{ "ticker": { "uuid": "bcca0f43-cbb7-4ec4-85a5-65a9cff33b54", "symbol": "NI", "name": "NiSource Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Gas", "page_url": "https://sharemaestro.com/factors/ticker/bcca0f43-cbb7-4ec4-85a5-65a9cff33b54/", "api_url": "https://sharemaestro.com/factors/api/tickers/bcca0f43-cbb7-4ec4-85a5-65a9cff33b54/" }, "ticker_metadata": { "id": 2846, "uuid": "bcca0f43-cbb7-4ec4-85a5-65a9cff33b54", "symbol": "NI", "name": "NiSource Inc", "asset_type": "equity", "market_cap": 22758982000, "stock_exchange_id": 3, "industry": "Utilities - Regulated Gas", "sector": "Utilities", "description": "NiSource Inc. is one of the largest fully regulated utility companies in the United States. The company is based in Merrillville, Indiana.", "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": "bcca0f43-cbb7-4ec4-85a5-65a9cff33b54", "symbol": "NI", "name": "NiSource Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Gas", "page_url": "https://sharemaestro.com/factors/ticker/bcca0f43-cbb7-4ec4-85a5-65a9cff33b54/", "api_url": "https://sharemaestro.com/factors/api/tickers/bcca0f43-cbb7-4ec4-85a5-65a9cff33b54/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.59, "value": 0.27, "quality": 0.86, "momentum": 0.71, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 46.61, "market_cap": 22414749000, "pe_ratio": 23.305, "earnings_yield": 0.0429, "ebitda_to_ev": 0.0793, "shareholder_yield": 0.0244, "roe": 0.0996, "piotroski_f_score": 7, "momentum_12_1": 0.221, "volatility_252d": 0.1773 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:57.889185+00:00", "batch_id": "" }, "size": { "price_close": 46.61, "market_cap": 22414749000, "market_cap_usd": 22414749000, "enterprise_value": 39109549000, "shares_outstanding": 480900000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 23.305, "pb_ratio": 2.3208, "ptbv_ratio": 2.7428, "ps_ratio": 3.2856, "pcf_ratio": 10.582, "pfcf_ratio": 4.4225, "ev_ebitda": 12.6058, "ev_ebit": 20.5278, "ev_sales": 5.7328, "ev_fcf": 7.7164, "earnings_yield": 0.0429, "fcf_yield": 0.1296, "price_to_sales": 3.2856, "price_to_book": 2.3208, "price_to_cashflow": 10.582, "ebitda_to_ev": 0.0793, "sales_yield": 0.1744 }, "yield": { "dividend_yield": 0.0244, "buyback_yield": 0, "shareholder_yield": 0.0244, "debt_paydown_yield": null, "total_yield": 0.0244 }, "quality": { "gross_margin": 0.5592, "operating_margin": 0.2793, "net_margin": 0.141, "ebitda_margin": 0.4548, "fcf_margin": 0.7429, "roe": 0.0996, "roa": 0.0263, "roic": 0.0615, "roc_greenblatt": null, "asset_turnover": 0.1864, "cash_conversion": 5.2697, "accruals_ratio": -0.0316, "sbc_to_revenue": 0.0075, "piotroski_f_score": 7, "altman_z_score": 0.8563, "earnings_stability_5y": 0.7631, "revenue_stability_5y": 0.119, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1042, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.5547, "net_debt_to_ebitda": 5.3811, "debt_to_assets": 0.4581, "interest_coverage": 2.7303, "current_ratio": 0.6464, "quick_ratio": 0.565, "net_debt": 16694800000, "local_beta": 0.0004, "volatility_252d": 0.1773, "volatility_60d": 0.4081, "max_drawdown_12m": -0.0716, "risk_adjusted_momentum": 1.2467 }, "growth": { "revenue_growth_1y": 0.1501, "revenue_growth_3y_cagr": 0.0432, "revenue_growth_5y_cagr": 0.0725, "eps_growth_1y": 0.1053, "eps_growth_3y_cagr": 0.0495, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0778, "book_value_growth_1y": 0.0458, "revenue_growth": 0.1501, "earnings_growth": 0.1053 }, "momentum": { "price_return_1m": -0.0024, "price_return_3m": 0.0095, "price_return_6m": 0.1243, "price_return_9m": 0.1786, "price_return_12m": 0.2181, "price_return_12m_ex1m": 0.221, "momentum_6m": 0.1243, "momentum_12m": 0.2181, "momentum_12_1": 0.221, "distance_from_52w_high": -0.0306, "distance_from_52w_low": 0.2107, "relative_strength": 0.1181 }, "raw_ttm": { "revenue_ttm": 6822100000, "gross_profit_ttm": 3815000000, "ebit_ttm": 1905200000, "ebitda_ttm": 3102500000, "net_income_ttm": 961800000, "eps_diluted_ttm": 2, "operating_cash_flow_ttm": 2118200000, "capital_expenditure_ttm": 2950199999, "fcf_ttm": 5068399999, "dividends_paid_ttm": 547399999, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 697800000, "cash_and_equivalents": 71900000, "total_current_assets": 2409000000, "total_current_liabilities": 3726800000, "net_ppe": null, "total_assets": 36601000000, "total_debt": 16766700000, "total_equity": 9658200000, "net_working_capital": -81900000, "book_value_per_share": 20.0836, "retained_earnings": -96600000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 8172300000, "tangible_book_per_share": 16.9938 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 60, "rank_pb": 55, "rank_ptbv": 53, "rank_ps": 67, "rank_pcf": 46, "rank_ev_ebitda": 54, "rank_ev_ebit": 70, "rank_earnings_yield": 60, "rank_fcf_yield": 30, "rank_dividend_yield": 31, "rank_shareholder_yield": 31, "rank_total_yield": 32, "rank_roe": 44, "rank_roc": 50, "rank_roic": 55, "rank_gross_margin": 38, "rank_fcf_margin": 8, "rank_piotroski": 19, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 52, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 30, "rank_momentum_12m": 44, "rank_momentum_12m_ex1m": 44, "rank_relative_strength": 41 }, "composites": { "value_composite": 73, "quality_composite": 14, "momentum_composite": 29, "growth_composite": 26, "yield_composite": 21, "svqf_composite": 80, "vc1_composite": 73, "vc2_composite": 69, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 41, "quality_value_composite": 0.4819, "os_score": 0.59, "value_percentile": 0.27, "quality_percentile": 0.86, "momentum_percentile": 0.71, "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": 24, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4627, "ticker_id": 2846, "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": "2026-06-07T06:53:57.889185+00:00", "batch_id": "", "os_score_delta": null, "price_close": 46.61, "market_cap": 22414749000, "market_cap_usd": 22414749000, "enterprise_value": 39109549000, "shares_outstanding": 480900000, "fx_rate_to_usd": null, "pe_ratio": 23.305, "pb_ratio": 2.32079984, "ptbv_ratio": 2.74277119, "ps_ratio": 3.28560839, "pcf_ratio": 10.58197951, "pfcf_ratio": 4.42245068, "ev_ebitda": 12.60581757, "ev_ebit": 20.52779183, "ev_sales": 5.73277275, "ev_fcf": 7.71635013, "earnings_yield": 0.04290925, "fcf_yield": 0.12959495, "dividend_yield": 0.02442142, "buyback_yield": 0, "shareholder_yield": 0.02442142, "debt_paydown_yield": null, "total_yield": 0.02442142, "gross_margin": 0.55921197, "operating_margin": 0.27926885, "net_margin": 0.14098298, "ebitda_margin": 0.45477199, "fcf_margin": 0.74293839, "roe": 0.09958377, "roa": 0.02627797, "roic": 0.06145107, "roc_greenblatt": null, "asset_turnover": 0.18639108, "cash_conversion": 5.26970264, "accruals_ratio": -0.03159477, "sbc_to_revenue": 0.00746105, "debt_to_equity": 2.55466857, "net_debt_to_ebitda": 5.38107977, "debt_to_assets": 0.45809404, "interest_coverage": 2.73029521, "current_ratio": 0.64639906, "quick_ratio": 0.5649619, "net_debt": 16694800000, "revenue_growth_1y": 0.15005057, "revenue_growth_3y_cagr": 0.04320705, "revenue_growth_5y_cagr": 0.07246141, "eps_growth_1y": 0.10526316, "eps_growth_3y_cagr": 0.04949356, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.07780968, "book_value_growth_1y": 0.04576767, "piotroski_f_score": 7, "altman_z_score": 0.85633898, "earnings_stability_5y": 0.76311, "revenue_stability_5y": 0.118975, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00235445, "price_return_3m": 0.00946222, "price_return_6m": 0.12427848, "price_return_9m": 0.17861848, "price_return_12m": 0.21810669, "price_return_12m_ex1m": 0.22098144, "distance_from_52w_high": -0.03057404, "distance_from_52w_low": 0.2107091, "relative_strength": 0.11814311, "local_beta": 0.0004, "volatility_252d": 0.177252, "volatility_60d": 0.408118, "max_drawdown_12m": -0.07160665, "revenue_ttm": 6822100000, "gross_profit_ttm": 3815000000, "ebit_ttm": 1905200000, "ebitda_ttm": 3102500000, "net_income_ttm": 961800000, "eps_diluted_ttm": 2, "operating_cash_flow_ttm": 2118200000, "capital_expenditure_ttm": 2950199999, "fcf_ttm": 5068399999, "dividends_paid_ttm": 547399999, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 697800000, "cash_and_equivalents": 71900000, "total_current_assets": 2409000000, "total_current_liabilities": 3726800000, "net_ppe": null, "total_assets": 36601000000, "total_debt": 16766700000, "total_equity": 9658200000, "net_working_capital": -81900000, "book_value_per_share": 20.08359326, "retained_earnings": -96600000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 8172300000, "tangible_book_per_share": 16.9937617, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 60, "rank_pb": 55, "rank_ptbv": 53, "rank_ps": 67, "rank_pcf": 46, "rank_ev_ebitda": 54, "rank_ev_ebit": 70, "rank_earnings_yield": 60, "rank_fcf_yield": 30, "rank_dividend_yield": 31, "rank_shareholder_yield": 31, "rank_total_yield": 32, "rank_roe": 44, "rank_roc": 50, "rank_roic": 55, "rank_gross_margin": 38, "rank_fcf_margin": 8, "rank_piotroski": 19, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 52, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 30, "rank_momentum_12m": 44, "rank_momentum_12m_ex1m": 44, "rank_relative_strength": 41, "value_composite": 73, "quality_composite": 14, "momentum_composite": 29, "growth_composite": 26, "yield_composite": 21, "svqf_composite": 80, "vc1_composite": 73, "vc2_composite": 69, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 41, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 46.61, "os": 0.59, "value": 0.27, "quality": 0.86, "momentum": 0.71, "confidence": 1, "coverage": 1, "pe_ratio": 23.305, "earnings_yield": 0.0429, "shareholder_yield": 0.0244, "roe": 0.0996, "momentum_12_1": 0.221, "complete_fields": { "id": 4627, "ticker_id": 2846, "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": "2026-06-07T06:53:57.889185+00:00", "batch_id": "", "os_score_delta": null, "price_close": 46.61, "market_cap": 22414749000, "market_cap_usd": 22414749000, "enterprise_value": 39109549000, "shares_outstanding": 480900000, "fx_rate_to_usd": null, "pe_ratio": 23.305, "pb_ratio": 2.32079984, "ptbv_ratio": 2.74277119, "ps_ratio": 3.28560839, "pcf_ratio": 10.58197951, "pfcf_ratio": 4.42245068, "ev_ebitda": 12.60581757, "ev_ebit": 20.52779183, "ev_sales": 5.73277275, "ev_fcf": 7.71635013, "earnings_yield": 0.04290925, "fcf_yield": 0.12959495, "dividend_yield": 0.02442142, "buyback_yield": 0, "shareholder_yield": 0.02442142, "debt_paydown_yield": null, "total_yield": 0.02442142, "gross_margin": 0.55921197, "operating_margin": 0.27926885, "net_margin": 0.14098298, "ebitda_margin": 0.45477199, "fcf_margin": 0.74293839, "roe": 0.09958377, "roa": 0.02627797, "roic": 0.06145107, "roc_greenblatt": null, "asset_turnover": 0.18639108, "cash_conversion": 5.26970264, "accruals_ratio": -0.03159477, "sbc_to_revenue": 0.00746105, "debt_to_equity": 2.55466857, "net_debt_to_ebitda": 5.38107977, "debt_to_assets": 0.45809404, "interest_coverage": 2.73029521, "current_ratio": 0.64639906, "quick_ratio": 0.5649619, "net_debt": 16694800000, "revenue_growth_1y": 0.15005057, "revenue_growth_3y_cagr": 0.04320705, "revenue_growth_5y_cagr": 0.07246141, "eps_growth_1y": 0.10526316, "eps_growth_3y_cagr": 0.04949356, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.07780968, "book_value_growth_1y": 0.04576767, "piotroski_f_score": 7, "altman_z_score": 0.85633898, "earnings_stability_5y": 0.76311, "revenue_stability_5y": 0.118975, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00235445, "price_return_3m": 0.00946222, "price_return_6m": 0.12427848, "price_return_9m": 0.17861848, "price_return_12m": 0.21810669, "price_return_12m_ex1m": 0.22098144, "distance_from_52w_high": -0.03057404, "distance_from_52w_low": 0.2107091, "relative_strength": 0.11814311, "local_beta": 0.0004, "volatility_252d": 0.177252, "volatility_60d": 0.408118, "max_drawdown_12m": -0.07160665, "revenue_ttm": 6822100000, "gross_profit_ttm": 3815000000, "ebit_ttm": 1905200000, "ebitda_ttm": 3102500000, "net_income_ttm": 961800000, "eps_diluted_ttm": 2, "operating_cash_flow_ttm": 2118200000, "capital_expenditure_ttm": 2950199999, "fcf_ttm": 5068399999, "dividends_paid_ttm": 547399999, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 697800000, "cash_and_equivalents": 71900000, "total_current_assets": 2409000000, "total_current_liabilities": 3726800000, "net_ppe": null, "total_assets": 36601000000, "total_debt": 16766700000, "total_equity": 9658200000, "net_working_capital": -81900000, "book_value_per_share": 20.08359326, "retained_earnings": -96600000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 8172300000, "tangible_book_per_share": 16.9937617, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 60, "rank_pb": 55, "rank_ptbv": 53, "rank_ps": 67, "rank_pcf": 46, "rank_ev_ebitda": 54, "rank_ev_ebit": 70, "rank_earnings_yield": 60, "rank_fcf_yield": 30, "rank_dividend_yield": 31, "rank_shareholder_yield": 31, "rank_total_yield": 32, "rank_roe": 44, "rank_roc": 50, "rank_roic": 55, "rank_gross_margin": 38, "rank_fcf_margin": 8, "rank_piotroski": 19, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 52, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 30, "rank_momentum_12m": 44, "rank_momentum_12m_ex1m": 44, "rank_relative_strength": 41, "value_composite": 73, "quality_composite": 14, "momentum_composite": 29, "growth_composite": 26, "yield_composite": 21, "svqf_composite": 80, "vc1_composite": 73, "vc2_composite": 69, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 41, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:45.473075+00:00", "is_restated": false, "income_statement": { "revenue": 6642200000, "cost_of_revenue": 2752000000, "gross_profit": 3890200000, "ebit": 1835900000, "ebitda": 3003500000, "pretax_income": 1216400000, "tax_provision": 203800000, "net_income": 929500000, "net_income_to_common": 929500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135700000, "total_current_assets": 2377200000, "total_assets": 36552000000, "short_term_debt": 765400000, "long_term_debt": 15203500000, "total_debt": 15968900000, "total_liabilities": 24892100000, "total_equity": 9450100000, "shares_outstanding": 474500000, "goodwill_and_intangibles": 1485900000 }, "cash_flow": { "operating_cash_flow": 2362300000, "capital_expenditure": 2782300000, "free_cash_flow": 5144600000, "dividends_paid": 530400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303066, "ticker_id": 2846, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:45.473075+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1835900000", "ebitda": "3003500000", "netIncome": "929500000", "grossProfit": "3890200000", "depreciation": "None", "totalRevenue": "6642200000", "costOfRevenue": "2752000000", "interestIncome": "636500000", "incomeBeforeTax": "1216400000", "interestExpense": "639000000", "operatingIncome": "1835300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "203800000", "reportedCurrency": "USD", "netInterestIncome": "-628800000", "nonInterestIncome": "None", "operatingExpenses": "2054300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2752000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1167600000", "sellingGeneralAndAdministrative": "14300000", "netIncomeFromContinuingOperations": "1012600000" }, "balance": { "goodwill": "1485900000", "inventory": "449500000", "commonStock": "4800000", "currentDebt": "None", "investments": "None", "totalAssets": "36552000000", "longTermDebt": "15203500000", "shortTermDebt": "765400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-315200000", "totalLiabilities": "24892100000", "otherCurrentAssets": "528500000", "totalCurrentAssets": "2377200000", "currentLongTermDebt": "755700000", "longTermInvestments": "272800000", "shortTermInvestments": "None", "currentNetReceivables": "1263500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34174800000", "currentAccountsPayable": "1249900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25800000", "shortLongTermDebtTotal": "16240400000", "totalShareholderEquity": "9450100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1442100000", "totalCurrentLiabilities": "3457400000", "otherNonCurrentLiabilities": "335200000", "totalNonCurrentLiabilities": "21434699999", "cashAndShortTermInvestments": "135700000", "commonStockSharesOutstanding": "474500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "135700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "926900000", "profitLoss": "None", "dividendPayout": "530400000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-60300000", "operatingCashflow": "2362300000", "capitalExpenditures": "2782300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1867500000", "cashflowFromInvestment": "-4292700000", "stockBasedCompensation": "50900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "530400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "312100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1167600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6642200000, "cost_of_revenue": 2752000000, "gross_profit": 3890200000, "research_and_development": null, "selling_general_admin": 14300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1835900000, "depreciation_amortisation": 1167600000, "ebitda": 3003500000, "interest_expense": 639000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1216400000, "tax_provision": 203800000, "effective_tax_rate": null, "net_income": 929500000, "net_income_continuing_ops": 1012600000, "net_income_to_common": 929500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 135700000, "short_term_investments": null, "net_receivables": 1263500000, "inventory": 449500000, "other_current_assets": null, "total_current_assets": 2377200000, "net_ppe": null, "goodwill": 1485900000, "intangible_assets": null, "goodwill_and_intangibles": 1485900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 34174800000, "total_assets": 36552000000, "short_term_debt": 765400000, "accounts_payable": 1249900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3457400000, "long_term_debt": 15203500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21434699999, "total_liabilities": 24892100000, "total_debt": 15968900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -315200000, "total_equity": 9450100000, "shares_outstanding": 474500000, "operating_cash_flow": 2362300000, "stock_based_compensation": 50900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2782300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4292700000, "dividends_paid": 530400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1867500000, "free_cash_flow": 5144600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1835900000", "ebitda": "3003500000", "netIncome": "929500000", "grossProfit": "3890200000", "depreciation": "None", "totalRevenue": "6642200000", "costOfRevenue": "2752000000", "interestIncome": "636500000", "incomeBeforeTax": "1216400000", "interestExpense": "639000000", "operatingIncome": "1835300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "203800000", "reportedCurrency": "USD", "netInterestIncome": "-628800000", "nonInterestIncome": "None", "operatingExpenses": "2054300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2752000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1167600000", "sellingGeneralAndAdministrative": "14300000", "netIncomeFromContinuingOperations": "1012600000" }, "balance": { "goodwill": "1485900000", "inventory": "449500000", "commonStock": "4800000", "currentDebt": "None", "investments": "None", "totalAssets": "36552000000", "longTermDebt": "15203500000", "shortTermDebt": "765400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-315200000", "totalLiabilities": "24892100000", "otherCurrentAssets": "528500000", "totalCurrentAssets": "2377200000", "currentLongTermDebt": "755700000", "longTermInvestments": "272800000", "shortTermInvestments": "None", "currentNetReceivables": "1263500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34174800000", "currentAccountsPayable": "1249900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25800000", "shortLongTermDebtTotal": "16240400000", "totalShareholderEquity": "9450100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1442100000", "totalCurrentLiabilities": "3457400000", "otherNonCurrentLiabilities": "335200000", "totalNonCurrentLiabilities": "21434699999", "cashAndShortTermInvestments": "135700000", "commonStockSharesOutstanding": "474500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "135700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "926900000", "profitLoss": "None", "dividendPayout": "530400000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-60300000", "operatingCashflow": "2362300000", "capitalExpenditures": "2782300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1867500000", "cashflowFromInvestment": "-4292700000", "stockBasedCompensation": "50900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "530400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "312100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1167600000", "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": "2026-06-07T02:47:45.473075+00:00", "is_restated": false, "income_statement": { "revenue": 5455100000, "cost_of_revenue": 2647400000, "gross_profit": 2807700000, "ebit": 1525900000, "ebitda": 2569100000, "pretax_income": 1002800000, "tax_provision": 158100000, "net_income": 760400000, "net_income_to_common": 760400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 156600000, "total_current_assets": 2080200000, "total_assets": 31788100000, "short_term_debt": 1885800000, "long_term_debt": 12074500000, "total_debt": 13960300000, "total_liabilities": 21119800000, "total_equity": 8684200000, "shares_outstanding": 456000000, "goodwill_and_intangibles": 1485900000 }, "cash_flow": { "operating_cash_flow": 1781500000, "capital_expenditure": 2643000000, "free_cash_flow": 4424500000, "dividends_paid": 489200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303071, "ticker_id": 2846, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:45.473075+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1525900000", "ebitda": "2569100000", "netIncome": "760400000", "grossProfit": "2807700000", "depreciation": "None", "totalRevenue": "5455100000", "costOfRevenue": "2647400000", "interestIncome": "10400000", "incomeBeforeTax": "1002800000", "interestExpense": "517200000", "operatingIncome": "1455500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "158100000", "reportedCurrency": "USD", "netInterestIncome": "-506800000", "nonInterestIncome": "None", "operatingExpenses": "1352200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2647400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1043200000", "sellingGeneralAndAdministrative": "13500000", "netIncomeFromContinuingOperations": "844700000" }, "balance": { "goodwill": "1485900000", "inventory": "389100000", "commonStock": "4700000", "currentDebt": "None", "investments": "None", "totalAssets": "31788100000", "longTermDebt": "12074500000", "shortTermDebt": "1885800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-711700000", "totalLiabilities": "21119800000", "otherCurrentAssets": "524600000", "totalCurrentAssets": "2080200000", "currentLongTermDebt": "1885800000", "longTermInvestments": "178700000", "shortTermInvestments": "None", "currentNetReceivables": "1009900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29707900000", "currentAccountsPayable": "863100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "26400000", "shortLongTermDebtTotal": "13960300000", "totalShareholderEquity": "8684200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "922300000", "totalCurrentLiabilities": "4113400000", "otherNonCurrentLiabilities": "313000000", "totalNonCurrentLiabilities": "17006400000", "cashAndShortTermInvestments": "156600000", "commonStockSharesOutstanding": "456000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "156600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "760400000", "profitLoss": "None", "dividendPayout": "489200000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "102000000", "operatingCashflow": "1781500000", "capitalExpenditures": "2643000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-651000000", "cashflowFromInvestment": "-3213000000", "stockBasedCompensation": "32100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "489200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1043200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5455100000, "cost_of_revenue": 2647400000, "gross_profit": 2807700000, "research_and_development": null, "selling_general_admin": 13500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1525900000, "depreciation_amortisation": 1043200000, "ebitda": 2569100000, "interest_expense": 517200000, "interest_income": null, "other_non_operating": null, "pretax_income": 1002800000, "tax_provision": 158100000, "effective_tax_rate": null, "net_income": 760400000, "net_income_continuing_ops": 844700000, "net_income_to_common": 760400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 156600000, "short_term_investments": null, "net_receivables": 1009900000, "inventory": 389100000, "other_current_assets": null, "total_current_assets": 2080200000, "net_ppe": null, "goodwill": 1485900000, "intangible_assets": null, "goodwill_and_intangibles": 1485900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29707900000, "total_assets": 31788100000, "short_term_debt": 1885800000, "accounts_payable": 863100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4113400000, "long_term_debt": 12074500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17006400000, "total_liabilities": 21119800000, "total_debt": 13960300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -711700000, "total_equity": 8684200000, "shares_outstanding": 456000000, "operating_cash_flow": 1781500000, "stock_based_compensation": 32100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2643000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3213000000, "dividends_paid": 489200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -651000000, "free_cash_flow": 4424500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1525900000", "ebitda": "2569100000", "netIncome": "760400000", "grossProfit": "2807700000", "depreciation": "None", "totalRevenue": "5455100000", "costOfRevenue": "2647400000", "interestIncome": "10400000", "incomeBeforeTax": "1002800000", "interestExpense": "517200000", "operatingIncome": "1455500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "158100000", "reportedCurrency": "USD", "netInterestIncome": "-506800000", "nonInterestIncome": "None", "operatingExpenses": "1352200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2647400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1043200000", "sellingGeneralAndAdministrative": "13500000", "netIncomeFromContinuingOperations": "844700000" }, "balance": { "goodwill": "1485900000", "inventory": "389100000", "commonStock": "4700000", "currentDebt": "None", "investments": "None", "totalAssets": "31788100000", "longTermDebt": "12074500000", "shortTermDebt": "1885800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-711700000", "totalLiabilities": "21119800000", "otherCurrentAssets": "524600000", "totalCurrentAssets": "2080200000", "currentLongTermDebt": "1885800000", "longTermInvestments": "178700000", "shortTermInvestments": "None", "currentNetReceivables": "1009900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29707900000", "currentAccountsPayable": "863100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "26400000", "shortLongTermDebtTotal": "13960300000", "totalShareholderEquity": "8684200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "922300000", "totalCurrentLiabilities": "4113400000", "otherNonCurrentLiabilities": "313000000", "totalNonCurrentLiabilities": "17006400000", "cashAndShortTermInvestments": "156600000", "commonStockSharesOutstanding": "456000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "156600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "760400000", "profitLoss": "None", "dividendPayout": "489200000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "102000000", "operatingCashflow": "1781500000", "capitalExpenditures": "2643000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-651000000", "cashflowFromInvestment": "-3213000000", "stockBasedCompensation": "32100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "489200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1043200000", "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": "2026-06-07T02:47:45.473075+00:00", "is_restated": false, "income_statement": { "revenue": 5505400000, "cost_of_revenue": 3028200000, "gross_profit": 2477200000, "ebit": 1315100000, "ebitda": 2223300000, "pretax_income": 813900000, "tax_provision": 139500000, "net_income": 714300000, "net_income_to_common": 714300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2245400000, "total_current_assets": 4499400000, "total_assets": 31077200000, "short_term_debt": 3072400000, "long_term_debt": 11055500000, "total_debt": 14127900000, "total_liabilities": 20940900000, "total_equity": 8269600000, "shares_outstanding": 447900000, "goodwill_and_intangibles": 1485900000 }, "cash_flow": { "operating_cash_flow": 1935100000, "capital_expenditure": 2645800000, "free_cash_flow": 4580900000, "dividends_paid": 457300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303076, "ticker_id": 2846, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:45.473075+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1315100000", "ebitda": "2223300000", "netIncome": "714300000", "grossProfit": "2477200000", "depreciation": "None", "totalRevenue": "5505400000", "costOfRevenue": "3028200000", "interestIncome": "9000000", "incomeBeforeTax": "813900000", "interestExpense": "489600000", "operatingIncome": "1295500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "139500000", "reportedCurrency": "USD", "netInterestIncome": "-480600000", "nonInterestIncome": "None", "operatingExpenses": "1181700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3028200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "908200000", "sellingGeneralAndAdministrative": "24000000", "netIncomeFromContinuingOperations": "674400000" }, "balance": { "goodwill": "1485900000", "inventory": "503200000", "commonStock": "4500000", "currentDebt": "None", "investments": "None", "totalAssets": "31077200000", "longTermDebt": "11055500000", "shortTermDebt": "3072400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-967000000", "totalLiabilities": "20940900000", "otherCurrentAssets": "822800000", "totalCurrentAssets": "4499400000", "currentLongTermDebt": "3072400000", "longTermInvestments": "247100000", "shortTermInvestments": "159100000", "currentNetReceivables": "928000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26577800000", "currentAccountsPayable": "749400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32900000", "shortLongTermDebtTotal": "14127900000", "totalShareholderEquity": "8269600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "982700000", "totalCurrentLiabilities": "5265100000", "otherNonCurrentLiabilities": "298600000", "totalNonCurrentLiabilities": "15675800000", "cashAndShortTermInvestments": "2245400000", "commonStockSharesOutstanding": "447900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2245400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "674400000", "profitLoss": "None", "dividendPayout": "457300000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "233900000", "operatingCashflow": "1935100000", "capitalExpenditures": "2645800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3842200000", "cashflowFromInvestment": "-3571600000", "stockBasedCompensation": "23900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "457300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "908200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5505400000, "cost_of_revenue": 3028200000, "gross_profit": 2477200000, "research_and_development": null, "selling_general_admin": 24000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1315100000, "depreciation_amortisation": 908200000, "ebitda": 2223300000, "interest_expense": 489600000, "interest_income": null, "other_non_operating": null, "pretax_income": 813900000, "tax_provision": 139500000, "effective_tax_rate": null, "net_income": 714300000, "net_income_continuing_ops": 674400000, "net_income_to_common": 714300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2245400000, "short_term_investments": 159100000, "net_receivables": 928000000, "inventory": 503200000, "other_current_assets": null, "total_current_assets": 4499400000, "net_ppe": null, "goodwill": 1485900000, "intangible_assets": null, "goodwill_and_intangibles": 1485900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26577800000, "total_assets": 31077200000, "short_term_debt": 3072400000, "accounts_payable": 749400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5265100000, "long_term_debt": 11055500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15675800000, "total_liabilities": 20940900000, "total_debt": 14127900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -967000000, "total_equity": 8269600000, "shares_outstanding": 447900000, "operating_cash_flow": 1935100000, "stock_based_compensation": 23900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2645800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3571600000, "dividends_paid": 457300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3842200000, "free_cash_flow": 4580900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1315100000", "ebitda": "2223300000", "netIncome": "714300000", "grossProfit": "2477200000", "depreciation": "None", "totalRevenue": "5505400000", "costOfRevenue": "3028200000", "interestIncome": "9000000", "incomeBeforeTax": "813900000", "interestExpense": "489600000", "operatingIncome": "1295500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "139500000", "reportedCurrency": "USD", "netInterestIncome": "-480600000", "nonInterestIncome": "None", "operatingExpenses": "1181700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3028200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "908200000", "sellingGeneralAndAdministrative": "24000000", "netIncomeFromContinuingOperations": "674400000" }, "balance": { "goodwill": "1485900000", "inventory": "503200000", "commonStock": "4500000", "currentDebt": "None", "investments": "None", "totalAssets": "31077200000", "longTermDebt": "11055500000", "shortTermDebt": "3072400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-967000000", "totalLiabilities": "20940900000", "otherCurrentAssets": "822800000", "totalCurrentAssets": "4499400000", "currentLongTermDebt": "3072400000", "longTermInvestments": "247100000", "shortTermInvestments": "159100000", "currentNetReceivables": "928000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26577800000", "currentAccountsPayable": "749400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32900000", "shortLongTermDebtTotal": "14127900000", "totalShareholderEquity": "8269600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "982700000", "totalCurrentLiabilities": "5265100000", "otherNonCurrentLiabilities": "298600000", "totalNonCurrentLiabilities": "15675800000", "cashAndShortTermInvestments": "2245400000", "commonStockSharesOutstanding": "447900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2245400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "674400000", "profitLoss": "None", "dividendPayout": "457300000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "233900000", "operatingCashflow": "1935100000", "capitalExpenditures": "2645800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3842200000", "cashflowFromInvestment": "-3571600000", "stockBasedCompensation": "23900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "457300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "908200000", "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": "2026-06-07T02:47:45.473075+00:00", "is_restated": false, "income_statement": { "revenue": 5850600000, "cost_of_revenue": 3599900000, "gross_profit": 2250700000, "ebit": 1328600000, "ebitda": 2149400000, "pretax_income": 956400000, "tax_provision": 164600000, "net_income": 804100000, "net_income_to_common": 804100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40800000, "total_current_assets": 2584300000, "total_assets": 26736600000, "short_term_debt": 1826700000, "long_term_debt": 9523600000, "total_debt": 11350300000, "total_liabilities": 18834800000, "total_equity": 7575400000, "shares_outstanding": 442700000, "goodwill_and_intangibles": 1485900000 }, "cash_flow": { "operating_cash_flow": 1409400000, "capital_expenditure": 2203100000, "free_cash_flow": 3612500000, "dividends_paid": 436600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303081, "ticker_id": 2846, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:45.473075+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1328600000", "ebitda": "2149400000", "netIncome": "804100000", "grossProfit": "2250700000", "depreciation": "None", "totalRevenue": "5850600000", "costOfRevenue": "3599900000", "interestIncome": "4300000", "incomeBeforeTax": "956400000", "interestExpense": "360500000", "operatingIncome": "1265800000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "164600000", "reportedCurrency": "USD", "netInterestIncome": "-357300000", "nonInterestIncome": "None", "operatingExpenses": "984900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "52200000", "costofGoodsAndServicesSold": "3599900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "820800000", "sellingGeneralAndAdministrative": "27600000", "netIncomeFromContinuingOperations": "791800000" }, "balance": { "goodwill": "1485900000", "inventory": "751900000", "commonStock": "4200000", "currentDebt": "None", "investments": "None", "totalAssets": "26736600000", "longTermDebt": "9523600000", "shortTermDebt": "1826700000", "treasuryStock": "-99900000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1213600000", "totalLiabilities": "18834800000", "otherCurrentAssets": "621600000", "totalCurrentAssets": "2584300000", "currentLongTermDebt": "2139100000", "longTermInvestments": "224200000", "shortTermInvestments": "151600000", "currentNetReceivables": "1170000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24152300000", "currentAccountsPayable": "899500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "35700000", "shortLongTermDebtTotal": "11526900000", "totalShareholderEquity": "7575400000", "capitalLeaseObligations": "211400000", "otherCurrentLiabilities": "1363400000", "totalCurrentLiabilities": "4660500000", "otherNonCurrentLiabilities": "2796200000", "totalNonCurrentLiabilities": "14174300000", "cashAndShortTermInvestments": "40800000", "commonStockSharesOutstanding": "442700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "40800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "791800000", "profitLoss": "None", "dividendPayout": "436600000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-258900000", "operatingCashflow": "1409400000", "capitalExpenditures": "2203100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1141300000", "cashflowFromInvestment": "-2570200000", "stockBasedCompensation": "24900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "436600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "154300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "820800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5850600000, "cost_of_revenue": 3599900000, "gross_profit": 2250700000, "research_and_development": null, "selling_general_admin": 27600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1328600000, "depreciation_amortisation": 820800000, "ebitda": 2149400000, "interest_expense": 360500000, "interest_income": null, "other_non_operating": null, "pretax_income": 956400000, "tax_provision": 164600000, "effective_tax_rate": null, "net_income": 804100000, "net_income_continuing_ops": 791800000, "net_income_to_common": 804100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40800000, "short_term_investments": 151600000, "net_receivables": 1170000000, "inventory": 751900000, "other_current_assets": null, "total_current_assets": 2584300000, "net_ppe": null, "goodwill": 1485900000, "intangible_assets": null, "goodwill_and_intangibles": 1485900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24152300000, "total_assets": 26736600000, "short_term_debt": 1826700000, "accounts_payable": 899500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4660500000, "long_term_debt": 9523600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14174300000, "total_liabilities": 18834800000, "total_debt": 11350300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1213600000, "total_equity": 7575400000, "shares_outstanding": 442700000, "operating_cash_flow": 1409400000, "stock_based_compensation": 24900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2203100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2570200000, "dividends_paid": 436600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1141300000, "free_cash_flow": 3612500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1328600000", "ebitda": "2149400000", "netIncome": "804100000", "grossProfit": "2250700000", "depreciation": "None", "totalRevenue": "5850600000", "costOfRevenue": "3599900000", "interestIncome": "4300000", "incomeBeforeTax": "956400000", "interestExpense": "360500000", "operatingIncome": "1265800000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "164600000", "reportedCurrency": "USD", "netInterestIncome": "-357300000", "nonInterestIncome": "None", "operatingExpenses": "984900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "52200000", "costofGoodsAndServicesSold": "3599900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "820800000", "sellingGeneralAndAdministrative": "27600000", "netIncomeFromContinuingOperations": "791800000" }, "balance": { "goodwill": "1485900000", "inventory": "751900000", "commonStock": "4200000", "currentDebt": "None", "investments": "None", "totalAssets": "26736600000", "longTermDebt": "9523600000", "shortTermDebt": "1826700000", "treasuryStock": "-99900000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1213600000", "totalLiabilities": "18834800000", "otherCurrentAssets": "621600000", "totalCurrentAssets": "2584300000", "currentLongTermDebt": "2139100000", "longTermInvestments": "224200000", "shortTermInvestments": "151600000", "currentNetReceivables": "1170000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24152300000", "currentAccountsPayable": "899500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "35700000", "shortLongTermDebtTotal": "11526900000", "totalShareholderEquity": "7575400000", "capitalLeaseObligations": "211400000", "otherCurrentLiabilities": "1363400000", "totalCurrentLiabilities": "4660500000", "otherNonCurrentLiabilities": "2796200000", "totalNonCurrentLiabilities": "14174300000", "cashAndShortTermInvestments": "40800000", "commonStockSharesOutstanding": "442700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "40800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "791800000", "profitLoss": "None", "dividendPayout": "436600000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-258900000", "operatingCashflow": "1409400000", "capitalExpenditures": "2203100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1141300000", "cashflowFromInvestment": "-2570200000", "stockBasedCompensation": "24900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "436600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "154300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "820800000", "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": "2026-06-07T02:47:45.473075+00:00", "is_restated": false, "income_statement": { "revenue": 4899600000, "cost_of_revenue": 2848300000, "gross_profit": 2051300000, "ebit": 1050000000, "ebitda": 1798400000, "pretax_income": 706600000, "tax_provision": 117800000, "net_income": 584900000, "net_income_to_common": 584900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84200000, "total_current_assets": 1920800000, "total_assets": 24156900000, "short_term_debt": 624800000, "long_term_debt": 9183400000, "total_debt": 9808200000, "total_liabilities": 16884000000, "total_equity": 6947300000, "shares_outstanding": 417300000, "goodwill_and_intangibles": 1485900000 }, "cash_flow": { "operating_cash_flow": 1217900000, "capital_expenditure": 1838000000, "free_cash_flow": 3055900000, "dividends_paid": 400300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303086, "ticker_id": 2846, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:45.473075+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1050000000", "ebitda": "1798400000", "netIncome": "584900000", "grossProfit": "2051300000", "depreciation": "None", "totalRevenue": "4899600000", "costOfRevenue": "2848300000", "interestIncome": "4000000", "incomeBeforeTax": "706600000", "interestExpense": "341100000", "operatingIncome": "1006900000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "117800000", "reportedCurrency": "USD", "netInterestIncome": "-337100000", "nonInterestIncome": "None", "operatingExpenses": "1044400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "40800000", "costofGoodsAndServicesSold": "2848300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "748400000", "sellingGeneralAndAdministrative": "35500000", "netIncomeFromContinuingOperations": "588800000" }, "balance": { "goodwill": "1485900000", "inventory": "498700000", "commonStock": "4100000", "currentDebt": "None", "investments": "None", "totalAssets": "24156900000", "longTermDebt": "9183400000", "shortTermDebt": "624800000", "treasuryStock": "-99900000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1580900000", "totalLiabilities": "16884000000", "otherCurrentAssets": "412700000", "totalCurrentAssets": "1920800000", "currentLongTermDebt": "618100000", "longTermInvestments": "259700000", "shortTermInvestments": "171800000", "currentNetReceivables": "925200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22236100000", "currentAccountsPayable": "697800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "17881800000", "shortLongTermDebtTotal": "9993600000", "totalShareholderEquity": "6947300000", "capitalLeaseObligations": "220200000", "otherCurrentLiabilities": "908600000", "totalCurrentLiabilities": "2746200000", "otherNonCurrentLiabilities": "3295000000", "totalNonCurrentLiabilities": "14137800000", "cashAndShortTermInvestments": "84200000", "commonStockSharesOutstanding": "417300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "84200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "588800000", "profitLoss": "None", "dividendPayout": "400300000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-112900000", "operatingCashflow": "1217900000", "capitalExpenditures": "1838000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "956300000", "cashflowFromInvestment": "-2204900000", "stockBasedCompensation": "24300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "400300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "57000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "748400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4899600000, "cost_of_revenue": 2848300000, "gross_profit": 2051300000, "research_and_development": null, "selling_general_admin": 35500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1050000000, "depreciation_amortisation": 748400000, "ebitda": 1798400000, "interest_expense": 341100000, "interest_income": null, "other_non_operating": null, "pretax_income": 706600000, "tax_provision": 117800000, "effective_tax_rate": null, "net_income": 584900000, "net_income_continuing_ops": 588800000, "net_income_to_common": 584900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84200000, "short_term_investments": 171800000, "net_receivables": 925200000, "inventory": 498700000, "other_current_assets": null, "total_current_assets": 1920800000, "net_ppe": null, "goodwill": 1485900000, "intangible_assets": null, "goodwill_and_intangibles": 1485900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22236100000, "total_assets": 24156900000, "short_term_debt": 624800000, "accounts_payable": 697800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2746200000, "long_term_debt": 9183400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14137800000, "total_liabilities": 16884000000, "total_debt": 9808200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1580900000, "total_equity": 6947300000, "shares_outstanding": 417300000, "operating_cash_flow": 1217900000, "stock_based_compensation": 24300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1838000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2204900000, "dividends_paid": 400300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 956300000, "free_cash_flow": 3055900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1050000000", "ebitda": "1798400000", "netIncome": "584900000", "grossProfit": "2051300000", "depreciation": "None", "totalRevenue": "4899600000", "costOfRevenue": "2848300000", "interestIncome": "4000000", "incomeBeforeTax": "706600000", "interestExpense": "341100000", "operatingIncome": "1006900000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "117800000", "reportedCurrency": "USD", "netInterestIncome": "-337100000", "nonInterestIncome": "None", "operatingExpenses": "1044400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "40800000", "costofGoodsAndServicesSold": "2848300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "748400000", "sellingGeneralAndAdministrative": "35500000", "netIncomeFromContinuingOperations": "588800000" }, "balance": { "goodwill": "1485900000", "inventory": "498700000", "commonStock": "4100000", "currentDebt": "None", "investments": "None", "totalAssets": "24156900000", "longTermDebt": "9183400000", "shortTermDebt": "624800000", "treasuryStock": "-99900000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1580900000", "totalLiabilities": "16884000000", "otherCurrentAssets": "412700000", "totalCurrentAssets": "1920800000", "currentLongTermDebt": "618100000", "longTermInvestments": "259700000", "shortTermInvestments": "171800000", "currentNetReceivables": "925200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22236100000", "currentAccountsPayable": "697800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "17881800000", "shortLongTermDebtTotal": "9993600000", "totalShareholderEquity": "6947300000", "capitalLeaseObligations": "220200000", "otherCurrentLiabilities": "908600000", "totalCurrentLiabilities": "2746200000", "otherNonCurrentLiabilities": "3295000000", "totalNonCurrentLiabilities": "14137800000", "cashAndShortTermInvestments": "84200000", "commonStockSharesOutstanding": "417300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "84200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "588800000", "profitLoss": "None", "dividendPayout": "400300000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-112900000", "operatingCashflow": "1217900000", "capitalExpenditures": "1838000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "956300000", "cashflowFromInvestment": "-2204900000", "stockBasedCompensation": "24300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "400300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "57000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "748400000", "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": "2026-06-07T02:47:45.473075+00:00", "is_restated": false, "income_statement": { "revenue": 4681700000, "cost_of_revenue": 2695200000, "gross_profit": 1986500000, "ebit": 339700000, "ebitda": 1065600000, "pretax_income": -31300000, "tax_provision": -17100000, "net_income": -17600000, "net_income_to_common": -17600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116500000, "total_current_assets": 1659400000, "total_assets": 22040500000, "short_term_debt": 526300000, "long_term_debt": 9048100000, "total_debt": 9574400000, "total_liabilities": 16202700000, "total_equity": 5752200000, "shares_outstanding": 384347000, "goodwill_and_intangibles": 1485900000 }, "cash_flow": { "operating_cash_flow": 1104000000, "capital_expenditure": 1758100000, "free_cash_flow": 2862100000, "dividends_paid": 376700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303091, "ticker_id": 2846, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:45.473075+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "339700000", "ebitda": "1065600000", "netIncome": "-17600000", "grossProfit": "1986500000", "depreciation": "None", "totalRevenue": "4681700000", "costOfRevenue": "2695200000", "interestIncome": "356400000", "incomeBeforeTax": "-31300000", "interestExpense": "371000000", "operatingIncome": "550800000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-17100000", "reportedCurrency": "USD", "netInterestIncome": "-355300000", "nonInterestIncome": "None", "operatingExpenses": "1435700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-211400000", "costofGoodsAndServicesSold": "2695200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "725900000", "sellingGeneralAndAdministrative": "9300000", "netIncomeFromContinuingOperations": "-14200000" }, "balance": { "goodwill": "1485900000", "inventory": "401100000", "commonStock": "3900000", "currentDebt": "None", "investments": "None", "totalAssets": "22040500000", "longTermDebt": "9048100000", "shortTermDebt": "526300000", "treasuryStock": "-99900000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1765200000", "totalLiabilities": "16202700000", "otherCurrentAssets": "316400000", "totalCurrentAssets": "1659400000", "currentLongTermDebt": "526300000", "longTermInvestments": "252000000", "shortTermInvestments": "None", "currentNetReceivables": "825400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20381100000", "currentAccountsPayable": "589000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "39900000", "shortLongTermDebtTotal": "9947700000", "totalShareholderEquity": "5752200000", "capitalLeaseObligations": "201600000", "otherCurrentLiabilities": "676700000", "totalCurrentLiabilities": "2279400000", "otherNonCurrentLiabilities": "3088300000", "totalNonCurrentLiabilities": "13923300000", "cashAndShortTermInvestments": "116500000", "commonStockSharesOutstanding": "384347000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "116500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14200000", "profitLoss": "None", "dividendPayout": "376700000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-1500000", "operatingCashflow": "1104000000", "capitalExpenditures": "1758100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-247700000", "cashflowFromInvestment": "-879100000", "stockBasedCompensation": "17400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "376700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4324000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "725900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4681700000, "cost_of_revenue": 2695200000, "gross_profit": 1986500000, "research_and_development": null, "selling_general_admin": 9300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 339700000, "depreciation_amortisation": 725900000, "ebitda": 1065600000, "interest_expense": 371000000, "interest_income": null, "other_non_operating": null, "pretax_income": -31300000, "tax_provision": -17100000, "effective_tax_rate": null, "net_income": -17600000, "net_income_continuing_ops": -14200000, "net_income_to_common": -17600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 116500000, "short_term_investments": null, "net_receivables": 825400000, "inventory": 401100000, "other_current_assets": null, "total_current_assets": 1659400000, "net_ppe": null, "goodwill": 1485900000, "intangible_assets": null, "goodwill_and_intangibles": 1485900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20381100000, "total_assets": 22040500000, "short_term_debt": 526300000, "accounts_payable": 589000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2279400000, "long_term_debt": 9048100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13923300000, "total_liabilities": 16202700000, "total_debt": 9574400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1765200000, "total_equity": 5752200000, "shares_outstanding": 384347000, "operating_cash_flow": 1104000000, "stock_based_compensation": 17400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1758100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -879100000, "dividends_paid": 376700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -247700000, "free_cash_flow": 2862100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "339700000", "ebitda": "1065600000", "netIncome": "-17600000", "grossProfit": "1986500000", "depreciation": "None", "totalRevenue": "4681700000", "costOfRevenue": "2695200000", "interestIncome": "356400000", "incomeBeforeTax": "-31300000", "interestExpense": "371000000", "operatingIncome": "550800000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-17100000", "reportedCurrency": "USD", "netInterestIncome": "-355300000", "nonInterestIncome": "None", "operatingExpenses": "1435700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-211400000", "costofGoodsAndServicesSold": "2695200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "725900000", "sellingGeneralAndAdministrative": "9300000", "netIncomeFromContinuingOperations": "-14200000" }, "balance": { "goodwill": "1485900000", "inventory": "401100000", "commonStock": "3900000", "currentDebt": "None", "investments": "None", "totalAssets": "22040500000", "longTermDebt": "9048100000", "shortTermDebt": "526300000", "treasuryStock": "-99900000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1765200000", "totalLiabilities": "16202700000", "otherCurrentAssets": "316400000", "totalCurrentAssets": "1659400000", "currentLongTermDebt": "526300000", "longTermInvestments": "252000000", "shortTermInvestments": "None", "currentNetReceivables": "825400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20381100000", "currentAccountsPayable": "589000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "39900000", "shortLongTermDebtTotal": "9947700000", "totalShareholderEquity": "5752200000", "capitalLeaseObligations": "201600000", "otherCurrentLiabilities": "676700000", "totalCurrentLiabilities": "2279400000", "otherNonCurrentLiabilities": "3088300000", "totalNonCurrentLiabilities": "13923300000", "cashAndShortTermInvestments": "116500000", "commonStockSharesOutstanding": "384347000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "116500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14200000", "profitLoss": "None", "dividendPayout": "376700000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-1500000", "operatingCashflow": "1104000000", "capitalExpenditures": "1758100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-247700000", "cashflowFromInvestment": "-879100000", "stockBasedCompensation": "17400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "376700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4324000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "725900000", "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": "2026-06-07T02:47:45.473075+00:00", "is_restated": false, "income_statement": { "revenue": 5208900000, "cost_of_revenue": 2889500000, "gross_profit": 2319400000, "ebit": 885900000, "ebitda": 1603300000, "pretax_income": 506600000, "tax_provision": 123500000, "net_income": 383100000, "net_income_to_common": 383100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 139300000, "total_current_assets": 1853900000, "total_assets": 22659800000, "short_term_debt": 1786600000, "long_term_debt": 7856200000, "total_debt": 9642800000, "total_liabilities": 16673100000, "total_equity": 5986700000, "shares_outstanding": 375986000, "goodwill_and_intangibles": 1485900000 }, "cash_flow": { "operating_cash_flow": 1583300000, "capital_expenditure": 1802400000, "free_cash_flow": 3385700000, "dividends_paid": 354600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303096, "ticker_id": 2846, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:45.473075+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "885900000", "ebitda": "1603300000", "netIncome": "383100000", "grossProfit": "2319400000", "depreciation": "None", "totalRevenue": "5208900000", "costOfRevenue": "2889500000", "interestIncome": "7700000", "incomeBeforeTax": "506600000", "interestExpense": "378900000", "operatingIncome": "890700000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "123500000", "reportedCurrency": "USD", "netInterestIncome": "-363200000", "nonInterestIncome": "None", "operatingExpenses": "1030700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-5200000", "costofGoodsAndServicesSold": "2889500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "717400000", "sellingGeneralAndAdministrative": "3186300000", "netIncomeFromContinuingOperations": "383100000" }, "balance": { "goodwill": "1485900000", "inventory": "424700000", "commonStock": "3800000", "currentDebt": "None", "investments": "None", "totalAssets": "22659800000", "longTermDebt": "7856200000", "shortTermDebt": "1786600000", "treasuryStock": "-99900000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "0", "reportedCurrency": "USD", "retainedEarnings": "-1370800000", "totalLiabilities": "16673100000", "otherCurrentAssets": "384500000", "totalCurrentAssets": "1853900000", "currentLongTermDebt": "1786600000", "longTermInvestments": "230200000", "shortTermInvestments": "None", "currentNetReceivables": "905400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20805900000", "currentAccountsPayable": "666000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16976400000", "shortLongTermDebtTotal": "9694400000", "totalShareholderEquity": "5986700000", "capitalLeaseObligations": "239700000", "otherCurrentLiabilities": "573600000", "totalCurrentLiabilities": "3745800000", "otherNonCurrentLiabilities": "3442100000", "totalNonCurrentLiabilities": "12927300000", "cashAndShortTermInvestments": "139300000", "commonStockSharesOutstanding": "375986000", "intangibleAssetsExcludingGoodwill": "0", "cashAndCashEquivalentsAtCarryingValue": "139300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "383100000", "profitLoss": "None", "dividendPayout": "354600000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-2000000", "operatingCashflow": "1583300000", "capitalExpenditures": "1802400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "366400000", "cashflowFromInvestment": "-1922400000", "stockBasedCompensation": "25900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "354600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1350000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "717400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5208900000, "cost_of_revenue": 2889500000, "gross_profit": 2319400000, "research_and_development": null, "selling_general_admin": 3186300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 885900000, "depreciation_amortisation": 717400000, "ebitda": 1603300000, "interest_expense": 378900000, "interest_income": null, "other_non_operating": null, "pretax_income": 506600000, "tax_provision": 123500000, "effective_tax_rate": null, "net_income": 383100000, "net_income_continuing_ops": 383100000, "net_income_to_common": 383100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 139300000, "short_term_investments": null, "net_receivables": 905400000, "inventory": 424700000, "other_current_assets": null, "total_current_assets": 1853900000, "net_ppe": null, "goodwill": 1485900000, "intangible_assets": 0, "goodwill_and_intangibles": 1485900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20805900000, "total_assets": 22659800000, "short_term_debt": 1786600000, "accounts_payable": 666000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3745800000, "long_term_debt": 7856200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12927300000, "total_liabilities": 16673100000, "total_debt": 9642800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1370800000, "total_equity": 5986700000, "shares_outstanding": 375986000, "operating_cash_flow": 1583300000, "stock_based_compensation": 25900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1802400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1922400000, "dividends_paid": 354600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 366400000, "free_cash_flow": 3385700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "885900000", "ebitda": "1603300000", "netIncome": "383100000", "grossProfit": "2319400000", "depreciation": "None", "totalRevenue": "5208900000", "costOfRevenue": "2889500000", "interestIncome": "7700000", "incomeBeforeTax": "506600000", "interestExpense": "378900000", "operatingIncome": "890700000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "123500000", "reportedCurrency": "USD", "netInterestIncome": "-363200000", "nonInterestIncome": "None", "operatingExpenses": "1030700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-5200000", "costofGoodsAndServicesSold": "2889500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "717400000", "sellingGeneralAndAdministrative": "3186300000", "netIncomeFromContinuingOperations": "383100000" }, "balance": { "goodwill": "1485900000", "inventory": "424700000", "commonStock": "3800000", "currentDebt": "None", "investments": "None", "totalAssets": "22659800000", "longTermDebt": "7856200000", "shortTermDebt": "1786600000", "treasuryStock": "-99900000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "0", "reportedCurrency": "USD", "retainedEarnings": "-1370800000", "totalLiabilities": "16673100000", "otherCurrentAssets": "384500000", "totalCurrentAssets": "1853900000", "currentLongTermDebt": "1786600000", "longTermInvestments": "230200000", "shortTermInvestments": "None", "currentNetReceivables": "905400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20805900000", "currentAccountsPayable": "666000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16976400000", "shortLongTermDebtTotal": "9694400000", "totalShareholderEquity": "5986700000", "capitalLeaseObligations": "239700000", "otherCurrentLiabilities": "573600000", "totalCurrentLiabilities": "3745800000", "otherNonCurrentLiabilities": "3442100000", "totalNonCurrentLiabilities": "12927300000", "cashAndShortTermInvestments": "139300000", "commonStockSharesOutstanding": "375986000", "intangibleAssetsExcludingGoodwill": "0", "cashAndCashEquivalentsAtCarryingValue": "139300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "383100000", "profitLoss": "None", "dividendPayout": "354600000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-2000000", "operatingCashflow": "1583300000", "capitalExpenditures": "1802400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "366400000", "cashflowFromInvestment": "-1922400000", "stockBasedCompensation": "25900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "354600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1350000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "717400000", "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": "2026-06-07T02:47:45.473075+00:00", "is_restated": false, "income_statement": { "revenue": 5114500000, "cost_of_revenue": 4114200000, "gross_profit": 1000300000, "ebit": 142000000, "ebitda": 741600000, "pretax_income": -230600000, "tax_provision": -180000000, "net_income": -50600000, "net_income_to_common": -50600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112800000, "total_current_assets": 2055400000, "total_assets": 21804000000, "short_term_debt": 2027200000, "long_term_debt": 7105400000, "total_debt": 9132600000, "total_liabilities": 16053100000, "total_equity": 5750900000, "shares_outstanding": 356500000, "goodwill_and_intangibles": 1911400000 }, "cash_flow": { "operating_cash_flow": 540100000, "capital_expenditure": 1818200000, "free_cash_flow": 2358300000, "dividends_paid": 284900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303101, "ticker_id": 2846, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:45.473075+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "142000000", "ebitda": "741600000", "netIncome": "-50600000", "grossProfit": "1000300000", "depreciation": "None", "totalRevenue": "5114500000", "costOfRevenue": "4114200000", "interestIncome": "6600000", "incomeBeforeTax": "-230600000", "interestExpense": "353300000", "operatingIncome": "124700000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-180000000", "reportedCurrency": "USD", "netInterestIncome": "-332500000", "nonInterestIncome": "None", "operatingExpenses": "856400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-2000000", "costofGoodsAndServicesSold": "4114200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "599600000", "sellingGeneralAndAdministrative": "4389000000", "netIncomeFromContinuingOperations": "-50600000" }, "balance": { "goodwill": "1690700000", "inventory": "422500000", "commonStock": "3800000", "currentDebt": "None", "investments": "None", "totalAssets": "21804000000", "longTermDebt": "7105400000", "shortTermDebt": "2027200000", "treasuryStock": "-99900000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "220700000", "reportedCurrency": "USD", "retainedEarnings": "-1399300000", "totalLiabilities": "16053100000", "otherCurrentAssets": "373200000", "totalCurrentAssets": "2055400000", "currentLongTermDebt": "2027200000", "longTermInvestments": "206100000", "shortTermInvestments": "None", "currentNetReceivables": "1146900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19748600000", "currentAccountsPayable": "883800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15542500000", "shortLongTermDebtTotal": "9132600000", "totalShareholderEquity": "5750900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "664200000", "totalCurrentLiabilities": "4036800000", "otherNonCurrentLiabilities": "3522500000", "totalNonCurrentLiabilities": "12016300000", "cashAndShortTermInvestments": "112800000", "commonStockSharesOutstanding": "356500000", "intangibleAssetsExcludingGoodwill": "220700000", "cashAndCashEquivalentsAtCarryingValue": "112800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50600000", "profitLoss": "None", "dividendPayout": "284900000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "41400000", "operatingCashflow": "540100000", "capitalExpenditures": "1818200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1468700000", "cashflowFromInvestment": "-1926100000", "stockBasedCompensation": "28600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "284900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "599600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5114500000, "cost_of_revenue": 4114200000, "gross_profit": 1000300000, "research_and_development": 0, "selling_general_admin": 4389000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 142000000, "depreciation_amortisation": 599600000, "ebitda": 741600000, "interest_expense": 353300000, "interest_income": null, "other_non_operating": null, "pretax_income": -230600000, "tax_provision": -180000000, "effective_tax_rate": null, "net_income": -50600000, "net_income_continuing_ops": -50600000, "net_income_to_common": -50600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112800000, "short_term_investments": null, "net_receivables": 1146900000, "inventory": 422500000, "other_current_assets": null, "total_current_assets": 2055400000, "net_ppe": null, "goodwill": 1690700000, "intangible_assets": 220700000, "goodwill_and_intangibles": 1911400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19748600000, "total_assets": 21804000000, "short_term_debt": 2027200000, "accounts_payable": 883800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4036800000, "long_term_debt": 7105400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12016300000, "total_liabilities": 16053100000, "total_debt": 9132600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1399300000, "total_equity": 5750900000, "shares_outstanding": 356500000, "operating_cash_flow": 540100000, "stock_based_compensation": 28600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1818200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1926100000, "dividends_paid": 284900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1468700000, "free_cash_flow": 2358300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "142000000", "ebitda": "741600000", "netIncome": "-50600000", "grossProfit": "1000300000", "depreciation": "None", "totalRevenue": "5114500000", "costOfRevenue": "4114200000", "interestIncome": "6600000", "incomeBeforeTax": "-230600000", "interestExpense": "353300000", "operatingIncome": "124700000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-180000000", "reportedCurrency": "USD", "netInterestIncome": "-332500000", "nonInterestIncome": "None", "operatingExpenses": "856400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-2000000", "costofGoodsAndServicesSold": "4114200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "599600000", "sellingGeneralAndAdministrative": "4389000000", "netIncomeFromContinuingOperations": "-50600000" }, "balance": { "goodwill": "1690700000", "inventory": "422500000", "commonStock": "3800000", "currentDebt": "None", "investments": "None", "totalAssets": "21804000000", "longTermDebt": "7105400000", "shortTermDebt": "2027200000", "treasuryStock": "-99900000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "220700000", "reportedCurrency": "USD", "retainedEarnings": "-1399300000", "totalLiabilities": "16053100000", "otherCurrentAssets": "373200000", "totalCurrentAssets": "2055400000", "currentLongTermDebt": "2027200000", "longTermInvestments": "206100000", "shortTermInvestments": "None", "currentNetReceivables": "1146900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19748600000", "currentAccountsPayable": "883800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15542500000", "shortLongTermDebtTotal": "9132600000", "totalShareholderEquity": "5750900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "664200000", "totalCurrentLiabilities": "4036800000", "otherNonCurrentLiabilities": "3522500000", "totalNonCurrentLiabilities": "12016300000", "cashAndShortTermInvestments": "112800000", "commonStockSharesOutstanding": "356500000", "intangibleAssetsExcludingGoodwill": "220700000", "cashAndCashEquivalentsAtCarryingValue": "112800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50600000", "profitLoss": "None", "dividendPayout": "284900000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "41400000", "operatingCashflow": "540100000", "capitalExpenditures": "1818200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1468700000", "cashflowFromInvestment": "-1926100000", "stockBasedCompensation": "28600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "284900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "599600000", "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": "2026-06-07T02:47:45.473075+00:00", "is_restated": false, "income_statement": { "revenue": 2363100000, "cost_of_revenue": 957500000, "gross_profit": 1405600000, "ebit": 819200000, "ebitda": 1107500000, "pretax_income": 642000000, "tax_provision": 85800000, "net_income": 507100000, "net_income_to_common": 507100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71900000, "total_current_assets": 2409000000, "total_assets": 36601000000, "short_term_debt": 1307800000, "long_term_debt": 15458900000, "total_debt": 16766700000, "total_liabilities": 24673500000, "total_equity": 9658200000, "shares_outstanding": 480900000, "goodwill_and_intangibles": 1485900000 }, "cash_flow": { "operating_cash_flow": 442300000, "capital_expenditure": 805200000, "free_cash_flow": 1247500000, "dividends_paid": 149000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303064, "ticker_id": 2846, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:45.473075+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "819200000", "ebitda": "1107500000", "netIncome": "507100000", "grossProfit": "1405600000", "depreciation": "None", "totalRevenue": "2363100000", "costOfRevenue": "957500000", "interestIncome": "4700000", "incomeBeforeTax": "642000000", "interestExpense": "191600000", "operatingIncome": "819200000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "85800000", "reportedCurrency": "USD", "netInterestIncome": "-186900000", "nonInterestIncome": "None", "operatingExpenses": "586400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "957500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "288300000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "556200000" }, "balance": { "goodwill": "1485900000", "inventory": "303500000", "commonStock": "4800000", "currentDebt": "None", "investments": "None", "totalAssets": "36601000000", "longTermDebt": "15458900000", "shortTermDebt": "1307800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-96600000", "totalLiabilities": "24673500000", "otherCurrentAssets": "717400000", "totalCurrentAssets": "2409000000", "currentLongTermDebt": "1307800000", "longTermInvestments": "281200000", "shortTermInvestments": "None", "currentNetReceivables": "1316200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34192000000", "currentAccountsPayable": "999300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16766700000", "totalShareholderEquity": "9658200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1271600000", "totalCurrentLiabilities": "3726800000", "otherNonCurrentLiabilities": "289600000", "totalNonCurrentLiabilities": "20946700000", "cashAndShortTermInvestments": "71900000", "commonStockSharesOutstanding": "480900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "71900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "506000000", "profitLoss": "None", "dividendPayout": "149000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "146100000", "operatingCashflow": "442300000", "capitalExpenditures": "805200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "358200000", "cashflowFromInvestment": "-839100000", "stockBasedCompensation": "-55800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "149000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "288300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2363100000, "cost_of_revenue": 957500000, "gross_profit": 1405600000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 819200000, "depreciation_amortisation": 288300000, "ebitda": 1107500000, "interest_expense": 191600000, "interest_income": null, "other_non_operating": null, "pretax_income": 642000000, "tax_provision": 85800000, "effective_tax_rate": null, "net_income": 507100000, "net_income_continuing_ops": 556200000, "net_income_to_common": 507100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71900000, "short_term_investments": null, "net_receivables": 1316200000, "inventory": 303500000, "other_current_assets": null, "total_current_assets": 2409000000, "net_ppe": null, "goodwill": 1485900000, "intangible_assets": null, "goodwill_and_intangibles": 1485900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 34192000000, "total_assets": 36601000000, "short_term_debt": 1307800000, "accounts_payable": 999300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3726800000, "long_term_debt": 15458900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 20946700000, "total_liabilities": 24673500000, "total_debt": 16766700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -96600000, "total_equity": 9658200000, "shares_outstanding": 480900000, "operating_cash_flow": 442300000, "stock_based_compensation": -55800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 805200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -839100000, "dividends_paid": 149000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 358200000, "free_cash_flow": 1247500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "819200000", "ebitda": "1107500000", "netIncome": "507100000", "grossProfit": "1405600000", "depreciation": "None", "totalRevenue": "2363100000", "costOfRevenue": "957500000", "interestIncome": "4700000", "incomeBeforeTax": "642000000", "interestExpense": "191600000", "operatingIncome": "819200000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "85800000", "reportedCurrency": "USD", "netInterestIncome": "-186900000", "nonInterestIncome": "None", "operatingExpenses": "586400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "957500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "288300000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "556200000" }, "balance": { "goodwill": "1485900000", "inventory": "303500000", "commonStock": "4800000", "currentDebt": "None", "investments": "None", "totalAssets": "36601000000", "longTermDebt": "15458900000", "shortTermDebt": "1307800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-96600000", "totalLiabilities": "24673500000", "otherCurrentAssets": "717400000", "totalCurrentAssets": "2409000000", "currentLongTermDebt": "1307800000", "longTermInvestments": "281200000", "shortTermInvestments": "None", "currentNetReceivables": "1316200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34192000000", "currentAccountsPayable": "999300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16766700000", "totalShareholderEquity": "9658200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1271600000", "totalCurrentLiabilities": "3726800000", "otherNonCurrentLiabilities": "289600000", "totalNonCurrentLiabilities": "20946700000", "cashAndShortTermInvestments": "71900000", "commonStockSharesOutstanding": "480900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "71900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "506000000", "profitLoss": "None", "dividendPayout": "149000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "146100000", "operatingCashflow": "442300000", "capitalExpenditures": "805200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "358200000", "cashflowFromInvestment": "-839100000", "stockBasedCompensation": "-55800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "149000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "288300000", "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": "2026-06-07T02:47:45.473075+00:00", "is_restated": false, "income_statement": { "revenue": 1902900000, "cost_of_revenue": 796900000, "gross_profit": 1106000000, "ebit": 515200000, "ebitda": 830600000, "pretax_income": 332100000, "tax_provision": 53700000, "net_income": 257800000, "net_income_to_common": 257800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135700000, "total_current_assets": 2377200000, "total_assets": 36552000000, "short_term_debt": 765400000, "long_term_debt": 15457800000, "total_debt": 16223200000, "total_liabilities": 24892100000, "total_equity": 9450099999, "shares_outstanding": 474500000, "goodwill_and_intangibles": 1485900000 }, "cash_flow": { "operating_cash_flow": 712600000, "capital_expenditure": 846299999, "free_cash_flow": 1558899999, "dividends_paid": 134000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303065, "ticker_id": 2846, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:45.473075+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "515200000", "ebitda": "830600000", "netIncome": "257800000", "grossProfit": "1106000000", "depreciation": "None", "totalRevenue": "1902900000", "costOfRevenue": "796900000", "interestIncome": "184400000", "incomeBeforeTax": "332100000", "interestExpense": "187300000", "operatingIncome": "515500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "53700000", "reportedCurrency": "USD", "netInterestIncome": "-184400000", "nonInterestIncome": "None", "operatingExpenses": "590800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "796900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "315400000", "sellingGeneralAndAdministrative": "3800000", "netIncomeFromContinuingOperations": "278400000" }, "balance": { "goodwill": "1485900000", "inventory": "449500000", "commonStock": "4800000", "currentDebt": "None", "investments": "None", "totalAssets": "36552000000", "longTermDebt": "15457800000", "shortTermDebt": "765400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-315200000", "totalLiabilities": "24892100000", "otherCurrentAssets": "528500000", "totalCurrentAssets": "2377200000", "currentLongTermDebt": "755700000", "longTermInvestments": "272800000", "shortTermInvestments": "None", "currentNetReceivables": "1263500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34174800000", "currentAccountsPayable": "1249900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16240400000", "totalShareholderEquity": "9450099999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1442100000", "totalCurrentLiabilities": "3457400000", "otherNonCurrentLiabilities": "335200000", "totalNonCurrentLiabilities": "21434699999", "cashAndShortTermInvestments": "135700000", "commonStockSharesOutstanding": "474500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "135700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "256600000", "profitLoss": "None", "dividendPayout": "134000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "25900000", "operatingCashflow": "712600000", "capitalExpenditures": "846299999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "345000000", "cashflowFromInvestment": "-1041400000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "134000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "312100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "315400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1902900000, "cost_of_revenue": 796900000, "gross_profit": 1106000000, "research_and_development": null, "selling_general_admin": 3800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 515200000, "depreciation_amortisation": 315400000, "ebitda": 830600000, "interest_expense": 187300000, "interest_income": null, "other_non_operating": null, "pretax_income": 332100000, "tax_provision": 53700000, "effective_tax_rate": null, "net_income": 257800000, "net_income_continuing_ops": 278400000, "net_income_to_common": 257800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 135700000, "short_term_investments": null, "net_receivables": 1263500000, "inventory": 449500000, "other_current_assets": null, "total_current_assets": 2377200000, "net_ppe": null, "goodwill": 1485900000, "intangible_assets": null, "goodwill_and_intangibles": 1485900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 34174800000, "total_assets": 36552000000, "short_term_debt": 765400000, "accounts_payable": 1249900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3457400000, "long_term_debt": 15457800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21434699999, "total_liabilities": 24892100000, "total_debt": 16223200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -315200000, "total_equity": 9450099999, "shares_outstanding": 474500000, "operating_cash_flow": 712600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 846299999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1041400000, "dividends_paid": 134000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 345000000, "free_cash_flow": 1558899999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "515200000", "ebitda": "830600000", "netIncome": "257800000", "grossProfit": "1106000000", "depreciation": "None", "totalRevenue": "1902900000", "costOfRevenue": "796900000", "interestIncome": "184400000", "incomeBeforeTax": "332100000", "interestExpense": "187300000", "operatingIncome": "515500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "53700000", "reportedCurrency": "USD", "netInterestIncome": "-184400000", "nonInterestIncome": "None", "operatingExpenses": "590800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "796900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "315400000", "sellingGeneralAndAdministrative": "3800000", "netIncomeFromContinuingOperations": "278400000" }, "balance": { "goodwill": "1485900000", "inventory": "449500000", "commonStock": "4800000", "currentDebt": "None", "investments": "None", "totalAssets": "36552000000", "longTermDebt": "15457800000", "shortTermDebt": "765400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-315200000", "totalLiabilities": "24892100000", "otherCurrentAssets": "528500000", "totalCurrentAssets": "2377200000", "currentLongTermDebt": "755700000", "longTermInvestments": "272800000", "shortTermInvestments": "None", "currentNetReceivables": "1263500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34174800000", "currentAccountsPayable": "1249900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16240400000", "totalShareholderEquity": "9450099999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1442100000", "totalCurrentLiabilities": "3457400000", "otherNonCurrentLiabilities": "335200000", "totalNonCurrentLiabilities": "21434699999", "cashAndShortTermInvestments": "135700000", "commonStockSharesOutstanding": "474500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "135700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "256600000", "profitLoss": "None", "dividendPayout": "134000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "25900000", "operatingCashflow": "712600000", "capitalExpenditures": "846299999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "345000000", "cashflowFromInvestment": "-1041400000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "134000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "312100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "315400000", "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": "2026-06-07T02:47:45.473075+00:00", "is_restated": false, "income_statement": { "revenue": 1273100000, "cost_of_revenue": 594700000, "gross_profit": 678400000, "ebit": 307400000, "ebitda": 614300000, "pretax_income": 127600000, "tax_provision": 20600000, "net_income": 94700000, "net_income_to_common": 94700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 119500000, "total_current_assets": 1848200000, "total_assets": 34402900000, "short_term_debt": 1291300000, "long_term_debt": 14472100000, "total_debt": 15763400000, "total_liabilities": 23161100000, "total_equity": 9118200000, "shares_outstanding": 473700000, "goodwill_and_intangibles": 1485900000 }, "cash_flow": { "operating_cash_flow": 467900000, "capital_expenditure": 640500000, "free_cash_flow": 1108400000, "dividends_paid": 132199999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303067, "ticker_id": 2846, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:45.473075+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "307400000", "ebitda": "614300000", "netIncome": "94700000", "grossProfit": "678400000", "depreciation": "None", "totalRevenue": "1273100000", "costOfRevenue": "594700000", "interestIncome": "3800000", "incomeBeforeTax": "127600000", "interestExpense": "179800000", "operatingIncome": "297500000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "20600000", "reportedCurrency": "USD", "netInterestIncome": "-176000000", "nonInterestIncome": "None", "operatingExpenses": "380900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "594700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "306900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "107000000" }, "balance": { "goodwill": "1485900000", "inventory": "475300000", "commonStock": "4800000", "currentDebt": "None", "investments": "None", "totalAssets": "34402900000", "longTermDebt": "14472100000", "shortTermDebt": "1291300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-572000000", "totalLiabilities": "23161100000", "otherCurrentAssets": "509500000", "totalCurrentAssets": "1848200000", "currentLongTermDebt": "1291300000", "longTermInvestments": "282900000", "shortTermInvestments": "None", "currentNetReceivables": "743900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32554700000", "currentAccountsPayable": "712000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15763400000", "totalShareholderEquity": "9118200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1256600000", "totalCurrentLiabilities": "3533400000", "otherNonCurrentLiabilities": "337400000", "totalNonCurrentLiabilities": "19627699999", "cashAndShortTermInvestments": "119500000", "commonStockSharesOutstanding": "473700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "119500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94400000", "profitLoss": "None", "dividendPayout": "132199999", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-107100000", "operatingCashflow": "467900000", "capitalExpenditures": "640500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "105300000", "cashflowFromInvestment": "-819300000", "stockBasedCompensation": "36700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "132199999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "259100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "306900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1273100000, "cost_of_revenue": 594700000, "gross_profit": 678400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 307400000, "depreciation_amortisation": 306900000, "ebitda": 614300000, "interest_expense": 179800000, "interest_income": null, "other_non_operating": null, "pretax_income": 127600000, "tax_provision": 20600000, "effective_tax_rate": null, "net_income": 94700000, "net_income_continuing_ops": 107000000, "net_income_to_common": 94700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 119500000, "short_term_investments": null, "net_receivables": 743900000, "inventory": 475300000, "other_current_assets": null, "total_current_assets": 1848200000, "net_ppe": null, "goodwill": 1485900000, "intangible_assets": null, "goodwill_and_intangibles": 1485900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 32554700000, "total_assets": 34402900000, "short_term_debt": 1291300000, "accounts_payable": 712000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3533400000, "long_term_debt": 14472100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19627699999, "total_liabilities": 23161100000, "total_debt": 15763400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -572000000, "total_equity": 9118200000, "shares_outstanding": 473700000, "operating_cash_flow": 467900000, "stock_based_compensation": 36700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 640500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -819300000, "dividends_paid": 132199999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 105300000, "free_cash_flow": 1108400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "307400000", "ebitda": "614300000", "netIncome": "94700000", "grossProfit": "678400000", "depreciation": "None", "totalRevenue": "1273100000", "costOfRevenue": "594700000", "interestIncome": "3800000", "incomeBeforeTax": "127600000", "interestExpense": "179800000", "operatingIncome": "297500000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "20600000", "reportedCurrency": "USD", "netInterestIncome": "-176000000", "nonInterestIncome": "None", "operatingExpenses": "380900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "594700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "306900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "107000000" }, "balance": { "goodwill": "1485900000", "inventory": "475300000", "commonStock": "4800000", "currentDebt": "None", "investments": "None", "totalAssets": "34402900000", "longTermDebt": "14472100000", "shortTermDebt": "1291300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-572000000", "totalLiabilities": "23161100000", "otherCurrentAssets": "509500000", "totalCurrentAssets": "1848200000", "currentLongTermDebt": "1291300000", "longTermInvestments": "282900000", "shortTermInvestments": "None", "currentNetReceivables": "743900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32554700000", "currentAccountsPayable": "712000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15763400000", "totalShareholderEquity": "9118200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1256600000", "totalCurrentLiabilities": "3533400000", "otherNonCurrentLiabilities": "337400000", "totalNonCurrentLiabilities": "19627699999", "cashAndShortTermInvestments": "119500000", "commonStockSharesOutstanding": "473700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "119500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94400000", "profitLoss": "None", "dividendPayout": "132199999", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-107100000", "operatingCashflow": "467900000", "capitalExpenditures": "640500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "105300000", "cashflowFromInvestment": "-819300000", "stockBasedCompensation": "36700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "132199999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "259100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "306900000", "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": "2026-06-07T02:47:45.473075+00:00", "is_restated": false, "income_statement": { "revenue": 1283000000, "cost_of_revenue": 658000000, "gross_profit": 625000000, "ebit": 263400000, "ebitda": 550100000, "pretax_income": 124300000, "tax_provision": 23800000, "net_income": 102200000, "net_income_to_common": 102200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 335400000, "total_current_assets": 1998800000, "total_assets": 34028900000, "short_term_debt": 1282200000, "long_term_debt": 14473800000, "total_debt": 15756000000, "total_liabilities": 23032000000, "total_equity": 8882500000, "shares_outstanding": 472100000, "goodwill_and_intangibles": 1485900000 }, "cash_flow": { "operating_cash_flow": 495400000, "capital_expenditure": 658200000, "free_cash_flow": 1153600000, "dividends_paid": 132200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303068, "ticker_id": 2846, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:45.473075+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "263400000", "ebitda": "550100000", "netIncome": "102200000", "grossProfit": "625000000", "depreciation": "None", "totalRevenue": "1283000000", "costOfRevenue": "658000000", "interestIncome": "1500000", "incomeBeforeTax": "124300000", "interestExpense": "139100000", "operatingIncome": "262900000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "23800000", "reportedCurrency": "USD", "netInterestIncome": "-137600000", "nonInterestIncome": "None", "operatingExpenses": "362100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "658000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "286700000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "100500000" }, "balance": { "goodwill": "1485900000", "inventory": "368000000", "commonStock": "4700000", "currentDebt": "None", "investments": "None", "totalAssets": "34028900000", "longTermDebt": "14473800000", "shortTermDebt": "1282200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-532100000", "totalLiabilities": "23032000000", "otherCurrentAssets": "483800000", "totalCurrentAssets": "1998800000", "currentLongTermDebt": "1282200000", "longTermInvestments": "259700000", "shortTermInvestments": "None", "currentNetReceivables": "811600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32030100000", "currentAccountsPayable": "683900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15756000000", "totalShareholderEquity": "8882500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1113900000", "totalCurrentLiabilities": "3412300000", "otherNonCurrentLiabilities": "344400000", "totalNonCurrentLiabilities": "19619700000", "cashAndShortTermInvestments": "335400000", "commonStockSharesOutstanding": "472100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "335400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100500000", "profitLoss": "None", "dividendPayout": "132200000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-106800000", "operatingCashflow": "495400000", "capitalExpenditures": "658200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "780100000", "cashflowFromInvestment": "-1213600000", "stockBasedCompensation": "12400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "132200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "286700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1283000000, "cost_of_revenue": 658000000, "gross_profit": 625000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 263400000, "depreciation_amortisation": 286700000, "ebitda": 550100000, "interest_expense": 139100000, "interest_income": null, "other_non_operating": null, "pretax_income": 124300000, "tax_provision": 23800000, "effective_tax_rate": null, "net_income": 102200000, "net_income_continuing_ops": 100500000, "net_income_to_common": 102200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 335400000, "short_term_investments": null, "net_receivables": 811600000, "inventory": 368000000, "other_current_assets": null, "total_current_assets": 1998800000, "net_ppe": null, "goodwill": 1485900000, "intangible_assets": null, "goodwill_and_intangibles": 1485900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 32030100000, "total_assets": 34028900000, "short_term_debt": 1282200000, "accounts_payable": 683900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3412300000, "long_term_debt": 14473800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19619700000, "total_liabilities": 23032000000, "total_debt": 15756000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -532100000, "total_equity": 8882500000, "shares_outstanding": 472100000, "operating_cash_flow": 495400000, "stock_based_compensation": 12400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 658200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1213600000, "dividends_paid": 132200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 780100000, "free_cash_flow": 1153600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "263400000", "ebitda": "550100000", "netIncome": "102200000", "grossProfit": "625000000", "depreciation": "None", "totalRevenue": "1283000000", "costOfRevenue": "658000000", "interestIncome": "1500000", "incomeBeforeTax": "124300000", "interestExpense": "139100000", "operatingIncome": "262900000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "23800000", "reportedCurrency": "USD", "netInterestIncome": "-137600000", "nonInterestIncome": "None", "operatingExpenses": "362100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "658000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "286700000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "100500000" }, "balance": { "goodwill": "1485900000", "inventory": "368000000", "commonStock": "4700000", "currentDebt": "None", "investments": "None", "totalAssets": "34028900000", "longTermDebt": "14473800000", "shortTermDebt": "1282200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-532100000", "totalLiabilities": "23032000000", "otherCurrentAssets": "483800000", "totalCurrentAssets": "1998800000", "currentLongTermDebt": "1282200000", "longTermInvestments": "259700000", "shortTermInvestments": "None", "currentNetReceivables": "811600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32030100000", "currentAccountsPayable": "683900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15756000000", "totalShareholderEquity": "8882500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1113900000", "totalCurrentLiabilities": "3412300000", "otherNonCurrentLiabilities": "344400000", "totalNonCurrentLiabilities": "19619700000", "cashAndShortTermInvestments": "335400000", "commonStockSharesOutstanding": "472100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "335400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100500000", "profitLoss": "None", "dividendPayout": "132200000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-106800000", "operatingCashflow": "495400000", "capitalExpenditures": "658200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "780100000", "cashflowFromInvestment": "-1213600000", "stockBasedCompensation": "12400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "132200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "286700000", "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": "2026-06-07T02:47:45.473075+00:00", "is_restated": false, "income_statement": { "revenue": 2183200000, "cost_of_revenue": 1075300000, "gross_profit": 1107900000, "ebit": 765200000, "ebitda": 1023800000, "pretax_income": 632400000, "tax_provision": 105700000, "net_income": 474800000, "net_income_to_common": 474800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 259400000, "total_current_assets": 2184600000, "total_assets": 33105100000, "short_term_debt": 2052000000, "long_term_debt": 12833100000, "total_debt": 14885100000, "total_liabilities": 22159100000, "total_equity": 8896800000, "shares_outstanding": 472500000, "goodwill_and_intangibles": 1485900000 }, "cash_flow": { "operating_cash_flow": 686400000, "capital_expenditure": 637300000, "free_cash_flow": 1323700000, "dividends_paid": 132000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303069, "ticker_id": 2846, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:45.473075+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "765200000", "ebitda": "1023800000", "netIncome": "474800000", "grossProfit": "1107900000", "depreciation": "None", "totalRevenue": "2183200000", "costOfRevenue": "1075300000", "interestIncome": "2000000", "incomeBeforeTax": "632400000", "interestExpense": "132800000", "operatingIncome": "759400000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "105700000", "reportedCurrency": "USD", "netInterestIncome": "-130800000", "nonInterestIncome": "None", "operatingExpenses": "348500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1075300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "258600000", "sellingGeneralAndAdministrative": "3800000", "netIncomeFromContinuingOperations": "526700000" }, "balance": { "goodwill": "1485900000", "inventory": "261300000", "commonStock": "4700000", "currentDebt": "None", "investments": "None", "totalAssets": "33105100000", "longTermDebt": "12833100000", "shortTermDebt": "2052000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-501400000", "totalLiabilities": "22159100000", "otherCurrentAssets": "488000000", "totalCurrentAssets": "2184600000", "currentLongTermDebt": "2052000000", "longTermInvestments": "172600000", "shortTermInvestments": "None", "currentNetReceivables": "1175900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30920500000", "currentAccountsPayable": "726300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14885100000", "totalShareholderEquity": "8896800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1104500000", "totalCurrentLiabilities": "4241900000", "otherNonCurrentLiabilities": "336700000", "totalNonCurrentLiabilities": "17917200000", "cashAndShortTermInvestments": "259400000", "commonStockSharesOutstanding": "472500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "259400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "526700000", "profitLoss": "None", "dividendPayout": "132000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "127700000", "operatingCashflow": "686400000", "capitalExpenditures": "637300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "771400000", "cashflowFromInvestment": "-1352700000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "132000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "258600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2183200000, "cost_of_revenue": 1075300000, "gross_profit": 1107900000, "research_and_development": null, "selling_general_admin": 3800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 765200000, "depreciation_amortisation": 258600000, "ebitda": 1023800000, "interest_expense": 132800000, "interest_income": null, "other_non_operating": null, "pretax_income": 632400000, "tax_provision": 105700000, "effective_tax_rate": null, "net_income": 474800000, "net_income_continuing_ops": 526700000, "net_income_to_common": 474800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 259400000, "short_term_investments": null, "net_receivables": 1175900000, "inventory": 261300000, "other_current_assets": null, "total_current_assets": 2184600000, "net_ppe": null, "goodwill": 1485900000, "intangible_assets": null, "goodwill_and_intangibles": 1485900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30920500000, "total_assets": 33105100000, "short_term_debt": 2052000000, "accounts_payable": 726300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4241900000, "long_term_debt": 12833100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17917200000, "total_liabilities": 22159100000, "total_debt": 14885100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -501400000, "total_equity": 8896800000, "shares_outstanding": 472500000, "operating_cash_flow": 686400000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 637300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1352700000, "dividends_paid": 132000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 771400000, "free_cash_flow": 1323700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "765200000", "ebitda": "1023800000", "netIncome": "474800000", "grossProfit": "1107900000", "depreciation": "None", "totalRevenue": "2183200000", "costOfRevenue": "1075300000", "interestIncome": "2000000", "incomeBeforeTax": "632400000", "interestExpense": "132800000", "operatingIncome": "759400000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "105700000", "reportedCurrency": "USD", "netInterestIncome": "-130800000", "nonInterestIncome": "None", "operatingExpenses": "348500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1075300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "258600000", "sellingGeneralAndAdministrative": "3800000", "netIncomeFromContinuingOperations": "526700000" }, "balance": { "goodwill": "1485900000", "inventory": "261300000", "commonStock": "4700000", "currentDebt": "None", "investments": "None", "totalAssets": "33105100000", "longTermDebt": "12833100000", "shortTermDebt": "2052000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-501400000", "totalLiabilities": "22159100000", "otherCurrentAssets": "488000000", "totalCurrentAssets": "2184600000", "currentLongTermDebt": "2052000000", "longTermInvestments": "172600000", "shortTermInvestments": "None", "currentNetReceivables": "1175900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30920500000", "currentAccountsPayable": "726300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14885100000", "totalShareholderEquity": "8896800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1104500000", "totalCurrentLiabilities": "4241900000", "otherNonCurrentLiabilities": "336700000", "totalNonCurrentLiabilities": "17917200000", "cashAndShortTermInvestments": "259400000", "commonStockSharesOutstanding": "472500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "259400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "526700000", "profitLoss": "None", "dividendPayout": "132000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "127700000", "operatingCashflow": "686400000", "capitalExpenditures": "637300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "771400000", "cashflowFromInvestment": "-1352700000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "132000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "258600000", "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": "2026-06-07T02:47:45.473075+00:00", "is_restated": false, "income_statement": { "revenue": 1587800000, "cost_of_revenue": 798300000, "gross_profit": 789500000, "ebit": 435800000, "ebitda": 713900000, "pretax_income": 292900000, "tax_provision": 48600000, "net_income": 223900000, "net_income_to_common": 223900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 156600000, "total_current_assets": 2080200000, "total_assets": 31788100000, "short_term_debt": 1885800000, "long_term_debt": 12074500000, "total_debt": 13960300000, "total_liabilities": 21119800000, "total_equity": 8684200000, "shares_outstanding": 469900000, "goodwill_and_intangibles": 1485900000 }, "cash_flow": { "operating_cash_flow": 539800000, "capital_expenditure": 789000000, "free_cash_flow": 1328800000, "dividends_paid": 124000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303070, "ticker_id": 2846, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:45.473075+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "435800000", "ebitda": "713900000", "netIncome": "223900000", "grossProfit": "789500000", "depreciation": "None", "totalRevenue": "1587800000", "costOfRevenue": "798300000", "interestIncome": "2600000", "incomeBeforeTax": "292900000", "interestExpense": "137000000", "operatingIncome": "416800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "48600000", "reportedCurrency": "USD", "netInterestIncome": "-134400000", "nonInterestIncome": "None", "operatingExpenses": "372700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "798300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "278100000", "sellingGeneralAndAdministrative": "3300000", "netIncomeFromContinuingOperations": "244300000" }, "balance": { "goodwill": "1485900000", "inventory": "389100000", "commonStock": "4700000", "currentDebt": "None", "investments": "None", "totalAssets": "31788100000", "longTermDebt": "12074500000", "shortTermDebt": "1885800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-711700000", "totalLiabilities": "21119800000", "otherCurrentAssets": "524600000", "totalCurrentAssets": "2080200000", "currentLongTermDebt": "1885800000", "longTermInvestments": "178700000", "shortTermInvestments": "None", "currentNetReceivables": "1009900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29707900000", "currentAccountsPayable": "863100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13960300000", "totalShareholderEquity": "8684200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "922300000", "totalCurrentLiabilities": "4113400000", "otherNonCurrentLiabilities": "313000000", "totalNonCurrentLiabilities": "17006400000", "cashAndShortTermInvestments": "156600000", "commonStockSharesOutstanding": "469900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "156600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "244300000", "profitLoss": "None", "dividendPayout": "124000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "539800000", "capitalExpenditures": "789000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "298500000", "cashflowFromInvestment": "-798500000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "124000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "112500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "278100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1587800000, "cost_of_revenue": 798300000, "gross_profit": 789500000, "research_and_development": null, "selling_general_admin": 3300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 435800000, "depreciation_amortisation": 278100000, "ebitda": 713900000, "interest_expense": 137000000, "interest_income": null, "other_non_operating": null, "pretax_income": 292900000, "tax_provision": 48600000, "effective_tax_rate": null, "net_income": 223900000, "net_income_continuing_ops": 244300000, "net_income_to_common": 223900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 156600000, "short_term_investments": null, "net_receivables": 1009900000, "inventory": 389100000, "other_current_assets": null, "total_current_assets": 2080200000, "net_ppe": null, "goodwill": 1485900000, "intangible_assets": null, "goodwill_and_intangibles": 1485900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29707900000, "total_assets": 31788100000, "short_term_debt": 1885800000, "accounts_payable": 863100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4113400000, "long_term_debt": 12074500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17006400000, "total_liabilities": 21119800000, "total_debt": 13960300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -711700000, "total_equity": 8684200000, "shares_outstanding": 469900000, "operating_cash_flow": 539800000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 789000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -798500000, "dividends_paid": 124000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 298500000, "free_cash_flow": 1328800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "435800000", "ebitda": "713900000", "netIncome": "223900000", "grossProfit": "789500000", "depreciation": "None", "totalRevenue": "1587800000", "costOfRevenue": "798300000", "interestIncome": "2600000", "incomeBeforeTax": "292900000", "interestExpense": "137000000", "operatingIncome": "416800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "48600000", "reportedCurrency": "USD", "netInterestIncome": "-134400000", "nonInterestIncome": "None", "operatingExpenses": "372700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "798300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "278100000", "sellingGeneralAndAdministrative": "3300000", "netIncomeFromContinuingOperations": "244300000" }, "balance": { "goodwill": "1485900000", "inventory": "389100000", "commonStock": "4700000", "currentDebt": "None", "investments": "None", "totalAssets": "31788100000", "longTermDebt": "12074500000", "shortTermDebt": "1885800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-711700000", "totalLiabilities": "21119800000", "otherCurrentAssets": "524600000", "totalCurrentAssets": "2080200000", "currentLongTermDebt": "1885800000", "longTermInvestments": "178700000", "shortTermInvestments": "None", "currentNetReceivables": "1009900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29707900000", "currentAccountsPayable": "863100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13960300000", "totalShareholderEquity": "8684200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "922300000", "totalCurrentLiabilities": "4113400000", "otherNonCurrentLiabilities": "313000000", "totalNonCurrentLiabilities": "17006400000", "cashAndShortTermInvestments": "156600000", "commonStockSharesOutstanding": "469900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "156600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "244300000", "profitLoss": "None", "dividendPayout": "124000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "539800000", "capitalExpenditures": "789000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "298500000", "cashflowFromInvestment": "-798500000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "124000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "112500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "278100000", "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": "2026-06-07T02:47:45.473075+00:00", "is_restated": false, "income_statement": { "revenue": 1076300000, "cost_of_revenue": 523300000, "gross_profit": 553000000, "ebit": 247500000, "ebitda": 517000000, "pretax_income": 112900000, "tax_provision": 15900000, "net_income": 85700000, "net_income_to_common": 85700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126200000, "total_current_assets": 1616000000, "total_assets": 30828100000, "short_term_debt": 1528200000, "long_term_debt": 12086300000, "total_debt": 13614500000, "total_liabilities": 20499300000, "total_equity": 8345000000, "shares_outstanding": 454500000, "goodwill_and_intangibles": 1485900000 }, "cash_flow": { "operating_cash_flow": 340000000, "capital_expenditure": 634700000, "free_cash_flow": 974700000, "dividends_paid": 119100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303072, "ticker_id": 2846, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:45.473075+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "247500000", "ebitda": "517000000", "netIncome": "85700000", "grossProfit": "553000000", "depreciation": "None", "totalRevenue": "1076300000", "costOfRevenue": "523300000", "interestIncome": "3400000", "incomeBeforeTax": "112900000", "interestExpense": "134600000", "operatingIncome": "218300000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15900000", "reportedCurrency": "USD", "netInterestIncome": "-131200000", "nonInterestIncome": "None", "operatingExpenses": "334700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "523300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "269500000", "sellingGeneralAndAdministrative": "5900000", "netIncomeFromContinuingOperations": "97000000" }, "balance": { "goodwill": "1485900000", "inventory": "391300000", "commonStock": "4700000", "currentDebt": "None", "investments": "None", "totalAssets": "30828100000", "longTermDebt": "12086300000", "shortTermDebt": "1528200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-934900000", "totalLiabilities": "20499300000", "otherCurrentAssets": "504000000", "totalCurrentAssets": "1616000000", "currentLongTermDebt": "1528200000", "longTermInvestments": "233400000", "shortTermInvestments": "14800000", "currentNetReceivables": "594500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29212100000", "currentAccountsPayable": "614600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13614500000", "totalShareholderEquity": "8345000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "946400000", "totalCurrentLiabilities": "3485500000", "otherNonCurrentLiabilities": "311800000", "totalNonCurrentLiabilities": "17013800000", "cashAndShortTermInvestments": "126200000", "commonStockSharesOutstanding": "454500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "126200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85500000", "profitLoss": "None", "dividendPayout": "119100000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "340000000", "capitalExpenditures": "634700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "503400000", "cashflowFromInvestment": "-820500000", "stockBasedCompensation": "500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "119100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1288800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "269500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1076300000, "cost_of_revenue": 523300000, "gross_profit": 553000000, "research_and_development": null, "selling_general_admin": 5900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 247500000, "depreciation_amortisation": 269500000, "ebitda": 517000000, "interest_expense": 134600000, "interest_income": null, "other_non_operating": null, "pretax_income": 112900000, "tax_provision": 15900000, "effective_tax_rate": null, "net_income": 85700000, "net_income_continuing_ops": 97000000, "net_income_to_common": 85700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 126200000, "short_term_investments": 14800000, "net_receivables": 594500000, "inventory": 391300000, "other_current_assets": null, "total_current_assets": 1616000000, "net_ppe": null, "goodwill": 1485900000, "intangible_assets": null, "goodwill_and_intangibles": 1485900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29212100000, "total_assets": 30828100000, "short_term_debt": 1528200000, "accounts_payable": 614600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3485500000, "long_term_debt": 12086300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17013800000, "total_liabilities": 20499300000, "total_debt": 13614500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -934900000, "total_equity": 8345000000, "shares_outstanding": 454500000, "operating_cash_flow": 340000000, "stock_based_compensation": 500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 634700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -820500000, "dividends_paid": 119100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 503400000, "free_cash_flow": 974700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "247500000", "ebitda": "517000000", "netIncome": "85700000", "grossProfit": "553000000", "depreciation": "None", "totalRevenue": "1076300000", "costOfRevenue": "523300000", "interestIncome": "3400000", "incomeBeforeTax": "112900000", "interestExpense": "134600000", "operatingIncome": "218300000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15900000", "reportedCurrency": "USD", "netInterestIncome": "-131200000", "nonInterestIncome": "None", "operatingExpenses": "334700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "523300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "269500000", "sellingGeneralAndAdministrative": "5900000", "netIncomeFromContinuingOperations": "97000000" }, "balance": { "goodwill": "1485900000", "inventory": "391300000", "commonStock": "4700000", "currentDebt": "None", "investments": "None", "totalAssets": "30828100000", "longTermDebt": "12086300000", "shortTermDebt": "1528200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-934900000", "totalLiabilities": "20499300000", "otherCurrentAssets": "504000000", "totalCurrentAssets": "1616000000", "currentLongTermDebt": "1528200000", "longTermInvestments": "233400000", "shortTermInvestments": "14800000", "currentNetReceivables": "594500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29212100000", "currentAccountsPayable": "614600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13614500000", "totalShareholderEquity": "8345000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "946400000", "totalCurrentLiabilities": "3485500000", "otherNonCurrentLiabilities": "311800000", "totalNonCurrentLiabilities": "17013800000", "cashAndShortTermInvestments": "126200000", "commonStockSharesOutstanding": "454500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "126200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85500000", "profitLoss": "None", "dividendPayout": "119100000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "340000000", "capitalExpenditures": "634700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "503400000", "cashflowFromInvestment": "-820500000", "stockBasedCompensation": "500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "119100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1288800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "269500000", "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": "2026-06-07T02:47:45.473075+00:00", "is_restated": false, "income_statement": { "revenue": 1084700000, "cost_of_revenue": 522400000, "gross_profit": 562300000, "ebit": 250000000, "ebitda": 503500000, "pretax_income": 120700000, "tax_provision": 17600000, "net_income": 85800000, "net_income_to_common": 85800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 101200000, "total_current_assets": 1943800000, "total_assets": 29897600000, "short_term_debt": 667400000, "long_term_debt": 12809600000, "total_debt": 13477000000, "total_liabilities": 20078000000, "total_equity": 7869000000, "shares_outstanding": 450200000, "goodwill_and_intangibles": 1485900000 }, "cash_flow": { "operating_cash_flow": 445500000, "capital_expenditure": 629800000, "free_cash_flow": 1075300000, "dividends_paid": 119400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303073, "ticker_id": 2846, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:45.473075+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "250000000", "ebitda": "503500000", "netIncome": "85800000", "grossProfit": "562300000", "depreciation": "None", "totalRevenue": "1084700000", "costOfRevenue": "522400000", "interestIncome": "1900000", "incomeBeforeTax": "120700000", "interestExpense": "129300000", "operatingIncome": "237000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "17600000", "reportedCurrency": "USD", "netInterestIncome": "-127400000", "nonInterestIncome": "None", "operatingExpenses": "325300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "522400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "253500000", "sellingGeneralAndAdministrative": "2100000", "netIncomeFromContinuingOperations": "103100000" }, "balance": { "goodwill": "1485900000", "inventory": "373200000", "commonStock": "4500000", "currentDebt": "None", "investments": "None", "totalAssets": "29897600000", "longTermDebt": "12809600000", "shortTermDebt": "667400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-896200000", "totalLiabilities": "20078000000", "otherCurrentAssets": "832400000", "totalCurrentAssets": "1943800000", "currentLongTermDebt": "667400000", "longTermInvestments": "235800000", "shortTermInvestments": "None", "currentNetReceivables": "637000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27953800000", "currentAccountsPayable": "584000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13477000000", "totalShareholderEquity": "7869000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "905200000", "totalCurrentLiabilities": "2508000000", "otherNonCurrentLiabilities": "308300000", "totalNonCurrentLiabilities": "17570000000", "cashAndShortTermInvestments": "101200000", "commonStockSharesOutstanding": "450200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "101200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85400000", "profitLoss": "None", "dividendPayout": "119400000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-55200000", "operatingCashflow": "445500000", "capitalExpenditures": "629800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "420900000", "cashflowFromInvestment": "-871000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "119400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "486100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "253500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1084700000, "cost_of_revenue": 522400000, "gross_profit": 562300000, "research_and_development": null, "selling_general_admin": 2100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 250000000, "depreciation_amortisation": 253500000, "ebitda": 503500000, "interest_expense": 129300000, "interest_income": null, "other_non_operating": null, "pretax_income": 120700000, "tax_provision": 17600000, "effective_tax_rate": null, "net_income": 85800000, "net_income_continuing_ops": 103100000, "net_income_to_common": 85800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 101200000, "short_term_investments": null, "net_receivables": 637000000, "inventory": 373200000, "other_current_assets": null, "total_current_assets": 1943800000, "net_ppe": null, "goodwill": 1485900000, "intangible_assets": null, "goodwill_and_intangibles": 1485900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27953800000, "total_assets": 29897600000, "short_term_debt": 667400000, "accounts_payable": 584000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2508000000, "long_term_debt": 12809600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17570000000, "total_liabilities": 20078000000, "total_debt": 13477000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -896200000, "total_equity": 7869000000, "shares_outstanding": 450200000, "operating_cash_flow": 445500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 629800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -871000000, "dividends_paid": 119400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 420900000, "free_cash_flow": 1075300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "250000000", "ebitda": "503500000", "netIncome": "85800000", "grossProfit": "562300000", "depreciation": "None", "totalRevenue": "1084700000", "costOfRevenue": "522400000", "interestIncome": "1900000", "incomeBeforeTax": "120700000", "interestExpense": "129300000", "operatingIncome": "237000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "17600000", "reportedCurrency": "USD", "netInterestIncome": "-127400000", "nonInterestIncome": "None", "operatingExpenses": "325300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "522400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "253500000", "sellingGeneralAndAdministrative": "2100000", "netIncomeFromContinuingOperations": "103100000" }, "balance": { "goodwill": "1485900000", "inventory": "373200000", "commonStock": "4500000", "currentDebt": "None", "investments": "None", "totalAssets": "29897600000", "longTermDebt": "12809600000", "shortTermDebt": "667400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-896200000", "totalLiabilities": "20078000000", "otherCurrentAssets": "832400000", "totalCurrentAssets": "1943800000", "currentLongTermDebt": "667400000", "longTermInvestments": "235800000", "shortTermInvestments": "None", "currentNetReceivables": "637000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27953800000", "currentAccountsPayable": "584000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13477000000", "totalShareholderEquity": "7869000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "905200000", "totalCurrentLiabilities": "2508000000", "otherNonCurrentLiabilities": "308300000", "totalNonCurrentLiabilities": "17570000000", "cashAndShortTermInvestments": "101200000", "commonStockSharesOutstanding": "450200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "101200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85400000", "profitLoss": "None", "dividendPayout": "119400000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-55200000", "operatingCashflow": "445500000", "capitalExpenditures": "629800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "420900000", "cashflowFromInvestment": "-871000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "119400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "486100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "253500000", "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": "2026-06-07T02:47:45.473075+00:00", "is_restated": false, "income_statement": { "revenue": 1706300000, "cost_of_revenue": 803400000, "gross_profit": 902900000, "ebit": 592600000, "ebitda": 834700000, "pretax_income": 476300000, "tax_provision": 76000000, "net_income": 365000000, "net_income_to_common": 365000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102200000, "total_current_assets": 2060200000, "total_assets": 29338100000, "short_term_debt": 1246300000, "long_term_debt": 11724600000, "total_debt": 12970900000, "total_liabilities": 19543200000, "total_equity": 7895900000, "shares_outstanding": 449400000, "goodwill_and_intangibles": 1485900000 }, "cash_flow": { "operating_cash_flow": 456200000, "capital_expenditure": 589500000, "free_cash_flow": 1045700000, "dividends_paid": 126700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303074, "ticker_id": 2846, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:45.473075+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "592600000", "ebitda": "834700000", "netIncome": "365000000", "grossProfit": "902900000", "depreciation": "None", "totalRevenue": "1706300000", "costOfRevenue": "803400000", "interestIncome": "2500000", "incomeBeforeTax": "476300000", "interestExpense": "116300000", "operatingIncome": "583400000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "76000000", "reportedCurrency": "USD", "netInterestIncome": "-113800000", "nonInterestIncome": "None", "operatingExpenses": "319500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "803400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "242100000", "sellingGeneralAndAdministrative": "2200000", "netIncomeFromContinuingOperations": "400300000" }, "balance": { "goodwill": "1485900000", "inventory": "323600000", "commonStock": "4500000", "currentDebt": "None", "investments": "None", "totalAssets": "29338100000", "longTermDebt": "11724600000", "shortTermDebt": "1246300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-861700000", "totalLiabilities": "19543200000", "otherCurrentAssets": "745600000", "totalCurrentAssets": "2060200000", "currentLongTermDebt": "1246300000", "longTermInvestments": "242300000", "shortTermInvestments": "None", "currentNetReceivables": "888800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27277900000", "currentAccountsPayable": "612500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12970900000", "totalShareholderEquity": "7895900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "907200000", "totalCurrentLiabilities": "3125000000", "otherNonCurrentLiabilities": "297700000", "totalNonCurrentLiabilities": "16418200000", "cashAndShortTermInvestments": "102200000", "commonStockSharesOutstanding": "449400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "102200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "400300000", "profitLoss": "None", "dividendPayout": "126700000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "173800000", "operatingCashflow": "456200000", "capitalExpenditures": "589500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1873800000", "cashflowFromInvestment": "-723000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "126700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "242100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1706300000, "cost_of_revenue": 803400000, "gross_profit": 902900000, "research_and_development": null, "selling_general_admin": 2200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 592600000, "depreciation_amortisation": 242100000, "ebitda": 834700000, "interest_expense": 116300000, "interest_income": null, "other_non_operating": null, "pretax_income": 476300000, "tax_provision": 76000000, "effective_tax_rate": null, "net_income": 365000000, "net_income_continuing_ops": 400300000, "net_income_to_common": 365000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102200000, "short_term_investments": null, "net_receivables": 888800000, "inventory": 323600000, "other_current_assets": null, "total_current_assets": 2060200000, "net_ppe": null, "goodwill": 1485900000, "intangible_assets": null, "goodwill_and_intangibles": 1485900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27277900000, "total_assets": 29338100000, "short_term_debt": 1246300000, "accounts_payable": 612500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3125000000, "long_term_debt": 11724600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16418200000, "total_liabilities": 19543200000, "total_debt": 12970900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -861700000, "total_equity": 7895900000, "shares_outstanding": 449400000, "operating_cash_flow": 456200000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 589500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -723000000, "dividends_paid": 126700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1873800000, "free_cash_flow": 1045700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "592600000", "ebitda": "834700000", "netIncome": "365000000", "grossProfit": "902900000", "depreciation": "None", "totalRevenue": "1706300000", "costOfRevenue": "803400000", "interestIncome": "2500000", "incomeBeforeTax": "476300000", "interestExpense": "116300000", "operatingIncome": "583400000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "76000000", "reportedCurrency": "USD", "netInterestIncome": "-113800000", "nonInterestIncome": "None", "operatingExpenses": "319500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "803400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "242100000", "sellingGeneralAndAdministrative": "2200000", "netIncomeFromContinuingOperations": "400300000" }, "balance": { "goodwill": "1485900000", "inventory": "323600000", "commonStock": "4500000", "currentDebt": "None", "investments": "None", "totalAssets": "29338100000", "longTermDebt": "11724600000", "shortTermDebt": "1246300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-861700000", "totalLiabilities": "19543200000", "otherCurrentAssets": "745600000", "totalCurrentAssets": "2060200000", "currentLongTermDebt": "1246300000", "longTermInvestments": "242300000", "shortTermInvestments": "None", "currentNetReceivables": "888800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27277900000", "currentAccountsPayable": "612500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12970900000", "totalShareholderEquity": "7895900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "907200000", "totalCurrentLiabilities": "3125000000", "otherNonCurrentLiabilities": "297700000", "totalNonCurrentLiabilities": "16418200000", "cashAndShortTermInvestments": "102200000", "commonStockSharesOutstanding": "449400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "102200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "400300000", "profitLoss": "None", "dividendPayout": "126700000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "173800000", "operatingCashflow": "456200000", "capitalExpenditures": "589500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1873800000", "cashflowFromInvestment": "-723000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "126700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "242100000", "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": "2026-06-07T02:47:45.473075+00:00", "is_restated": false, "income_statement": { "revenue": 1422000000, "cost_of_revenue": 728000000, "gross_profit": 694000000, "ebit": 380300000, "ebitda": 637600000, "pretax_income": 227700000, "tax_provision": 35800000, "net_income": 237400000, "net_income_to_common": 237400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2245400000, "total_current_assets": 4499400000, "total_assets": 31077200000, "short_term_debt": 3072400000, "long_term_debt": 11055500000, "total_debt": 14127900000, "total_liabilities": 20940900000, "total_equity": 8269600000, "shares_outstanding": 449300000, "goodwill_and_intangibles": 1485900000 }, "cash_flow": { "operating_cash_flow": 399200000, "capital_expenditure": 760200000, "free_cash_flow": 1159400000, "dividends_paid": 117700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303075, "ticker_id": 2846, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:45.473075+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "380300000", "ebitda": "637600000", "netIncome": "237400000", "grossProfit": "694000000", "depreciation": "None", "totalRevenue": "1422000000", "costOfRevenue": "728000000", "interestIncome": "2700000", "incomeBeforeTax": "227700000", "interestExpense": "141000000", "operatingIncome": "362600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "35800000", "reportedCurrency": "USD", "netInterestIncome": "-138300000", "nonInterestIncome": "None", "operatingExpenses": "331400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "728000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "257300000", "sellingGeneralAndAdministrative": "5800000", "netIncomeFromContinuingOperations": "191900000" }, "balance": { "goodwill": "1485900000", "inventory": "503200000", "commonStock": "4500000", "currentDebt": "None", "investments": "None", "totalAssets": "31077200000", "longTermDebt": "11055500000", "shortTermDebt": "3072400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-967000000", "totalLiabilities": "20940900000", "otherCurrentAssets": "822800000", "totalCurrentAssets": "4499400000", "currentLongTermDebt": "3072400000", "longTermInvestments": "247100000", "shortTermInvestments": "None", "currentNetReceivables": "928000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26577800000", "currentAccountsPayable": "749400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14127900000", "totalShareholderEquity": "8269600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "982700000", "totalCurrentLiabilities": "5265100000", "otherNonCurrentLiabilities": "298600000", "totalNonCurrentLiabilities": "15675800000", "cashAndShortTermInvestments": "2245400000", "commonStockSharesOutstanding": "449300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2245400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "237400000", "profitLoss": "None", "dividendPayout": "117700000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "233900000", "operatingCashflow": "399200000", "capitalExpenditures": "760200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2843600000", "cashflowFromInvestment": "-1068300000", "stockBasedCompensation": "23900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "117700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-393900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "257300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1422000000, "cost_of_revenue": 728000000, "gross_profit": 694000000, "research_and_development": null, "selling_general_admin": 5800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 380300000, "depreciation_amortisation": 257300000, "ebitda": 637600000, "interest_expense": 141000000, "interest_income": null, "other_non_operating": null, "pretax_income": 227700000, "tax_provision": 35800000, "effective_tax_rate": null, "net_income": 237400000, "net_income_continuing_ops": 191900000, "net_income_to_common": 237400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2245400000, "short_term_investments": null, "net_receivables": 928000000, "inventory": 503200000, "other_current_assets": null, "total_current_assets": 4499400000, "net_ppe": null, "goodwill": 1485900000, "intangible_assets": null, "goodwill_and_intangibles": 1485900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26577800000, "total_assets": 31077200000, "short_term_debt": 3072400000, "accounts_payable": 749400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5265100000, "long_term_debt": 11055500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15675800000, "total_liabilities": 20940900000, "total_debt": 14127900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -967000000, "total_equity": 8269600000, "shares_outstanding": 449300000, "operating_cash_flow": 399200000, "stock_based_compensation": 23900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 760200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1068300000, "dividends_paid": 117700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2843600000, "free_cash_flow": 1159400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "380300000", "ebitda": "637600000", "netIncome": "237400000", "grossProfit": "694000000", "depreciation": "None", "totalRevenue": "1422000000", "costOfRevenue": "728000000", "interestIncome": "2700000", "incomeBeforeTax": "227700000", "interestExpense": "141000000", "operatingIncome": "362600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "35800000", "reportedCurrency": "USD", "netInterestIncome": "-138300000", "nonInterestIncome": "None", "operatingExpenses": "331400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "728000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "257300000", "sellingGeneralAndAdministrative": "5800000", "netIncomeFromContinuingOperations": "191900000" }, "balance": { "goodwill": "1485900000", "inventory": "503200000", "commonStock": "4500000", "currentDebt": "None", "investments": "None", "totalAssets": "31077200000", "longTermDebt": "11055500000", "shortTermDebt": "3072400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-967000000", "totalLiabilities": "20940900000", "otherCurrentAssets": "822800000", "totalCurrentAssets": "4499400000", "currentLongTermDebt": "3072400000", "longTermInvestments": "247100000", "shortTermInvestments": "None", "currentNetReceivables": "928000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26577800000", "currentAccountsPayable": "749400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14127900000", "totalShareholderEquity": "8269600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "982700000", "totalCurrentLiabilities": "5265100000", "otherNonCurrentLiabilities": "298600000", "totalNonCurrentLiabilities": "15675800000", "cashAndShortTermInvestments": "2245400000", "commonStockSharesOutstanding": "449300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2245400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "237400000", "profitLoss": "None", "dividendPayout": "117700000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "233900000", "operatingCashflow": "399200000", "capitalExpenditures": "760200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2843600000", "cashflowFromInvestment": "-1068300000", "stockBasedCompensation": "23900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "117700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-393900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "257300000", "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": "2026-06-07T02:47:45.473075+00:00", "is_restated": false, "income_statement": { "revenue": 1027400000, "cost_of_revenue": 522500000, "gross_profit": 504900000, "ebit": 231400000, "ebitda": 442300000, "pretax_income": 102200000, "tax_provision": 3800000, "net_income": 85100000, "net_income_to_common": 85100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56000000, "total_current_assets": 1815400000, "total_assets": 27828200000, "short_term_debt": 2246700000, "long_term_debt": 11011300000, "total_debt": 13258000000, "total_liabilities": 20058900000, "total_equity": 7212400000, "shares_outstanding": 448300000, "goodwill_and_intangibles": 1485900000 }, "cash_flow": { "operating_cash_flow": 344900000, "capital_expenditure": 723700000, "free_cash_flow": 1068600000, "dividends_paid": 111600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303077, "ticker_id": 2846, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:45.473075+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "231400000", "ebitda": "442300000", "netIncome": "85100000", "grossProfit": "504900000", "depreciation": "None", "totalRevenue": "1027400000", "costOfRevenue": "522500000", "interestIncome": "126500000", "incomeBeforeTax": "102200000", "interestExpense": "129200000", "operatingIncome": "233000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3800000", "reportedCurrency": "USD", "netInterestIncome": "-126500000", "nonInterestIncome": "None", "operatingExpenses": "271900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "522500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "210900000", "sellingGeneralAndAdministrative": "9800000", "netIncomeFromContinuingOperations": "98400000" }, "balance": { "goodwill": "1485900000", "inventory": "541500000", "commonStock": "4200000", "currentDebt": "None", "investments": "None", "totalAssets": "27828200000", "longTermDebt": "11011300000", "shortTermDebt": "2246700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1200600000", "totalLiabilities": "20058900000", "otherCurrentAssets": "610500000", "totalCurrentAssets": "1815400000", "currentLongTermDebt": "2246700000", "longTermInvestments": "243500000", "shortTermInvestments": "None", "currentNetReceivables": "607400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26012800000", "currentAccountsPayable": "648200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21712000000", "shortLongTermDebtTotal": "13258000000", "totalShareholderEquity": "7212400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1037800000", "totalCurrentLiabilities": "4395400000", "otherNonCurrentLiabilities": "291500000", "totalNonCurrentLiabilities": "15663500000", "cashAndShortTermInvestments": "56000000", "commonStockSharesOutstanding": "448300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "56000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98400000", "profitLoss": "None", "dividendPayout": "111600000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "344900000", "capitalExpenditures": "723700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "698300000", "cashflowFromInvestment": "-2503300000", "stockBasedCompensation": "-200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "111600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "630000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "210900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1027400000, "cost_of_revenue": 522500000, "gross_profit": 504900000, "research_and_development": null, "selling_general_admin": 9800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 231400000, "depreciation_amortisation": 210900000, "ebitda": 442300000, "interest_expense": 129200000, "interest_income": null, "other_non_operating": null, "pretax_income": 102200000, "tax_provision": 3800000, "effective_tax_rate": null, "net_income": 85100000, "net_income_continuing_ops": 98400000, "net_income_to_common": 85100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56000000, "short_term_investments": null, "net_receivables": 607400000, "inventory": 541500000, "other_current_assets": null, "total_current_assets": 1815400000, "net_ppe": null, "goodwill": 1485900000, "intangible_assets": null, "goodwill_and_intangibles": 1485900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26012800000, "total_assets": 27828200000, "short_term_debt": 2246700000, "accounts_payable": 648200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4395400000, "long_term_debt": 11011300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15663500000, "total_liabilities": 20058900000, "total_debt": 13258000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1200600000, "total_equity": 7212400000, "shares_outstanding": 448300000, "operating_cash_flow": 344900000, "stock_based_compensation": -200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 723700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2503300000, "dividends_paid": 111600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 698300000, "free_cash_flow": 1068600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "231400000", "ebitda": "442300000", "netIncome": "85100000", "grossProfit": "504900000", "depreciation": "None", "totalRevenue": "1027400000", "costOfRevenue": "522500000", "interestIncome": "126500000", "incomeBeforeTax": "102200000", "interestExpense": "129200000", "operatingIncome": "233000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3800000", "reportedCurrency": "USD", "netInterestIncome": "-126500000", "nonInterestIncome": "None", "operatingExpenses": "271900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "522500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "210900000", "sellingGeneralAndAdministrative": "9800000", "netIncomeFromContinuingOperations": "98400000" }, "balance": { "goodwill": "1485900000", "inventory": "541500000", "commonStock": "4200000", "currentDebt": "None", "investments": "None", "totalAssets": "27828200000", "longTermDebt": "11011300000", "shortTermDebt": "2246700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1200600000", "totalLiabilities": "20058900000", "otherCurrentAssets": "610500000", "totalCurrentAssets": "1815400000", "currentLongTermDebt": "2246700000", "longTermInvestments": "243500000", "shortTermInvestments": "None", "currentNetReceivables": "607400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26012800000", "currentAccountsPayable": "648200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21712000000", "shortLongTermDebtTotal": "13258000000", "totalShareholderEquity": "7212400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1037800000", "totalCurrentLiabilities": "4395400000", "otherNonCurrentLiabilities": "291500000", "totalNonCurrentLiabilities": "15663500000", "cashAndShortTermInvestments": "56000000", "commonStockSharesOutstanding": "448300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "56000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98400000", "profitLoss": "None", "dividendPayout": "111600000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "344900000", "capitalExpenditures": "723700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "698300000", "cashflowFromInvestment": "-2503300000", "stockBasedCompensation": "-200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "111600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "630000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "210900000", "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": "2026-06-07T02:47:45.473075+00:00", "is_restated": false, "income_statement": { "revenue": 1090000000, "cost_of_revenue": 621400000, "gross_profit": 468600000, "ebit": 170900000, "ebitda": 404000000, "pretax_income": 60400000, "tax_provision": 14100000, "net_income": 58800000, "net_income_to_common": 58800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151300000, "total_current_assets": 1856900000, "total_assets": 27343700000, "short_term_debt": 1619300000, "long_term_debt": 11002800000, "total_debt": 12622100000, "total_liabilities": 19772300000, "total_equity": 7230400000, "shares_outstanding": 446800000, "goodwill_and_intangibles": 1485900000 }, "cash_flow": { "operating_cash_flow": 507600000, "capital_expenditure": 604800000, "free_cash_flow": 1112400000, "dividends_paid": 122900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303078, "ticker_id": 2846, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:45.473075+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "170900000", "ebitda": "404000000", "netIncome": "58800000", "grossProfit": "468600000", "depreciation": "None", "totalRevenue": "1090000000", "costOfRevenue": "621400000", "interestIncome": "108700000", "incomeBeforeTax": "60400000", "interestExpense": "110500000", "operatingIncome": "168900000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "14100000", "reportedCurrency": "USD", "netInterestIncome": "-108700000", "nonInterestIncome": "None", "operatingExpenses": "299700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2000000", "costofGoodsAndServicesSold": "621400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "233100000", "sellingGeneralAndAdministrative": "4900000", "netIncomeFromContinuingOperations": "46300000" }, "balance": { "goodwill": "1485900000", "inventory": "462700000", "commonStock": "4200000", "currentDebt": "None", "investments": "None", "totalAssets": "27343700000", "longTermDebt": "11002800000", "shortTermDebt": "1619300000", "treasuryStock": "-99900000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1173800000", "totalLiabilities": "19772300000", "otherCurrentAssets": "596200000", "totalCurrentAssets": "1856900000", "currentLongTermDebt": "1619300000", "longTermInvestments": "237200000", "shortTermInvestments": "None", "currentNetReceivables": "646700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25486800000", "currentAccountsPayable": "718400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21175200000", "shortLongTermDebtTotal": "12622100000", "totalShareholderEquity": "7230400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1337200000", "totalCurrentLiabilities": "4091200000", "otherNonCurrentLiabilities": "2692300000", "totalNonCurrentLiabilities": "15681100000", "cashAndShortTermInvestments": "151300000", "commonStockSharesOutstanding": "446800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "151300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46300000", "profitLoss": "None", "dividendPayout": "122900000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "507600000", "capitalExpenditures": "604800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "183000000", "cashflowFromInvestment": "-1375600000", "stockBasedCompensation": "-300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "122900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "658800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "233100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1090000000, "cost_of_revenue": 621400000, "gross_profit": 468600000, "research_and_development": null, "selling_general_admin": 4900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 170900000, "depreciation_amortisation": 233100000, "ebitda": 404000000, "interest_expense": 110500000, "interest_income": null, "other_non_operating": null, "pretax_income": 60400000, "tax_provision": 14100000, "effective_tax_rate": null, "net_income": 58800000, "net_income_continuing_ops": 46300000, "net_income_to_common": 58800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 151300000, "short_term_investments": null, "net_receivables": 646700000, "inventory": 462700000, "other_current_assets": null, "total_current_assets": 1856900000, "net_ppe": null, "goodwill": 1485900000, "intangible_assets": null, "goodwill_and_intangibles": 1485900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 25486800000, "total_assets": 27343700000, "short_term_debt": 1619300000, "accounts_payable": 718400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4091200000, "long_term_debt": 11002800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15681100000, "total_liabilities": 19772300000, "total_debt": 12622100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1173800000, "total_equity": 7230400000, "shares_outstanding": 446800000, "operating_cash_flow": 507600000, "stock_based_compensation": -300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 604800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1375600000, "dividends_paid": 122900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 183000000, "free_cash_flow": 1112400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "170900000", "ebitda": "404000000", "netIncome": "58800000", "grossProfit": "468600000", "depreciation": "None", "totalRevenue": "1090000000", "costOfRevenue": "621400000", "interestIncome": "108700000", "incomeBeforeTax": "60400000", "interestExpense": "110500000", "operatingIncome": "168900000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "14100000", "reportedCurrency": "USD", "netInterestIncome": "-108700000", "nonInterestIncome": "None", "operatingExpenses": "299700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2000000", "costofGoodsAndServicesSold": "621400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "233100000", "sellingGeneralAndAdministrative": "4900000", "netIncomeFromContinuingOperations": "46300000" }, "balance": { "goodwill": "1485900000", "inventory": "462700000", "commonStock": "4200000", "currentDebt": "None", "investments": "None", "totalAssets": "27343700000", "longTermDebt": "11002800000", "shortTermDebt": "1619300000", "treasuryStock": "-99900000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1173800000", "totalLiabilities": "19772300000", "otherCurrentAssets": "596200000", "totalCurrentAssets": "1856900000", "currentLongTermDebt": "1619300000", "longTermInvestments": "237200000", "shortTermInvestments": "None", "currentNetReceivables": "646700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25486800000", "currentAccountsPayable": "718400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21175200000", "shortLongTermDebtTotal": "12622100000", "totalShareholderEquity": "7230400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1337200000", "totalCurrentLiabilities": "4091200000", "otherNonCurrentLiabilities": "2692300000", "totalNonCurrentLiabilities": "15681100000", "cashAndShortTermInvestments": "151300000", "commonStockSharesOutstanding": "446800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "151300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46300000", "profitLoss": "None", "dividendPayout": "122900000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "507600000", "capitalExpenditures": "604800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "183000000", "cashflowFromInvestment": "-1375600000", "stockBasedCompensation": "-300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "122900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "658800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "233100000", "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": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "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" ] } } }