{ "ticker": { "uuid": "bf700c3e-b252-440c-b986-a3824b3a7a89", "symbol": "CDW", "name": "CDW Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Information Technology Services", "page_url": "https://sharemaestro.com/factors/ticker/bf700c3e-b252-440c-b986-a3824b3a7a89/", "api_url": "https://sharemaestro.com/factors/api/tickers/bf700c3e-b252-440c-b986-a3824b3a7a89/" }, "ticker_metadata": { "id": 5279, "uuid": "bf700c3e-b252-440c-b986-a3824b3a7a89", "symbol": "CDW", "name": "CDW Corp", "asset_type": "equity", "market_cap": 16026670000, "stock_exchange_id": 2, "industry": "Information Technology Services", "sector": "Technology", "description": "CDW Corporation, headquartered in Lincolnshire, Illinois, is a provider of technology products and services for business, government and education.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "bf700c3e-b252-440c-b986-a3824b3a7a89", "symbol": "CDW", "name": "CDW Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Information Technology Services", "page_url": "https://sharemaestro.com/factors/ticker/bf700c3e-b252-440c-b986-a3824b3a7a89/", "api_url": "https://sharemaestro.com/factors/api/tickers/bf700c3e-b252-440c-b986-a3824b3a7a89/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.07, "value": 0.31, "quality": 0.3, "momentum": 0.09, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 133.04, "market_cap": 17228680000, "pe_ratio": 15.9954, "earnings_yield": 0.0625, "ebitda_to_ev": 0.0869, "shareholder_yield": 0.019, "roe": 0.4215, "piotroski_f_score": 5, "momentum_12_1": -0.4042, "volatility_252d": 0.4178 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:38.395260+00:00", "batch_id": "" }, "size": { "price_close": 133.04, "market_cap": 17228680000, "market_cap_usd": 17228680000, "enterprise_value": 22646680000, "shares_outstanding": 129500000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 15.9954, "pb_ratio": 6.7421, "ptbv_ratio": null, "ps_ratio": 0.7522, "pcf_ratio": 14.4439, "pfcf_ratio": 13.1577, "ev_ebitda": 11.5139, "ev_ebit": 13.5552, "ev_sales": 0.9887, "ev_fcf": 17.2955, "earnings_yield": 0.0625, "fcf_yield": 0.0578, "price_to_sales": 0.7522, "price_to_book": 6.7421, "price_to_cashflow": 14.4439, "ebitda_to_ev": 0.0869, "sales_yield": 1.0114 }, "yield": { "dividend_yield": 0.019, "buyback_yield": 0, "shareholder_yield": 0.019, "debt_paydown_yield": null, "total_yield": 0.019 }, "quality": { "gross_margin": 0.2157, "operating_margin": 0.0729, "net_margin": 0.047, "ebitda_margin": 0.0859, "fcf_margin": 0.0572, "roe": 0.4215, "roa": 0.0655, "roic": 0.1565, "roc_greenblatt": null, "asset_turnover": 1.3921, "cash_conversion": 1.2157, "accruals_ratio": -0.007, "sbc_to_revenue": 0.0037, "piotroski_f_score": 5, "altman_z_score": 2.4498, "earnings_stability_5y": 0.1089, "revenue_stability_5y": 0.0976, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3003, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 5.4387, "net_debt_to_ebitda": 2.7546, "debt_to_assets": 0.3645, "interest_coverage": 14.5278, "current_ratio": 1.1645, "quick_ratio": 1.0579, "net_debt": 5418000000, "local_beta": 0.001, "volatility_252d": 0.4178, "volatility_60d": 1.0321, "max_drawdown_12m": -0.4321, "risk_adjusted_momentum": -0.9675 }, "growth": { "revenue_growth_1y": 0.0741, "revenue_growth_3y_cagr": -0.0189, "revenue_growth_5y_cagr": 0.0396, "eps_growth_1y": -0.0087, "eps_growth_3y_cagr": -0.0145, "eps_growth_5y_cagr": 0.0623, "fcf_growth_1y": 0.0521, "book_value_growth_1y": 0.1337, "revenue_growth": 0.0741, "earnings_growth": -0.0087 }, "momentum": { "price_return_1m": 0.2768, "price_return_3m": 0.0841, "price_return_6m": -0.0804, "price_return_9m": -0.2041, "price_return_12m": -0.2393, "price_return_12m_ex1m": -0.4042, "momentum_6m": -0.0804, "momentum_12m": -0.2393, "momentum_12_1": -0.4042, "distance_from_52w_high": -0.2555, "distance_from_52w_low": 0.3108, "relative_strength": -0.3972 }, "raw_ttm": { "revenue_ttm": 22904800000, "gross_profit_ttm": 4941100000, "ebit_ttm": 1670700000, "ebitda_ttm": 1966900000, "net_income_ttm": 1077100000, "eps_diluted_ttm": 8.3174, "operating_cash_flow_ttm": 1192800000, "capital_expenditure_ttm": 116600000, "fcf_ttm": 1309400000, "dividends_paid_ttm": 326900000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 115000000, "cash_and_equivalents": 578600000, "total_current_assets": 8965200000, "total_current_liabilities": 7698500000, "net_ppe": null, "total_assets": 16453400000, "total_debt": 5996600000, "total_equity": 2555400000, "net_working_capital": 2049600000, "book_value_per_share": 19.7328, "retained_earnings": -1334600000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -3233100000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 43, "rank_pb": 84, "rank_ptbv": 50, "rank_ps": 22, "rank_pcf": 63, "rank_ev_ebitda": 48, "rank_ev_ebit": 53, "rank_earnings_yield": 43, "rank_fcf_yield": 63, "rank_dividend_yield": 36, "rank_shareholder_yield": 37, "rank_total_yield": 37, "rank_roe": 6, "rank_roc": 50, "rank_roic": 23, "rank_gross_margin": 81, "rank_fcf_margin": 78, "rank_piotroski": 48, "rank_accruals": 74, "rank_sue": 50, "rank_eps_growth_1y": 66, "rank_eps_growth_5y": 62, "rank_revenue_growth_1y": 49, "rank_momentum_12m": 83, "rank_momentum_12m_ex1m": 92, "rank_relative_strength": 84 }, "composites": { "value_composite": 69, "quality_composite": 70, "momentum_composite": 91, "growth_composite": 79, "yield_composite": 25, "svqf_composite": 22, "vc1_composite": 69, "vc2_composite": 34, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 93, "quality_value_composite": 0.305, "os_score": 0.07, "value_percentile": 0.31, "quality_percentile": 0.3, "momentum_percentile": 0.09, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 48, "small_cap_core_rank": 42, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 551, "ticker_id": 5279, "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": "2026-06-07T06:46:38.395260+00:00", "batch_id": "", "os_score_delta": null, "price_close": 133.04, "market_cap": 17228680000, "market_cap_usd": 17228680000, "enterprise_value": 22646680000, "shares_outstanding": 129500000, "fx_rate_to_usd": null, "pe_ratio": 15.99543218, "pb_ratio": 6.74206778, "ptbv_ratio": null, "ps_ratio": 0.75218644, "pcf_ratio": 14.44389671, "pfcf_ratio": 13.15769055, "ev_ebitda": 11.51389496, "ev_ebit": 13.55520441, "ev_sales": 0.98873075, "ev_fcf": 17.29546357, "earnings_yield": 0.06251785, "fcf_yield": 0.05781863, "dividend_yield": 0.01897418, "buyback_yield": 0, "shareholder_yield": 0.01897418, "debt_paydown_yield": null, "total_yield": 0.01897418, "gross_margin": 0.21572334, "operating_margin": 0.07294104, "net_margin": 0.04702508, "ebitda_margin": 0.08587283, "fcf_margin": 0.05716706, "roe": 0.42149957, "roa": 0.06546367, "roic": 0.15646789, "roc_greenblatt": null, "asset_turnover": 1.39210133, "cash_conversion": 1.21567171, "accruals_ratio": -0.00703198, "sbc_to_revenue": 0.00371974, "debt_to_equity": 5.43867888, "net_debt_to_ebitda": 2.75458844, "debt_to_assets": 0.36445963, "interest_coverage": 14.52782609, "current_ratio": 1.16453855, "quick_ratio": 1.05794635, "net_debt": 5418000000, "revenue_growth_1y": 0.07407703, "revenue_growth_3y_cagr": -0.01894868, "revenue_growth_5y_cagr": 0.0395883, "eps_growth_1y": -0.00874287, "eps_growth_3y_cagr": -0.01453659, "eps_growth_5y_cagr": 0.06228238, "fcf_growth_1y": 0.05214946, "book_value_growth_1y": 0.13370066, "piotroski_f_score": 5, "altman_z_score": 2.44980379, "earnings_stability_5y": 0.108895, "revenue_stability_5y": 0.097552, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.27680484, "price_return_3m": 0.08407355, "price_return_6m": -0.08041274, "price_return_9m": -0.20414105, "price_return_12m": -0.23929327, "price_return_12m_ex1m": -0.40421065, "distance_from_52w_high": -0.25554078, "distance_from_52w_low": 0.31082932, "relative_strength": -0.39723432, "local_beta": 0.001, "volatility_252d": 0.417798, "volatility_60d": 1.032106, "max_drawdown_12m": -0.43207005, "revenue_ttm": 22904800000, "gross_profit_ttm": 4941100000, "ebit_ttm": 1670700000, "ebitda_ttm": 1966900000, "net_income_ttm": 1077100000, "eps_diluted_ttm": 8.31737452, "operating_cash_flow_ttm": 1192800000, "capital_expenditure_ttm": 116600000, "fcf_ttm": 1309400000, "dividends_paid_ttm": 326900000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 115000000, "cash_and_equivalents": 578600000, "total_current_assets": 8965200000, "total_current_liabilities": 7698500000, "net_ppe": null, "total_assets": 16453400000, "total_debt": 5996600000, "total_equity": 2555400000, "net_working_capital": 2049600000, "book_value_per_share": 19.73281853, "retained_earnings": -1334600000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -3233100000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 43, "rank_pb": 84, "rank_ptbv": 50, "rank_ps": 22, "rank_pcf": 63, "rank_ev_ebitda": 48, "rank_ev_ebit": 53, "rank_earnings_yield": 43, "rank_fcf_yield": 63, "rank_dividend_yield": 36, "rank_shareholder_yield": 37, "rank_total_yield": 37, "rank_roe": 6, "rank_roc": 50, "rank_roic": 23, "rank_gross_margin": 81, "rank_fcf_margin": 78, "rank_piotroski": 48, "rank_accruals": 74, "rank_sue": 50, "rank_eps_growth_1y": 66, "rank_eps_growth_5y": 62, "rank_revenue_growth_1y": 49, "rank_momentum_12m": 83, "rank_momentum_12m_ex1m": 92, "rank_relative_strength": 84, "value_composite": 69, "quality_composite": 70, "momentum_composite": 91, "growth_composite": 79, "yield_composite": 25, "svqf_composite": 22, "vc1_composite": 69, "vc2_composite": 34, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 93, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 48, "small_cap_core_rank": 42, "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": 133.04, "os": 0.07, "value": 0.31, "quality": 0.3, "momentum": 0.09, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 15.9954, "earnings_yield": 0.0625, "shareholder_yield": 0.019, "roe": 0.4215, "momentum_12_1": -0.4042, "complete_fields": { "id": 551, "ticker_id": 5279, "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": "2026-06-07T06:46:38.395260+00:00", "batch_id": "", "os_score_delta": null, "price_close": 133.04, "market_cap": 17228680000, "market_cap_usd": 17228680000, "enterprise_value": 22646680000, "shares_outstanding": 129500000, "fx_rate_to_usd": null, "pe_ratio": 15.99543218, "pb_ratio": 6.74206778, "ptbv_ratio": null, "ps_ratio": 0.75218644, "pcf_ratio": 14.44389671, "pfcf_ratio": 13.15769055, "ev_ebitda": 11.51389496, "ev_ebit": 13.55520441, "ev_sales": 0.98873075, "ev_fcf": 17.29546357, "earnings_yield": 0.06251785, "fcf_yield": 0.05781863, "dividend_yield": 0.01897418, "buyback_yield": 0, "shareholder_yield": 0.01897418, "debt_paydown_yield": null, "total_yield": 0.01897418, "gross_margin": 0.21572334, "operating_margin": 0.07294104, "net_margin": 0.04702508, "ebitda_margin": 0.08587283, "fcf_margin": 0.05716706, "roe": 0.42149957, "roa": 0.06546367, "roic": 0.15646789, "roc_greenblatt": null, "asset_turnover": 1.39210133, "cash_conversion": 1.21567171, "accruals_ratio": -0.00703198, "sbc_to_revenue": 0.00371974, "debt_to_equity": 5.43867888, "net_debt_to_ebitda": 2.75458844, "debt_to_assets": 0.36445963, "interest_coverage": 14.52782609, "current_ratio": 1.16453855, "quick_ratio": 1.05794635, "net_debt": 5418000000, "revenue_growth_1y": 0.07407703, "revenue_growth_3y_cagr": -0.01894868, "revenue_growth_5y_cagr": 0.0395883, "eps_growth_1y": -0.00874287, "eps_growth_3y_cagr": -0.01453659, "eps_growth_5y_cagr": 0.06228238, "fcf_growth_1y": 0.05214946, "book_value_growth_1y": 0.13370066, "piotroski_f_score": 5, "altman_z_score": 2.44980379, "earnings_stability_5y": 0.108895, "revenue_stability_5y": 0.097552, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.27680484, "price_return_3m": 0.08407355, "price_return_6m": -0.08041274, "price_return_9m": -0.20414105, "price_return_12m": -0.23929327, "price_return_12m_ex1m": -0.40421065, "distance_from_52w_high": -0.25554078, "distance_from_52w_low": 0.31082932, "relative_strength": -0.39723432, "local_beta": 0.001, "volatility_252d": 0.417798, "volatility_60d": 1.032106, "max_drawdown_12m": -0.43207005, "revenue_ttm": 22904800000, "gross_profit_ttm": 4941100000, "ebit_ttm": 1670700000, "ebitda_ttm": 1966900000, "net_income_ttm": 1077100000, "eps_diluted_ttm": 8.31737452, "operating_cash_flow_ttm": 1192800000, "capital_expenditure_ttm": 116600000, "fcf_ttm": 1309400000, "dividends_paid_ttm": 326900000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 115000000, "cash_and_equivalents": 578600000, "total_current_assets": 8965200000, "total_current_liabilities": 7698500000, "net_ppe": null, "total_assets": 16453400000, "total_debt": 5996600000, "total_equity": 2555400000, "net_working_capital": 2049600000, "book_value_per_share": 19.73281853, "retained_earnings": -1334600000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -3233100000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 43, "rank_pb": 84, "rank_ptbv": 50, "rank_ps": 22, "rank_pcf": 63, "rank_ev_ebitda": 48, "rank_ev_ebit": 53, "rank_earnings_yield": 43, "rank_fcf_yield": 63, "rank_dividend_yield": 36, "rank_shareholder_yield": 37, "rank_total_yield": 37, "rank_roe": 6, "rank_roc": 50, "rank_roic": 23, "rank_gross_margin": 81, "rank_fcf_margin": 78, "rank_piotroski": 48, "rank_accruals": 74, "rank_sue": 50, "rank_eps_growth_1y": 66, "rank_eps_growth_5y": 62, "rank_revenue_growth_1y": 49, "rank_momentum_12m": 83, "rank_momentum_12m_ex1m": 92, "rank_relative_strength": 84, "value_composite": 69, "quality_composite": 70, "momentum_composite": 91, "growth_composite": 79, "yield_composite": 25, "svqf_composite": 22, "vc1_composite": 69, "vc2_composite": 34, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 93, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 48, "small_cap_core_rank": 42, "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": "2026-06-06T20:02:58.932671+00:00", "is_restated": false, "income_statement": { "revenue": 22424100000, "cost_of_revenue": 17550700000, "gross_profit": 4873400000, "ebit": 1654800000, "ebitda": 1950800000, "pretax_income": 1427400000, "tax_provision": 360800000, "net_income": 1066599999, "net_income_to_common": 1066599999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 618700000, "total_current_assets": 8500500000, "total_assets": 16028200000, "short_term_debt": 1393000000, "long_term_debt": 4622300000, "total_debt": 6015300000, "total_liabilities": 13422100000, "total_equity": 2606100000, "shares_outstanding": 132100000, "goodwill_and_intangibles": 5848700000 }, "cash_flow": { "operating_cash_flow": 1205200000, "capital_expenditure": 117100000, "free_cash_flow": 1322300000, "dividends_paid": 328600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38981, "ticker_id": 5279, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:58.932671+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1654800000", "ebitda": "1950800000", "netIncome": "1066599999", "grossProfit": "4873400000", "depreciation": "None", "totalRevenue": "22424100000", "costOfRevenue": "17550700000", "interestIncome": "None", "incomeBeforeTax": "1427400000", "interestExpense": "227400000", "operatingIncome": "1655600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "360800000", "reportedCurrency": "USD", "netInterestIncome": "-227400000", "nonInterestIncome": "None", "operatingExpenses": "3217800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17550700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "296000000", "sellingGeneralAndAdministrative": "3217800000", "netIncomeFromContinuingOperations": "1066600000" }, "balance": { "goodwill": "4662300000", "inventory": "563400000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "16028200000", "longTermDebt": "4622300000", "shortTermDebt": "1393000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1186400000", "reportedCurrency": "USD", "retainedEarnings": "-1273900000", "totalLiabilities": "13422100000", "otherCurrentAssets": "452000000", "totalCurrentAssets": "8500500000", "currentLongTermDebt": "1007500000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "6866400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7527700000", "currentAccountsPayable": "4220100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6330900000", "totalShareholderEquity": "2606100000", "capitalLeaseObligations": "157800000", "otherCurrentLiabilities": "1079000000", "totalCurrentLiabilities": "7226100000", "otherNonCurrentLiabilities": "1244100000", "totalNonCurrentLiabilities": "6196000000", "cashAndShortTermInvestments": "618700000", "commonStockSharesOutstanding": "132100000", "intangibleAssetsExcludingGoodwill": "1186400000", "cashAndCashEquivalentsAtCarryingValue": "618700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1066599999", "profitLoss": "None", "dividendPayout": "328600000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "48200000", "operatingCashflow": "1205200000", "capitalExpenditures": "117100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1184500000", "cashflowFromInvestment": "70200000", "stockBasedCompensation": "83600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "328600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-653000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "296000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 22424100000, "cost_of_revenue": 17550700000, "gross_profit": 4873400000, "research_and_development": null, "selling_general_admin": 3217800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1654800000, "depreciation_amortisation": 296000000, "ebitda": 1950800000, "interest_expense": 227400000, "interest_income": null, "other_non_operating": null, "pretax_income": 1427400000, "tax_provision": 360800000, "effective_tax_rate": null, "net_income": 1066599999, "net_income_continuing_ops": 1066600000, "net_income_to_common": 1066599999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 618700000, "short_term_investments": 0, "net_receivables": 6866400000, "inventory": 563400000, "other_current_assets": null, "total_current_assets": 8500500000, "net_ppe": null, "goodwill": 4662300000, "intangible_assets": 1186400000, "goodwill_and_intangibles": 5848700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7527700000, "total_assets": 16028200000, "short_term_debt": 1393000000, "accounts_payable": 4220100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7226100000, "long_term_debt": 4622300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6196000000, "total_liabilities": 13422100000, "total_debt": 6015300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1273900000, "total_equity": 2606100000, "shares_outstanding": 132100000, "operating_cash_flow": 1205200000, "stock_based_compensation": 83600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 117100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 70200000, "dividends_paid": 328600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1184500000, "free_cash_flow": 1322300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1654800000", "ebitda": "1950800000", "netIncome": "1066599999", "grossProfit": "4873400000", "depreciation": "None", "totalRevenue": "22424100000", "costOfRevenue": "17550700000", "interestIncome": "None", "incomeBeforeTax": "1427400000", "interestExpense": "227400000", "operatingIncome": "1655600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "360800000", "reportedCurrency": "USD", "netInterestIncome": "-227400000", "nonInterestIncome": "None", "operatingExpenses": "3217800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17550700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "296000000", "sellingGeneralAndAdministrative": "3217800000", "netIncomeFromContinuingOperations": "1066600000" }, "balance": { "goodwill": "4662300000", "inventory": "563400000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "16028200000", "longTermDebt": "4622300000", "shortTermDebt": "1393000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1186400000", "reportedCurrency": "USD", "retainedEarnings": "-1273900000", "totalLiabilities": "13422100000", "otherCurrentAssets": "452000000", "totalCurrentAssets": "8500500000", "currentLongTermDebt": "1007500000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "6866400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7527700000", "currentAccountsPayable": "4220100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6330900000", "totalShareholderEquity": "2606100000", "capitalLeaseObligations": "157800000", "otherCurrentLiabilities": "1079000000", "totalCurrentLiabilities": "7226100000", "otherNonCurrentLiabilities": "1244100000", "totalNonCurrentLiabilities": "6196000000", "cashAndShortTermInvestments": "618700000", "commonStockSharesOutstanding": "132100000", "intangibleAssetsExcludingGoodwill": "1186400000", "cashAndCashEquivalentsAtCarryingValue": "618700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1066599999", "profitLoss": "None", "dividendPayout": "328600000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "48200000", "operatingCashflow": "1205200000", "capitalExpenditures": "117100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1184500000", "cashflowFromInvestment": "70200000", "stockBasedCompensation": "83600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "328600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-653000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "296000000", "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": "2026-06-06T20:02:58.932671+00:00", "is_restated": false, "income_statement": { "revenue": 20998700000, "cost_of_revenue": 16396300000, "gross_profit": 4602400000, "ebit": 1649900000, "ebitda": 1925200000, "pretax_income": 1435400000, "tax_provision": 357600000, "net_income": 1077800000, "net_income_to_common": 1077800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 503500000, "total_current_assets": 7373100000, "total_assets": 14678400000, "short_term_debt": 235800000, "long_term_debt": 5607000000, "total_debt": 5842800000, "total_liabilities": 12325700000, "total_equity": 2352700000, "shares_outstanding": 135200000, "goodwill_and_intangibles": 5977000000 }, "cash_flow": { "operating_cash_flow": 1277300000, "capital_expenditure": 122600000, "free_cash_flow": 1399900000, "dividends_paid": 332100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38986, "ticker_id": 5279, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:58.932671+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1649900000", "ebitda": "1925200000", "netIncome": "1077800000", "grossProfit": "4602400000", "depreciation": "None", "totalRevenue": "20998700000", "costOfRevenue": "16396300000", "interestIncome": "None", "incomeBeforeTax": "1435400000", "interestExpense": "214500000", "operatingIncome": "1651300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "357600000", "reportedCurrency": "USD", "netInterestIncome": "-214500000", "nonInterestIncome": "None", "operatingExpenses": "2951100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16396300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "275300000", "sellingGeneralAndAdministrative": "2707700000", "netIncomeFromContinuingOperations": "1077800000" }, "balance": { "goodwill": "4620400000", "inventory": "605300000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "14678400000", "longTermDebt": "5607000000", "shortTermDebt": "235800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1356600000", "reportedCurrency": "USD", "retainedEarnings": "-1322900000", "totalLiabilities": "12325700000", "otherCurrentAssets": "404400000", "totalCurrentAssets": "7373100000", "currentLongTermDebt": "235800000", "longTermInvestments": "None", "shortTermInvestments": "214200000", "currentNetReceivables": "5645700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7305300000", "currentAccountsPayable": "3381300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5991900000", "totalShareholderEquity": "2352700000", "capitalLeaseObligations": "149100000", "otherCurrentLiabilities": "1304700000", "totalCurrentLiabilities": "5474400000", "otherNonCurrentLiabilities": "927800000", "totalNonCurrentLiabilities": "6851300000", "cashAndShortTermInvestments": "503500000", "commonStockSharesOutstanding": "135200000", "intangibleAssetsExcludingGoodwill": "1356600000", "cashAndCashEquivalentsAtCarryingValue": "503500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1077800000", "profitLoss": "None", "dividendPayout": "332100000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "61100000", "operatingCashflow": "1277300000", "capitalExpenditures": "122600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-686900000", "cashflowFromInvestment": "-659200000", "stockBasedCompensation": "64700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "332100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "275300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 20998700000, "cost_of_revenue": 16396300000, "gross_profit": 4602400000, "research_and_development": null, "selling_general_admin": 2707700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1649900000, "depreciation_amortisation": 275300000, "ebitda": 1925200000, "interest_expense": 214500000, "interest_income": null, "other_non_operating": null, "pretax_income": 1435400000, "tax_provision": 357600000, "effective_tax_rate": null, "net_income": 1077800000, "net_income_continuing_ops": 1077800000, "net_income_to_common": 1077800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 503500000, "short_term_investments": 214200000, "net_receivables": 5645700000, "inventory": 605300000, "other_current_assets": null, "total_current_assets": 7373100000, "net_ppe": null, "goodwill": 4620400000, "intangible_assets": 1356600000, "goodwill_and_intangibles": 5977000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7305300000, "total_assets": 14678400000, "short_term_debt": 235800000, "accounts_payable": 3381300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5474400000, "long_term_debt": 5607000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6851300000, "total_liabilities": 12325700000, "total_debt": 5842800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1322900000, "total_equity": 2352700000, "shares_outstanding": 135200000, "operating_cash_flow": 1277300000, "stock_based_compensation": 64700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 122600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -659200000, "dividends_paid": 332100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -686900000, "free_cash_flow": 1399900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1649900000", "ebitda": "1925200000", "netIncome": "1077800000", "grossProfit": "4602400000", "depreciation": "None", "totalRevenue": "20998700000", "costOfRevenue": "16396300000", "interestIncome": "None", "incomeBeforeTax": "1435400000", "interestExpense": "214500000", "operatingIncome": "1651300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "357600000", "reportedCurrency": "USD", "netInterestIncome": "-214500000", "nonInterestIncome": "None", "operatingExpenses": "2951100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16396300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "275300000", "sellingGeneralAndAdministrative": "2707700000", "netIncomeFromContinuingOperations": "1077800000" }, "balance": { "goodwill": "4620400000", "inventory": "605300000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "14678400000", "longTermDebt": "5607000000", "shortTermDebt": "235800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1356600000", "reportedCurrency": "USD", "retainedEarnings": "-1322900000", "totalLiabilities": "12325700000", "otherCurrentAssets": "404400000", "totalCurrentAssets": "7373100000", "currentLongTermDebt": "235800000", "longTermInvestments": "None", "shortTermInvestments": "214200000", "currentNetReceivables": "5645700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7305300000", "currentAccountsPayable": "3381300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5991900000", "totalShareholderEquity": "2352700000", "capitalLeaseObligations": "149100000", "otherCurrentLiabilities": "1304700000", "totalCurrentLiabilities": "5474400000", "otherNonCurrentLiabilities": "927800000", "totalNonCurrentLiabilities": "6851300000", "cashAndShortTermInvestments": "503500000", "commonStockSharesOutstanding": "135200000", "intangibleAssetsExcludingGoodwill": "1356600000", "cashAndCashEquivalentsAtCarryingValue": "503500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1077800000", "profitLoss": "None", "dividendPayout": "332100000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "61100000", "operatingCashflow": "1277300000", "capitalExpenditures": "122600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-686900000", "cashflowFromInvestment": "-659200000", "stockBasedCompensation": "64700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "332100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "275300000", "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": "2026-06-06T20:02:58.932671+00:00", "is_restated": false, "income_statement": { "revenue": 21376000000, "cost_of_revenue": 16723600000, "gross_profit": 4652400000, "ebit": 1680900000, "ebitda": 1680900000, "pretax_income": 1450200000, "tax_provision": -345900000, "net_income": 1104300000, "net_income_to_common": 1104300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 588700000, "total_current_assets": 6705000000, "total_assets": 13284600000, "short_term_debt": 613100000, "long_term_debt": 5031800000, "total_debt": 5644900000, "total_liabilities": 11242100000, "total_equity": 2042500000, "shares_outstanding": 136300000, "goodwill_and_intangibles": 5783100000 }, "cash_flow": { "operating_cash_flow": 1598700000, "capital_expenditure": 148200000, "free_cash_flow": 1746900000, "dividends_paid": 321500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38991, "ticker_id": 5279, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:58.932671+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1680900000", "ebitda": "1680900000", "netIncome": "1104300000", "grossProfit": "4652400000", "depreciation": "None", "totalRevenue": "21376000000", "costOfRevenue": "16723600000", "interestIncome": "None", "incomeBeforeTax": "1450200000", "interestExpense": "226600000", "operatingIncome": "1680900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-345900000", "reportedCurrency": "USD", "netInterestIncome": "-232700000", "nonInterestIncome": "None", "operatingExpenses": "2971500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16723600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "270700000", "sellingGeneralAndAdministrative": "2987200000", "netIncomeFromContinuingOperations": "1095400000" }, "balance": { "goodwill": "4413400000", "inventory": "668100000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "13284600000", "longTermDebt": "5031800000", "shortTermDebt": "613100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1369700000", "reportedCurrency": "USD", "retainedEarnings": "-1525500000", "totalLiabilities": "11242100000", "otherCurrentAssets": "410200000", "totalCurrentAssets": "6705000000", "currentLongTermDebt": "613100000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "5038000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6579600000", "currentAccountsPayable": "2881000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5808900000", "totalShareholderEquity": "2042500000", "capitalLeaseObligations": "164000000", "otherCurrentLiabilities": "1408100000", "totalCurrentLiabilities": "5442000000", "otherNonCurrentLiabilities": "432900000", "totalNonCurrentLiabilities": "5800100000", "cashAndShortTermInvestments": "588700000", "commonStockSharesOutstanding": "136300000", "intangibleAssetsExcludingGoodwill": "1369700000", "cashAndCashEquivalentsAtCarryingValue": "588700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1104300000", "profitLoss": "None", "dividendPayout": "321500000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "139000000", "operatingCashflow": "1598700000", "capitalExpenditures": "148200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1098700000", "cashflowFromInvestment": "-229600000", "stockBasedCompensation": "93700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "321500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "270700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 21376000000, "cost_of_revenue": 16723600000, "gross_profit": 4652400000, "research_and_development": null, "selling_general_admin": 2987200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1680900000, "depreciation_amortisation": 270700000, "ebitda": 1680900000, "interest_expense": 226600000, "interest_income": null, "other_non_operating": null, "pretax_income": 1450200000, "tax_provision": -345900000, "effective_tax_rate": null, "net_income": 1104300000, "net_income_continuing_ops": 1095400000, "net_income_to_common": 1104300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 588700000, "short_term_investments": 0, "net_receivables": 5038000000, "inventory": 668100000, "other_current_assets": null, "total_current_assets": 6705000000, "net_ppe": null, "goodwill": 4413400000, "intangible_assets": 1369700000, "goodwill_and_intangibles": 5783100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6579600000, "total_assets": 13284600000, "short_term_debt": 613100000, "accounts_payable": 2881000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5442000000, "long_term_debt": 5031800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5800100000, "total_liabilities": 11242100000, "total_debt": 5644900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1525500000, "total_equity": 2042500000, "shares_outstanding": 136300000, "operating_cash_flow": 1598700000, "stock_based_compensation": 93700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 148200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -229600000, "dividends_paid": 321500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1098700000, "free_cash_flow": 1746900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1680900000", "ebitda": "1680900000", "netIncome": "1104300000", "grossProfit": "4652400000", "depreciation": "None", "totalRevenue": "21376000000", "costOfRevenue": "16723600000", "interestIncome": "None", "incomeBeforeTax": "1450200000", "interestExpense": "226600000", "operatingIncome": "1680900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-345900000", "reportedCurrency": "USD", "netInterestIncome": "-232700000", "nonInterestIncome": "None", "operatingExpenses": "2971500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16723600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "270700000", "sellingGeneralAndAdministrative": "2987200000", "netIncomeFromContinuingOperations": "1095400000" }, "balance": { "goodwill": "4413400000", "inventory": "668100000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "13284600000", "longTermDebt": "5031800000", "shortTermDebt": "613100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1369700000", "reportedCurrency": "USD", "retainedEarnings": "-1525500000", "totalLiabilities": "11242100000", "otherCurrentAssets": "410200000", "totalCurrentAssets": "6705000000", "currentLongTermDebt": "613100000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "5038000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6579600000", "currentAccountsPayable": "2881000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5808900000", "totalShareholderEquity": "2042500000", "capitalLeaseObligations": "164000000", "otherCurrentLiabilities": "1408100000", "totalCurrentLiabilities": "5442000000", "otherNonCurrentLiabilities": "432900000", "totalNonCurrentLiabilities": "5800100000", "cashAndShortTermInvestments": "588700000", "commonStockSharesOutstanding": "136300000", "intangibleAssetsExcludingGoodwill": "1369700000", "cashAndCashEquivalentsAtCarryingValue": "588700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1104300000", "profitLoss": "None", "dividendPayout": "321500000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "139000000", "operatingCashflow": "1598700000", "capitalExpenditures": "148200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1098700000", "cashflowFromInvestment": "-229600000", "stockBasedCompensation": "93700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "321500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "270700000", "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": "2026-06-06T20:02:58.932671+00:00", "is_restated": false, "income_statement": { "revenue": 23748700000, "cost_of_revenue": 19062100000, "gross_profit": 4686600000, "ebit": 1723500000, "ebitda": 2014100000, "pretax_income": 1487800000, "tax_provision": 373300000, "net_income": 1114500000, "net_income_to_common": 1114500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 315200000, "total_current_assets": 6564000000, "total_assets": 13131500000, "short_term_debt": 56300000, "long_term_debt": 5866400000, "total_debt": 5922700000, "total_liabilities": 11528200000, "total_equity": 1603300000, "shares_outstanding": 137000000, "goodwill_and_intangibles": 5833400000 }, "cash_flow": { "operating_cash_flow": 1335900000, "capital_expenditure": 127800000, "free_cash_flow": 1463700000, "dividends_paid": 282600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38996, "ticker_id": 5279, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:58.932671+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1723500000", "ebitda": "2014100000", "netIncome": "1114500000", "grossProfit": "4686600000", "depreciation": "None", "totalRevenue": "23748700000", "costOfRevenue": "19062100000", "interestIncome": "None", "incomeBeforeTax": "1487800000", "interestExpense": "235700000", "operatingIncome": "1735200000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "373300000", "reportedCurrency": "USD", "netInterestIncome": "-235700000", "nonInterestIncome": "None", "operatingExpenses": "2951400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-11700000", "costofGoodsAndServicesSold": "19062100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "290600000", "sellingGeneralAndAdministrative": "2951400000", "netIncomeFromContinuingOperations": "1114500000" }, "balance": { "goodwill": "4342700000", "inventory": "800200000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "13131500000", "longTermDebt": "5866400000", "shortTermDebt": "56300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1490700000", "reportedCurrency": "USD", "retainedEarnings": "-1763800000", "totalLiabilities": "11528200000", "otherCurrentAssets": "498200000", "totalCurrentAssets": "6564000000", "currentLongTermDebt": "56300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4950400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6567500000", "currentAccountsPayable": "2821300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "188800000", "shortLongTermDebtTotal": "6097900000", "totalShareholderEquity": "1603300000", "capitalLeaseObligations": "175200000", "otherCurrentLiabilities": "1510500000", "totalCurrentLiabilities": "4947100000", "otherNonCurrentLiabilities": "336100000", "totalNonCurrentLiabilities": "6581100000", "cashAndShortTermInvestments": "315200000", "commonStockSharesOutstanding": "137000000", "intangibleAssetsExcludingGoodwill": "1490700000", "cashAndCashEquivalentsAtCarryingValue": "315200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1114500000", "profitLoss": "None", "dividendPayout": "282600000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "111900000", "operatingCashflow": "1335900000", "capitalExpenditures": "127800000", "changeInReceivables": "-34800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1102100000", "cashflowFromInvestment": "-164500000", "stockBasedCompensation": "91100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "282600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "69300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "290600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 23748700000, "cost_of_revenue": 19062100000, "gross_profit": 4686600000, "research_and_development": null, "selling_general_admin": 2951400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1723500000, "depreciation_amortisation": 290600000, "ebitda": 2014100000, "interest_expense": 235700000, "interest_income": null, "other_non_operating": null, "pretax_income": 1487800000, "tax_provision": 373300000, "effective_tax_rate": null, "net_income": 1114500000, "net_income_continuing_ops": 1114500000, "net_income_to_common": 1114500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 315200000, "short_term_investments": null, "net_receivables": 4950400000, "inventory": 800200000, "other_current_assets": null, "total_current_assets": 6564000000, "net_ppe": null, "goodwill": 4342700000, "intangible_assets": 1490700000, "goodwill_and_intangibles": 5833400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6567500000, "total_assets": 13131500000, "short_term_debt": 56300000, "accounts_payable": 2821300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4947100000, "long_term_debt": 5866400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6581100000, "total_liabilities": 11528200000, "total_debt": 5922700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1763800000, "total_equity": 1603300000, "shares_outstanding": 137000000, "operating_cash_flow": 1335900000, "stock_based_compensation": 91100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 127800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -164500000, "dividends_paid": 282600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1102100000, "free_cash_flow": 1463700000, "net_change_in_cash": 69300000 }, "raw_data": { "income": { "ebit": "1723500000", "ebitda": "2014100000", "netIncome": "1114500000", "grossProfit": "4686600000", "depreciation": "None", "totalRevenue": "23748700000", "costOfRevenue": "19062100000", "interestIncome": "None", "incomeBeforeTax": "1487800000", "interestExpense": "235700000", "operatingIncome": "1735200000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "373300000", "reportedCurrency": "USD", "netInterestIncome": "-235700000", "nonInterestIncome": "None", "operatingExpenses": "2951400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-11700000", "costofGoodsAndServicesSold": "19062100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "290600000", "sellingGeneralAndAdministrative": "2951400000", "netIncomeFromContinuingOperations": "1114500000" }, "balance": { "goodwill": "4342700000", "inventory": "800200000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "13131500000", "longTermDebt": "5866400000", "shortTermDebt": "56300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1490700000", "reportedCurrency": "USD", "retainedEarnings": "-1763800000", "totalLiabilities": "11528200000", "otherCurrentAssets": "498200000", "totalCurrentAssets": "6564000000", "currentLongTermDebt": "56300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4950400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6567500000", "currentAccountsPayable": "2821300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "188800000", "shortLongTermDebtTotal": "6097900000", "totalShareholderEquity": "1603300000", "capitalLeaseObligations": "175200000", "otherCurrentLiabilities": "1510500000", "totalCurrentLiabilities": "4947100000", "otherNonCurrentLiabilities": "336100000", "totalNonCurrentLiabilities": "6581100000", "cashAndShortTermInvestments": "315200000", "commonStockSharesOutstanding": "137000000", "intangibleAssetsExcludingGoodwill": "1490700000", "cashAndCashEquivalentsAtCarryingValue": "315200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1114500000", "profitLoss": "None", "dividendPayout": "282600000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "111900000", "operatingCashflow": "1335900000", "capitalExpenditures": "127800000", "changeInReceivables": "-34800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1102100000", "cashflowFromInvestment": "-164500000", "stockBasedCompensation": "91100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "282600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "69300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "290600000", "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": "2026-06-06T20:02:58.932671+00:00", "is_restated": false, "income_statement": { "revenue": 20820800000, "cost_of_revenue": 17252300000, "gross_profit": 3568500000, "ebit": 1448700000, "ebitda": 1639900000, "pretax_income": 1297800000, "tax_provision": 309200000, "net_income": 988600000, "net_income_to_common": 988600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 258100000, "total_current_assets": 6478100000, "total_assets": 13199400000, "short_term_debt": 412800000, "long_term_debt": 6755800000, "total_debt": 7168600000, "total_liabilities": 12493700000, "total_equity": 705700000, "shares_outstanding": 140500000, "goodwill_and_intangibles": 6011000000 }, "cash_flow": { "operating_cash_flow": 784600000, "capital_expenditure": 100000000, "free_cash_flow": 884600000, "dividends_paid": 234800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39001, "ticker_id": 5279, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:58.932671+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1448700000", "ebitda": "1639900000", "netIncome": "988600000", "grossProfit": "3568500000", "depreciation": "None", "totalRevenue": "20820800000", "costOfRevenue": "17252300000", "interestIncome": "None", "incomeBeforeTax": "1297800000", "interestExpense": "150900000", "operatingIncome": "1419000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "309200000", "reportedCurrency": "USD", "netInterestIncome": "-150900000", "nonInterestIncome": "None", "operatingExpenses": "2149500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "29700000", "costofGoodsAndServicesSold": "17252300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "191200000", "sellingGeneralAndAdministrative": "2149500000", "netIncomeFromContinuingOperations": "988600000" }, "balance": { "goodwill": "4382900000", "inventory": "927600000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "13199400000", "longTermDebt": "6755800000", "shortTermDebt": "412800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1628100000", "reportedCurrency": "USD", "retainedEarnings": "-2570700000", "totalLiabilities": "12493700000", "otherCurrentAssets": "357500000", "totalCurrentAssets": "6478100000", "currentLongTermDebt": "102700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4934900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6721300000", "currentAccountsPayable": "3114200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "351400000", "shortLongTermDebtTotal": "7352800000", "totalShareholderEquity": "705700000", "capitalLeaseObligations": "184200000", "otherCurrentLiabilities": "1100200000", "totalCurrentLiabilities": "5096000000", "otherNonCurrentLiabilities": "235400000", "totalNonCurrentLiabilities": "7397700000", "cashAndShortTermInvestments": "258100000", "commonStockSharesOutstanding": "140500000", "intangibleAssetsExcludingGoodwill": "1628100000", "cashAndCashEquivalentsAtCarryingValue": "258100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "988600000", "profitLoss": "None", "dividendPayout": "234800000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-151000000", "operatingCashflow": "784600000", "capitalExpenditures": "100000000", "changeInReceivables": "-616800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "832800000", "cashflowFromInvestment": "-2769600000", "stockBasedCompensation": "72600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "234800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1152200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1500400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "191200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 20820800000, "cost_of_revenue": 17252300000, "gross_profit": 3568500000, "research_and_development": null, "selling_general_admin": 2149500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1448700000, "depreciation_amortisation": 191200000, "ebitda": 1639900000, "interest_expense": 150900000, "interest_income": null, "other_non_operating": null, "pretax_income": 1297800000, "tax_provision": 309200000, "effective_tax_rate": null, "net_income": 988600000, "net_income_continuing_ops": 988600000, "net_income_to_common": 988600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 258100000, "short_term_investments": null, "net_receivables": 4934900000, "inventory": 927600000, "other_current_assets": null, "total_current_assets": 6478100000, "net_ppe": null, "goodwill": 4382900000, "intangible_assets": 1628100000, "goodwill_and_intangibles": 6011000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6721300000, "total_assets": 13199400000, "short_term_debt": 412800000, "accounts_payable": 3114200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5096000000, "long_term_debt": 6755800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7397700000, "total_liabilities": 12493700000, "total_debt": 7168600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2570700000, "total_equity": 705700000, "shares_outstanding": 140500000, "operating_cash_flow": 784600000, "stock_based_compensation": 72600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 100000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2769600000, "dividends_paid": 234800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 832800000, "free_cash_flow": 884600000, "net_change_in_cash": -1152200000 }, "raw_data": { "income": { "ebit": "1448700000", "ebitda": "1639900000", "netIncome": "988600000", "grossProfit": "3568500000", "depreciation": "None", "totalRevenue": "20820800000", "costOfRevenue": "17252300000", "interestIncome": "None", "incomeBeforeTax": "1297800000", "interestExpense": "150900000", "operatingIncome": "1419000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "309200000", "reportedCurrency": "USD", "netInterestIncome": "-150900000", "nonInterestIncome": "None", "operatingExpenses": "2149500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "29700000", "costofGoodsAndServicesSold": "17252300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "191200000", "sellingGeneralAndAdministrative": "2149500000", "netIncomeFromContinuingOperations": "988600000" }, "balance": { "goodwill": "4382900000", "inventory": "927600000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "13199400000", "longTermDebt": "6755800000", "shortTermDebt": "412800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1628100000", "reportedCurrency": "USD", "retainedEarnings": "-2570700000", "totalLiabilities": "12493700000", "otherCurrentAssets": "357500000", "totalCurrentAssets": "6478100000", "currentLongTermDebt": "102700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4934900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6721300000", "currentAccountsPayable": "3114200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "351400000", "shortLongTermDebtTotal": "7352800000", "totalShareholderEquity": "705700000", "capitalLeaseObligations": "184200000", "otherCurrentLiabilities": "1100200000", "totalCurrentLiabilities": "5096000000", "otherNonCurrentLiabilities": "235400000", "totalNonCurrentLiabilities": "7397700000", "cashAndShortTermInvestments": "258100000", "commonStockSharesOutstanding": "140500000", "intangibleAssetsExcludingGoodwill": "1628100000", "cashAndCashEquivalentsAtCarryingValue": "258100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "988600000", "profitLoss": "None", "dividendPayout": "234800000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-151000000", "operatingCashflow": "784600000", "capitalExpenditures": "100000000", "changeInReceivables": "-616800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "832800000", "cashflowFromInvestment": "-2769600000", "stockBasedCompensation": "72600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "234800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1152200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1500400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "191200000", "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": "2026-06-06T20:02:58.932671+00:00", "is_restated": false, "income_statement": { "revenue": 18467500000, "cost_of_revenue": 15257400000, "gross_profit": 3210100000, "ebit": 1157200000, "ebitda": 1582800000, "pretax_income": 1002300000, "tax_provision": 213800000, "net_income": 788500000, "net_income_to_common": 788500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1410200000, "total_current_assets": 5953500000, "total_assets": 9344700000, "short_term_debt": 541000000, "long_term_debt": 3856300000, "total_debt": 4397300000, "total_liabilities": 8047600000, "total_equity": 1297100000, "shares_outstanding": 144800000, "goodwill_and_intangibles": 3041000000 }, "cash_flow": { "operating_cash_flow": 1314300000, "capital_expenditure": 158000000, "free_cash_flow": 1472300000, "dividends_paid": 219600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39006, "ticker_id": 5279, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:58.932671+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1157200000", "ebitda": "1582800000", "netIncome": "788500000", "grossProfit": "3210100000", "depreciation": "None", "totalRevenue": "18467500000", "costOfRevenue": "15257400000", "interestIncome": "None", "incomeBeforeTax": "1002300000", "interestExpense": "154900000", "operatingIncome": "1179200000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "213800000", "reportedCurrency": "USD", "netInterestIncome": "-154900000", "nonInterestIncome": "None", "operatingExpenses": "2030900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-22000000", "costofGoodsAndServicesSold": "15257400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "425600000", "sellingGeneralAndAdministrative": "2030900000", "netIncomeFromContinuingOperations": "788500000" }, "balance": { "goodwill": "2595900000", "inventory": "760000000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "9344700000", "longTermDebt": "3856300000", "shortTermDebt": "541000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "445100000", "reportedCurrency": "USD", "retainedEarnings": "-1813400000", "totalLiabilities": "8047600000", "otherCurrentAssets": "191200000", "totalCurrentAssets": "5953500000", "currentLongTermDebt": "70900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3592100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3391200000", "currentAccountsPayable": "2088400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "175500000", "shortLongTermDebtTotal": "4566300000", "totalShareholderEquity": "1297100000", "capitalLeaseObligations": "169000000", "otherCurrentLiabilities": "921000000", "totalCurrentLiabilities": "3898300000", "otherNonCurrentLiabilities": "237700000", "totalNonCurrentLiabilities": "4149300000", "cashAndShortTermInvestments": "1410200000", "commonStockSharesOutstanding": "144800000", "intangibleAssetsExcludingGoodwill": "445100000", "cashAndCashEquivalentsAtCarryingValue": "1410200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "788500000", "profitLoss": "None", "dividendPayout": "219600000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-71400000", "operatingCashflow": "1314300000", "capitalExpenditures": "158000000", "changeInReceivables": "-226400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "138800000", "cashflowFromInvestment": "-201000000", "stockBasedCompensation": "42500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "219600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1252100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-340600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "425600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 18467500000, "cost_of_revenue": 15257400000, "gross_profit": 3210100000, "research_and_development": null, "selling_general_admin": 2030900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1157200000, "depreciation_amortisation": 425600000, "ebitda": 1582800000, "interest_expense": 154900000, "interest_income": null, "other_non_operating": null, "pretax_income": 1002300000, "tax_provision": 213800000, "effective_tax_rate": null, "net_income": 788500000, "net_income_continuing_ops": 788500000, "net_income_to_common": 788500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1410200000, "short_term_investments": null, "net_receivables": 3592100000, "inventory": 760000000, "other_current_assets": null, "total_current_assets": 5953500000, "net_ppe": null, "goodwill": 2595900000, "intangible_assets": 445100000, "goodwill_and_intangibles": 3041000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3391200000, "total_assets": 9344700000, "short_term_debt": 541000000, "accounts_payable": 2088400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3898300000, "long_term_debt": 3856300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4149300000, "total_liabilities": 8047600000, "total_debt": 4397300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1813400000, "total_equity": 1297100000, "shares_outstanding": 144800000, "operating_cash_flow": 1314300000, "stock_based_compensation": 42500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 158000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -201000000, "dividends_paid": 219600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 138800000, "free_cash_flow": 1472300000, "net_change_in_cash": 1252100000 }, "raw_data": { "income": { "ebit": "1157200000", "ebitda": "1582800000", "netIncome": "788500000", "grossProfit": "3210100000", "depreciation": "None", "totalRevenue": "18467500000", "costOfRevenue": "15257400000", "interestIncome": "None", "incomeBeforeTax": "1002300000", "interestExpense": "154900000", "operatingIncome": "1179200000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "213800000", "reportedCurrency": "USD", "netInterestIncome": "-154900000", "nonInterestIncome": "None", "operatingExpenses": "2030900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-22000000", "costofGoodsAndServicesSold": "15257400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "425600000", "sellingGeneralAndAdministrative": "2030900000", "netIncomeFromContinuingOperations": "788500000" }, "balance": { "goodwill": "2595900000", "inventory": "760000000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "9344700000", "longTermDebt": "3856300000", "shortTermDebt": "541000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "445100000", "reportedCurrency": "USD", "retainedEarnings": "-1813400000", "totalLiabilities": "8047600000", "otherCurrentAssets": "191200000", "totalCurrentAssets": "5953500000", "currentLongTermDebt": "70900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3592100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3391200000", "currentAccountsPayable": "2088400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "175500000", "shortLongTermDebtTotal": "4566300000", "totalShareholderEquity": "1297100000", "capitalLeaseObligations": "169000000", "otherCurrentLiabilities": "921000000", "totalCurrentLiabilities": "3898300000", "otherNonCurrentLiabilities": "237700000", "totalNonCurrentLiabilities": "4149300000", "cashAndShortTermInvestments": "1410200000", "commonStockSharesOutstanding": "144800000", "intangibleAssetsExcludingGoodwill": "445100000", "cashAndCashEquivalentsAtCarryingValue": "1410200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "788500000", "profitLoss": "None", "dividendPayout": "219600000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-71400000", "operatingCashflow": "1314300000", "capitalExpenditures": "158000000", "changeInReceivables": "-226400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "138800000", "cashflowFromInvestment": "-201000000", "stockBasedCompensation": "42500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "219600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1252100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-340600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "425600000", "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": "2026-06-06T20:02:58.932671+00:00", "is_restated": false, "income_statement": { "revenue": 18032400000, "cost_of_revenue": 14992500000, "gross_profit": 3039900000, "ebit": 1109100000, "ebitda": 1376200000, "pretax_income": 949700000, "tax_provision": 212900000, "net_income": 736800000, "net_income_to_common": 736800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 154000000, "total_current_assets": 4334100000, "total_assets": 7999400000, "short_term_debt": 413200000, "long_term_debt": 3283200000, "total_debt": 3696400000, "total_liabilities": 7039100000, "total_equity": 960300000, "shares_outstanding": 147800000, "goodwill_and_intangibles": 3147100000 }, "cash_flow": { "operating_cash_flow": 1027200000, "capital_expenditure": 236300000, "free_cash_flow": 1263500000, "dividends_paid": 183400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39011, "ticker_id": 5279, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:58.932671+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1109100000", "ebitda": "1376200000", "netIncome": "736800000", "grossProfit": "3039900000", "depreciation": "None", "totalRevenue": "18032400000", "costOfRevenue": "14992500000", "interestIncome": "159400000", "incomeBeforeTax": "949700000", "interestExpense": "159400000", "operatingIncome": "1133600000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "212900000", "reportedCurrency": "USD", "netInterestIncome": "-159400000", "nonInterestIncome": "None", "operatingExpenses": "1906300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-24500000", "costofGoodsAndServicesSold": "14992500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "267100000", "sellingGeneralAndAdministrative": "1906300000", "netIncomeFromContinuingOperations": "1162600000" }, "balance": { "goodwill": "2553000000", "inventory": "611200000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "7999400000", "longTermDebt": "3283200000", "shortTermDebt": "413200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "594100000", "reportedCurrency": "USD", "retainedEarnings": "-2018600000", "totalLiabilities": "7039100000", "otherCurrentAssets": "171600000", "totalCurrentAssets": "4334100000", "currentLongTermDebt": "34100000", "longTermInvestments": "900000", "shortTermInvestments": "None", "currentNetReceivables": "3397300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3665300000", "currentAccountsPayable": "1835000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "363100000", "shortLongTermDebtTotal": "3827500000", "totalShareholderEquity": "960300000", "capitalLeaseObligations": "131100000", "otherCurrentLiabilities": "902400000", "totalCurrentLiabilities": "3491400000", "otherNonCurrentLiabilities": "202100000", "totalNonCurrentLiabilities": "3547700000", "cashAndShortTermInvestments": "154000000", "commonStockSharesOutstanding": "147800000", "intangibleAssetsExcludingGoodwill": "594100000", "cashAndCashEquivalentsAtCarryingValue": "154000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "736800000", "profitLoss": "None", "dividendPayout": "183400000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-153000000", "operatingCashflow": "1027200000", "capitalExpenditures": "236300000", "changeInReceivables": "-244800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-749800000", "cashflowFromInvestment": "-331400000", "stockBasedCompensation": "48500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "183400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-54000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-657200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "267100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 18032400000, "cost_of_revenue": 14992500000, "gross_profit": 3039900000, "research_and_development": null, "selling_general_admin": 1906300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1109100000, "depreciation_amortisation": 267100000, "ebitda": 1376200000, "interest_expense": 159400000, "interest_income": null, "other_non_operating": null, "pretax_income": 949700000, "tax_provision": 212900000, "effective_tax_rate": null, "net_income": 736800000, "net_income_continuing_ops": 1162600000, "net_income_to_common": 736800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 154000000, "short_term_investments": null, "net_receivables": 3397300000, "inventory": 611200000, "other_current_assets": null, "total_current_assets": 4334100000, "net_ppe": null, "goodwill": 2553000000, "intangible_assets": 594100000, "goodwill_and_intangibles": 3147100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3665300000, "total_assets": 7999400000, "short_term_debt": 413200000, "accounts_payable": 1835000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3491400000, "long_term_debt": 3283200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3547700000, "total_liabilities": 7039100000, "total_debt": 3696400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2018600000, "total_equity": 960300000, "shares_outstanding": 147800000, "operating_cash_flow": 1027200000, "stock_based_compensation": 48500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 236300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -331400000, "dividends_paid": 183400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -749800000, "free_cash_flow": 1263500000, "net_change_in_cash": -54000000 }, "raw_data": { "income": { "ebit": "1109100000", "ebitda": "1376200000", "netIncome": "736800000", "grossProfit": "3039900000", "depreciation": "None", "totalRevenue": "18032400000", "costOfRevenue": "14992500000", "interestIncome": "159400000", "incomeBeforeTax": "949700000", "interestExpense": "159400000", "operatingIncome": "1133600000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "212900000", "reportedCurrency": "USD", "netInterestIncome": "-159400000", "nonInterestIncome": "None", "operatingExpenses": "1906300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-24500000", "costofGoodsAndServicesSold": "14992500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "267100000", "sellingGeneralAndAdministrative": "1906300000", "netIncomeFromContinuingOperations": "1162600000" }, "balance": { "goodwill": "2553000000", "inventory": "611200000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "7999400000", "longTermDebt": "3283200000", "shortTermDebt": "413200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "594100000", "reportedCurrency": "USD", "retainedEarnings": "-2018600000", "totalLiabilities": "7039100000", "otherCurrentAssets": "171600000", "totalCurrentAssets": "4334100000", "currentLongTermDebt": "34100000", "longTermInvestments": "900000", "shortTermInvestments": "None", "currentNetReceivables": "3397300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3665300000", "currentAccountsPayable": "1835000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "363100000", "shortLongTermDebtTotal": "3827500000", "totalShareholderEquity": "960300000", "capitalLeaseObligations": "131100000", "otherCurrentLiabilities": "902400000", "totalCurrentLiabilities": "3491400000", "otherNonCurrentLiabilities": "202100000", "totalNonCurrentLiabilities": "3547700000", "cashAndShortTermInvestments": "154000000", "commonStockSharesOutstanding": "147800000", "intangibleAssetsExcludingGoodwill": "594100000", "cashAndCashEquivalentsAtCarryingValue": "154000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "736800000", "profitLoss": "None", "dividendPayout": "183400000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-153000000", "operatingCashflow": "1027200000", "capitalExpenditures": "236300000", "changeInReceivables": "-244800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-749800000", "cashflowFromInvestment": "-331400000", "stockBasedCompensation": "48500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "183400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-54000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-657200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "267100000", "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": "2026-06-06T20:02:58.932671+00:00", "is_restated": false, "income_statement": { "revenue": 16240500000, "cost_of_revenue": 13533600000, "gross_profit": 2706900000, "ebit": 989100000, "ebitda": 1254700000, "pretax_income": 840500000, "tax_provision": 197500000, "net_income": 643000000, "net_income_to_common": 643000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 205800000, "total_current_assets": 3796800000, "total_assets": 7167700000, "short_term_debt": 25300000, "long_term_debt": 3183300000, "total_debt": 3208600000, "total_liabilities": 6192500000, "total_equity": 975200000, "shares_outstanding": 153600000, "goodwill_and_intangibles": 3175000000 }, "cash_flow": { "operating_cash_flow": 905900000, "capital_expenditure": 86100000, "free_cash_flow": 992000000, "dividends_paid": 139400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39016, "ticker_id": 5279, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:58.932671+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "989100000", "ebitda": "1254700000", "netIncome": "643000000", "grossProfit": "2706900000", "depreciation": "None", "totalRevenue": "16240500000", "costOfRevenue": "13533600000", "interestIncome": "148600000", "incomeBeforeTax": "840500000", "interestExpense": "148600000", "operatingIncome": "987300000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "197500000", "reportedCurrency": "USD", "netInterestIncome": "-148600000", "nonInterestIncome": "None", "operatingExpenses": "1719600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1800000", "costofGoodsAndServicesSold": "13533600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "265600000", "sellingGeneralAndAdministrative": "1719600000", "netIncomeFromContinuingOperations": "1038000000" }, "balance": { "goodwill": "2462800000", "inventory": "454300000", "commonStock": "1500000", "currentDebt": "None", "investments": "None", "totalAssets": "7167700000", "longTermDebt": "3183300000", "shortTermDebt": "25300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "712200000", "reportedCurrency": "USD", "retainedEarnings": "-1892600000", "totalLiabilities": "6192500000", "otherCurrentAssets": "149100000", "totalCurrentAssets": "3796800000", "currentLongTermDebt": "25300000", "longTermInvestments": "12100000", "shortTermInvestments": "None", "currentNetReceivables": "2987600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3370900000", "currentAccountsPayable": "1577100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "156100000", "shortLongTermDebtTotal": "3208600000", "totalShareholderEquity": "975200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "966900000", "totalCurrentLiabilities": "2803100000", "otherNonCurrentLiabilities": "64200000", "totalNonCurrentLiabilities": "3389400000", "cashAndShortTermInvestments": "205800000", "commonStockSharesOutstanding": "153600000", "intangibleAssetsExcludingGoodwill": "712200000", "cashAndCashEquivalentsAtCarryingValue": "205800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "643000000", "profitLoss": "None", "dividendPayout": "139400000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-46800000", "operatingCashflow": "905900000", "capitalExpenditures": "86100000", "changeInReceivables": "-365100000", "changeInExchangeRate": "-3400000", "cashflowFromFinancing": "-754800000", "cashflowFromInvestment": "-86100000", "stockBasedCompensation": "40700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "139400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "61600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-522300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "265600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16240500000, "cost_of_revenue": 13533600000, "gross_profit": 2706900000, "research_and_development": null, "selling_general_admin": 1719600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 989100000, "depreciation_amortisation": 265600000, "ebitda": 1254700000, "interest_expense": 148600000, "interest_income": null, "other_non_operating": null, "pretax_income": 840500000, "tax_provision": 197500000, "effective_tax_rate": null, "net_income": 643000000, "net_income_continuing_ops": 1038000000, "net_income_to_common": 643000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 205800000, "short_term_investments": null, "net_receivables": 2987600000, "inventory": 454300000, "other_current_assets": null, "total_current_assets": 3796800000, "net_ppe": null, "goodwill": 2462800000, "intangible_assets": 712200000, "goodwill_and_intangibles": 3175000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3370900000, "total_assets": 7167700000, "short_term_debt": 25300000, "accounts_payable": 1577100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2803100000, "long_term_debt": 3183300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3389400000, "total_liabilities": 6192500000, "total_debt": 3208600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1892600000, "total_equity": 975200000, "shares_outstanding": 153600000, "operating_cash_flow": 905900000, "stock_based_compensation": 40700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -86100000, "dividends_paid": 139400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -754800000, "free_cash_flow": 992000000, "net_change_in_cash": 61600000 }, "raw_data": { "income": { "ebit": "989100000", "ebitda": "1254700000", "netIncome": "643000000", "grossProfit": "2706900000", "depreciation": "None", "totalRevenue": "16240500000", "costOfRevenue": "13533600000", "interestIncome": "148600000", "incomeBeforeTax": "840500000", "interestExpense": "148600000", "operatingIncome": "987300000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "197500000", "reportedCurrency": "USD", "netInterestIncome": "-148600000", "nonInterestIncome": "None", "operatingExpenses": "1719600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1800000", "costofGoodsAndServicesSold": "13533600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "265600000", "sellingGeneralAndAdministrative": "1719600000", "netIncomeFromContinuingOperations": "1038000000" }, "balance": { "goodwill": "2462800000", "inventory": "454300000", "commonStock": "1500000", "currentDebt": "None", "investments": "None", "totalAssets": "7167700000", "longTermDebt": "3183300000", "shortTermDebt": "25300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "712200000", "reportedCurrency": "USD", "retainedEarnings": "-1892600000", "totalLiabilities": "6192500000", "otherCurrentAssets": "149100000", "totalCurrentAssets": "3796800000", "currentLongTermDebt": "25300000", "longTermInvestments": "12100000", "shortTermInvestments": "None", "currentNetReceivables": "2987600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3370900000", "currentAccountsPayable": "1577100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "156100000", "shortLongTermDebtTotal": "3208600000", "totalShareholderEquity": "975200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "966900000", "totalCurrentLiabilities": "2803100000", "otherNonCurrentLiabilities": "64200000", "totalNonCurrentLiabilities": "3389400000", "cashAndShortTermInvestments": "205800000", "commonStockSharesOutstanding": "153600000", "intangibleAssetsExcludingGoodwill": "712200000", "cashAndCashEquivalentsAtCarryingValue": "205800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "643000000", "profitLoss": "None", "dividendPayout": "139400000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-46800000", "operatingCashflow": "905900000", "capitalExpenditures": "86100000", "changeInReceivables": "-365100000", "changeInExchangeRate": "-3400000", "cashflowFromFinancing": "-754800000", "cashflowFromInvestment": "-86100000", "stockBasedCompensation": "40700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "139400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "61600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-522300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "265600000", "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": "2026-06-06T20:02:58.932671+00:00", "is_restated": false, "income_statement": { "revenue": 5679800000, "cost_of_revenue": 4489800000, "gross_profit": 1190000000, "ebit": 377000000, "ebitda": 452100000, "pretax_income": 319000000, "tax_provision": 83600000, "net_income": 235400000, "net_income_to_common": 235400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 578600000, "total_current_assets": 8965200000, "total_assets": 16453400000, "short_term_debt": 1361500000, "long_term_debt": 4635100000, "total_debt": 5996600000, "total_liabilities": 13898000000, "total_equity": 2555400000, "shares_outstanding": 129500000, "goodwill_and_intangibles": 5788500000 }, "cash_flow": { "operating_cash_flow": 274800000, "capital_expenditure": 26400000, "free_cash_flow": 301200000, "dividends_paid": 81100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38979, "ticker_id": 5279, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:58.932671+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "377000000", "ebitda": "452100000", "netIncome": "235400000", "grossProfit": "1190000000", "depreciation": "None", "totalRevenue": "5679800000", "costOfRevenue": "4489800000", "interestIncome": "None", "incomeBeforeTax": "319000000", "interestExpense": "-55300000", "operatingIncome": "377000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "83600000", "reportedCurrency": "USD", "netInterestIncome": "-55300000", "nonInterestIncome": "None", "operatingExpenses": "814000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4489800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75100000", "sellingGeneralAndAdministrative": "814000000", "netIncomeFromContinuingOperations": "235400000" }, "balance": { "goodwill": "4651100000", "inventory": "820600000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "16453400000", "longTermDebt": "4635100000", "shortTermDebt": "1361500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1137400000", "reportedCurrency": "USD", "retainedEarnings": "-1334600000", "totalLiabilities": "13898000000", "otherCurrentAssets": "330700000", "totalCurrentAssets": "8965200000", "currentLongTermDebt": "1005900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7235300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7488200000", "currentAccountsPayable": "4561500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6146300000", "totalShareholderEquity": "2555400000", "capitalLeaseObligations": "149700000", "otherCurrentLiabilities": "1178200000", "totalCurrentLiabilities": "7698500000", "otherNonCurrentLiabilities": "1247500000", "totalNonCurrentLiabilities": "6199500000", "cashAndShortTermInvestments": "578600000", "commonStockSharesOutstanding": "129500000", "intangibleAssetsExcludingGoodwill": "1137400000", "cashAndCashEquivalentsAtCarryingValue": "578600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "235400000", "profitLoss": "None", "dividendPayout": "81100000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-257600000", "operatingCashflow": "274800000", "capitalExpenditures": "26400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-273200000", "cashflowFromInvestment": "-30900000", "stockBasedCompensation": "22100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-201000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5679800000, "cost_of_revenue": 4489800000, "gross_profit": 1190000000, "research_and_development": null, "selling_general_admin": 814000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 377000000, "depreciation_amortisation": 75100000, "ebitda": 452100000, "interest_expense": -55300000, "interest_income": null, "other_non_operating": null, "pretax_income": 319000000, "tax_provision": 83600000, "effective_tax_rate": null, "net_income": 235400000, "net_income_continuing_ops": 235400000, "net_income_to_common": 235400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 578600000, "short_term_investments": null, "net_receivables": 7235300000, "inventory": 820600000, "other_current_assets": null, "total_current_assets": 8965200000, "net_ppe": null, "goodwill": 4651100000, "intangible_assets": 1137400000, "goodwill_and_intangibles": 5788500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7488200000, "total_assets": 16453400000, "short_term_debt": 1361500000, "accounts_payable": 4561500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7698500000, "long_term_debt": 4635100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6199500000, "total_liabilities": 13898000000, "total_debt": 5996600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1334600000, "total_equity": 2555400000, "shares_outstanding": 129500000, "operating_cash_flow": 274800000, "stock_based_compensation": 22100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30900000, "dividends_paid": 81100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -273200000, "free_cash_flow": 301200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "377000000", "ebitda": "452100000", "netIncome": "235400000", "grossProfit": "1190000000", "depreciation": "None", "totalRevenue": "5679800000", "costOfRevenue": "4489800000", "interestIncome": "None", "incomeBeforeTax": "319000000", "interestExpense": "-55300000", "operatingIncome": "377000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "83600000", "reportedCurrency": "USD", "netInterestIncome": "-55300000", "nonInterestIncome": "None", "operatingExpenses": "814000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4489800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75100000", "sellingGeneralAndAdministrative": "814000000", "netIncomeFromContinuingOperations": "235400000" }, "balance": { "goodwill": "4651100000", "inventory": "820600000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "16453400000", "longTermDebt": "4635100000", "shortTermDebt": "1361500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1137400000", "reportedCurrency": "USD", "retainedEarnings": "-1334600000", "totalLiabilities": "13898000000", "otherCurrentAssets": "330700000", "totalCurrentAssets": "8965200000", "currentLongTermDebt": "1005900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7235300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7488200000", "currentAccountsPayable": "4561500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6146300000", "totalShareholderEquity": "2555400000", "capitalLeaseObligations": "149700000", "otherCurrentLiabilities": "1178200000", "totalCurrentLiabilities": "7698500000", "otherNonCurrentLiabilities": "1247500000", "totalNonCurrentLiabilities": "6199500000", "cashAndShortTermInvestments": "578600000", "commonStockSharesOutstanding": "129500000", "intangibleAssetsExcludingGoodwill": "1137400000", "cashAndCashEquivalentsAtCarryingValue": "578600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "235400000", "profitLoss": "None", "dividendPayout": "81100000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-257600000", "operatingCashflow": "274800000", "capitalExpenditures": "26400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-273200000", "cashflowFromInvestment": "-30900000", "stockBasedCompensation": "22100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-201000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75100000", "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": "2026-06-06T20:02:58.932671+00:00", "is_restated": false, "income_statement": { "revenue": 5511000000, "cost_of_revenue": 4256600000, "gross_profit": 1254400000, "ebit": 427600000, "ebitda": 502100000, "pretax_income": 369100000, "tax_provision": 89600000, "net_income": 279500000, "net_income_to_common": 279500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 618700000, "total_current_assets": 8500500000, "total_assets": 16028200000, "short_term_debt": 1393000000, "long_term_debt": 4622300000, "total_debt": 6015300000, "total_liabilities": 13422100000, "total_equity": 2606100000, "shares_outstanding": 130600000, "goodwill_and_intangibles": 5848700000 }, "cash_flow": { "operating_cash_flow": 433800000, "capital_expenditure": 37900000, "free_cash_flow": 471700000, "dividends_paid": 81700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38980, "ticker_id": 5279, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:58.932671+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "427600000", "ebitda": "502100000", "netIncome": "279500000", "grossProfit": "1254400000", "depreciation": "None", "totalRevenue": "5511000000", "costOfRevenue": "4256600000", "interestIncome": "None", "incomeBeforeTax": "369100000", "interestExpense": "58500000", "operatingIncome": "430700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "89600000", "reportedCurrency": "USD", "netInterestIncome": "-58500000", "nonInterestIncome": "None", "operatingExpenses": "823700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4256600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74500000", "sellingGeneralAndAdministrative": "823700000", "netIncomeFromContinuingOperations": "279500000" }, "balance": { "goodwill": "4662300000", "inventory": "563400000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "16028200000", "longTermDebt": "4622300000", "shortTermDebt": "1393000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1186400000", "reportedCurrency": "USD", "retainedEarnings": "-1273900000", "totalLiabilities": "13422100000", "otherCurrentAssets": "452000000", "totalCurrentAssets": "8500500000", "currentLongTermDebt": "1007500000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "6866400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7527700000", "currentAccountsPayable": "4220100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6330900000", "totalShareholderEquity": "2606100000", "capitalLeaseObligations": "157800000", "otherCurrentLiabilities": "1079000000", "totalCurrentLiabilities": "7226100000", "otherNonCurrentLiabilities": "1244100000", "totalNonCurrentLiabilities": "6196000000", "cashAndShortTermInvestments": "618700000", "commonStockSharesOutstanding": "130600000", "intangibleAssetsExcludingGoodwill": "1186400000", "cashAndCashEquivalentsAtCarryingValue": "618700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "279500000", "profitLoss": "None", "dividendPayout": "81700000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-58600000", "operatingCashflow": "433800000", "capitalExpenditures": "37900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-215800000", "cashflowFromInvestment": "-54500000", "stockBasedCompensation": "12500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-153000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5511000000, "cost_of_revenue": 4256600000, "gross_profit": 1254400000, "research_and_development": null, "selling_general_admin": 823700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 427600000, "depreciation_amortisation": 74500000, "ebitda": 502100000, "interest_expense": 58500000, "interest_income": null, "other_non_operating": null, "pretax_income": 369100000, "tax_provision": 89600000, "effective_tax_rate": null, "net_income": 279500000, "net_income_continuing_ops": 279500000, "net_income_to_common": 279500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 618700000, "short_term_investments": 0, "net_receivables": 6866400000, "inventory": 563400000, "other_current_assets": null, "total_current_assets": 8500500000, "net_ppe": null, "goodwill": 4662300000, "intangible_assets": 1186400000, "goodwill_and_intangibles": 5848700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7527700000, "total_assets": 16028200000, "short_term_debt": 1393000000, "accounts_payable": 4220100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7226100000, "long_term_debt": 4622300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6196000000, "total_liabilities": 13422100000, "total_debt": 6015300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1273900000, "total_equity": 2606100000, "shares_outstanding": 130600000, "operating_cash_flow": 433800000, "stock_based_compensation": 12500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54500000, "dividends_paid": 81700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -215800000, "free_cash_flow": 471700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "427600000", "ebitda": "502100000", "netIncome": "279500000", "grossProfit": "1254400000", "depreciation": "None", "totalRevenue": "5511000000", "costOfRevenue": "4256600000", "interestIncome": "None", "incomeBeforeTax": "369100000", "interestExpense": "58500000", "operatingIncome": "430700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "89600000", "reportedCurrency": "USD", "netInterestIncome": "-58500000", "nonInterestIncome": "None", "operatingExpenses": "823700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4256600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74500000", "sellingGeneralAndAdministrative": "823700000", "netIncomeFromContinuingOperations": "279500000" }, "balance": { "goodwill": "4662300000", "inventory": "563400000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "16028200000", "longTermDebt": "4622300000", "shortTermDebt": "1393000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1186400000", "reportedCurrency": "USD", "retainedEarnings": "-1273900000", "totalLiabilities": "13422100000", "otherCurrentAssets": "452000000", "totalCurrentAssets": "8500500000", "currentLongTermDebt": "1007500000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "6866400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7527700000", "currentAccountsPayable": "4220100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6330900000", "totalShareholderEquity": "2606100000", "capitalLeaseObligations": "157800000", "otherCurrentLiabilities": "1079000000", "totalCurrentLiabilities": "7226100000", "otherNonCurrentLiabilities": "1244100000", "totalNonCurrentLiabilities": "6196000000", "cashAndShortTermInvestments": "618700000", "commonStockSharesOutstanding": "130600000", "intangibleAssetsExcludingGoodwill": "1186400000", "cashAndCashEquivalentsAtCarryingValue": "618700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "279500000", "profitLoss": "None", "dividendPayout": "81700000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-58600000", "operatingCashflow": "433800000", "capitalExpenditures": "37900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-215800000", "cashflowFromInvestment": "-54500000", "stockBasedCompensation": "12500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-153000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74500000", "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": "2026-06-06T20:02:58.932671+00:00", "is_restated": false, "income_statement": { "revenue": 5737400000, "cost_of_revenue": 4481900000, "gross_profit": 1255500000, "ebit": 444400000, "ebitda": 517700000, "pretax_income": 389400000, "tax_provision": 98400000, "net_income": 291000000, "net_income_to_common": 291000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 452900000, "total_current_assets": 7777400000, "total_assets": 15197600000, "short_term_debt": 340100000, "long_term_debt": 5619700000, "total_debt": 5959800000, "total_liabilities": 12657900000, "total_equity": 2539700000, "shares_outstanding": 131800000, "goodwill_and_intangibles": 5867800000 }, "cash_flow": { "operating_cash_flow": 328300000, "capital_expenditure": 29800000, "free_cash_flow": 358100000, "dividends_paid": 81800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38982, "ticker_id": 5279, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:58.932671+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "444400000", "ebitda": "517700000", "netIncome": "291000000", "grossProfit": "1255500000", "depreciation": "None", "totalRevenue": "5737400000", "costOfRevenue": "4481900000", "interestIncome": "None", "incomeBeforeTax": "389400000", "interestExpense": "55000000", "operatingIncome": "443300000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "98400000", "reportedCurrency": "USD", "netInterestIncome": "-55000000", "nonInterestIncome": "None", "operatingExpenses": "812200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4481900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73300000", "sellingGeneralAndAdministrative": "812200000", "netIncomeFromContinuingOperations": "291000000" }, "balance": { "goodwill": "4642100000", "inventory": "504700000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "15197600000", "longTermDebt": "5619700000", "shortTermDebt": "340100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1225700000", "reportedCurrency": "USD", "retainedEarnings": "-1311000000", "totalLiabilities": "12657900000", "otherCurrentAssets": "312700000", "totalCurrentAssets": "7777400000", "currentLongTermDebt": "9100000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "6507100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7420200000", "currentAccountsPayable": "3678800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6088600000", "totalShareholderEquity": "2539700000", "capitalLeaseObligations": "128800000", "otherCurrentLiabilities": "1097900000", "totalCurrentLiabilities": "5593800000", "otherNonCurrentLiabilities": "1150300000", "totalNonCurrentLiabilities": "7064099999", "cashAndShortTermInvestments": "452900000", "commonStockSharesOutstanding": "131800000", "intangibleAssetsExcludingGoodwill": "1225700000", "cashAndCashEquivalentsAtCarryingValue": "452900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "291000000", "profitLoss": "None", "dividendPayout": "81800000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "254100000", "operatingCashflow": "328300000", "capitalExpenditures": "29800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-319500000", "cashflowFromInvestment": "-29900000", "stockBasedCompensation": "27100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-149900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5737400000, "cost_of_revenue": 4481900000, "gross_profit": 1255500000, "research_and_development": null, "selling_general_admin": 812200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 444400000, "depreciation_amortisation": 73300000, "ebitda": 517700000, "interest_expense": 55000000, "interest_income": null, "other_non_operating": null, "pretax_income": 389400000, "tax_provision": 98400000, "effective_tax_rate": null, "net_income": 291000000, "net_income_continuing_ops": 291000000, "net_income_to_common": 291000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 452900000, "short_term_investments": 0, "net_receivables": 6507100000, "inventory": 504700000, "other_current_assets": null, "total_current_assets": 7777400000, "net_ppe": null, "goodwill": 4642100000, "intangible_assets": 1225700000, "goodwill_and_intangibles": 5867800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7420200000, "total_assets": 15197600000, "short_term_debt": 340100000, "accounts_payable": 3678800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5593800000, "long_term_debt": 5619700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7064099999, "total_liabilities": 12657900000, "total_debt": 5959800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1311000000, "total_equity": 2539700000, "shares_outstanding": 131800000, "operating_cash_flow": 328300000, "stock_based_compensation": 27100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29900000, "dividends_paid": 81800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -319500000, "free_cash_flow": 358100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "444400000", "ebitda": "517700000", "netIncome": "291000000", "grossProfit": "1255500000", "depreciation": "None", "totalRevenue": "5737400000", "costOfRevenue": "4481900000", "interestIncome": "None", "incomeBeforeTax": "389400000", "interestExpense": "55000000", "operatingIncome": "443300000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "98400000", "reportedCurrency": "USD", "netInterestIncome": "-55000000", "nonInterestIncome": "None", "operatingExpenses": "812200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4481900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73300000", "sellingGeneralAndAdministrative": "812200000", "netIncomeFromContinuingOperations": "291000000" }, "balance": { "goodwill": "4642100000", "inventory": "504700000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "15197600000", "longTermDebt": "5619700000", "shortTermDebt": "340100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1225700000", "reportedCurrency": "USD", "retainedEarnings": "-1311000000", "totalLiabilities": "12657900000", "otherCurrentAssets": "312700000", "totalCurrentAssets": "7777400000", "currentLongTermDebt": "9100000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "6507100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7420200000", "currentAccountsPayable": "3678800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6088600000", "totalShareholderEquity": "2539700000", "capitalLeaseObligations": "128800000", "otherCurrentLiabilities": "1097900000", "totalCurrentLiabilities": "5593800000", "otherNonCurrentLiabilities": "1150300000", "totalNonCurrentLiabilities": "7064099999", "cashAndShortTermInvestments": "452900000", "commonStockSharesOutstanding": "131800000", "intangibleAssetsExcludingGoodwill": "1225700000", "cashAndCashEquivalentsAtCarryingValue": "452900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "291000000", "profitLoss": "None", "dividendPayout": "81800000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "254100000", "operatingCashflow": "328300000", "capitalExpenditures": "29800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-319500000", "cashflowFromInvestment": "-29900000", "stockBasedCompensation": "27100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-149900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73300000", "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": "2026-06-06T20:02:58.932671+00:00", "is_restated": false, "income_statement": { "revenue": 5976600000, "cost_of_revenue": 4735400000, "gross_profit": 1241200000, "ebit": 421700000, "ebitda": 495000000, "pretax_income": 364900000, "tax_provision": 93700000, "net_income": 271200000, "net_income_to_common": 271200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 481000000, "total_current_assets": 7836500000, "total_assets": 15265700000, "short_term_debt": 9500000, "long_term_debt": 5623200000, "total_debt": 5632700000, "total_liabilities": 12798500000, "total_equity": 2467200000, "shares_outstanding": 132400000, "goodwill_and_intangibles": 5923200000 }, "cash_flow": { "operating_cash_flow": 155900000, "capital_expenditure": 22500000, "free_cash_flow": 178400000, "dividends_paid": 82300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38983, "ticker_id": 5279, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:58.932671+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "421700000", "ebitda": "495000000", "netIncome": "271200000", "grossProfit": "1241200000", "depreciation": "None", "totalRevenue": "5976600000", "costOfRevenue": "4735400000", "interestIncome": "None", "incomeBeforeTax": "364900000", "interestExpense": "56800000", "operatingIncome": "420200000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "93700000", "reportedCurrency": "USD", "netInterestIncome": "-56800000", "nonInterestIncome": "None", "operatingExpenses": "821000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4735400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73300000", "sellingGeneralAndAdministrative": "821000000", "netIncomeFromContinuingOperations": "271200000" }, "balance": { "goodwill": "4652600000", "inventory": "761600000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "15265700000", "longTermDebt": "5623200000", "shortTermDebt": "9500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1270600000", "reportedCurrency": "USD", "retainedEarnings": "-1366900000", "totalLiabilities": "12798500000", "otherCurrentAssets": "408000000", "totalCurrentAssets": "7836500000", "currentLongTermDebt": "9500000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "6185900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7429200000", "currentAccountsPayable": "3799500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5769000000", "totalShareholderEquity": "2467200000", "capitalLeaseObligations": "136300000", "otherCurrentLiabilities": "1424700000", "totalCurrentLiabilities": "5805700000", "otherNonCurrentLiabilities": "1094200000", "totalNonCurrentLiabilities": "6992800000", "cashAndShortTermInvestments": "481000000", "commonStockSharesOutstanding": "132400000", "intangibleAssetsExcludingGoodwill": "1270600000", "cashAndCashEquivalentsAtCarryingValue": "481000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "271200000", "profitLoss": "None", "dividendPayout": "82300000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-35200000", "operatingCashflow": "155900000", "capitalExpenditures": "22500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-355100000", "cashflowFromInvestment": "186500000", "stockBasedCompensation": "23500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5976600000, "cost_of_revenue": 4735400000, "gross_profit": 1241200000, "research_and_development": null, "selling_general_admin": 821000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 421700000, "depreciation_amortisation": 73300000, "ebitda": 495000000, "interest_expense": 56800000, "interest_income": null, "other_non_operating": null, "pretax_income": 364900000, "tax_provision": 93700000, "effective_tax_rate": null, "net_income": 271200000, "net_income_continuing_ops": 271200000, "net_income_to_common": 271200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 481000000, "short_term_investments": 0, "net_receivables": 6185900000, "inventory": 761600000, "other_current_assets": null, "total_current_assets": 7836500000, "net_ppe": null, "goodwill": 4652600000, "intangible_assets": 1270600000, "goodwill_and_intangibles": 5923200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7429200000, "total_assets": 15265700000, "short_term_debt": 9500000, "accounts_payable": 3799500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5805700000, "long_term_debt": 5623200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6992800000, "total_liabilities": 12798500000, "total_debt": 5632700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1366900000, "total_equity": 2467200000, "shares_outstanding": 132400000, "operating_cash_flow": 155900000, "stock_based_compensation": 23500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 186500000, "dividends_paid": 82300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -355100000, "free_cash_flow": 178400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "421700000", "ebitda": "495000000", "netIncome": "271200000", "grossProfit": "1241200000", "depreciation": "None", "totalRevenue": "5976600000", "costOfRevenue": "4735400000", "interestIncome": "None", "incomeBeforeTax": "364900000", "interestExpense": "56800000", "operatingIncome": "420200000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "93700000", "reportedCurrency": "USD", "netInterestIncome": "-56800000", "nonInterestIncome": "None", "operatingExpenses": "821000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4735400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73300000", "sellingGeneralAndAdministrative": "821000000", "netIncomeFromContinuingOperations": "271200000" }, "balance": { "goodwill": "4652600000", "inventory": "761600000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "15265700000", "longTermDebt": "5623200000", "shortTermDebt": "9500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1270600000", "reportedCurrency": "USD", "retainedEarnings": "-1366900000", "totalLiabilities": "12798500000", "otherCurrentAssets": "408000000", "totalCurrentAssets": "7836500000", "currentLongTermDebt": "9500000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "6185900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7429200000", "currentAccountsPayable": "3799500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5769000000", "totalShareholderEquity": "2467200000", "capitalLeaseObligations": "136300000", "otherCurrentLiabilities": "1424700000", "totalCurrentLiabilities": "5805700000", "otherNonCurrentLiabilities": "1094200000", "totalNonCurrentLiabilities": "6992800000", "cashAndShortTermInvestments": "481000000", "commonStockSharesOutstanding": "132400000", "intangibleAssetsExcludingGoodwill": "1270600000", "cashAndCashEquivalentsAtCarryingValue": "481000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "271200000", "profitLoss": "None", "dividendPayout": "82300000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-35200000", "operatingCashflow": "155900000", "capitalExpenditures": "22500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-355100000", "cashflowFromInvestment": "186500000", "stockBasedCompensation": "23500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73300000", "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": "2026-06-06T20:02:58.932671+00:00", "is_restated": false, "income_statement": { "revenue": 5199100000, "cost_of_revenue": 4076800000, "gross_profit": 1122300000, "ebit": 361100000, "ebitda": 436000000, "pretax_income": 304000000, "tax_provision": 79100000, "net_income": 224900000, "net_income_to_common": 224900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 471400000, "total_current_assets": 7651600000, "total_assets": 15018500000, "short_term_debt": 230600000, "long_term_debt": 5622400000, "total_debt": 5853000000, "total_liabilities": 12695400000, "total_equity": 2323100000, "shares_outstanding": 133500000, "goodwill_and_intangibles": 5950300000 }, "cash_flow": { "operating_cash_flow": 287200000, "capital_expenditure": 26900000, "free_cash_flow": 314100000, "dividends_paid": 82800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38984, "ticker_id": 5279, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:58.932671+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "361100000", "ebitda": "436000000", "netIncome": "224900000", "grossProfit": "1122300000", "depreciation": "None", "totalRevenue": "5199100000", "costOfRevenue": "4076800000", "interestIncome": "None", "incomeBeforeTax": "304000000", "interestExpense": "57100000", "operatingIncome": "361400000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "79100000", "reportedCurrency": "USD", "netInterestIncome": "-57100000", "nonInterestIncome": "None", "operatingExpenses": "760900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4076800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74900000", "sellingGeneralAndAdministrative": "760900000", "netIncomeFromContinuingOperations": "224900000" }, "balance": { "goodwill": "4636100000", "inventory": "720200000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "15018500000", "longTermDebt": "5622400000", "shortTermDebt": "230600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1314200000", "reportedCurrency": "USD", "retainedEarnings": "-1401800000", "totalLiabilities": "12695400000", "otherCurrentAssets": "385300000", "totalCurrentAssets": "7651600000", "currentLongTermDebt": "230600000", "longTermInvestments": "None", "shortTermInvestments": "216700000", "currentNetReceivables": "5858000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7366900000", "currentAccountsPayable": "3628400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5993600000", "totalShareholderEquity": "2323100000", "capitalLeaseObligations": "140600000", "otherCurrentLiabilities": "1277700000", "totalCurrentLiabilities": "5781500000", "otherNonCurrentLiabilities": "995900000", "totalNonCurrentLiabilities": "6913900000", "cashAndShortTermInvestments": "471400000", "commonStockSharesOutstanding": "133500000", "intangibleAssetsExcludingGoodwill": "1314200000", "cashAndCashEquivalentsAtCarryingValue": "471400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "224900000", "profitLoss": "None", "dividendPayout": "82800000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-112100000", "operatingCashflow": "287200000", "capitalExpenditures": "26900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-294100000", "cashflowFromInvestment": "-31900000", "stockBasedCompensation": "20500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5199100000, "cost_of_revenue": 4076800000, "gross_profit": 1122300000, "research_and_development": null, "selling_general_admin": 760900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 361100000, "depreciation_amortisation": 74900000, "ebitda": 436000000, "interest_expense": 57100000, "interest_income": null, "other_non_operating": null, "pretax_income": 304000000, "tax_provision": 79100000, "effective_tax_rate": null, "net_income": 224900000, "net_income_continuing_ops": 224900000, "net_income_to_common": 224900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 471400000, "short_term_investments": 216700000, "net_receivables": 5858000000, "inventory": 720200000, "other_current_assets": null, "total_current_assets": 7651600000, "net_ppe": null, "goodwill": 4636100000, "intangible_assets": 1314200000, "goodwill_and_intangibles": 5950300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7366900000, "total_assets": 15018500000, "short_term_debt": 230600000, "accounts_payable": 3628400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5781500000, "long_term_debt": 5622400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6913900000, "total_liabilities": 12695400000, "total_debt": 5853000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1401800000, "total_equity": 2323100000, "shares_outstanding": 133500000, "operating_cash_flow": 287200000, "stock_based_compensation": 20500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31900000, "dividends_paid": 82800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -294100000, "free_cash_flow": 314100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "361100000", "ebitda": "436000000", "netIncome": "224900000", "grossProfit": "1122300000", "depreciation": "None", "totalRevenue": "5199100000", "costOfRevenue": "4076800000", "interestIncome": "None", "incomeBeforeTax": "304000000", "interestExpense": "57100000", "operatingIncome": "361400000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "79100000", "reportedCurrency": "USD", "netInterestIncome": "-57100000", "nonInterestIncome": "None", "operatingExpenses": "760900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4076800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74900000", "sellingGeneralAndAdministrative": "760900000", "netIncomeFromContinuingOperations": "224900000" }, "balance": { "goodwill": "4636100000", "inventory": "720200000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "15018500000", "longTermDebt": "5622400000", "shortTermDebt": "230600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1314200000", "reportedCurrency": "USD", "retainedEarnings": "-1401800000", "totalLiabilities": "12695400000", "otherCurrentAssets": "385300000", "totalCurrentAssets": "7651600000", "currentLongTermDebt": "230600000", "longTermInvestments": "None", "shortTermInvestments": "216700000", "currentNetReceivables": "5858000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7366900000", "currentAccountsPayable": "3628400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5993600000", "totalShareholderEquity": "2323100000", "capitalLeaseObligations": "140600000", "otherCurrentLiabilities": "1277700000", "totalCurrentLiabilities": "5781500000", "otherNonCurrentLiabilities": "995900000", "totalNonCurrentLiabilities": "6913900000", "cashAndShortTermInvestments": "471400000", "commonStockSharesOutstanding": "133500000", "intangibleAssetsExcludingGoodwill": "1314200000", "cashAndCashEquivalentsAtCarryingValue": "471400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "224900000", "profitLoss": "None", "dividendPayout": "82800000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-112100000", "operatingCashflow": "287200000", "capitalExpenditures": "26900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-294100000", "cashflowFromInvestment": "-31900000", "stockBasedCompensation": "20500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74900000", "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": "2026-06-06T20:02:58.932671+00:00", "is_restated": false, "income_statement": { "revenue": 5186000000, "cost_of_revenue": 4030700000, "gross_profit": 1155300000, "ebit": 408000000, "ebitda": 477500000, "pretax_income": 351500000, "tax_provision": 87300000, "net_income": 264200000, "net_income_to_common": 264200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 503500000, "total_current_assets": 7373100000, "total_assets": 14678400000, "short_term_debt": 235800000, "long_term_debt": 5607000000, "total_debt": 5842800000, "total_liabilities": 12325700000, "total_equity": 2352700000, "shares_outstanding": 134400000, "goodwill_and_intangibles": 5977000000 }, "cash_flow": { "operating_cash_flow": 345300000, "capital_expenditure": 28600000, "free_cash_flow": 373900000, "dividends_paid": 83100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38985, "ticker_id": 5279, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:58.932671+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "408000000", "ebitda": "477500000", "netIncome": "264200000", "grossProfit": "1155300000", "depreciation": "None", "totalRevenue": "5186000000", "costOfRevenue": "4030700000", "interestIncome": "None", "incomeBeforeTax": "351500000", "interestExpense": "56500000", "operatingIncome": "408600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "87300000", "reportedCurrency": "USD", "netInterestIncome": "-56500000", "nonInterestIncome": "None", "operatingExpenses": "746700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4030700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69500000", "sellingGeneralAndAdministrative": "746700000", "netIncomeFromContinuingOperations": "264200000" }, "balance": { "goodwill": "4620400000", "inventory": "605300000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "14678400000", "longTermDebt": "5607000000", "shortTermDebt": "235800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1356600000", "reportedCurrency": "USD", "retainedEarnings": "-1322900000", "totalLiabilities": "12325700000", "otherCurrentAssets": "404400000", "totalCurrentAssets": "7373100000", "currentLongTermDebt": "235800000", "longTermInvestments": "None", "shortTermInvestments": "214200000", "currentNetReceivables": "5645700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7305300000", "currentAccountsPayable": "3381300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5991900000", "totalShareholderEquity": "2352700000", "capitalLeaseObligations": "149100000", "otherCurrentLiabilities": "1304700000", "totalCurrentLiabilities": "5474400000", "otherNonCurrentLiabilities": "927800000", "totalNonCurrentLiabilities": "6851300000", "cashAndShortTermInvestments": "503500000", "commonStockSharesOutstanding": "134400000", "intangibleAssetsExcludingGoodwill": "1356600000", "cashAndCashEquivalentsAtCarryingValue": "503500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "264200000", "profitLoss": "None", "dividendPayout": "83100000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "71600000", "operatingCashflow": "345300000", "capitalExpenditures": "28600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-416200000", "cashflowFromInvestment": "-353700000", "stockBasedCompensation": "13900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-146000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5186000000, "cost_of_revenue": 4030700000, "gross_profit": 1155300000, "research_and_development": null, "selling_general_admin": 746700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 408000000, "depreciation_amortisation": 69500000, "ebitda": 477500000, "interest_expense": 56500000, "interest_income": null, "other_non_operating": null, "pretax_income": 351500000, "tax_provision": 87300000, "effective_tax_rate": null, "net_income": 264200000, "net_income_continuing_ops": 264200000, "net_income_to_common": 264200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 503500000, "short_term_investments": 214200000, "net_receivables": 5645700000, "inventory": 605300000, "other_current_assets": null, "total_current_assets": 7373100000, "net_ppe": null, "goodwill": 4620400000, "intangible_assets": 1356600000, "goodwill_and_intangibles": 5977000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7305300000, "total_assets": 14678400000, "short_term_debt": 235800000, "accounts_payable": 3381300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5474400000, "long_term_debt": 5607000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6851300000, "total_liabilities": 12325700000, "total_debt": 5842800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1322900000, "total_equity": 2352700000, "shares_outstanding": 134400000, "operating_cash_flow": 345300000, "stock_based_compensation": 13900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -353700000, "dividends_paid": 83100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -416200000, "free_cash_flow": 373900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "408000000", "ebitda": "477500000", "netIncome": "264200000", "grossProfit": "1155300000", "depreciation": "None", "totalRevenue": "5186000000", "costOfRevenue": "4030700000", "interestIncome": "None", "incomeBeforeTax": "351500000", "interestExpense": "56500000", "operatingIncome": "408600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "87300000", "reportedCurrency": "USD", "netInterestIncome": "-56500000", "nonInterestIncome": "None", "operatingExpenses": "746700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4030700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69500000", "sellingGeneralAndAdministrative": "746700000", "netIncomeFromContinuingOperations": "264200000" }, "balance": { "goodwill": "4620400000", "inventory": "605300000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "14678400000", "longTermDebt": "5607000000", "shortTermDebt": "235800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1356600000", "reportedCurrency": "USD", "retainedEarnings": "-1322900000", "totalLiabilities": "12325700000", "otherCurrentAssets": "404400000", "totalCurrentAssets": "7373100000", "currentLongTermDebt": "235800000", "longTermInvestments": "None", "shortTermInvestments": "214200000", "currentNetReceivables": "5645700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7305300000", "currentAccountsPayable": "3381300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5991900000", "totalShareholderEquity": "2352700000", "capitalLeaseObligations": "149100000", "otherCurrentLiabilities": "1304700000", "totalCurrentLiabilities": "5474400000", "otherNonCurrentLiabilities": "927800000", "totalNonCurrentLiabilities": "6851300000", "cashAndShortTermInvestments": "503500000", "commonStockSharesOutstanding": "134400000", "intangibleAssetsExcludingGoodwill": "1356600000", "cashAndCashEquivalentsAtCarryingValue": "503500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "264200000", "profitLoss": "None", "dividendPayout": "83100000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "71600000", "operatingCashflow": "345300000", "capitalExpenditures": "28600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-416200000", "cashflowFromInvestment": "-353700000", "stockBasedCompensation": "13900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-146000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69500000", "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": "2026-06-06T20:02:58.932671+00:00", "is_restated": false, "income_statement": { "revenue": 5516600000, "cost_of_revenue": 4315900000, "gross_profit": 1200700000, "ebit": 482000000, "ebitda": 551100000, "pretax_income": 427600000, "tax_provision": 111200000, "net_income": 316400000, "net_income_to_common": 316400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 946700000, "total_current_assets": 7661600000, "total_assets": 14376700000, "short_term_debt": 423200000, "long_term_debt": 5607500000, "total_debt": 6030700000, "total_liabilities": 12027400000, "total_equity": 2349300000, "shares_outstanding": 134900000, "goodwill_and_intangibles": 5684200000 }, "cash_flow": { "operating_cash_flow": 342100000, "capital_expenditure": 33600000, "free_cash_flow": 375700000, "dividends_paid": 82700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38987, "ticker_id": 5279, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:58.932671+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "482000000", "ebitda": "551100000", "netIncome": "316400000", "grossProfit": "1200700000", "depreciation": "None", "totalRevenue": "5516600000", "costOfRevenue": "4315900000", "interestIncome": "None", "incomeBeforeTax": "427600000", "interestExpense": "54400000", "operatingIncome": "481600000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "111200000", "reportedCurrency": "USD", "netInterestIncome": "-54400000", "nonInterestIncome": "None", "operatingExpenses": "719100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4315900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69100000", "sellingGeneralAndAdministrative": "719100000", "netIncomeFromContinuingOperations": "316400000" }, "balance": { "goodwill": "4424500000", "inventory": "682500000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "14376700000", "longTermDebt": "5607500000", "shortTermDebt": "423200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1259700000", "reportedCurrency": "USD", "retainedEarnings": "-1350900000", "totalLiabilities": "12027400000", "otherCurrentAssets": "406600000", "totalCurrentAssets": "7661600000", "currentLongTermDebt": "423200000", "longTermInvestments": "None", "shortTermInvestments": "211700000", "currentNetReceivables": "5414100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6715100000", "currentAccountsPayable": "3179900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6189400000", "totalShareholderEquity": "2349300000", "capitalLeaseObligations": "158700000", "otherCurrentLiabilities": "1315900000", "totalCurrentLiabilities": "5458600000", "otherNonCurrentLiabilities": "657500000", "totalNonCurrentLiabilities": "6568800000", "cashAndShortTermInvestments": "946700000", "commonStockSharesOutstanding": "134900000", "intangibleAssetsExcludingGoodwill": "1259700000", "cashAndCashEquivalentsAtCarryingValue": "946700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "316400000", "profitLoss": "None", "dividendPayout": "82700000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "47200000", "operatingCashflow": "342100000", "capitalExpenditures": "33600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "178900000", "cashflowFromInvestment": "-244900000", "stockBasedCompensation": "2700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5516600000, "cost_of_revenue": 4315900000, "gross_profit": 1200700000, "research_and_development": null, "selling_general_admin": 719100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 482000000, "depreciation_amortisation": 69100000, "ebitda": 551100000, "interest_expense": 54400000, "interest_income": null, "other_non_operating": null, "pretax_income": 427600000, "tax_provision": 111200000, "effective_tax_rate": null, "net_income": 316400000, "net_income_continuing_ops": 316400000, "net_income_to_common": 316400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 946700000, "short_term_investments": 211700000, "net_receivables": 5414100000, "inventory": 682500000, "other_current_assets": null, "total_current_assets": 7661600000, "net_ppe": null, "goodwill": 4424500000, "intangible_assets": 1259700000, "goodwill_and_intangibles": 5684200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6715100000, "total_assets": 14376700000, "short_term_debt": 423200000, "accounts_payable": 3179900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5458600000, "long_term_debt": 5607500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6568800000, "total_liabilities": 12027400000, "total_debt": 6030700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1350900000, "total_equity": 2349300000, "shares_outstanding": 134900000, "operating_cash_flow": 342100000, "stock_based_compensation": 2700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -244900000, "dividends_paid": 82700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 178900000, "free_cash_flow": 375700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "482000000", "ebitda": "551100000", "netIncome": "316400000", "grossProfit": "1200700000", "depreciation": "None", "totalRevenue": "5516600000", "costOfRevenue": "4315900000", "interestIncome": "None", "incomeBeforeTax": "427600000", "interestExpense": "54400000", "operatingIncome": "481600000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "111200000", "reportedCurrency": "USD", "netInterestIncome": "-54400000", "nonInterestIncome": "None", "operatingExpenses": "719100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4315900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69100000", "sellingGeneralAndAdministrative": "719100000", "netIncomeFromContinuingOperations": "316400000" }, "balance": { "goodwill": "4424500000", "inventory": "682500000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "14376700000", "longTermDebt": "5607500000", "shortTermDebt": "423200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1259700000", "reportedCurrency": "USD", "retainedEarnings": "-1350900000", "totalLiabilities": "12027400000", "otherCurrentAssets": "406600000", "totalCurrentAssets": "7661600000", "currentLongTermDebt": "423200000", "longTermInvestments": "None", "shortTermInvestments": "211700000", "currentNetReceivables": "5414100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6715100000", "currentAccountsPayable": "3179900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6189400000", "totalShareholderEquity": "2349300000", "capitalLeaseObligations": "158700000", "otherCurrentLiabilities": "1315900000", "totalCurrentLiabilities": "5458600000", "otherNonCurrentLiabilities": "657500000", "totalNonCurrentLiabilities": "6568800000", "cashAndShortTermInvestments": "946700000", "commonStockSharesOutstanding": "134900000", "intangibleAssetsExcludingGoodwill": "1259700000", "cashAndCashEquivalentsAtCarryingValue": "946700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "316400000", "profitLoss": "None", "dividendPayout": "82700000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "47200000", "operatingCashflow": "342100000", "capitalExpenditures": "33600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "178900000", "cashflowFromInvestment": "-244900000", "stockBasedCompensation": "2700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69100000", "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": "2026-06-06T20:02:58.932671+00:00", "is_restated": false, "income_statement": { "revenue": 5423400000, "cost_of_revenue": 4240300000, "gross_profit": 1183100000, "ebit": 432000000, "ebitda": 501400000, "pretax_income": 379700000, "tax_provision": 98600000, "net_income": 281100000, "net_income_to_common": 281100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 665300000, "total_current_assets": 7043600000, "total_assets": 13638700000, "short_term_debt": 1203500000, "long_term_debt": 4424800000, "total_debt": 5628300000, "total_liabilities": 11463800000, "total_equity": 2174900000, "shares_outstanding": 135600000, "goodwill_and_intangibles": 5704300000 }, "cash_flow": { "operating_cash_flow": 149900000, "capital_expenditure": 30900000, "free_cash_flow": 180800000, "dividends_paid": 83000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38988, "ticker_id": 5279, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:58.932671+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "432000000", "ebitda": "501400000", "netIncome": "281100000", "grossProfit": "1183100000", "depreciation": "None", "totalRevenue": "5423400000", "costOfRevenue": "4240300000", "interestIncome": "None", "incomeBeforeTax": "379700000", "interestExpense": "52300000", "operatingIncome": "433100000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "98600000", "reportedCurrency": "USD", "netInterestIncome": "-52300000", "nonInterestIncome": "None", "operatingExpenses": "750000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4240300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69400000", "sellingGeneralAndAdministrative": "750000000", "netIncomeFromContinuingOperations": "281100000" }, "balance": { "goodwill": "4409300000", "inventory": "724800000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "13638700000", "longTermDebt": "4424800000", "shortTermDebt": "1203500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1295000000", "reportedCurrency": "USD", "retainedEarnings": "-1481300000", "totalLiabilities": "11463800000", "otherCurrentAssets": "389400000", "totalCurrentAssets": "7043600000", "currentLongTermDebt": "1203500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5264100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6595100000", "currentAccountsPayable": "3118600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5790000000", "totalShareholderEquity": "2174900000", "capitalLeaseObligations": "161700000", "otherCurrentLiabilities": "1353900000", "totalCurrentLiabilities": "6208100000", "otherNonCurrentLiabilities": "517500000", "totalNonCurrentLiabilities": "5255700000", "cashAndShortTermInvestments": "665300000", "commonStockSharesOutstanding": "135600000", "intangibleAssetsExcludingGoodwill": "1295000000", "cashAndCashEquivalentsAtCarryingValue": "665300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "281100000", "profitLoss": "None", "dividendPayout": "83000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-54000000", "operatingCashflow": "149900000", "capitalExpenditures": "30900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-257000000", "cashflowFromInvestment": "-30900000", "stockBasedCompensation": "28700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-201900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5423400000, "cost_of_revenue": 4240300000, "gross_profit": 1183100000, "research_and_development": null, "selling_general_admin": 750000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 432000000, "depreciation_amortisation": 69400000, "ebitda": 501400000, "interest_expense": 52300000, "interest_income": null, "other_non_operating": null, "pretax_income": 379700000, "tax_provision": 98600000, "effective_tax_rate": null, "net_income": 281100000, "net_income_continuing_ops": 281100000, "net_income_to_common": 281100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 665300000, "short_term_investments": null, "net_receivables": 5264100000, "inventory": 724800000, "other_current_assets": null, "total_current_assets": 7043600000, "net_ppe": null, "goodwill": 4409300000, "intangible_assets": 1295000000, "goodwill_and_intangibles": 5704300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6595100000, "total_assets": 13638700000, "short_term_debt": 1203500000, "accounts_payable": 3118600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6208100000, "long_term_debt": 4424800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5255700000, "total_liabilities": 11463800000, "total_debt": 5628300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1481300000, "total_equity": 2174900000, "shares_outstanding": 135600000, "operating_cash_flow": 149900000, "stock_based_compensation": 28700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30900000, "dividends_paid": 83000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -257000000, "free_cash_flow": 180800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "432000000", "ebitda": "501400000", "netIncome": "281100000", "grossProfit": "1183100000", "depreciation": "None", "totalRevenue": "5423400000", "costOfRevenue": "4240300000", "interestIncome": "None", "incomeBeforeTax": "379700000", "interestExpense": "52300000", "operatingIncome": "433100000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "98600000", "reportedCurrency": "USD", "netInterestIncome": "-52300000", "nonInterestIncome": "None", "operatingExpenses": "750000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4240300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69400000", "sellingGeneralAndAdministrative": "750000000", "netIncomeFromContinuingOperations": "281100000" }, "balance": { "goodwill": "4409300000", "inventory": "724800000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "13638700000", "longTermDebt": "4424800000", "shortTermDebt": "1203500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1295000000", "reportedCurrency": "USD", "retainedEarnings": "-1481300000", "totalLiabilities": "11463800000", "otherCurrentAssets": "389400000", "totalCurrentAssets": "7043600000", "currentLongTermDebt": "1203500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5264100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6595100000", "currentAccountsPayable": "3118600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5790000000", "totalShareholderEquity": "2174900000", "capitalLeaseObligations": "161700000", "otherCurrentLiabilities": "1353900000", "totalCurrentLiabilities": "6208100000", "otherNonCurrentLiabilities": "517500000", "totalNonCurrentLiabilities": "5255700000", "cashAndShortTermInvestments": "665300000", "commonStockSharesOutstanding": "135600000", "intangibleAssetsExcludingGoodwill": "1295000000", "cashAndCashEquivalentsAtCarryingValue": "665300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "281100000", "profitLoss": "None", "dividendPayout": "83000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-54000000", "operatingCashflow": "149900000", "capitalExpenditures": "30900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-257000000", "cashflowFromInvestment": "-30900000", "stockBasedCompensation": "28700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-201900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69400000", "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": "2026-06-06T20:02:58.932671+00:00", "is_restated": false, "income_statement": { "revenue": 4872700000, "cost_of_revenue": 3809400000, "gross_profit": 1063300000, "ebit": 327900000, "ebitda": 395200000, "pretax_income": 276600000, "tax_provision": 60500000, "net_income": 216100000, "net_income_to_common": 216100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 803800000, "total_current_assets": 6633800000, "total_assets": 13192800000, "short_term_debt": 604700000, "long_term_debt": 5027600000, "total_debt": 5632300000, "total_liabilities": 11054100000, "total_equity": 2138700000, "shares_outstanding": 136000000, "goodwill_and_intangibles": 5741000000 }, "cash_flow": { "operating_cash_flow": 440000000, "capital_expenditure": 29500000, "free_cash_flow": 469500000, "dividends_paid": 83300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38989, "ticker_id": 5279, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:58.932671+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "327900000", "ebitda": "395200000", "netIncome": "216100000", "grossProfit": "1063300000", "depreciation": "None", "totalRevenue": "4872700000", "costOfRevenue": "3809400000", "interestIncome": "None", "incomeBeforeTax": "276600000", "interestExpense": "51300000", "operatingIncome": "328000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "60500000", "reportedCurrency": "USD", "netInterestIncome": "-51300000", "nonInterestIncome": "None", "operatingExpenses": "735300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3809400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67300000", "sellingGeneralAndAdministrative": "735300000", "netIncomeFromContinuingOperations": "216100000" }, "balance": { "goodwill": "4409800000", "inventory": "670800000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "13192800000", "longTermDebt": "5027600000", "shortTermDebt": "604700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1331200000", "reportedCurrency": "USD", "retainedEarnings": "-1474200000", "totalLiabilities": "11054100000", "otherCurrentAssets": "366600000", "totalCurrentAssets": "6633800000", "currentLongTermDebt": "604700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4792600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6559000000", "currentAccountsPayable": "2741100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5799800000", "totalShareholderEquity": "2138700000", "capitalLeaseObligations": "167500000", "otherCurrentLiabilities": "1335600000", "totalCurrentLiabilities": "5261000000", "otherNonCurrentLiabilities": "436300000", "totalNonCurrentLiabilities": "5793100000", "cashAndShortTermInvestments": "803800000", "commonStockSharesOutstanding": "136000000", "intangibleAssetsExcludingGoodwill": "1331200000", "cashAndCashEquivalentsAtCarryingValue": "803800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "216100000", "profitLoss": "None", "dividendPayout": "83300000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-3700000", "operatingCashflow": "440000000", "capitalExpenditures": "29500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-192600000", "cashflowFromInvestment": "-29700000", "stockBasedCompensation": "19400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4872700000, "cost_of_revenue": 3809400000, "gross_profit": 1063300000, "research_and_development": null, "selling_general_admin": 735300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 327900000, "depreciation_amortisation": 67300000, "ebitda": 395200000, "interest_expense": 51300000, "interest_income": null, "other_non_operating": null, "pretax_income": 276600000, "tax_provision": 60500000, "effective_tax_rate": null, "net_income": 216100000, "net_income_continuing_ops": 216100000, "net_income_to_common": 216100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 803800000, "short_term_investments": null, "net_receivables": 4792600000, "inventory": 670800000, "other_current_assets": null, "total_current_assets": 6633800000, "net_ppe": null, "goodwill": 4409800000, "intangible_assets": 1331200000, "goodwill_and_intangibles": 5741000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6559000000, "total_assets": 13192800000, "short_term_debt": 604700000, "accounts_payable": 2741100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5261000000, "long_term_debt": 5027600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5793100000, "total_liabilities": 11054100000, "total_debt": 5632300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1474200000, "total_equity": 2138700000, "shares_outstanding": 136000000, "operating_cash_flow": 440000000, "stock_based_compensation": 19400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29700000, "dividends_paid": 83300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -192600000, "free_cash_flow": 469500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "327900000", "ebitda": "395200000", "netIncome": "216100000", "grossProfit": "1063300000", "depreciation": "None", "totalRevenue": "4872700000", "costOfRevenue": "3809400000", "interestIncome": "None", "incomeBeforeTax": "276600000", "interestExpense": "51300000", "operatingIncome": "328000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "60500000", "reportedCurrency": "USD", "netInterestIncome": "-51300000", "nonInterestIncome": "None", "operatingExpenses": "735300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3809400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67300000", "sellingGeneralAndAdministrative": "735300000", "netIncomeFromContinuingOperations": "216100000" }, "balance": { "goodwill": "4409800000", "inventory": "670800000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "13192800000", "longTermDebt": "5027600000", "shortTermDebt": "604700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1331200000", "reportedCurrency": "USD", "retainedEarnings": "-1474200000", "totalLiabilities": "11054100000", "otherCurrentAssets": "366600000", "totalCurrentAssets": "6633800000", "currentLongTermDebt": "604700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4792600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6559000000", "currentAccountsPayable": "2741100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5799800000", "totalShareholderEquity": "2138700000", "capitalLeaseObligations": "167500000", "otherCurrentLiabilities": "1335600000", "totalCurrentLiabilities": "5261000000", "otherNonCurrentLiabilities": "436300000", "totalNonCurrentLiabilities": "5793100000", "cashAndShortTermInvestments": "803800000", "commonStockSharesOutstanding": "136000000", "intangibleAssetsExcludingGoodwill": "1331200000", "cashAndCashEquivalentsAtCarryingValue": "803800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "216100000", "profitLoss": "None", "dividendPayout": "83300000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-3700000", "operatingCashflow": "440000000", "capitalExpenditures": "29500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-192600000", "cashflowFromInvestment": "-29700000", "stockBasedCompensation": "19400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67300000", "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": "2026-06-06T20:02:58.932671+00:00", "is_restated": false, "income_statement": { "revenue": 5018500000, "cost_of_revenue": 3864700000, "gross_profit": 1153800000, "ebit": 434000000, "ebitda": 502100000, "pretax_income": 380700000, "tax_provision": 84600000, "net_income": 296100000, "net_income_to_common": 296100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 588700000, "total_current_assets": 6705000000, "total_assets": 13284600000, "short_term_debt": 613100000, "long_term_debt": 5031800000, "total_debt": 5644900000, "total_liabilities": 11242100000, "total_equity": 2042500000, "shares_outstanding": 135900000, "goodwill_and_intangibles": 5783100000 }, "cash_flow": { "operating_cash_flow": 536500000, "capital_expenditure": 33500000, "free_cash_flow": 570000000, "dividends_paid": 83100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38990, "ticker_id": 5279, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:58.932671+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "434000000", "ebitda": "502100000", "netIncome": "296100000", "grossProfit": "1153800000", "depreciation": "None", "totalRevenue": "5018500000", "costOfRevenue": "3864700000", "interestIncome": "None", "incomeBeforeTax": "380700000", "interestExpense": "53300000", "operatingIncome": "435000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "84600000", "reportedCurrency": "USD", "netInterestIncome": "-53300000", "nonInterestIncome": "None", "operatingExpenses": "718800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3864700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68100000", "sellingGeneralAndAdministrative": "498600000", "netIncomeFromContinuingOperations": "296100000" }, "balance": { "goodwill": "4413400000", "inventory": "668100000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "13284600000", "longTermDebt": "5031800000", "shortTermDebt": "613100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1369700000", "reportedCurrency": "USD", "retainedEarnings": "-1525500000", "totalLiabilities": "11242100000", "otherCurrentAssets": "410200000", "totalCurrentAssets": "6705000000", "currentLongTermDebt": "613100000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "5038000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6579600000", "currentAccountsPayable": "2881000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5808900000", "totalShareholderEquity": "2042500000", "capitalLeaseObligations": "164000000", "otherCurrentLiabilities": "1408100000", "totalCurrentLiabilities": "5442000000", "otherNonCurrentLiabilities": "432900000", "totalNonCurrentLiabilities": "5800100000", "cashAndShortTermInvestments": "588700000", "commonStockSharesOutstanding": "135900000", "intangibleAssetsExcludingGoodwill": "1369700000", "cashAndCashEquivalentsAtCarryingValue": "588700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "296100000", "profitLoss": "None", "dividendPayout": "83100000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "42900000", "operatingCashflow": "536500000", "capitalExpenditures": "33500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-359000000", "cashflowFromInvestment": "-33700000", "stockBasedCompensation": "22100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5018500000, "cost_of_revenue": 3864700000, "gross_profit": 1153800000, "research_and_development": null, "selling_general_admin": 498600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 434000000, "depreciation_amortisation": 68100000, "ebitda": 502100000, "interest_expense": 53300000, "interest_income": null, "other_non_operating": null, "pretax_income": 380700000, "tax_provision": 84600000, "effective_tax_rate": null, "net_income": 296100000, "net_income_continuing_ops": 296100000, "net_income_to_common": 296100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 588700000, "short_term_investments": 0, "net_receivables": 5038000000, "inventory": 668100000, "other_current_assets": null, "total_current_assets": 6705000000, "net_ppe": null, "goodwill": 4413400000, "intangible_assets": 1369700000, "goodwill_and_intangibles": 5783100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6579600000, "total_assets": 13284600000, "short_term_debt": 613100000, "accounts_payable": 2881000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5442000000, "long_term_debt": 5031800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5800100000, "total_liabilities": 11242100000, "total_debt": 5644900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1525500000, "total_equity": 2042500000, "shares_outstanding": 135900000, "operating_cash_flow": 536500000, "stock_based_compensation": 22100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33700000, "dividends_paid": 83100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -359000000, "free_cash_flow": 570000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "434000000", "ebitda": "502100000", "netIncome": "296100000", "grossProfit": "1153800000", "depreciation": "None", "totalRevenue": "5018500000", "costOfRevenue": "3864700000", "interestIncome": "None", "incomeBeforeTax": "380700000", "interestExpense": "53300000", "operatingIncome": "435000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "84600000", "reportedCurrency": "USD", "netInterestIncome": "-53300000", "nonInterestIncome": "None", "operatingExpenses": "718800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3864700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68100000", "sellingGeneralAndAdministrative": "498600000", "netIncomeFromContinuingOperations": "296100000" }, "balance": { "goodwill": "4413400000", "inventory": "668100000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "13284600000", "longTermDebt": "5031800000", "shortTermDebt": "613100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1369700000", "reportedCurrency": "USD", "retainedEarnings": "-1525500000", "totalLiabilities": "11242100000", "otherCurrentAssets": "410200000", "totalCurrentAssets": "6705000000", "currentLongTermDebt": "613100000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "5038000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6579600000", "currentAccountsPayable": "2881000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5808900000", "totalShareholderEquity": "2042500000", "capitalLeaseObligations": "164000000", "otherCurrentLiabilities": "1408100000", "totalCurrentLiabilities": "5442000000", "otherNonCurrentLiabilities": "432900000", "totalNonCurrentLiabilities": "5800100000", "cashAndShortTermInvestments": "588700000", "commonStockSharesOutstanding": "135900000", "intangibleAssetsExcludingGoodwill": "1369700000", "cashAndCashEquivalentsAtCarryingValue": "588700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "296100000", "profitLoss": "None", "dividendPayout": "83100000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "42900000", "operatingCashflow": "536500000", "capitalExpenditures": "33500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-359000000", "cashflowFromInvestment": "-33700000", "stockBasedCompensation": "22100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68100000", "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": "2026-06-06T20:02:58.932671+00:00", "is_restated": false, "income_statement": { "revenue": 5628300000, "cost_of_revenue": 4400600000, "gross_profit": 1227700000, "ebit": 477200000, "ebitda": 543200000, "pretax_income": 419800000, "tax_provision": 104300000, "net_income": 315500000, "net_income_to_common": 315500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 440700000, "total_current_assets": 6458400000, "total_assets": 12875300000, "short_term_debt": 40000000, "long_term_debt": 5661500000, "total_debt": 5701500000, "total_liabilities": 11065300000, "total_equity": 1810000000, "shares_outstanding": 135900000, "goodwill_and_intangibles": 5802300000 }, "cash_flow": { "operating_cash_flow": 468600000, "capital_expenditure": 43400000, "free_cash_flow": 512000000, "dividends_paid": 79100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38992, "ticker_id": 5279, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:58.932671+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "477200000", "ebitda": "543200000", "netIncome": "315500000", "grossProfit": "1227700000", "depreciation": "None", "totalRevenue": "5628300000", "costOfRevenue": "4400600000", "interestIncome": "None", "incomeBeforeTax": "419800000", "interestExpense": "57400000", "operatingIncome": "478400000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "104300000", "reportedCurrency": "USD", "netInterestIncome": "-57400000", "nonInterestIncome": "None", "operatingExpenses": "749300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4400600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66000000", "sellingGeneralAndAdministrative": "749300000", "netIncomeFromContinuingOperations": "315500000" }, "balance": { "goodwill": "4417400000", "inventory": "706400000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "12875300000", "longTermDebt": "5661500000", "shortTermDebt": "40000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1384900000", "reportedCurrency": "USD", "retainedEarnings": "-1686800000", "totalLiabilities": "11065300000", "otherCurrentAssets": "403100000", "totalCurrentAssets": "6458400000", "currentLongTermDebt": "40000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4908200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6416900000", "currentAccountsPayable": "2616700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5870300000", "totalShareholderEquity": "1810000000", "capitalLeaseObligations": "168800000", "otherCurrentLiabilities": "1606500000", "totalCurrentLiabilities": "4782100000", "otherNonCurrentLiabilities": "281100000", "totalNonCurrentLiabilities": "6283200000", "cashAndShortTermInvestments": "440700000", "commonStockSharesOutstanding": "135900000", "intangibleAssetsExcludingGoodwill": "1384900000", "cashAndCashEquivalentsAtCarryingValue": "440700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "315500000", "profitLoss": "None", "dividendPayout": "79100000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "79100000", "operatingCashflow": "468600000", "capitalExpenditures": "43400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-180200000", "cashflowFromInvestment": "-49100000", "stockBasedCompensation": "26000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5628300000, "cost_of_revenue": 4400600000, "gross_profit": 1227700000, "research_and_development": null, "selling_general_admin": 749300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 477200000, "depreciation_amortisation": 66000000, "ebitda": 543200000, "interest_expense": 57400000, "interest_income": null, "other_non_operating": null, "pretax_income": 419800000, "tax_provision": 104300000, "effective_tax_rate": null, "net_income": 315500000, "net_income_continuing_ops": 315500000, "net_income_to_common": 315500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 440700000, "short_term_investments": null, "net_receivables": 4908200000, "inventory": 706400000, "other_current_assets": null, "total_current_assets": 6458400000, "net_ppe": null, "goodwill": 4417400000, "intangible_assets": 1384900000, "goodwill_and_intangibles": 5802300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6416900000, "total_assets": 12875300000, "short_term_debt": 40000000, "accounts_payable": 2616700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4782100000, "long_term_debt": 5661500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6283200000, "total_liabilities": 11065300000, "total_debt": 5701500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1686800000, "total_equity": 1810000000, "shares_outstanding": 135900000, "operating_cash_flow": 468600000, "stock_based_compensation": 26000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49100000, "dividends_paid": 79100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -180200000, "free_cash_flow": 512000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "477200000", "ebitda": "543200000", "netIncome": "315500000", "grossProfit": "1227700000", "depreciation": "None", "totalRevenue": "5628300000", "costOfRevenue": "4400600000", "interestIncome": "None", "incomeBeforeTax": "419800000", "interestExpense": "57400000", "operatingIncome": "478400000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "104300000", "reportedCurrency": "USD", "netInterestIncome": "-57400000", "nonInterestIncome": "None", "operatingExpenses": "749300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4400600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66000000", "sellingGeneralAndAdministrative": "749300000", "netIncomeFromContinuingOperations": "315500000" }, "balance": { "goodwill": "4417400000", "inventory": "706400000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "12875300000", "longTermDebt": "5661500000", "shortTermDebt": "40000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1384900000", "reportedCurrency": "USD", "retainedEarnings": "-1686800000", "totalLiabilities": "11065300000", "otherCurrentAssets": "403100000", "totalCurrentAssets": "6458400000", "currentLongTermDebt": "40000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4908200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6416900000", "currentAccountsPayable": "2616700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5870300000", "totalShareholderEquity": "1810000000", "capitalLeaseObligations": "168800000", "otherCurrentLiabilities": "1606500000", "totalCurrentLiabilities": "4782100000", "otherNonCurrentLiabilities": "281100000", "totalNonCurrentLiabilities": "6283200000", "cashAndShortTermInvestments": "440700000", "commonStockSharesOutstanding": "135900000", "intangibleAssetsExcludingGoodwill": "1384900000", "cashAndCashEquivalentsAtCarryingValue": "440700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "315500000", "profitLoss": "None", "dividendPayout": "79100000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "79100000", "operatingCashflow": "468600000", "capitalExpenditures": "43400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-180200000", "cashflowFromInvestment": "-49100000", "stockBasedCompensation": "26000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66000000", "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": "2026-06-06T20:02:58.932671+00:00", "is_restated": false, "income_statement": { "revenue": 5626100000, "cost_of_revenue": 4444600000, "gross_profit": 1181500000, "ebit": 411600000, "ebitda": 477500000, "pretax_income": 353400000, "tax_provision": 90800000, "net_income": 262600000, "net_income_to_common": 262600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 203900000, "total_current_assets": 6488000000, "total_assets": 12985900000, "short_term_debt": 658200000, "long_term_debt": 5721000000, "total_debt": 6379200000, "total_liabilities": 11372700000, "total_equity": 1613200000, "shares_outstanding": 136100000, "goodwill_and_intangibles": 5852800000 }, "cash_flow": { "operating_cash_flow": 228200000, "capital_expenditure": 39600000, "free_cash_flow": 267800000, "dividends_paid": 79400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38993, "ticker_id": 5279, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:58.932671+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "411600000", "ebitda": "477500000", "netIncome": "262600000", "grossProfit": "1181500000", "depreciation": "None", "totalRevenue": "5626100000", "costOfRevenue": "4444600000", "interestIncome": "None", "incomeBeforeTax": "353400000", "interestExpense": "58200000", "operatingIncome": "412200000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "90800000", "reportedCurrency": "USD", "netInterestIncome": "-58200000", "nonInterestIncome": "None", "operatingExpenses": "769300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-600000", "costofGoodsAndServicesSold": "4444600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65900000", "sellingGeneralAndAdministrative": "769300000", "netIncomeFromContinuingOperations": "262600000" }, "balance": { "goodwill": "4428200000", "inventory": "789800000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "12985900000", "longTermDebt": "5721000000", "shortTermDebt": "658200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1424600000", "reportedCurrency": "USD", "retainedEarnings": "-1862800000", "totalLiabilities": "11372700000", "otherCurrentAssets": "479100000", "totalCurrentAssets": "6488000000", "currentLongTermDebt": "42200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5015200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6497900000", "currentAccountsPayable": "2866800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "194400000", "shortLongTermDebtTotal": "6552800000", "totalShareholderEquity": "1613200000", "capitalLeaseObligations": "173600000", "otherCurrentLiabilities": "951200000", "totalCurrentLiabilities": "4997300000", "otherNonCurrentLiabilities": "474200000", "totalNonCurrentLiabilities": "6375400000", "cashAndShortTermInvestments": "203900000", "commonStockSharesOutstanding": "136100000", "intangibleAssetsExcludingGoodwill": "1424600000", "cashAndCashEquivalentsAtCarryingValue": "203900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "262600000", "profitLoss": "None", "dividendPayout": "79400000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-5000000", "operatingCashflow": "228200000", "capitalExpenditures": "39600000", "changeInReceivables": "-221900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-211300000", "cashflowFromInvestment": "-92600000", "stockBasedCompensation": "24800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-75700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-196100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5626100000, "cost_of_revenue": 4444600000, "gross_profit": 1181500000, "research_and_development": null, "selling_general_admin": 769300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 411600000, "depreciation_amortisation": 65900000, "ebitda": 477500000, "interest_expense": 58200000, "interest_income": null, "other_non_operating": null, "pretax_income": 353400000, "tax_provision": 90800000, "effective_tax_rate": null, "net_income": 262600000, "net_income_continuing_ops": 262600000, "net_income_to_common": 262600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 203900000, "short_term_investments": null, "net_receivables": 5015200000, "inventory": 789800000, "other_current_assets": null, "total_current_assets": 6488000000, "net_ppe": null, "goodwill": 4428200000, "intangible_assets": 1424600000, "goodwill_and_intangibles": 5852800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6497900000, "total_assets": 12985900000, "short_term_debt": 658200000, "accounts_payable": 2866800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4997300000, "long_term_debt": 5721000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6375400000, "total_liabilities": 11372700000, "total_debt": 6379200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1862800000, "total_equity": 1613200000, "shares_outstanding": 136100000, "operating_cash_flow": 228200000, "stock_based_compensation": 24800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -92600000, "dividends_paid": 79400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -211300000, "free_cash_flow": 267800000, "net_change_in_cash": -75700000 }, "raw_data": { "income": { "ebit": "411600000", "ebitda": "477500000", "netIncome": "262600000", "grossProfit": "1181500000", "depreciation": "None", "totalRevenue": "5626100000", "costOfRevenue": "4444600000", "interestIncome": "None", "incomeBeforeTax": "353400000", "interestExpense": "58200000", "operatingIncome": "412200000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "90800000", "reportedCurrency": "USD", "netInterestIncome": "-58200000", "nonInterestIncome": "None", "operatingExpenses": "769300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-600000", "costofGoodsAndServicesSold": "4444600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65900000", "sellingGeneralAndAdministrative": "769300000", "netIncomeFromContinuingOperations": "262600000" }, "balance": { "goodwill": "4428200000", "inventory": "789800000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "12985900000", "longTermDebt": "5721000000", "shortTermDebt": "658200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1424600000", "reportedCurrency": "USD", "retainedEarnings": "-1862800000", "totalLiabilities": "11372700000", "otherCurrentAssets": "479100000", "totalCurrentAssets": "6488000000", "currentLongTermDebt": "42200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5015200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6497900000", "currentAccountsPayable": "2866800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "194400000", "shortLongTermDebtTotal": "6552800000", "totalShareholderEquity": "1613200000", "capitalLeaseObligations": "173600000", "otherCurrentLiabilities": "951200000", "totalCurrentLiabilities": "4997300000", "otherNonCurrentLiabilities": "474200000", "totalNonCurrentLiabilities": "6375400000", "cashAndShortTermInvestments": "203900000", "commonStockSharesOutstanding": "136100000", "intangibleAssetsExcludingGoodwill": "1424600000", "cashAndCashEquivalentsAtCarryingValue": "203900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "262600000", "profitLoss": "None", "dividendPayout": "79400000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-5000000", "operatingCashflow": "228200000", "capitalExpenditures": "39600000", "changeInReceivables": "-221900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-211300000", "cashflowFromInvestment": "-92600000", "stockBasedCompensation": "24800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-75700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-196100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }