USD", "retainedEarnings": "-1368800000", "totalLiabilities": "2255100000", "otherCurrentAssets": "88500000", "totalCurrentAssets": "2737200000", "currentLongTermDebt": "99800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1093400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "926900000", "currentAccountsPayable": "854500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "433500000", "shortLongTermDebtTotal": "602400000", "totalShareholderEquity": "1409000000", "capitalLeaseObligations": "122700000", "otherCurrentLiabilities": "572100000", "totalCurrentLiabilities": "1578200000", "otherNonCurrentLiabilities": "41200000", "totalNonCurrentLiabilities": "676900000", "cashAndShortTermInvestments": "463800000", "commonStockSharesOutstanding": "129100000", "intangibleAssetsExcludingGoodwill": "238700000", "cashAndCashEquivalentsAtCarryingValue": "463800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60600000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-99300000", "operatingCashflow": "239600000", "capitalExpenditures": "52800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-204300000", "cashflowFromInvestment": "-51000000", "stockBasedCompensation": "25800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:22.043423+00:00", "is_restated": false, "income_statement": { "revenue": 5888300000, "cost_of_revenue": 5503600000, "gross_profit": 384700000, "ebit": 149300000, "ebitda": 284700000, "pretax_income": 99800000, "tax_provision": 29500000, "net_income": 70300000, "net_income_to_common": 70300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 479500000, "total_current_assets": 2592000000, "total_assets": 3560700000, "short_term_debt": 139600000, "long_term_debt": 471400000, "total_debt": 611000000, "total_liabilities": 2204500000, "total_equity": 1356200000, "shares_outstanding": 131800000, "goodwill_and_intangibles": 459300000 }, "cash_flow": { "operating_cash_flow": 345000000, "capital_expenditure": 80500000, "free_cash_flow": 425500000, "dividends_paid": 400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238471, "ticker_id": 750, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:22.043423+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "149300000", "ebitda": "284700000", "netIncome": "70300000", "grossProfit": "384700000", "depreciation": "None", "totalRevenue": "5888300000", "costOfRevenue": "5503600000", "interestIncome": "49500000", "incomeBeforeTax": "99800000", "interestExpense": "50650800", "operatingIncome": "149300000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "29500000", "reportedCurrency": "USD", "netInterestIncome": "-51500000", "nonInterestIncome": "None", "operatingExpenses": "235400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5503600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135400000", "sellingGeneralAndAdministrative": "227300000", "netIncomeFromContinuingOperations": "70300000" }, "balance": { "goodwill": "198300000", "inventory": "992200000", "commonStock": "1832100000", "currentDebt": "None", "investments": "None", "totalAssets": "3560700000", "longTermDebt": "471400000", "shortTermDebt": "139600000", "treasuryStock": "-14800000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "261000000", "reportedCurrency": "USD", "retainedEarnings": "-1420100000", "totalLiabilities": "2204500000", "otherCurrentAssets": "67600000", "totalCurrentAssets": "2592000000", "currentLongTermDebt": "139600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1052700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "968700000", "currentAccountsPayable": "898000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "459100000", "shortLongTermDebtTotal": "710800000", "totalShareholderEquity": "1356200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "397000000", "totalCurrentLiabilities": "1481300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "723200000", "cashAndShortTermInvestments": "479500000", "commonStockSharesOutstanding": "131800000", "intangibleAssetsExcludingGoodwill": "261000000", "cashAndCashEquivalentsAtCarryingValue": "479500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70300000", "profitLoss": "None", "dividendPayout": "400000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "97700000", "operatingCashflow": "345000000", "capitalExpenditures": "80500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-326200000", "cashflowFromInvestment": "38700000", "stockBasedCompensation": "34100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5888300000, "cost_of_revenue": 5503600000, "gross_profit": 384700000, "research_and_development": 28400000, "selling_general_admin": 227300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 149300000, "depreciation_amortisation": 135400000, "ebitda": 284700000, "interest_expense": 50650800, "interest_income": null, "other_non_operating": null, "pretax_income": 99800000, "tax_provision": 29500000, "effective_tax_rate": null, "net_income": 70300000, "net_income_continuing_ops": 70300000, "net_income_to_common": 70300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 479500000, "short_term_investments": null, "net_receivables": 1052700000, "inventory": 992200000, "other_current_assets": null, "total_current_assets": 2592000000, "net_ppe": null, "goodwill": 198300000, "intangible_assets": 261000000, "goodwill_and_intangibles": 459300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 968700000, "total_assets": 3560700000, "short_term_debt": 139600000, "accounts_payable": 898000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1481300000, "long_term_debt": 471400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 723200000, "total_liabilities": 2204500000, "total_debt": 611000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1420100000, "total_equity": 1356200000, "shares_outstanding": 131800000, "operating_cash_flow": 345000000, "stock_based_compensation": 34100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 38700000, "dividends_paid": 400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -326200000, "free_cash_flow": 425500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "149300000", "ebitda": "284700000", "netIncome": "70300000", "grossProfit": "384700000", "depreciation": "None", "totalRevenue": "5888300000", "costOfRevenue": "5503600000", "interestIncome": "49500000", "incomeBeforeTax": "99800000", "interestExpense": "50650800", "operatingIncome": "149300000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "29500000", "reportedCurrency": "USD", "netInterestIncome": "-51500000", "nonInterestIncome": "None", "operatingExpenses": "235400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5503600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135400000", "sellingGeneralAndAdministrative": "227300000", "netIncomeFromContinuingOperations": "70300000" }, "balance": { "goodwill": "198300000", "inventory": "992200000", "commonStock": "1832100000", "currentDebt": "None", "investments": "None", "totalAssets": "3560700000", "longTermDebt": "471400000", "shortTermDebt": "139600000", "treasuryStock": "-14800000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "261000000", "reportedCurrency": "USD", "retainedEarnings": "-1420100000", "totalLiabilities": "2204500000", "otherCurrentAssets": "67600000", "totalCurrentAssets": "2592000000", "currentLongTermDebt": "139600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1052700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "968700000", "currentAccountsPayable": "898000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "459100000", "shortLongTermDebtTotal": "710800000", "totalShareholderEquity": "1356200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "397000000", "totalCurrentLiabilities": "1481300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "723200000", "cashAndShortTermInvestments": "479500000", "commonStockSharesOutstanding": "131800000", "intangibleAssetsExcludingGoodwill": "261000000", "cashAndCashEquivalentsAtCarryingValue": "479500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70300000", "profitLoss": "None", "dividendPayout": "400000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "97700000", "operatingCashflow": "345000000", "capitalExpenditures": "80500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-326200000", "cashflowFromInvestment": "38700000", "stockBasedCompensation": "34100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:22.043423+00:00", "is_restated": false, "income_statement": { "revenue": 6633200000, "cost_of_revenue": 6202700000, "gross_profit": 430500000, "ebit": 106300000, "ebitda": 195400000, "pretax_income": 81900000, "tax_provision": -17000000, "net_income": 98900000, "net_income_to_common": 98900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 422000000, "total_current_assets": 2823500000, "total_assets": 3737700000, "short_term_debt": 107700000, "long_term_debt": 643000000, "total_debt": 750700000, "total_liabilities": 2405400000, "total_equity": 1332300000, "shares_outstanding": 140600000, "goodwill_and_intangibles": 492100000 }, "cash_flow": { "operating_cash_flow": 33100000, "capital_expenditure": 82200000, "free_cash_flow": 115300000, "dividends_paid": 922000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238476, "ticker_id": 750, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:22.043423+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "106300000", "ebitda": "195400000", "netIncome": "98900000", "grossProfit": "430500000", "depreciation": "None", "totalRevenue": "6633200000", "costOfRevenue": "6202700000", "interestIncome": "24400000", "incomeBeforeTax": "81900000", "interestExpense": "24400000", "operatingIncome": "106300000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-17000000", "reportedCurrency": "USD", "netInterestIncome": "-25600000", "nonInterestIncome": "None", "operatingExpenses": "324200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6202700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89100000", "sellingGeneralAndAdministrative": "219000000", "netIncomeFromContinuingOperations": "98900000" }, "balance": { "goodwill": "198400000", "inventory": "1089900000", "commonStock": "1954100000", "currentDebt": "None", "investments": "None", "totalAssets": "3737700000", "longTermDebt": "643000000", "shortTermDebt": "107700000", "treasuryStock": "-20200000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "293700000", "reportedCurrency": "USD", "retainedEarnings": "-1481700000", "totalLiabilities": "2405400000", "otherCurrentAssets": "105000000", "totalCurrentAssets": "2823500000", "currentLongTermDebt": "107700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1206600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "914200000", "currentAccountsPayable": "1126700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "365300000", "shortLongTermDebtTotal": "762300000", "totalShareholderEquity": "1332300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "343600000", "totalCurrentLiabilities": "1620300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "785100000", "cashAndShortTermInvestments": "422000000", "commonStockSharesOutstanding": "140600000", "intangibleAssetsExcludingGoodwill": "293700000", "cashAndCashEquivalentsAtCarryingValue": "422000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98900000", "profitLoss": "None", "dividendPayout": "922000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-224000000", "operatingCashflow": "33100000", "capitalExpenditures": "82200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "419300000", "cashflowFromInvestment": "-545600000", "stockBasedCompensation": "33400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "922000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-97900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6633200000, "cost_of_revenue": 6202700000, "gross_profit": 430500000, "research_and_development": 28800000, "selling_general_admin": 219000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 106300000, "depreciation_amortisation": 89100000, "ebitda": 195400000, "interest_expense": 24400000, "interest_income": null, "other_non_operating": null, "pretax_income": 81900000, "tax_provision": -17000000, "effective_tax_rate": null, "net_income": 98900000, "net_income_continuing_ops": 98900000, "net_income_to_common": 98900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 422000000, "short_term_investments": null, "net_receivables": 1206600000, "inventory": 1089900000, "other_current_assets": null, "total_current_assets": 2823500000, "net_ppe": null, "goodwill": 198400000, "intangible_assets": 293700000, "goodwill_and_intangibles": 492100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 914200000, "total_assets": 3737700000, "short_term_debt": 107700000, "accounts_payable": 1126700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1620300000, "long_term_debt": 643000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 785100000, "total_liabilities": 2405400000, "total_debt": 750700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1481700000, "total_equity": 1332300000, "shares_outstanding": 140600000, "operating_cash_flow": 33100000, "stock_based_compensation": 33400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -545600000, "dividends_paid": 922000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 419300000, "free_cash_flow": 115300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "106300000", "ebitda": "195400000", "netIncome": "98900000", "grossProfit": "430500000", "depreciation": "None", "totalRevenue": "6633200000", "costOfRevenue": "6202700000", "interestIncome": "24400000", "incomeBeforeTax": "81900000", "interestExpense": "24400000", "operatingIncome": "106300000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-17000000", "reportedCurrency": "USD", "netInterestIncome": "-25600000", "nonInterestIncome": "None", "operatingExpenses": "324200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6202700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89100000", "sellingGeneralAndAdministrative": "219000000", "netIncomeFromContinuingOperations": "98900000" }, "balance": { "goodwill": "198400000", "inventory": "1089900000", "commonStock": "1954100000", "currentDebt": "None", "investments": "None", "totalAssets": "3737700000", "longTermDebt": "643000000", "shortTermDebt": "107700000", "treasuryStock": "-20200000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "293700000", "reportedCurrency": "USD", "retainedEarnings": "-1481700000", "totalLiabilities": "2405400000", "otherCurrentAssets": "105000000", "totalCurrentAssets": "2823500000", "currentLongTermDebt": "107700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1206600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "914200000", "currentAccountsPayable": "1126700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "365300000", "shortLongTermDebtTotal": "762300000", "totalShareholderEquity": "1332300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "343600000", "totalCurrentLiabilities": "1620300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "785100000", "cashAndShortTermInvestments": "422000000", "commonStockSharesOutstanding": "140600000", "intangibleAssetsExcludingGoodwill": "293700000", "cashAndCashEquivalentsAtCarryingValue": "422000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98900000", "profitLoss": "None", "dividendPayout": "922000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-224000000", "operatingCashflow": "33100000", "capitalExpenditures": "82200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "419300000", "cashflowFromInvestment": "-545600000", "stockBasedCompensation": "33400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "922000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-97900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:22.043423+00:00", "is_restated": false, "income_statement": { "revenue": 4047000000, "cost_of_revenue": 3609800000, "gross_profit": 437200000, "ebit": 272300000, "ebitda": 272100000, "pretax_income": 256300000, "tax_provision": 44000000, "net_income": 212300000, "net_income_to_common": 212300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 378000000, "total_current_assets": 6396900000, "total_assets": 8210000000, "short_term_debt": 25900000, "long_term_debt": 746500000, "total_debt": 772400000, "total_liabilities": 6161800000, "total_equity": 2048200000, "shares_outstanding": 115700000, "goodwill_and_intangibles": 588600000 }, "cash_flow": { "operating_cash_flow": 356300000, "capital_expenditure": 229500000, "free_cash_flow": 585800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238439, "ticker_id": 750, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:22.043423+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "272300000", "ebitda": "272100000", "netIncome": "212300000", "grossProfit": "437200000", "depreciation": "None", "totalRevenue": "4047000000", "costOfRevenue": "3609800000", "interestIncome": "None", "incomeBeforeTax": "256300000", "interestExpense": "16000000", "operatingIncome": "272100000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "44000000", "reportedCurrency": "USD", "netInterestIncome": "-16000000", "nonInterestIncome": "None", "operatingExpenses": "165100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "41200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3609800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-200000", "sellingGeneralAndAdministrative": "117400000", "netIncomeFromContinuingOperations": "212300000" }, "balance": { "goodwill": "333000000", "inventory": "2672900000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8210000000", "longTermDebt": "746500000", "shortTermDebt": "25900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "255600000", "reportedCurrency": "USD", "retainedEarnings": "513200000", "totalLiabilities": "6161800000", "otherCurrentAssets": "178600000", "totalCurrentAssets": "6396900000", "currentLongTermDebt": "25900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3167400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1813100000", "currentAccountsPayable": "3087900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "772400000", "totalShareholderEquity": "2048200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1792400000", "totalCurrentLiabilities": "5080600000", "otherNonCurrentLiabilities": "205300000", "totalNonCurrentLiabilities": "1081200000", "cashAndShortTermInvestments": "378000000", "commonStockSharesOutstanding": "115700000", "intangibleAssetsExcludingGoodwill": "255600000", "cashAndCashEquivalentsAtCarryingValue": "378000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "212300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-484900000", "operatingCashflow": "356300000", "capitalExpenditures": "229500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-355500000", "cashflowFromInvestment": "-218400000", "stockBasedCompensation": "30500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-348100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4047000000, "cost_of_revenue": 3609800000, "gross_profit": 437200000, "research_and_development": 41200000, "selling_general_admin": 117400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 272300000, "depreciation_amortisation": -200000, "ebitda": 272100000, "interest_expense": 16000000, "interest_income": null, "other_non_operating": null, "pretax_income": 256300000, "tax_provision": 44000000, "effective_tax_rate": null, "net_income": 212300000, "net_income_continuing_ops": 212300000, "net_income_to_common": 212300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 378000000, "short_term_investments": null, "net_receivables": 3167400000, "inventory": 2672900000, "other_current_assets": null, "total_current_assets": 6396900000, "net_ppe": null, "goodwill": 333000000, "intangible_assets": 255600000, "goodwill_and_intangibles": 588600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1813100000, "total_assets": 8210000000, "short_term_debt": 25900000, "accounts_payable": 3087900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5080600000, "long_term_debt": 746500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1081200000, "total_liabilities": 6161800000, "total_debt": 772400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 513200000, "total_equity": 2048200000, "shares_outstanding": 115700000, "operating_cash_flow": 356300000, "stock_based_compensation": 30500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 229500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -218400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -355500000, "free_cash_flow": 585800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "272300000", "ebitda": "272100000", "netIncome": "212300000", "grossProfit": "437200000", "depreciation": "None", "totalRevenue": "4047000000", "costOfRevenue": "3609800000", "interestIncome": "None", "incomeBeforeTax": "256300000", "interestExpense": "16000000", "operatingIncome": "272100000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "44000000", "reportedCurrency": "USD", "netInterestIncome": "-16000000", "nonInterestIncome": "None", "operatingExpenses": "165100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "41200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3609800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-200000", "sellingGeneralAndAdministrative": "117400000", "netIncomeFromContinuingOperations": "212300000" }, "balance": { "goodwill": "333000000", "inventory": "2672900000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8210000000", "longTermDebt": "746500000", "shortTermDebt": "25900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "255600000", "reportedCurrency": "USD", "retainedEarnings": "513200000", "totalLiabilities": "6161800000", "otherCurrentAssets": "178600000", "totalCurrentAssets": "6396900000", "currentLongTermDebt": "25900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3167400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1813100000", "currentAccountsPayable": "3087900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "772400000", "totalShareholderEquity": "2048200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1792400000", "totalCurrentLiabilities": "5080600000", "otherNonCurrentLiabilities": "205300000", "totalNonCurrentLiabilities": "1081200000", "cashAndShortTermInvestments": "378000000", "commonStockSharesOutstanding": "115700000", "intangibleAssetsExcludingGoodwill": "255600000", "cashAndCashEquivalentsAtCarryingValue": "378000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "212300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-484900000", "operatingCashflow": "356300000", "capitalExpenditures": "229500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-355500000", "cashflowFromInvestment": "-218400000", "stockBasedCompensation": "30500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-348100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:22.043423+00:00", "is_restated": false, "income_statement": { "revenue": 3711080460, "cost_of_revenue": 3283507617, "gross_profit": 427572842, "ebit": 318725042, "ebitda": 372235108, "pretax_income": 305931364, "tax_provision": 34319548, "net_income": 271611815, "net_income_to_common": 271611815, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 594516097, "total_current_assets": 5662875626, "total_assets": 7199973239, "short_term_debt": 57495176, "long_term_debt": 750500000, "total_debt": 807995176, "total_liabilities": 4987706573, "total_equity": 2212266666, "shares_outstanding": 115900000, "goodwill_and_intangibles": 598209362 }, "cash_flow": { "operating_cash_flow": 254750802, "capital_expenditure": 96296288, "free_cash_flow": 351047090, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238440, "ticker_id": 750, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:22.043423+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "318725042", "ebitda": "372235108", "netIncome": "271611815", "grossProfit": "427572842", "depreciation": "None", "totalRevenue": "3711080460", "costOfRevenue": "3283507617", "interestIncome": "12600000", "incomeBeforeTax": "305931364", "interestExpense": "12793678", "operatingIncome": "325731103", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "34319548", "reportedCurrency": "USD", "netInterestIncome": "-12600000", "nonInterestIncome": "None", "operatingExpenses": "101841738", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30664212", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3283507617", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53510066", "sellingGeneralAndAdministrative": "70100000", "netIncomeFromContinuingOperations": "267500000" }, "balance": { "goodwill": "332493807", "inventory": "2184018168", "commonStock": "1616852206", "currentDebt": "None", "investments": "None", "totalAssets": "7199973239", "longTermDebt": "750500000", "shortTermDebt": "57495176", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "265715555", "reportedCurrency": "USD", "retainedEarnings": "407956227", "totalLiabilities": "4987706573", "otherCurrentAssets": "251042308", "totalCurrentAssets": "5662875626", "currentLongTermDebt": "26000000", "longTermInvestments": "12200000", "shortTermInvestments": "None", "currentNetReceivables": "2633299053", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1537097612", "currentAccountsPayable": "1862703977", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "710100000", "shortLongTermDebtTotal": "914033562", "totalShareholderEquity": "2212266666", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1861531366", "totalCurrentLiabilities": "3932430518", "otherNonCurrentLiabilities": "128400000", "totalNonCurrentLiabilities": "1055276054", "cashAndShortTermInvestments": "594516097", "commonStockSharesOutstanding": "115900000", "intangibleAssetsExcludingGoodwill": "265715555", "cashAndCashEquivalentsAtCarryingValue": "594516097", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "267500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-143608347", "operatingCashflow": "254750802", "capitalExpenditures": "96296288", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "136383174", "cashflowFromInvestment": "-96294841", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36129047", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3711080460, "cost_of_revenue": 3283507617, "gross_profit": 427572842, "research_and_development": 30664212, "selling_general_admin": 70100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 318725042, "depreciation_amortisation": 53510066, "ebitda": 372235108, "interest_expense": 12793678, "interest_income": null, "other_non_operating": null, "pretax_income": 305931364, "tax_provision": 34319548, "effective_tax_rate": null, "net_income": 271611815, "net_income_continuing_ops": 267500000, "net_income_to_common": 271611815, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 594516097, "short_term_investments": null, "net_receivables": 2633299053, "inventory": 2184018168, "other_current_assets": null, "total_current_assets": 5662875626, "net_ppe": null, "goodwill": 332493807, "intangible_assets": 265715555, "goodwill_and_intangibles": 598209362, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1537097612, "total_assets": 7199973239, "short_term_debt": 57495176, "accounts_payable": 1862703977, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3932430518, "long_term_debt": 750500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1055276054, "total_liabilities": 4987706573, "total_debt": 807995176, "preferred_stock": null, "minority_interest": null, "retained_earnings": 407956227, "total_equity": 2212266666, "shares_outstanding": 115900000, "operating_cash_flow": 254750802, "stock_based_compensation": 13000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 96296288, "acquisitions": null, "other_investing": null, "investing_cash_flow": -96294841, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 136383174, "free_cash_flow": 351047090, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "318725042", "ebitda": "372235108", "netIncome": "271611815", "grossProfit": "427572842", "depreciation": "None", "totalRevenue": "3711080460", "costOfRevenue": "3283507617", "interestIncome": "12600000", "incomeBeforeTax": "305931364", "interestExpense": "12793678", "operatingIncome": "325731103", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "34319548", "reportedCurrency": "USD", "netInterestIncome": "-12600000", "nonInterestIncome": "None", "operatingExpenses": "101841738", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30664212", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3283507617", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53510066", "sellingGeneralAndAdministrative": "70100000", "netIncomeFromContinuingOperations": "267500000" }, "balance": { "goodwill": "332493807", "inventory": "2184018168", "commonStock": "1616852206", "currentDebt": "None", "investments": "None", "totalAssets": "7199973239", "longTermDebt": "750500000", "shortTermDebt": "57495176", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "265715555", "reportedCurrency": "USD", "retainedEarnings": "407956227", "totalLiabilities": "4987706573", "otherCurrentAssets": "251042308", "totalCurrentAssets": "5662875626", "currentLongTermDebt": "26000000", "longTermInvestments": "12200000", "shortTermInvestments": "None", "currentNetReceivables": "2633299053", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1537097612", "currentAccountsPayable": "1862703977", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "710100000", "shortLongTermDebtTotal": "914033562", "totalShareholderEquity": "2212266666", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1861531366", "totalCurrentLiabilities": "3932430518", "otherNonCurrentLiabilities": "128400000", "totalNonCurrentLiabilities": "1055276054", "cashAndShortTermInvestments": "594516097", "commonStockSharesOutstanding": "115900000", "intangibleAssetsExcludingGoodwill": "265715555", "cashAndCashEquivalentsAtCarryingValue": "594516097", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "267500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-143608347", "operatingCashflow": "254750802", "capitalExpenditures": "96296288", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "136383174", "cashflowFromInvestment": "-96294841", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36129047", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:22.043423+00:00", "is_restated": false, "income_statement": { "revenue": 3158591030, "cost_of_revenue": 2791407295, "gross_profit": 367183735, "ebit": 320111432, "ebitda": 359964662, "pretax_income": 307453334, "tax_provision": 42622189, "net_income": 264831145, "net_income_to_common": 264831145, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 305900000, "total_current_assets": 5142800000, "total_assets": 6606700000, "short_term_debt": 56844533, "long_term_debt": 756700000, "total_debt": 813544533, "total_liabilities": 4578100000, "total_equity": 2028600000, "shares_outstanding": 115900000, "goodwill_and_intangibles": 616100000 }, "cash_flow": { "operating_cash_flow": 124489216, "capital_expenditure": 36906621, "free_cash_flow": 161395837, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238442, "ticker_id": 750, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:22.043423+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "320111432", "ebitda": "359964662", "netIncome": "264831145", "grossProfit": "367183735", "depreciation": "None", "totalRevenue": "3158591030", "costOfRevenue": "2791407295", "interestIncome": "13900000", "incomeBeforeTax": "307453334", "interestExpense": "12658098", "operatingIncome": "212616490", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "42622189", "reportedCurrency": "USD", "netInterestIncome": "-12800000", "nonInterestIncome": "None", "operatingExpenses": "154567241", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2791407295", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39853230", "sellingGeneralAndAdministrative": "38400000", "netIncomeFromContinuingOperations": "267800000" }, "balance": { "goodwill": "340700000", "inventory": "2046700000", "commonStock": "1620019264", "currentDebt": "None", "investments": "None", "totalAssets": "6606700000", "longTermDebt": "756700000", "shortTermDebt": "56844533", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "275400000", "reportedCurrency": "USD", "retainedEarnings": "141062358", "totalLiabilities": "4578100000", "otherCurrentAssets": "353277830", "totalCurrentAssets": "5142800000", "currentLongTermDebt": "27400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2436922170", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1463900000", "currentAccountsPayable": "1678162530", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "676400000", "shortLongTermDebtTotal": "921201136", "totalShareholderEquity": "2028600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1641978894", "totalCurrentLiabilities": "3498885957", "otherNonCurrentLiabilities": "179900000", "totalNonCurrentLiabilities": "1075800000", "cashAndShortTermInvestments": "305900000", "commonStockSharesOutstanding": "115900000", "intangibleAssetsExcludingGoodwill": "275400000", "cashAndCashEquivalentsAtCarryingValue": "305900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "264831145", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-127877817", "operatingCashflow": "124489216", "capitalExpenditures": "36906621", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94677131", "cashflowFromInvestment": "-36887069", "stockBasedCompensation": "15600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2653401", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39853230", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3158591030, "cost_of_revenue": 2791407295, "gross_profit": 367183735, "research_and_development": 36400000, "selling_general_admin": 38400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 320111432, "depreciation_amortisation": 39853230, "ebitda": 359964662, "interest_expense": 12658098, "interest_income": null, "other_non_operating": null, "pretax_income": 307453334, "tax_provision": 42622189, "effective_tax_rate": null, "net_income": 264831145, "net_income_continuing_ops": 267800000, "net_income_to_common": 264831145, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 305900000, "short_term_investments": null, "net_receivables": 2436922170, "inventory": 2046700000, "other_current_assets": null, "total_current_assets": 5142800000, "net_ppe": null, "goodwill": 340700000, "intangible_assets": 275400000, "goodwill_and_intangibles": 616100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1463900000, "total_assets": 6606700000, "short_term_debt": 56844533, "accounts_payable": 1678162530, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3498885957, "long_term_debt": 756700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1075800000, "total_liabilities": 4578100000, "total_debt": 813544533, "preferred_stock": null, "minority_interest": null, "retained_earnings": 141062358, "total_equity": 2028600000, "shares_outstanding": 115900000, "operating_cash_flow": 124489216, "stock_based_compensation": 15600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36906621, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36887069, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -94677131, "free_cash_flow": 161395837, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "320111432", "ebitda": "359964662", "netIncome": "264831145", "grossProfit": "367183735", "depreciation": "None", "totalRevenue": "3158591030", "costOfRevenue": "2791407295", "interestIncome": "13900000", "incomeBeforeTax": "307453334", "interestExpense": "12658098", "operatingIncome": "212616490", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "42622189", "reportedCurrency": "USD", "netInterestIncome": "-12800000", "nonInterestIncome": "None", "operatingExpenses": "154567241", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2791407295", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39853230", "sellingGeneralAndAdministrative": "38400000", "netIncomeFromContinuingOperations": "267800000" }, "balance": { "goodwill": "340700000", "inventory": "2046700000", "commonStock": "1620019264", "currentDebt": "None", "investments": "None", "totalAssets": "6606700000", "longTermDebt": "756700000", "shortTermDebt": "56844533", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "275400000", "reportedCurrency": "USD", "retainedEarnings": "141062358", "totalLiabilities": "4578100000", "otherCurrentAssets": "353277830", "totalCurrentAssets": "5142800000", "currentLongTermDebt": "27400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2436922170", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1463900000", "currentAccountsPayable": "1678162530", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "676400000", "shortLongTermDebtTotal": "921201136", "totalShareholderEquity": "2028600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1641978894", "totalCurrentLiabilities": "3498885957", "otherNonCurrentLiabilities": "179900000", "totalNonCurrentLiabilities": "1075800000", "cashAndShortTermInvestments": "305900000", "commonStockSharesOutstanding": "115900000", "intangibleAssetsExcludingGoodwill": "275400000", "cashAndCashEquivalentsAtCarryingValue": "305900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "264831145", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-127877817", "operatingCashflow": "124489216", "capitalExpenditures": "36906621", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94677131", "cashflowFromInvestment": "-36887069", "stockBasedCompensation": "15600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2653401", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39853230", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:22.043423+00:00", "is_restated": false, "income_statement": { "revenue": 2893400000, "cost_of_revenue": 2522400000, "gross_profit": 371000000, "ebit": 270800000, "ebitda": 316100000, "pretax_income": 257300000, "tax_provision": 46300000, "net_income": 211000000, "net_income_to_common": 211000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 313800000, "total_current_assets": 4771000000, "total_assets": 6241100000, "short_term_debt": 26600000, "long_term_debt": 848600000, "total_debt": 875200000, "total_liabilities": 4483200000, "total_equity": 1757900000, "shares_outstanding": 115900000, "goodwill_and_intangibles": 627600000 }, "cash_flow": { "operating_cash_flow": 152400000, "capital_expenditure": 32500000, "free_cash_flow": 184900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238443, "ticker_id": 750, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:22.043423+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "270800000", "ebitda": "316100000", "netIncome": "211000000", "grossProfit": "371000000", "depreciation": "None", "totalRevenue": "2893400000", "costOfRevenue": "2522400000", "interestIncome": "14800000", "incomeBeforeTax": "257300000", "interestExpense": "13500000", "operatingIncome": "272500000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "46300000", "reportedCurrency": "USD", "netInterestIncome": "-13500000", "nonInterestIncome": "None", "operatingExpenses": "98500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2522400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45300000", "sellingGeneralAndAdministrative": "38900000", "netIncomeFromContinuingOperations": "211000000" }, "balance": { "goodwill": "340800000", "inventory": "1918100000", "commonStock": "1621500000", "currentDebt": "None", "investments": "None", "totalAssets": "6241100000", "longTermDebt": "848600000", "shortTermDebt": "26600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "286800000", "reportedCurrency": "USD", "retainedEarnings": "-126600000", "totalLiabilities": "4483200000", "otherCurrentAssets": "251300000", "totalCurrentAssets": "4771000000", "currentLongTermDebt": "26600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2287800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1470100000", "currentAccountsPayable": "1595200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "672900000", "shortLongTermDebtTotal": "875200000", "totalShareholderEquity": "1757900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1575700000", "totalCurrentLiabilities": "3320800000", "otherNonCurrentLiabilities": "180100000", "totalNonCurrentLiabilities": "1162400000", "cashAndShortTermInvestments": "313800000", "commonStockSharesOutstanding": "115900000", "intangibleAssetsExcludingGoodwill": "286800000", "cashAndCashEquivalentsAtCarryingValue": "313800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "211000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-129800000", "operatingCashflow": "152400000", "capitalExpenditures": "32500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106600000", "cashflowFromInvestment": "-35000000", "stockBasedCompensation": "15200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2893400000, "cost_of_revenue": 2522400000, "gross_profit": 371000000, "research_and_development": 34000000, "selling_general_admin": 38900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 270800000, "depreciation_amortisation": 45300000, "ebitda": 316100000, "interest_expense": 13500000, "interest_income": null, "other_non_operating": null, "pretax_income": 257300000, "tax_provision": 46300000, "effective_tax_rate": null, "net_income": 211000000, "net_income_continuing_ops": 211000000, "net_income_to_common": 211000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 313800000, "short_term_investments": null, "net_receivables": 2287800000, "inventory": 1918100000, "other_current_assets": null, "total_current_assets": 4771000000, "net_ppe": null, "goodwill": 340800000, "intangible_assets": 286800000, "goodwill_and_intangibles": 627600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1470100000, "total_assets": 6241100000, "short_term_debt": 26600000, "accounts_payable": 1595200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3320800000, "long_term_debt": 848600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1162400000, "total_liabilities": 4483200000, "total_debt": 875200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -126600000, "total_equity": 1757900000, "shares_outstanding": 115900000, "operating_cash_flow": 152400000, "stock_based_compensation": 15200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -106600000, "free_cash_flow": 184900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "270800000", "ebitda": "316100000", "netIncome": "211000000", "grossProfit": "371000000", "depreciation": "None", "totalRevenue": "2893400000", "costOfRevenue": "2522400000", "interestIncome": "14800000", "incomeBeforeTax": "257300000", "interestExpense": "13500000", "operatingIncome": "272500000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "46300000", "reportedCurrency": "USD", "netInterestIncome": "-13500000", "nonInterestIncome": "None", "operatingExpenses": "98500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2522400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45300000", "sellingGeneralAndAdministrative": "38900000", "netIncomeFromContinuingOperations": "211000000" }, "balance": { "goodwill": "340800000", "inventory": "1918100000", "commonStock": "1621500000", "currentDebt": "None", "investments": "None", "totalAssets": "6241100000", "longTermDebt": "848600000", "shortTermDebt": "26600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "286800000", "reportedCurrency": "USD", "retainedEarnings": "-126600000", "totalLiabilities": "4483200000", "otherCurrentAssets": "251300000", "totalCurrentAssets": "4771000000", "currentLongTermDebt": "26600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2287800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1470100000", "currentAccountsPayable": "1595200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "672900000", "shortLongTermDebtTotal": "875200000", "totalShareholderEquity": "1757900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1575700000", "totalCurrentLiabilities": "3320800000", "otherNonCurrentLiabilities": "180100000", "totalNonCurrentLiabilities": "1162400000", "cashAndShortTermInvestments": "313800000", "commonStockSharesOutstanding": "115900000", "intangibleAssetsExcludingGoodwill": "286800000", "cashAndCashEquivalentsAtCarryingValue": "313800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "211000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-129800000", "operatingCashflow": "152400000", "capitalExpenditures": "32500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106600000", "cashflowFromInvestment": "-35000000", "stockBasedCompensation": "15200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:22.043423+00:00", "is_restated": false, "income_statement": { "revenue": 2648600000, "cost_of_revenue": 2374700000, "gross_profit": 273900000, "ebit": 127400000, "ebitda": 164800000, "pretax_income": 113700000, "tax_provision": 27500000, "net_income": 86200000, "net_income_to_common": 86200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 303000000, "total_current_assets": 4376500000, "total_assets": 5834900000, "short_term_debt": 53900000, "long_term_debt": 915000000, "total_debt": 968900000, "total_liabilities": 4278100000, "total_equity": 1556800000, "shares_outstanding": 116900000, "goodwill_and_intangibles": 638000000 }, "cash_flow": { "operating_cash_flow": 130300000, "capital_expenditure": 36700000, "free_cash_flow": 167000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238444, "ticker_id": 750, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:22.043423+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "127400000", "ebitda": "164800000", "netIncome": "86200000", "grossProfit": "273900000", "depreciation": "None", "totalRevenue": "2648600000", "costOfRevenue": "2374700000", "interestIncome": "15000000", "incomeBeforeTax": "113700000", "interestExpense": "13700000", "operatingIncome": "128800000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "27500000", "reportedCurrency": "USD", "netInterestIncome": "-13700000", "nonInterestIncome": "None", "operatingExpenses": "145100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2374700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37400000", "sellingGeneralAndAdministrative": "112500000", "netIncomeFromContinuingOperations": "86200000" }, "balance": { "goodwill": "340500000", "inventory": "1788300000", "commonStock": "1628778943", "currentDebt": "None", "investments": "None", "totalAssets": "5834900000", "longTermDebt": "915000000", "shortTermDebt": "53900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "297500000", "reportedCurrency": "USD", "retainedEarnings": "-337616363", "totalLiabilities": "4278100000", "otherCurrentAssets": "144500000", "totalCurrentAssets": "4376500000", "currentLongTermDebt": "26700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2135900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1458400000", "currentAccountsPayable": "1377800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "661100000", "shortLongTermDebtTotal": "1077700000", "totalShareholderEquity": "1556800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1504699999", "totalCurrentLiabilities": "3054200000", "otherNonCurrentLiabilities": "174500000", "totalNonCurrentLiabilities": "1223900000", "cashAndShortTermInvestments": "303000000", "commonStockSharesOutstanding": "116900000", "intangibleAssetsExcludingGoodwill": "297500000", "cashAndCashEquivalentsAtCarryingValue": "303000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-27700000", "operatingCashflow": "130300000", "capitalExpenditures": "36700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-213900000", "cashflowFromInvestment": "-36700000", "stockBasedCompensation": "26000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-77700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2648600000, "cost_of_revenue": 2374700000, "gross_profit": 273900000, "research_and_development": 17600000, "selling_general_admin": 112500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 127400000, "depreciation_amortisation": 37400000, "ebitda": 164800000, "interest_expense": 13700000, "interest_income": null, "other_non_operating": null, "pretax_income": 113700000, "tax_provision": 27500000, "effective_tax_rate": null, "net_income": 86200000, "net_income_continuing_ops": 86200000, "net_income_to_common": 86200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 303000000, "short_term_investments": null, "net_receivables": 2135900000, "inventory": 1788300000, "other_current_assets": null, "total_current_assets": 4376500000, "net_ppe": null, "goodwill": 340500000, "intangible_assets": 297500000, "goodwill_and_intangibles": 638000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1458400000, "total_assets": 5834900000, "short_term_debt": 53900000, "accounts_payable": 1377800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3054200000, "long_term_debt": 915000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1223900000, "total_liabilities": 4278100000, "total_debt": 968900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -337616363, "total_equity": 1556800000, "shares_outstanding": 116900000, "operating_cash_flow": 130300000, "stock_based_compensation": 26000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -213900000, "free_cash_flow": 167000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "127400000", "ebitda": "164800000", "netIncome": "86200000", "grossProfit": "273900000", "depreciation": "None", "totalRevenue": "2648600000", "costOfRevenue": "2374700000", "interestIncome": "15000000", "incomeBeforeTax": "113700000", "interestExpense": "13700000", "operatingIncome": "128800000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "27500000", "reportedCurrency": "USD", "netInterestIncome": "-13700000", "nonInterestIncome": "None", "operatingExpenses": "145100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2374700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37400000", "sellingGeneralAndAdministrative": "112500000", "netIncomeFromContinuingOperations": "86200000" }, "balance": { "goodwill": "340500000", "inventory": "1788300000", "commonStock": "1628778943", "currentDebt": "None", "investments": "None", "totalAssets": "5834900000", "longTermDebt": "915000000", "shortTermDebt": "53900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "297500000", "reportedCurrency": "USD", "retainedEarnings": "-337616363", "totalLiabilities": "4278100000", "otherCurrentAssets": "144500000", "totalCurrentAssets": "4376500000", "currentLongTermDebt": "26700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2135900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1458400000", "currentAccountsPayable": "1377800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "661100000", "shortLongTermDebtTotal": "1077700000", "totalShareholderEquity": "1556800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1504699999", "totalCurrentLiabilities": "3054200000", "otherNonCurrentLiabilities": "174500000", "totalNonCurrentLiabilities": "1223900000", "cashAndShortTermInvestments": "303000000", "commonStockSharesOutstanding": "116900000", "intangibleAssetsExcludingGoodwill": "297500000", "cashAndCashEquivalentsAtCarryingValue": "303000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-27700000", "operatingCashflow": "130300000", "capitalExpenditures": "36700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-213900000", "cashflowFromInvestment": "-36700000", "stockBasedCompensation": "26000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-77700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:22.043423+00:00", "is_restated": false, "income_statement": { "revenue": 2545700000, "cost_of_revenue": 2256000000, "gross_profit": 289700000, "ebit": 171500000, "ebitda": 187000000, "pretax_income": 171100000, "tax_provision": 36100000, "net_income": 135000000, "net_income_to_common": 135000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 423300000, "total_current_assets": 4512200000, "total_assets": 5988200000, "short_term_debt": 26500000, "long_term_debt": 770200000, "total_debt": 796700000, "total_liabilities": 4092200000, "total_equity": 1896000000, "shares_outstanding": 117300000, "goodwill_and_intangibles": 655100000 }, "cash_flow": { "operating_cash_flow": 74900000, "capital_expenditure": 47600000, "free_cash_flow": 122500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238445, "ticker_id": 750, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:22.043423+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "171500000", "ebitda": "187000000", "netIncome": "135000000", "grossProfit": "289700000", "depreciation": "None", "totalRevenue": "2545700000", "costOfRevenue": "2256000000", "interestIncome": "12200000", "incomeBeforeTax": "171100000", "interestExpense": "400000", "operatingIncome": "195000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "36100000", "reportedCurrency": "USD", "netInterestIncome": "-8900000", "nonInterestIncome": "None", "operatingExpenses": "94700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2256000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15500000", "sellingGeneralAndAdministrative": "56300000", "netIncomeFromContinuingOperations": "135000000" }, "balance": { "goodwill": "340500000", "inventory": "1760600000", "commonStock": "1632800000", "currentDebt": "None", "investments": "None", "totalAssets": "5988200000", "longTermDebt": "770200000", "shortTermDebt": "26500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "314600000", "reportedCurrency": "USD", "retainedEarnings": "-423800000", "totalLiabilities": "4092200000", "otherCurrentAssets": "252700000", "totalCurrentAssets": "4512200000", "currentLongTermDebt": "26500000", "longTermInvestments": "9700000", "shortTermInvestments": "None", "currentNetReceivables": "2069000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1476000000", "currentAccountsPayable": "1294800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "661600000", "shortLongTermDebtTotal": "796700000", "totalShareholderEquity": "1896000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1606600000", "totalCurrentLiabilities": "3021400000", "otherNonCurrentLiabilities": "167400000", "totalNonCurrentLiabilities": "1070800000", "cashAndShortTermInvestments": "423300000", "commonStockSharesOutstanding": "117300000", "intangibleAssetsExcludingGoodwill": "314600000", "cashAndCashEquivalentsAtCarryingValue": "423300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "135000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "65100000", "operatingCashflow": "74900000", "capitalExpenditures": "47600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "900000", "cashflowFromInvestment": "-51000000", "stockBasedCompensation": "10100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2545700000, "cost_of_revenue": 2256000000, "gross_profit": 289700000, "research_and_development": 23400000, "selling_general_admin": 56300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 171500000, "depreciation_amortisation": 15500000, "ebitda": 187000000, "interest_expense": 400000, "interest_income": null, "other_non_operating": null, "pretax_income": 171100000, "tax_provision": 36100000, "effective_tax_rate": null, "net_income": 135000000, "net_income_continuing_ops": 135000000, "net_income_to_common": 135000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 423300000, "short_term_investments": null, "net_receivables": 2069000000, "inventory": 1760600000, "other_current_assets": null, "total_current_assets": 4512200000, "net_ppe": null, "goodwill": 340500000, "intangible_assets": 314600000, "goodwill_and_intangibles": 655100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1476000000, "total_assets": 5988200000, "short_term_debt": 26500000, "accounts_payable": 1294800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3021400000, "long_term_debt": 770200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1070800000, "total_liabilities": 4092200000, "total_debt": 796700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -423800000, "total_equity": 1896000000, "shares_outstanding": 117300000, "operating_cash_flow": 74900000, "stock_based_compensation": 10100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 900000, "free_cash_flow": 122500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "171500000", "ebitda": "187000000", "netIncome": "135000000", "grossProfit": "289700000", "depreciation": "None", "totalRevenue": "2545700000", "costOfRevenue": "2256000000", "interestIncome": "12200000", "incomeBeforeTax": "171100000", "interestExpense": "400000", "operatingIncome": "195000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "36100000", "reportedCurrency": "USD", "netInterestIncome": "-8900000", "nonInterestIncome": "None", "operatingExpenses": "94700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2256000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15500000", "sellingGeneralAndAdministrative": "56300000", "netIncomeFromContinuingOperations": "135000000" }, "balance": { "goodwill": "340500000", "inventory": "1760600000", "commonStock": "1632800000", "currentDebt": "None", "investments": "None", "totalAssets": "5988200000", "longTermDebt": "770200000", "shortTermDebt": "26500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "314600000", "reportedCurrency": "USD", "retainedEarnings": "-423800000", "totalLiabilities": "4092200000", "otherCurrentAssets": "252700000", "totalCurrentAssets": "4512200000", "currentLongTermDebt": "26500000", "longTermInvestments": "9700000", "shortTermInvestments": "None", "currentNetReceivables": "2069000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1476000000", "currentAccountsPayable": "1294800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "661600000", "shortLongTermDebtTotal": "796700000", "totalShareholderEquity": "1896000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1606600000", "totalCurrentLiabilities": "3021400000", "otherNonCurrentLiabilities": "167400000", "totalNonCurrentLiabilities": "1070800000", "cashAndShortTermInvestments": "423300000", "commonStockSharesOutstanding": "117300000", "intangibleAssetsExcludingGoodwill": "314600000", "cashAndCashEquivalentsAtCarryingValue": "423300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "135000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "65100000", "operatingCashflow": "74900000", "capitalExpenditures": "47600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "900000", "cashflowFromInvestment": "-51000000", "stockBasedCompensation": "10100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:22.043423+00:00", "is_restated": false, "income_statement": { "revenue": 2499500000, "cost_of_revenue": 2240400000, "gross_profit": 259100000, "ebit": 138300000, "ebitda": 186100000, "pretax_income": 125400000, "tax_provision": 33700000, "net_income": 91700000, "net_income_to_common": 91700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 398500000, "total_current_assets": 4468700000, "total_assets": 5926800000, "short_term_debt": 57700000, "long_term_debt": 883400000, "total_debt": 941100000, "total_liabilities": 4107100000, "total_equity": 1819700000, "shares_outstanding": 118900000, "goodwill_and_intangibles": 661000000 }, "cash_flow": { "operating_cash_flow": 144800000, "capital_expenditure": 46000000, "free_cash_flow": 190800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238447, "ticker_id": 750, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:22.043423+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "138300000", "ebitda": "186100000", "netIncome": "91700000", "grossProfit": "259100000", "depreciation": "None", "totalRevenue": "2499500000", "costOfRevenue": "2240400000", "interestIncome": "1900000", "incomeBeforeTax": "125400000", "interestExpense": "12900000", "operatingIncome": "136400000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "33700000", "reportedCurrency": "USD", "netInterestIncome": "-11000000", "nonInterestIncome": "None", "operatingExpenses": "122700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2240400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47800000", "sellingGeneralAndAdministrative": "91900000", "netIncomeFromContinuingOperations": "91700000" }, "balance": { "goodwill": "341000000", "inventory": "1827400000", "commonStock": "1637000000", "currentDebt": "None", "investments": "None", "totalAssets": "5926800000", "longTermDebt": "883400000", "shortTermDebt": "57700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "320000000", "reportedCurrency": "USD", "retainedEarnings": "-546600000", "totalLiabilities": "4107100000", "otherCurrentAssets": "235100000", "totalCurrentAssets": "4468700000", "currentLongTermDebt": "57700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2007700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1458100000", "currentAccountsPayable": "1392500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "655100000", "shortLongTermDebtTotal": "941100000", "totalShareholderEquity": "1819700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1500900000", "totalCurrentLiabilities": "3036800000", "otherNonCurrentLiabilities": "54700000", "totalNonCurrentLiabilities": "1070300000", "cashAndShortTermInvestments": "398500000", "commonStockSharesOutstanding": "118900000", "intangibleAssetsExcludingGoodwill": "320000000", "cashAndCashEquivalentsAtCarryingValue": "398500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "25500000", "operatingCashflow": "144800000", "capitalExpenditures": "46000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129300000", "cashflowFromInvestment": "-51000000", "stockBasedCompensation": "12700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2499500000, "cost_of_revenue": 2240400000, "gross_profit": 259100000, "research_and_development": 18700000, "selling_general_admin": 91900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 138300000, "depreciation_amortisation": 47800000, "ebitda": 186100000, "interest_expense": 12900000, "interest_income": null, "other_non_operating": null, "pretax_income": 125400000, "tax_provision": 33700000, "effective_tax_rate": null, "net_income": 91700000, "net_income_continuing_ops": 91700000, "net_income_to_common": 91700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 398500000, "short_term_investments": null, "net_receivables": 2007700000, "inventory": 1827400000, "other_current_assets": null, "total_current_assets": 4468700000, "net_ppe": null, "goodwill": 341000000, "intangible_assets": 320000000, "goodwill_and_intangibles": 661000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1458100000, "total_assets": 5926800000, "short_term_debt": 57700000, "accounts_payable": 1392500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3036800000, "long_term_debt": 883400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1070300000, "total_liabilities": 4107100000, "total_debt": 941100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -546600000, "total_equity": 1819700000, "shares_outstanding": 118900000, "operating_cash_flow": 144800000, "stock_based_compensation": 12700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -129300000, "free_cash_flow": 190800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "138300000", "ebitda": "186100000", "netIncome": "91700000", "grossProfit": "259100000", "depreciation": "None", "totalRevenue": "2499500000", "costOfRevenue": "2240400000", "interestIncome": "1900000", "incomeBeforeTax": "125400000", "interestExpense": "12900000", "operatingIncome": "136400000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "33700000", "reportedCurrency": "USD", "netInterestIncome": "-11000000", "nonInterestIncome": "None", "operatingExpenses": "122700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2240400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47800000", "sellingGeneralAndAdministrative": "91900000", "netIncomeFromContinuingOperations": "91700000" }, "balance": { "goodwill": "341000000", "inventory": "1827400000", "commonStock": "1637000000", "currentDebt": "None", "investments": "None", "totalAssets": "5926800000", "longTermDebt": "883400000", "shortTermDebt": "57700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "320000000", "reportedCurrency": "USD", "retainedEarnings": "-546600000", "totalLiabilities": "4107100000", "otherCurrentAssets": "235100000", "totalCurrentAssets": "4468700000", "currentLongTermDebt": "57700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2007700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1458100000", "currentAccountsPayable": "1392500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "655100000", "shortLongTermDebtTotal": "941100000", "totalShareholderEquity": "1819700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1500900000", "totalCurrentLiabilities": "3036800000", "otherNonCurrentLiabilities": "54700000", "totalNonCurrentLiabilities": "1070300000", "cashAndShortTermInvestments": "398500000", "commonStockSharesOutstanding": "118900000", "intangibleAssetsExcludingGoodwill": "320000000", "cashAndCashEquivalentsAtCarryingValue": "398500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "25500000", "operatingCashflow": "144800000", "capitalExpenditures": "46000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129300000", "cashflowFromInvestment": "-51000000", "stockBasedCompensation": "12700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:22.043423+00:00", "is_restated": false, "income_statement": { "revenue": 2391900000, "cost_of_revenue": 2138100000, "gross_profit": 253800000, "ebit": 128500000, "ebitda": 165400000, "pretax_income": 113500000, "tax_provision": 18500000, "net_income": 95000000, "net_income_to_common": 95000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 434000000, "total_current_assets": 4431900000, "total_assets": 5882400000, "short_term_debt": 61800000, "long_term_debt": 890000000, "total_debt": 951800000, "total_liabilities": 4079000000, "total_equity": 1803400000, "shares_outstanding": 119400000, "goodwill_and_intangibles": 671200000 }, "cash_flow": { "operating_cash_flow": 99600000, "capital_expenditure": 36900000, "free_cash_flow": 136500000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238448, "ticker_id": 750, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:22.043423+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "128500000", "ebitda": "165400000", "netIncome": "95000000", "grossProfit": "253800000", "depreciation": "None", "totalRevenue": "2391900000", "costOfRevenue": "2138100000", "interestIncome": "6200000", "incomeBeforeTax": "113500000", "interestExpense": "15000000", "operatingIncome": "132900000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "18500000", "reportedCurrency": "USD", "netInterestIncome": "-15700000", "nonInterestIncome": "None", "operatingExpenses": "120900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2138100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36900000", "sellingGeneralAndAdministrative": "80100000", "netIncomeFromContinuingOperations": "99600000" }, "balance": { "goodwill": "340900000", "inventory": "1852900000", "commonStock": "1668500000", "currentDebt": "None", "investments": "None", "totalAssets": "5882400000", "longTermDebt": "890000000", "shortTermDebt": "61800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "330300000", "reportedCurrency": "USD", "retainedEarnings": "-638300000", "totalLiabilities": "4079000000", "otherCurrentAssets": "249000000", "totalCurrentAssets": "4431900000", "currentLongTermDebt": "61800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1896000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1450500000", "currentAccountsPayable": "1365600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "951800000", "totalShareholderEquity": "1803400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1499712320", "totalCurrentLiabilities": "3011100000", "otherNonCurrentLiabilities": "51300000", "totalNonCurrentLiabilities": "1067900000", "cashAndShortTermInvestments": "434000000", "commonStockSharesOutstanding": "119400000", "intangibleAssetsExcludingGoodwill": "330300000", "cashAndCashEquivalentsAtCarryingValue": "434000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "107700000", "operatingCashflow": "99600000", "capitalExpenditures": "36900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "96400000", "cashflowFromInvestment": "-70100000", "stockBasedCompensation": "11900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2391900000, "cost_of_revenue": 2138100000, "gross_profit": 253800000, "research_and_development": 19400000, "selling_general_admin": 80100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 128500000, "depreciation_amortisation": 36900000, "ebitda": 165400000, "interest_expense": 15000000, "interest_income": null, "other_non_operating": null, "pretax_income": 113500000, "tax_provision": 18500000, "effective_tax_rate": null, "net_income": 95000000, "net_income_continuing_ops": 99600000, "net_income_to_common": 95000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 434000000, "short_term_investments": null, "net_receivables": 1896000000, "inventory": 1852900000, "other_current_assets": null, "total_current_assets": 4431900000, "net_ppe": null, "goodwill": 340900000, "intangible_assets": 330300000, "goodwill_and_intangibles": 671200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1450500000, "total_assets": 5882400000, "short_term_debt": 61800000, "accounts_payable": 1365600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3011100000, "long_term_debt": 890000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1067900000, "total_liabilities": 4079000000, "total_debt": 951800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -638300000, "total_equity": 1803400000, "shares_outstanding": 119400000, "operating_cash_flow": 99600000, "stock_based_compensation": 11900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70100000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 96400000, "free_cash_flow": 136500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "128500000", "ebitda": "165400000", "netIncome": "95000000", "grossProfit": "253800000", "depreciation": "None", "totalRevenue": "2391900000", "costOfRevenue": "2138100000", "interestIncome": "6200000", "incomeBeforeTax": "113500000", "interestExpense": "15000000", "operatingIncome": "132900000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "18500000", "reportedCurrency": "USD", "netInterestIncome": "-15700000", "nonInterestIncome": "None", "operatingExpenses": "120900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2138100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36900000", "sellingGeneralAndAdministrative": "80100000", "netIncomeFromContinuingOperations": "99600000" }, "balance": { "goodwill": "340900000", "inventory": "1852900000", "commonStock": "1668500000", "currentDebt": "None", "investments": "None", "totalAssets": "5882400000", "longTermDebt": "890000000", "shortTermDebt": "61800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "330300000", "reportedCurrency": "USD", "retainedEarnings": "-638300000", "totalLiabilities": "4079000000", "otherCurrentAssets": "249000000", "totalCurrentAssets": "4431900000", "currentLongTermDebt": "61800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1896000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1450500000", "currentAccountsPayable": "1365600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "951800000", "totalShareholderEquity": "1803400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1499712320", "totalCurrentLiabilities": "3011100000", "otherNonCurrentLiabilities": "51300000", "totalNonCurrentLiabilities": "1067900000", "cashAndShortTermInvestments": "434000000", "commonStockSharesOutstanding": "119400000", "intangibleAssetsExcludingGoodwill": "330300000", "cashAndCashEquivalentsAtCarryingValue": "434000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "107700000", "operatingCashflow": "99600000", "capitalExpenditures": "36900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "96400000", "cashflowFromInvestment": "-70100000", "stockBasedCompensation": "11900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:22.043423+00:00", "is_restated": false, "income_statement": { "revenue": 2208900000, "cost_of_revenue": 1986800000, "gross_profit": 222100000, "ebit": 119200000, "ebitda": 154900000, "pretax_income": 105200000, "tax_provision": 13400000, "net_income": 91800000, "net_income_to_common": 91800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 308100000, "total_current_assets": 4326800000, "total_assets": 5717100000, "short_term_debt": 54300000, "long_term_debt": 778400000, "total_debt": 832700000, "total_liabilities": 4005600000, "total_equity": 1711500000, "shares_outstanding": 119300000, "goodwill_and_intangibles": 630700000 }, "cash_flow": { "operating_cash_flow": 108100000, "capital_expenditure": 40400000, "free_cash_flow": 148500000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238449, "ticker_id": 750, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:22.043423+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "119200000", "ebitda": "154900000", "netIncome": "91800000", "grossProfit": "222100000", "depreciation": "None", "totalRevenue": "2208900000", "costOfRevenue": "1986800000", "interestIncome": "None", "incomeBeforeTax": "105200000", "interestExpense": "14000000", "operatingIncome": "125800000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "13400000", "reportedCurrency": "USD", "netInterestIncome": "-16500000", "nonInterestIncome": "None", "operatingExpenses": "96300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1986800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35700000", "sellingGeneralAndAdministrative": "65200000", "netIncomeFromContinuingOperations": "101700000" }, "balance": { "goodwill": "321500000", "inventory": "1959200000", "commonStock": "1671500000", "currentDebt": "None", "investments": "None", "totalAssets": "5717100000", "longTermDebt": "778400000", "shortTermDebt": "54300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "309200000", "reportedCurrency": "USD", "retainedEarnings": "-737900000", "totalLiabilities": "4005600000", "otherCurrentAssets": "244300000", "totalCurrentAssets": "4326800000", "currentLongTermDebt": "54300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1815200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1390300000", "currentAccountsPayable": "1388100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "832700000", "totalShareholderEquity": "1711500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1538867727", "totalCurrentLiabilities": "3046900000", "otherNonCurrentLiabilities": "47200000", "totalNonCurrentLiabilities": "958700000", "cashAndShortTermInvestments": "308100000", "commonStockSharesOutstanding": "119300000", "intangibleAssetsExcludingGoodwill": "309200000", "cashAndCashEquivalentsAtCarryingValue": "308100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91800000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "152700000", "operatingCashflow": "108100000", "capitalExpenditures": "40400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130000000", "cashflowFromInvestment": "-40400000", "stockBasedCompensation": "22700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2208900000, "cost_of_revenue": 1986800000, "gross_profit": 222100000, "research_and_development": 16500000, "selling_general_admin": 65200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 119200000, "depreciation_amortisation": 35700000, "ebitda": 154900000, "interest_expense": 14000000, "interest_income": null, "other_non_operating": null, "pretax_income": 105200000, "tax_provision": 13400000, "effective_tax_rate": null, "net_income": 91800000, "net_income_continuing_ops": 101700000, "net_income_to_common": 91800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 308100000, "short_term_investments": null, "net_receivables": 1815200000, "inventory": 1959200000, "other_current_assets": null, "total_current_assets": 4326800000, "net_ppe": null, "goodwill": 321500000, "intangible_assets": 309200000, "goodwill_and_intangibles": 630700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1390300000, "total_assets": 5717100000, "short_term_debt": 54300000, "accounts_payable": 1388100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3046900000, "long_term_debt": 778400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 958700000, "total_liabilities": 4005600000, "total_debt": 832700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -737900000, "total_equity": 1711500000, "shares_outstanding": 119300000, "operating_cash_flow": 108100000, "stock_based_compensation": 22700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40400000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -130000000, "free_cash_flow": 148500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "119200000", "ebitda": "154900000", "netIncome": "91800000", "grossProfit": "222100000", "depreciation": "None", "totalRevenue": "2208900000", "costOfRevenue": "1986800000", "interestIncome": "None", "incomeBeforeTax": "105200000", "interestExpense": "14000000", "operatingIncome": "125800000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "13400000", "reportedCurrency": "USD", "netInterestIncome": "-16500000", "nonInterestIncome": "None", "operatingExpenses": "96300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1986800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35700000", "sellingGeneralAndAdministrative": "65200000", "netIncomeFromContinuingOperations": "101700000" }, "balance": { "goodwill": "321500000", "inventory": "1959200000", "commonStock": "1671500000", "currentDebt": "None", "investments": "None", "totalAssets": "5717100000", "longTermDebt": "778400000", "shortTermDebt": "54300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "309200000", "reportedCurrency": "USD", "retainedEarnings": "-737900000", "totalLiabilities": "4005600000", "otherCurrentAssets": "244300000", "totalCurrentAssets": "4326800000", "currentLongTermDebt": "54300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1815200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1390300000", "currentAccountsPayable": "1388100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "832700000", "totalShareholderEquity": "1711500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1538867727", "totalCurrentLiabilities": "3046900000", "otherNonCurrentLiabilities": "47200000", "totalNonCurrentLiabilities": "958700000", "cashAndShortTermInvestments": "308100000", "commonStockSharesOutstanding": "119300000", "intangibleAssetsExcludingGoodwill": "309200000", "cashAndCashEquivalentsAtCarryingValue": "308100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91800000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "152700000", "operatingCashflow": "108100000", "capitalExpenditures": "40400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130000000", "cashflowFromInvestment": "-40400000", "stockBasedCompensation": "22700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:22.043423+00:00", "is_restated": false, "income_statement": { "revenue": 2140500000, "cost_of_revenue": 1917300000, "gross_profit": 223200000, "ebit": 118600000, "ebitda": 161900000, "pretax_income": 104100000, "tax_provision": 19900000, "net_income": 84200000, "net_income_to_common": 84200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 370400000, "total_current_assets": 4510600000, "total_assets": 5890500000, "short_term_debt": 52100000, "long_term_debt": 589300000, "total_debt": 641400000, "total_liabilities": 4119500000, "total_equity": 1771000000, "shares_outstanding": 119500000, "goodwill_and_intangibles": 646900000 }, "cash_flow": { "operating_cash_flow": 138800000, "capital_expenditure": 32900000, "free_cash_flow": 171700000, "dividends_paid": 11686641.72, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238450, "ticker_id": 750, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:22.043423+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "118600000", "ebitda": "161900000", "netIncome": "84200000", "grossProfit": "223200000", "depreciation": "None", "totalRevenue": "2140500000", "costOfRevenue": "1917300000", "interestIncome": "None", "incomeBeforeTax": "104100000", "interestExpense": "14500000", "operatingIncome": "118600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "19900000", "reportedCurrency": "USD", "netInterestIncome": "-14500000", "nonInterestIncome": "None", "operatingExpenses": "104600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1917300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43300000", "sellingGeneralAndAdministrative": "75700000", "netIncomeFromContinuingOperations": "84200000" }, "balance": { "goodwill": "321700000", "inventory": "2104300000", "commonStock": "1672500000", "currentDebt": "None", "investments": "None", "totalAssets": "5890500000", "longTermDebt": "589300000", "shortTermDebt": "52100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "325200000", "reportedCurrency": "USD", "retainedEarnings": "-851800000", "totalLiabilities": "4119500000", "otherCurrentAssets": "238000000", "totalCurrentAssets": "4510600000", "currentLongTermDebt": "17000000", "longTermInvestments": "0", "shortTermInvestments": "2200000", "currentNetReceivables": "1795700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1379900000", "currentAccountsPayable": "1298200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "783800000", "totalShareholderEquity": "1771000000", "capitalLeaseObligations": "176500000", "otherCurrentLiabilities": "1805731537", "totalCurrentLiabilities": "3220500000", "otherNonCurrentLiabilities": "41200000", "totalNonCurrentLiabilities": "899000000", "cashAndShortTermInvestments": "370400000", "commonStockSharesOutstanding": "119500000", "intangibleAssetsExcludingGoodwill": "325200000", "cashAndCashEquivalentsAtCarryingValue": "370400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84200000", "profitLoss": "None", "dividendPayout": "11686641.72", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "155000000", "operatingCashflow": "138800000", "capitalExpenditures": "32900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-89600000", "cashflowFromInvestment": "-31900000", "stockBasedCompensation": "9800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11686641.72", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2140500000, "cost_of_revenue": 1917300000, "gross_profit": 223200000, "research_and_development": 17600000, "selling_general_admin": 75700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 118600000, "depreciation_amortisation": 43300000, "ebitda": 161900000, "interest_expense": 14500000, "interest_income": null, "other_non_operating": null, "pretax_income": 104100000, "tax_provision": 19900000, "effective_tax_rate": null, "net_income": 84200000, "net_income_continuing_ops": 84200000, "net_income_to_common": 84200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 370400000, "short_term_investments": 2200000, "net_receivables": 1795700000, "inventory": 2104300000, "other_current_assets": null, "total_current_assets": 4510600000, "net_ppe": null, "goodwill": 321700000, "intangible_assets": 325200000, "goodwill_and_intangibles": 646900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1379900000, "total_assets": 5890500000, "short_term_debt": 52100000, "accounts_payable": 1298200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3220500000, "long_term_debt": 589300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 899000000, "total_liabilities": 4119500000, "total_debt": 641400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -851800000, "total_equity": 1771000000, "shares_outstanding": 119500000, "operating_cash_flow": 138800000, "stock_based_compensation": 9800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31900000, "dividends_paid": 11686641.72, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -89600000, "free_cash_flow": 171700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "118600000", "ebitda": "161900000", "netIncome": "84200000", "grossProfit": "223200000", "depreciation": "None", "totalRevenue": "2140500000", "costOfRevenue": "1917300000", "interestIncome": "None", "incomeBeforeTax": "104100000", "interestExpense": "14500000", "operatingIncome": "118600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "19900000", "reportedCurrency": "USD", "netInterestIncome": "-14500000", "nonInterestIncome": "None", "operatingExpenses": "104600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1917300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43300000", "sellingGeneralAndAdministrative": "75700000", "netIncomeFromContinuingOperations": "84200000" }, "balance": { "goodwill": "321700000", "inventory": "2104300000", "commonStock": "1672500000", "currentDebt": "None", "investments": "None", "totalAssets": "5890500000", "longTermDebt": "589300000", "shortTermDebt": "52100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "325200000", "reportedCurrency": "USD", "retainedEarnings": "-851800000", "totalLiabilities": "4119500000", "otherCurrentAssets": "238000000", "totalCurrentAssets": "4510600000", "currentLongTermDebt": "17000000", "longTermInvestments": "0", "shortTermInvestments": "2200000", "currentNetReceivables": "1795700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1379900000", "currentAccountsPayable": "1298200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "783800000", "totalShareholderEquity": "1771000000", "capitalLeaseObligations": "176500000", "otherCurrentLiabilities": "1805731537", "totalCurrentLiabilities": "3220500000", "otherNonCurrentLiabilities": "41200000", "totalNonCurrentLiabilities": "899000000", "cashAndShortTermInvestments": "370400000", "commonStockSharesOutstanding": "119500000", "intangibleAssetsExcludingGoodwill": "325200000", "cashAndCashEquivalentsAtCarryingValue": "370400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84200000", "profitLoss": "None", "dividendPayout": "11686641.72", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "155000000", "operatingCashflow": "138800000", "capitalExpenditures": "32900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-89600000", "cashflowFromInvestment": "-31900000", "stockBasedCompensation": "9800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11686641.72", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:22.043423+00:00", "is_restated": false, "income_statement": { "revenue": 2043300000, "cost_of_revenue": 1836600000, "gross_profit": 206700000, "ebit": 117700000, "ebitda": 157100000, "pretax_income": 99100000, "tax_provision": 18900000, "net_income": 80200000, "net_income_to_common": 80200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 353100000, "total_current_assets": 4425700000, "total_assets": 5745300000, "short_term_debt": 51200000, "long_term_debt": 739100000, "total_debt": 790300000, "total_liabilities": 4009000000, "total_equity": 1736300000, "shares_outstanding": 119600000, "goodwill_and_intangibles": 639100000 }, "cash_flow": { "operating_cash_flow": 88400000, "capital_expenditure": 27000000, "free_cash_flow": 115400000, "dividends_paid": 41620570, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238452, "ticker_id": 750, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:22.043423+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "117700000", "ebitda": "157100000", "netIncome": "80200000", "grossProfit": "206700000", "depreciation": "None", "totalRevenue": "2043300000", "costOfRevenue": "1836600000", "interestIncome": "18300000", "incomeBeforeTax": "99100000", "interestExpense": "18600000", "operatingIncome": "117400000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "18900000", "reportedCurrency": "USD", "netInterestIncome": "-18300000", "nonInterestIncome": "None", "operatingExpenses": "89300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1836600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39400000", "sellingGeneralAndAdministrative": "56900000", "netIncomeFromContinuingOperations": "80200000" }, "balance": { "goodwill": "321500000", "inventory": "2261100000", "commonStock": "1678100000", "currentDebt": "None", "investments": "None", "totalAssets": "5745300000", "longTermDebt": "739100000", "shortTermDebt": "51200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "317600000", "reportedCurrency": "USD", "retainedEarnings": "-916200000", "totalLiabilities": "4009000000", "otherCurrentAssets": "212500000", "totalCurrentAssets": "4425700000", "currentLongTermDebt": "51200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1599000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1319600000", "currentAccountsPayable": "1322600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "552300000", "shortLongTermDebtTotal": "790300000", "totalShareholderEquity": "1736300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1662200000", "totalCurrentLiabilities": "3096600000", "otherNonCurrentLiabilities": "43000000", "totalNonCurrentLiabilities": "912400000", "cashAndShortTermInvestments": "353100000", "commonStockSharesOutstanding": "119600000", "intangibleAssetsExcludingGoodwill": "317600000", "cashAndCashEquivalentsAtCarryingValue": "353100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80200000", "profitLoss": "None", "dividendPayout": "41620570", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "84500000", "operatingCashflow": "88400000", "capitalExpenditures": "27000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69800000", "cashflowFromInvestment": "-26200000", "stockBasedCompensation": "12900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41620570", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41620570", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2043300000, "cost_of_revenue": 1836600000, "gross_profit": 206700000, "research_and_development": 16900000, "selling_general_admin": 56900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 117700000, "depreciation_amortisation": 39400000, "ebitda": 157100000, "interest_expense": 18600000, "interest_income": null, "other_non_operating": null, "pretax_income": 99100000, "tax_provision": 18900000, "effective_tax_rate": null, "net_income": 80200000, "net_income_continuing_ops": 80200000, "net_income_to_common": 80200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 353100000, "short_term_investments": null, "net_receivables": 1599000000, "inventory": 2261100000, "other_current_assets": null, "total_current_assets": 4425700000, "net_ppe": null, "goodwill": 321500000, "intangible_assets": 317600000, "goodwill_and_intangibles": 639100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1319600000, "total_assets": 5745300000, "short_term_debt": 51200000, "accounts_payable": 1322600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3096600000, "long_term_debt": 739100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 912400000, "total_liabilities": 4009000000, "total_debt": 790300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -916200000, "total_equity": 1736300000, "shares_outstanding": 119600000, "operating_cash_flow": 88400000, "stock_based_compensation": 12900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26200000, "dividends_paid": 41620570, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -69800000, "free_cash_flow": 115400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "117700000", "ebitda": "157100000", "netIncome": "80200000", "grossProfit": "206700000", "depreciation": "None", "totalRevenue": "2043300000", "costOfRevenue": "1836600000", "interestIncome": "18300000", "incomeBeforeTax": "99100000", "interestExpense": "18600000", "operatingIncome": "117400000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "18900000", "reportedCurrency": "USD", "netInterestIncome": "-18300000", "nonInterestIncome": "None", "operatingExpenses": "89300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1836600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39400000", "sellingGeneralAndAdministrative": "56900000", "netIncomeFromContinuingOperations": "80200000" }, "balance": { "goodwill": "321500000", "inventory": "2261100000", "commonStock": "1678100000", "currentDebt": "None", "investments": "None", "totalAssets": "5745300000", "longTermDebt": "739100000", "shortTermDebt": "51200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "317600000", "reportedCurrency": "USD", "retainedEarnings": "-916200000", "totalLiabilities": "4009000000", "otherCurrentAssets": "212500000", "totalCurrentAssets": "4425700000", "currentLongTermDebt": "51200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1599000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1319600000", "currentAccountsPayable": "1322600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "552300000", "shortLongTermDebtTotal": "790300000", "totalShareholderEquity": "1736300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1662200000", "totalCurrentLiabilities": "3096600000", "otherNonCurrentLiabilities": "43000000", "totalNonCurrentLiabilities": "912400000", "cashAndShortTermInvestments": "353100000", "commonStockSharesOutstanding": "119600000", "intangibleAssetsExcludingGoodwill": "317600000", "cashAndCashEquivalentsAtCarryingValue": "353100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80200000", "profitLoss": "None", "dividendPayout": "41620570", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "84500000", "operatingCashflow": "88400000", "capitalExpenditures": "27000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69800000", "cashflowFromInvestment": "-26200000", "stockBasedCompensation": "12900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41620570", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41620570", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:22.043423+00:00", "is_restated": false, "income_statement": { "revenue": 1939400000, "cost_of_revenue": 1754800000, "gross_profit": 184600000, "ebit": 88100000, "ebitda": 127500000, "pretax_income": 65700000, "tax_provision": 10200000, "net_income": 55500000, "net_income_to_common": 55500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 360700000, "total_current_assets": 4196600000, "total_assets": 5500500000, "short_term_debt": 65400000, "long_term_debt": 718000000, "total_debt": 783400000, "total_liabilities": 3819900000, "total_equity": 1680600000, "shares_outstanding": 120300000, "goodwill_and_intangibles": 648600000 }, "cash_flow": { "operating_cash_flow": 130200000, "capital_expenditure": 32100000, "free_cash_flow": 162300000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 238453, "ticker_id": 750, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:23:22.043423+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "88100000", "ebitda": "127500000", "netIncome": "55500000", "grossProfit": "184600000", "depreciation": "None", "totalRevenue": "1939400000", "costOfRevenue": "1754800000", "interestIncome": "22100000", "incomeBeforeTax": "65700000", "interestExpense": "22400000", "operatingIncome": "87800000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "10200000", "reportedCurrency": "USD", "netInterestIncome": "-22100000", "nonInterestIncome": "None", "operatingExpenses": "96800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1754800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39400000", "sellingGeneralAndAdministrative": "69100000", "netIncomeFromContinuingOperations": "55500000" }, "balance": { "goodwill": "321600000", "inventory": "2345600000", "commonStock": "1677800000", "currentDebt": "None", "investments": "None", "totalAssets": "5500500000", "longTermDebt": "718000000", "shortTermDebt": "65400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "327000000", "reportedCurrency": "USD", "retainedEarnings": "-996400000", "totalLiabilities": "3819900000", "otherCurrentAssets": "186600000", "totalCurrentAssets": "4196600000", "currentLongTermDebt": "65400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1303700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1303900000", "currentAccountsPayable": "1276700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "531300000", "shortLongTermDebtTotal": "783400000", "totalShareholderEquity": "1680600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1530800000", "totalCurrentLiabilities": "2936000000", "otherNonCurrentLiabilities": "38200000", "totalNonCurrentLiabilities": "883900000", "cashAndShortTermInvestments": "360700000", "commonStockSharesOutstanding": "120300000", "intangibleAssetsExcludingGoodwill": "327000000", "cashAndCashEquivalentsAtCarryingValue": "360700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55500000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "57700000", "operatingCashflow": "130200000", "capitalExpenditures": "32100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57000000", "cashflowFromInvestment": "-31200000", "stockBasedCompensation": "10900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1939400000, "cost_of_revenue": 1754800000, "gross_profit": 184600000, "research_and_development": 14300000, "selling_general_admin": 69100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 88100000, "depreciation_amortisation": 39400000, "ebitda": 127500000, "interest_expense": 22400000, "interest_income": null, "other_non_operating": null, "pretax_income": 65700000, "tax_provision": 10200000, "effective_tax_rate": null, "net_income": 55500000, "net_income_continuing_ops": 55500000, "net_income_to_common": 55500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 360700000, "short_term_investments": null, "net_receivables": 1303700000, "inventory": 2345600000, "other_current_assets": null, "total_current_assets": 4196600000, "net_ppe": null, "goodwill": 321600000, "intangible_assets": 327000000, "goodwill_and_intangibles": 648600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1303900000, "total_assets": 5500500000, "short_term_debt": 65400000, "accounts_payable": 1276700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2936000000, "long_term_debt": 718000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 883900000, "total_liabilities": 3819900000, "total_debt": 783400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -996400000, "total_equity": 1680600000, "shares_outstanding": 120300000, "operating_cash_flow": 130200000, "stock_based_compensation": 10900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31200000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57000000, "free_cash_flow": 162300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "88100000", "ebitda": "127500000", "netIncome": "55500000", "grossProfit": "184600000", "depreciation": "None", "totalRevenue": "1939400000", "costOfRevenue": "1754800000", "interestIncome": "22100000", "incomeBeforeTax": "65700000", "interestExpense": "22400000", "operatingIncome": "87800000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "10200000", "reportedCurrency": "USD", "netInterestIncome": "-22100000", "nonInterestIncome": "None", "operatingExpenses": "96800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1754800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39400000", "sellingGeneralAndAdministrative": "69100000", "netIncomeFromContinuingOperations": "55500000" }, "balance": { "goodwill": "321600000", "inventory": "2345600000", "commonStock": "1677800000", "currentDebt": "None", "investments": "None", "totalAssets": "5500500000", "longTermDebt": "718000000", "shortTermDebt": "65400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "327000000", "reportedCurrency": "USD", "retainedEarnings": "-996400000", "totalLiabilities": "3819900000", "otherCurrentAssets": "186600000", "totalCurrentAssets": "4196600000", "currentLongTermDebt": "65400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1303700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1303900000", "currentAccountsPayable": "1276700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "531300000", "shortLongTermDebtTotal": "783400000", "totalShareholderEquity": "1680600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1530800000", "totalCurrentLiabilities": "2936000000", "otherNonCurrentLiabilities": "38200000", "totalNonCurrentLiabilities": "883900000", "cashAndShortTermInvestments": "360700000", "commonStockSharesOutstanding": "120300000", "intangibleAssetsExcludingGoodwill": "327000000", "cashAndCashEquivalentsAtCarryingValue": "360700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55500000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "57700000", "operatingCashflow": "130200000", "capitalExpenditures": "32100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57000000", "cashflowFromInvestment": "-31200000", "stockBasedCompensation": "10900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39400000", "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": "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": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }