{ "ticker": { "uuid": "c6d217db-ce67-4c0f-ad4d-cf5b5ee318ae", "symbol": "SW", "name": "Smurfit WestRock plc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Packaging & Containers", "page_url": "https://sharemaestro.com/factors/ticker/c6d217db-ce67-4c0f-ad4d-cf5b5ee318ae/", "api_url": "https://sharemaestro.com/factors/api/tickers/c6d217db-ce67-4c0f-ad4d-cf5b5ee318ae/" }, "ticker_metadata": { "id": 3840, "uuid": "c6d217db-ce67-4c0f-ad4d-cf5b5ee318ae", "symbol": "SW", "name": "Smurfit WestRock plc", "asset_type": "equity", "market_cap": 21581697000, "stock_exchange_id": 3, "industry": "Packaging & Containers", "sector": "Consumer Cyclical", "description": "Smurfit Westrock Plc, manufactures, distributes, and sells containerboard, corrugated containers, and other paper-based packaging products in Ireland and internationally. The company is headquartered in Dublin, Ireland.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "c6d217db-ce67-4c0f-ad4d-cf5b5ee318ae", "symbol": "SW", "name": "Smurfit WestRock plc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Packaging & Containers", "page_url": "https://sharemaestro.com/factors/ticker/c6d217db-ce67-4c0f-ad4d-cf5b5ee318ae/", "api_url": "https://sharemaestro.com/factors/api/tickers/c6d217db-ce67-4c0f-ad4d-cf5b5ee318ae/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.49, "value": 0.71, "quality": 0.26, "momentum": 0.23, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 41.28, "market_cap": 22245337920, "pe_ratio": 59.8842, "earnings_yield": 0.0167, "ebitda_to_ev": 0.1247, "shareholder_yield": 0.0394, "roe": 0.0206, "piotroski_f_score": 7, "momentum_12_1": -0.0103, "volatility_252d": 0.4275 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:37.316729+00:00", "batch_id": "" }, "size": { "price_close": 41.28, "market_cap": 22245337920, "market_cap_usd": 22245337920, "enterprise_value": 35826337920, "shares_outstanding": 538889000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 59.8842, "pb_ratio": 1.2319, "ptbv_ratio": 2.2616, "ps_ratio": 0.736, "pcf_ratio": 6.6187, "pfcf_ratio": 3.9027, "ev_ebitda": 8.0216, "ev_ebit": 18.9886, "ev_sales": 1.1854, "ev_fcf": 6.2853, "earnings_yield": 0.0167, "fcf_yield": 0.1591, "price_to_sales": 0.736, "price_to_book": 1.2319, "price_to_cashflow": 6.6187, "ebitda_to_ev": 0.1247, "sales_yield": 0.8436 }, "yield": { "dividend_yield": 0.0394, "buyback_yield": 0, "shareholder_yield": 0.0394, "debt_paydown_yield": null, "total_yield": 0.0394 }, "quality": { "gross_margin": 0.1842, "operating_margin": 0.0624, "net_margin": 0.0123, "ebitda_margin": 0.1478, "fcf_margin": 0.1886, "roe": 0.0206, "roa": 0.0082, "roic": 0.0345, "roc_greenblatt": null, "asset_turnover": 0.6691, "cash_conversion": 15.3443, "accruals_ratio": -0.0662, "sbc_to_revenue": 0.0041, "piotroski_f_score": 7, "altman_z_score": 1.46, "earnings_stability_5y": 1.4362, "revenue_stability_5y": 0.5607, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1233, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.5, "net_debt_to_ebitda": 3.0408, "debt_to_assets": 0.3156, "interest_coverage": 2.2381, "current_ratio": 1.4427, "quick_ratio": 0.9528, "net_debt": 13581000000, "local_beta": 0.0018, "volatility_252d": 0.4275, "volatility_60d": 0.9524, "max_drawdown_12m": -0.2927, "risk_adjusted_momentum": -0.024 }, "growth": { "revenue_growth_1y": 0.2289, "revenue_growth_3y_cagr": 0.352, "revenue_growth_5y_cagr": 0.2959, "eps_growth_1y": -0.2765, "eps_growth_3y_cagr": -0.1021, "eps_growth_5y_cagr": 0.051, "fcf_growth_1y": 0.7, "book_value_growth_1y": -0.083, "revenue_growth": 0.2289, "earnings_growth": -0.2765 }, "momentum": { "price_return_1m": 0.0055, "price_return_3m": -0.025, "price_return_6m": 0.1695, "price_return_9m": -0.0902, "price_return_12m": -0.0048, "price_return_12m_ex1m": -0.0103, "momentum_6m": 0.1695, "momentum_12m": -0.0048, "momentum_12_1": -0.0103, "distance_from_52w_high": -0.1825, "distance_from_52w_low": 0.2478, "relative_strength": -0.1048 }, "raw_ttm": { "revenue_ttm": 30223262720, "gross_profit_ttm": 5567651080, "ebit_ttm": 1886724670, "ebitda_ttm": 4466218350, "net_income_ttm": 371472650, "eps_diluted_ttm": 0.6893, "operating_cash_flow_ttm": 3361000000, "capital_expenditure_ttm": 2339000000, "fcf_ttm": 5700000000, "dividends_paid_ttm": 876021189, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 842999999, "cash_and_equivalents": 674000000, "total_current_assets": 10552000000, "total_current_liabilities": 7314000000, "net_ppe": null, "total_assets": 45170000000, "total_debt": 14255000000, "total_equity": 18058000000, "net_working_capital": 3544000000, "book_value_per_share": 33.5097, "retained_earnings": 2397000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 9836000000, "tangible_book_per_share": 18.2524 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 88, "rank_pb": 29, "rank_ptbv": 46, "rank_ps": 21, "rank_pcf": 26, "rank_ev_ebitda": 26, "rank_ev_ebit": 67, "rank_earnings_yield": 88, "rank_fcf_yield": 23, "rank_dividend_yield": 19, "rank_shareholder_yield": 20, "rank_total_yield": 20, "rank_roe": 68, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 85, "rank_fcf_margin": 50, "rank_piotroski": 20, "rank_accruals": 34, "rank_sue": 50, "rank_eps_growth_1y": 83, "rank_eps_growth_5y": 65, "rank_revenue_growth_1y": 21, "rank_momentum_12m": 65, "rank_momentum_12m_ex1m": 66, "rank_relative_strength": 62 }, "composites": { "value_composite": 29, "quality_composite": 74, "momentum_composite": 77, "growth_composite": 74, "yield_composite": 14, "svqf_composite": 94, "vc1_composite": 20, "vc2_composite": 16, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 51, "quality_value_composite": 0.4297, "os_score": 0.49, "value_percentile": 0.71, "quality_percentile": 0.26, "momentum_percentile": 0.23, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 32, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4958, "ticker_id": 3840, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:37.316729+00:00", "batch_id": "", "os_score_delta": null, "price_close": 41.28, "market_cap": 22245337920, "market_cap_usd": 22245337920, "enterprise_value": 35826337920, "shares_outstanding": 538889000, "fx_rate_to_usd": null, "pe_ratio": 59.88418776, "pb_ratio": 1.23188271, "ptbv_ratio": 2.26162443, "ps_ratio": 0.73603363, "pcf_ratio": 6.61866644, "pfcf_ratio": 3.90269086, "ev_ebitda": 8.02162705, "ev_ebit": 18.98864126, "ev_sales": 1.18538949, "ev_fcf": 6.28532244, "earnings_yield": 0.0166989, "fcf_yield": 0.15910083, "dividend_yield": 0.03937999, "buyback_yield": 0, "shareholder_yield": 0.03937999, "debt_paydown_yield": null, "total_yield": 0.03937999, "gross_margin": 0.18421741, "operating_margin": 0.06242624, "net_margin": 0.01229095, "ebitda_margin": 0.1477742, "fcf_margin": 0.18859645, "roe": 0.02057108, "roa": 0.00822388, "roic": 0.03453009, "roc_greenblatt": null, "asset_turnover": 0.66910035, "cash_conversion": 15.34433289, "accruals_ratio": -0.06618391, "sbc_to_revenue": 0.0041028, "debt_to_equity": 1.5, "net_debt_to_ebitda": 3.04082759, "debt_to_assets": 0.31558557, "interest_coverage": 2.23810756, "current_ratio": 1.44271261, "quick_ratio": 0.95283019, "net_debt": 13581000000, "revenue_growth_1y": 0.22887349, "revenue_growth_3y_cagr": 0.35200885, "revenue_growth_5y_cagr": 0.29593324, "eps_growth_1y": -0.27650344, "eps_growth_3y_cagr": -0.10211906, "eps_growth_5y_cagr": 0.05103247, "fcf_growth_1y": 0.70004836, "book_value_growth_1y": -0.08295253, "piotroski_f_score": 7, "altman_z_score": 1.46000688, "earnings_stability_5y": 1.436199, "revenue_stability_5y": 0.560725, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00549025, "price_return_3m": -0.0250147, "price_return_6m": 0.16953431, "price_return_9m": -0.09018177, "price_return_12m": -0.00484319, "price_return_12m_ex1m": -0.01027702, "distance_from_52w_high": -0.18250627, "distance_from_52w_low": 0.2477783, "relative_strength": -0.10480677, "local_beta": 0.0018, "volatility_252d": 0.427514, "volatility_60d": 0.952426, "max_drawdown_12m": -0.29274138, "revenue_ttm": 30223262720, "gross_profit_ttm": 5567651080, "ebit_ttm": 1886724670, "ebitda_ttm": 4466218350, "net_income_ttm": 371472650, "eps_diluted_ttm": 0.68933055, "operating_cash_flow_ttm": 3361000000, "capital_expenditure_ttm": 2339000000, "fcf_ttm": 5700000000, "dividends_paid_ttm": 876021189, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 842999999, "cash_and_equivalents": 674000000, "total_current_assets": 10552000000, "total_current_liabilities": 7314000000, "net_ppe": null, "total_assets": 45170000000, "total_debt": 14255000000, "total_equity": 18058000000, "net_working_capital": 3544000000, "book_value_per_share": 33.50968381, "retained_earnings": 2397000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 9836000000, "tangible_book_per_share": 18.25236737, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 88, "rank_pb": 29, "rank_ptbv": 46, "rank_ps": 21, "rank_pcf": 26, "rank_ev_ebitda": 26, "rank_ev_ebit": 67, "rank_earnings_yield": 88, "rank_fcf_yield": 23, "rank_dividend_yield": 19, "rank_shareholder_yield": 20, "rank_total_yield": 20, "rank_roe": 68, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 85, "rank_fcf_margin": 50, "rank_piotroski": 20, "rank_accruals": 34, "rank_sue": 50, "rank_eps_growth_1y": 83, "rank_eps_growth_5y": 65, "rank_revenue_growth_1y": 21, "rank_momentum_12m": 65, "rank_momentum_12m_ex1m": 66, "rank_relative_strength": 62, "value_composite": 29, "quality_composite": 74, "momentum_composite": 77, "growth_composite": 74, "yield_composite": 14, "svqf_composite": 94, "vc1_composite": 20, "vc2_composite": 16, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 51, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 32, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 41.28, "os": 0.49, "value": 0.71, "quality": 0.26, "momentum": 0.23, "confidence": 1, "coverage": 1, "pe_ratio": 59.8842, "earnings_yield": 0.0167, "shareholder_yield": 0.0394, "roe": 0.0206, "momentum_12_1": -0.0103, "complete_fields": { "id": 4958, "ticker_id": 3840, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:37.316729+00:00", "batch_id": "", "os_score_delta": null, "price_close": 41.28, "market_cap": 22245337920, "market_cap_usd": 22245337920, "enterprise_value": 35826337920, "shares_outstanding": 538889000, "fx_rate_to_usd": null, "pe_ratio": 59.88418776, "pb_ratio": 1.23188271, "ptbv_ratio": 2.26162443, "ps_ratio": 0.73603363, "pcf_ratio": 6.61866644, "pfcf_ratio": 3.90269086, "ev_ebitda": 8.02162705, "ev_ebit": 18.98864126, "ev_sales": 1.18538949, "ev_fcf": 6.28532244, "earnings_yield": 0.0166989, "fcf_yield": 0.15910083, "dividend_yield": 0.03937999, "buyback_yield": 0, "shareholder_yield": 0.03937999, "debt_paydown_yield": null, "total_yield": 0.03937999, "gross_margin": 0.18421741, "operating_margin": 0.06242624, "net_margin": 0.01229095, "ebitda_margin": 0.1477742, "fcf_margin": 0.18859645, "roe": 0.02057108, "roa": 0.00822388, "roic": 0.03453009, "roc_greenblatt": null, "asset_turnover": 0.66910035, "cash_conversion": 15.34433289, "accruals_ratio": -0.06618391, "sbc_to_revenue": 0.0041028, "debt_to_equity": 1.5, "net_debt_to_ebitda": 3.04082759, "debt_to_assets": 0.31558557, "interest_coverage": 2.23810756, "current_ratio": 1.44271261, "quick_ratio": 0.95283019, "net_debt": 13581000000, "revenue_growth_1y": 0.22887349, "revenue_growth_3y_cagr": 0.35200885, "revenue_growth_5y_cagr": 0.29593324, "eps_growth_1y": -0.27650344, "eps_growth_3y_cagr": -0.10211906, "eps_growth_5y_cagr": 0.05103247, "fcf_growth_1y": 0.70004836, "book_value_growth_1y": -0.08295253, "piotroski_f_score": 7, "altman_z_score": 1.46000688, "earnings_stability_5y": 1.436199, "revenue_stability_5y": 0.560725, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00549025, "price_return_3m": -0.0250147, "price_return_6m": 0.16953431, "price_return_9m": -0.09018177, "price_return_12m": -0.00484319, "price_return_12m_ex1m": -0.01027702, "distance_from_52w_high": -0.18250627, "distance_from_52w_low": 0.2477783, "relative_strength": -0.10480677, "local_beta": 0.0018, "volatility_252d": 0.427514, "volatility_60d": 0.952426, "max_drawdown_12m": -0.29274138, "revenue_ttm": 30223262720, "gross_profit_ttm": 5567651080, "ebit_ttm": 1886724670, "ebitda_ttm": 4466218350, "net_income_ttm": 371472650, "eps_diluted_ttm": 0.68933055, "operating_cash_flow_ttm": 3361000000, "capital_expenditure_ttm": 2339000000, "fcf_ttm": 5700000000, "dividends_paid_ttm": 876021189, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 842999999, "cash_and_equivalents": 674000000, "total_current_assets": 10552000000, "total_current_liabilities": 7314000000, "net_ppe": null, "total_assets": 45170000000, "total_debt": 14255000000, "total_equity": 18058000000, "net_working_capital": 3544000000, "book_value_per_share": 33.50968381, "retained_earnings": 2397000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 9836000000, "tangible_book_per_share": 18.25236737, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 88, "rank_pb": 29, "rank_ptbv": 46, "rank_ps": 21, "rank_pcf": 26, "rank_ev_ebitda": 26, "rank_ev_ebit": 67, "rank_earnings_yield": 88, "rank_fcf_yield": 23, "rank_dividend_yield": 19, "rank_shareholder_yield": 20, "rank_total_yield": 20, "rank_roe": 68, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 85, "rank_fcf_margin": 50, "rank_piotroski": 20, "rank_accruals": 34, "rank_sue": 50, "rank_eps_growth_1y": 83, "rank_eps_growth_5y": 65, "rank_revenue_growth_1y": 21, "rank_momentum_12m": 65, "rank_momentum_12m_ex1m": 66, "rank_relative_strength": 62, "value_composite": 29, "quality_composite": 74, "momentum_composite": 77, "growth_composite": 74, "yield_composite": 14, "svqf_composite": 94, "vc1_composite": 20, "vc2_composite": 16, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 51, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 32, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:47.309353+00:00", "is_restated": false, "income_statement": { "revenue": 31179000000, "cost_of_revenue": 25136000000, "gross_profit": 6043000000, "ebit": 2224000000, "ebitda": 4774000000, "pretax_income": 959000000, "tax_provision": 260000000, "net_income": 699000000, "net_income_to_common": 699000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1047734000, "total_current_assets": 12261545000, "total_assets": 53040961000, "short_term_debt": 406408000, "long_term_debt": 13427000000, "total_debt": 13833408000, "total_liabilities": 31482536000, "total_equity": 21526711000, "shares_outstanding": 526000000, "goodwill_and_intangibles": 9722082000 }, "cash_flow": { "operating_cash_flow": 3390960518, "capital_expenditure": 2191328259, "free_cash_flow": 5582288777, "dividends_paid": 899724194, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335936, "ticker_id": 3840, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:47.309353+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2224000000", "ebitda": "4774000000", "netIncome": "699000000", "grossProfit": "6043000000", "depreciation": "None", "totalRevenue": "31179000000", "costOfRevenue": "25136000000", "interestIncome": "729000000", "incomeBeforeTax": "959000000", "interestExpense": "840000000", "operatingIncome": "2224000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "260000000", "reportedCurrency": "USD", "netInterestIncome": "-729000000", "nonInterestIncome": "None", "operatingExpenses": "3819000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25136000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2550000000", "sellingGeneralAndAdministrative": "3819000000", "netIncomeFromContinuingOperations": "699000000" }, "balance": { "goodwill": "8478191000", "inventory": "4337761000", "commonStock": "1175000", "currentDebt": "None", "investments": "None", "totalAssets": "53040961000", "longTermDebt": "13427000000", "shortTermDebt": "406408000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1243891000", "reportedCurrency": "USD", "retainedEarnings": "3118536000", "totalLiabilities": "31482536000", "otherCurrentAssets": "1862900000", "totalCurrentAssets": "12261545000", "currentLongTermDebt": "346000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5013150000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40779416000", "currentAccountsPayable": "4225000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16177628000", "totalShareholderEquity": "21526711000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3665896000", "totalCurrentLiabilities": "8297304000", "otherNonCurrentLiabilities": "2318000000", "totalNonCurrentLiabilities": "23185232000", "cashAndShortTermInvestments": "1047734000", "commonStockSharesOutstanding": "526000000", "intangibleAssetsExcludingGoodwill": "1243891000", "cashAndCashEquivalentsAtCarryingValue": "1047734000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "698785790", "profitLoss": "None", "dividendPayout": "899724194", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "34989274", "operatingCashflow": "3390960518", "capitalExpenditures": "2191328259", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1297602226", "cashflowFromInvestment": "-2142343275", "stockBasedCompensation": "139000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "899724194", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2549218549", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 31179000000, "cost_of_revenue": 25136000000, "gross_profit": 6043000000, "research_and_development": null, "selling_general_admin": 3819000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2224000000, "depreciation_amortisation": 2550000000, "ebitda": 4774000000, "interest_expense": 840000000, "interest_income": null, "other_non_operating": null, "pretax_income": 959000000, "tax_provision": 260000000, "effective_tax_rate": null, "net_income": 699000000, "net_income_continuing_ops": 699000000, "net_income_to_common": 699000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1047734000, "short_term_investments": null, "net_receivables": 5013150000, "inventory": 4337761000, "other_current_assets": null, "total_current_assets": 12261545000, "net_ppe": null, "goodwill": 8478191000, "intangible_assets": 1243891000, "goodwill_and_intangibles": 9722082000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 40779416000, "total_assets": 53040961000, "short_term_debt": 406408000, "accounts_payable": 4225000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8297304000, "long_term_debt": 13427000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23185232000, "total_liabilities": 31482536000, "total_debt": 13833408000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3118536000, "total_equity": 21526711000, "shares_outstanding": 526000000, "operating_cash_flow": 3390960518, "stock_based_compensation": 139000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2191328259, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2142343275, "dividends_paid": 899724194, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1297602226, "free_cash_flow": 5582288777, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2224000000", "ebitda": "4774000000", "netIncome": "699000000", "grossProfit": "6043000000", "depreciation": "None", "totalRevenue": "31179000000", "costOfRevenue": "25136000000", "interestIncome": "729000000", "incomeBeforeTax": "959000000", "interestExpense": "840000000", "operatingIncome": "2224000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "260000000", "reportedCurrency": "USD", "netInterestIncome": "-729000000", "nonInterestIncome": "None", "operatingExpenses": "3819000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25136000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2550000000", "sellingGeneralAndAdministrative": "3819000000", "netIncomeFromContinuingOperations": "699000000" }, "balance": { "goodwill": "8478191000", "inventory": "4337761000", "commonStock": "1175000", "currentDebt": "None", "investments": "None", "totalAssets": "53040961000", "longTermDebt": "13427000000", "shortTermDebt": "406408000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1243891000", "reportedCurrency": "USD", "retainedEarnings": "3118536000", "totalLiabilities": "31482536000", "otherCurrentAssets": "1862900000", "totalCurrentAssets": "12261545000", "currentLongTermDebt": "346000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5013150000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40779416000", "currentAccountsPayable": "4225000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16177628000", "totalShareholderEquity": "21526711000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3665896000", "totalCurrentLiabilities": "8297304000", "otherNonCurrentLiabilities": "2318000000", "totalNonCurrentLiabilities": "23185232000", "cashAndShortTermInvestments": "1047734000", "commonStockSharesOutstanding": "526000000", "intangibleAssetsExcludingGoodwill": "1243891000", "cashAndCashEquivalentsAtCarryingValue": "1047734000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "698785790", "profitLoss": "None", "dividendPayout": "899724194", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "34989274", "operatingCashflow": "3390960518", "capitalExpenditures": "2191328259", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1297602226", "cashflowFromInvestment": "-2142343275", "stockBasedCompensation": "139000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "899724194", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2549218549", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:47.309353+00:00", "is_restated": false, "income_statement": { "revenue": 20376517700, "cost_of_revenue": 16327084200, "gross_profit": 4049433500, "ebit": 1330183400, "ebitda": 2743382600, "pretax_income": 540568000, "tax_provision": 232637300, "net_income": 307930700, "net_income_to_common": 307930700, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 855000000, "total_current_assets": 10055000000, "total_assets": 43759000000, "short_term_debt": 1053000000, "long_term_debt": 12542000000, "total_debt": 13595000000, "total_liabilities": 26372000000, "total_equity": 17360000000, "shares_outstanding": 389000000, "goodwill_and_intangibles": 7939000000 }, "cash_flow": { "operating_cash_flow": 1483000000, "capital_expenditure": 1466000000, "free_cash_flow": 2949000000, "dividends_paid": 650000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335941, "ticker_id": 3840, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:47.309353+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1330183400", "ebitda": "2743382600", "netIncome": "307930700", "grossProfit": "4049433500", "depreciation": "None", "totalRevenue": "20376517700", "costOfRevenue": "16327084200", "interestIncome": "127000000", "incomeBeforeTax": "540568000", "interestExpense": "506992500", "operatingIncome": "972057100", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "232637300", "reportedCurrency": "USD", "netInterestIncome": "-398000000", "nonInterestIncome": "None", "operatingExpenses": "3077376400", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16327084200", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1413199200", "sellingGeneralAndAdministrative": "2793000000", "netIncomeFromContinuingOperations": "319000000" }, "balance": { "goodwill": "6822000000", "inventory": "3550000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "43759000000", "longTermDebt": "12542000000", "shortTermDebt": "1053000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1117000000", "reportedCurrency": "USD", "retainedEarnings": "2950000000", "totalLiabilities": "26372000000", "otherCurrentAssets": "1533000000", "totalCurrentAssets": "10055000000", "currentLongTermDebt": "1053000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4117000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33704000000", "currentAccountsPayable": "3290000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13595000000", "totalShareholderEquity": "17360000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2990000000", "totalCurrentLiabilities": "7333000000", "otherNonCurrentLiabilities": "2191000000", "totalNonCurrentLiabilities": "19039000000", "cashAndShortTermInvestments": "855000000", "commonStockSharesOutstanding": "389000000", "intangibleAssetsExcludingGoodwill": "1117000000", "cashAndCashEquivalentsAtCarryingValue": "855000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "319000000", "profitLoss": "None", "dividendPayout": "650000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "62000000", "operatingCashflow": "1483000000", "capitalExpenditures": "1466000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "607000000", "cashflowFromInvestment": "-2114000000", "stockBasedCompensation": "206000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "650000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1464000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 20376517700, "cost_of_revenue": 16327084200, "gross_profit": 4049433500, "research_and_development": null, "selling_general_admin": 2793000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1330183400, "depreciation_amortisation": 1413199200, "ebitda": 2743382600, "interest_expense": 506992500, "interest_income": null, "other_non_operating": null, "pretax_income": 540568000, "tax_provision": 232637300, "effective_tax_rate": null, "net_income": 307930700, "net_income_continuing_ops": 319000000, "net_income_to_common": 307930700, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 855000000, "short_term_investments": null, "net_receivables": 4117000000, "inventory": 3550000000, "other_current_assets": null, "total_current_assets": 10055000000, "net_ppe": null, "goodwill": 6822000000, "intangible_assets": 1117000000, "goodwill_and_intangibles": 7939000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 33704000000, "total_assets": 43759000000, "short_term_debt": 1053000000, "accounts_payable": 3290000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7333000000, "long_term_debt": 12542000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19039000000, "total_liabilities": 26372000000, "total_debt": 13595000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2950000000, "total_equity": 17360000000, "shares_outstanding": 389000000, "operating_cash_flow": 1483000000, "stock_based_compensation": 206000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1466000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2114000000, "dividends_paid": 650000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 607000000, "free_cash_flow": 2949000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1330183400", "ebitda": "2743382600", "netIncome": "307930700", "grossProfit": "4049433500", "depreciation": "None", "totalRevenue": "20376517700", "costOfRevenue": "16327084200", "interestIncome": "127000000", "incomeBeforeTax": "540568000", "interestExpense": "506992500", "operatingIncome": "972057100", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "232637300", "reportedCurrency": "USD", "netInterestIncome": "-398000000", "nonInterestIncome": "None", "operatingExpenses": "3077376400", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16327084200", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1413199200", "sellingGeneralAndAdministrative": "2793000000", "netIncomeFromContinuingOperations": "319000000" }, "balance": { "goodwill": "6822000000", "inventory": "3550000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "43759000000", "longTermDebt": "12542000000", "shortTermDebt": "1053000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1117000000", "reportedCurrency": "USD", "retainedEarnings": "2950000000", "totalLiabilities": "26372000000", "otherCurrentAssets": "1533000000", "totalCurrentAssets": "10055000000", "currentLongTermDebt": "1053000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4117000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33704000000", "currentAccountsPayable": "3290000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13595000000", "totalShareholderEquity": "17360000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2990000000", "totalCurrentLiabilities": "7333000000", "otherNonCurrentLiabilities": "2191000000", "totalNonCurrentLiabilities": "19039000000", "cashAndShortTermInvestments": "855000000", "commonStockSharesOutstanding": "389000000", "intangibleAssetsExcludingGoodwill": "1117000000", "cashAndCashEquivalentsAtCarryingValue": "855000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "319000000", "profitLoss": "None", "dividendPayout": "650000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "62000000", "operatingCashflow": "1483000000", "capitalExpenditures": "1466000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "607000000", "cashflowFromInvestment": "-2114000000", "stockBasedCompensation": "206000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "650000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1464000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:47.309353+00:00", "is_restated": false, "income_statement": { "revenue": 10953839400, "cost_of_revenue": 8187526200, "gross_profit": 2766313200, "ebit": 1269025800, "ebitda": 1794389800, "pretax_income": 1030800400, "tax_provision": 282609600, "net_income": 747285000, "net_income_to_common": 747285000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1000000000, "total_current_assets": 4570000000, "total_assets": 14051000000, "short_term_debt": 191000000, "long_term_debt": 3946277565.91, "total_debt": 4137277565.91, "total_liabilities": 7877000000, "total_equity": 6158000000, "shares_outstanding": 260000000, "goodwill_and_intangibles": 3060000000 }, "cash_flow": { "operating_cash_flow": 1559000000, "capital_expenditure": 929000000, "free_cash_flow": 2488000000, "dividends_paid": 391000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335946, "ticker_id": 3840, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:47.309353+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1269025800", "ebitda": "1794389800", "netIncome": "747285000", "grossProfit": "2766313200", "depreciation": "None", "totalRevenue": "10953839400", "costOfRevenue": "8187526200", "interestIncome": "33161996.35", "incomeBeforeTax": "1030800400", "interestExpense": "154478757", "operatingIncome": "1242757600", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "282609600", "reportedCurrency": "USD", "netInterestIncome": "-163599182", "nonInterestIncome": "None", "operatingExpenses": "1523555600", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8187526200", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "525364000", "sellingGeneralAndAdministrative": "1610567622", "netIncomeFromContinuingOperations": "838998507.71" }, "balance": { "goodwill": "2842000000", "inventory": "1203000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "14051000000", "longTermDebt": "3946277565.91", "shortTermDebt": "191000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "218000000", "reportedCurrency": "USD", "retainedEarnings": "3521000000", "totalLiabilities": "7877000000", "otherCurrentAssets": "561000000", "totalCurrentAssets": "4570000000", "currentLongTermDebt": "193444978.72", "longTermInvestments": "32056596.47", "shortTermInvestments": "29000000", "currentNetReceivables": "1806000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9481000000", "currentAccountsPayable": "1728000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6341029996", "shortLongTermDebtTotal": "4129000000", "totalShareholderEquity": "6158000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1087000000", "totalCurrentLiabilities": "3006000000", "otherNonCurrentLiabilities": "385000000", "totalNonCurrentLiabilities": "4871000000", "cashAndShortTermInvestments": "1000000000", "commonStockSharesOutstanding": "260000000", "intangibleAssetsExcludingGoodwill": "218000000", "cashAndCashEquivalentsAtCarryingValue": "1000000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "826000000", "profitLoss": "None", "dividendPayout": "391000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "220000000", "operatingCashflow": "1559000000", "capitalExpenditures": "929000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-479000000", "cashflowFromInvestment": "-931000000", "stockBasedCompensation": "66000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "391000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "580000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10953839400, "cost_of_revenue": 8187526200, "gross_profit": 2766313200, "research_and_development": null, "selling_general_admin": 1610567622, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1269025800, "depreciation_amortisation": 525364000, "ebitda": 1794389800, "interest_expense": 154478757, "interest_income": null, "other_non_operating": null, "pretax_income": 1030800400, "tax_provision": 282609600, "effective_tax_rate": null, "net_income": 747285000, "net_income_continuing_ops": 838998507.71, "net_income_to_common": 747285000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1000000000, "short_term_investments": 29000000, "net_receivables": 1806000000, "inventory": 1203000000, "other_current_assets": null, "total_current_assets": 4570000000, "net_ppe": null, "goodwill": 2842000000, "intangible_assets": 218000000, "goodwill_and_intangibles": 3060000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9481000000, "total_assets": 14051000000, "short_term_debt": 191000000, "accounts_payable": 1728000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3006000000, "long_term_debt": 3946277565.91, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4871000000, "total_liabilities": 7877000000, "total_debt": 4137277565.91, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3521000000, "total_equity": 6158000000, "shares_outstanding": 260000000, "operating_cash_flow": 1559000000, "stock_based_compensation": 66000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 929000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -931000000, "dividends_paid": 391000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -479000000, "free_cash_flow": 2488000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1269025800", "ebitda": "1794389800", "netIncome": "747285000", "grossProfit": "2766313200", "depreciation": "None", "totalRevenue": "10953839400", "costOfRevenue": "8187526200", "interestIncome": "33161996.35", "incomeBeforeTax": "1030800400", "interestExpense": "154478757", "operatingIncome": "1242757600", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "282609600", "reportedCurrency": "USD", "netInterestIncome": "-163599182", "nonInterestIncome": "None", "operatingExpenses": "1523555600", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8187526200", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "525364000", "sellingGeneralAndAdministrative": "1610567622", "netIncomeFromContinuingOperations": "838998507.71" }, "balance": { "goodwill": "2842000000", "inventory": "1203000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "14051000000", "longTermDebt": "3946277565.91", "shortTermDebt": "191000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "218000000", "reportedCurrency": "USD", "retainedEarnings": "3521000000", "totalLiabilities": "7877000000", "otherCurrentAssets": "561000000", "totalCurrentAssets": "4570000000", "currentLongTermDebt": "193444978.72", "longTermInvestments": "32056596.47", "shortTermInvestments": "29000000", "currentNetReceivables": "1806000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9481000000", "currentAccountsPayable": "1728000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6341029996", "shortLongTermDebtTotal": "4129000000", "totalShareholderEquity": "6158000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1087000000", "totalCurrentLiabilities": "3006000000", "otherNonCurrentLiabilities": "385000000", "totalNonCurrentLiabilities": "4871000000", "cashAndShortTermInvestments": "1000000000", "commonStockSharesOutstanding": "260000000", "intangibleAssetsExcludingGoodwill": "218000000", "cashAndCashEquivalentsAtCarryingValue": "1000000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "826000000", "profitLoss": "None", "dividendPayout": "391000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "220000000", "operatingCashflow": "1559000000", "capitalExpenditures": "929000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-479000000", "cashflowFromInvestment": "-931000000", "stockBasedCompensation": "66000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "391000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "580000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:47.309353+00:00", "is_restated": false, "income_statement": { "revenue": 12616055100, "cost_of_revenue": 9560334300, "gross_profit": 3055720800, "ebit": 1607241900, "ebitda": 2133961500, "pretax_income": 1331741400, "tax_provision": 365154900, "net_income": 965652600, "net_income_to_common": 965652600, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 785409900, "total_current_assets": 4503265800, "total_assets": 12460093800, "short_term_debt": 172771500, "long_term_debt": 3860631213.2, "total_debt": 4033402713.2, "total_liabilities": 7470266100, "total_equity": 4975819200, "shares_outstanding": 261000000, "goodwill_and_intangibles": 2757806700 }, "cash_flow": { "operating_cash_flow": 1433000000, "capital_expenditure": 930000000, "free_cash_flow": 2363000000, "dividends_paid": 349000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335951, "ticker_id": 3840, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:47.309353+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1607241900", "ebitda": "2133961500", "netIncome": "965652600", "grossProfit": "3055720800", "depreciation": "None", "totalRevenue": "12616055100", "costOfRevenue": "9560334300", "interestIncome": "9651578.03", "incomeBeforeTax": "1331741400", "interestExpense": "146495835", "operatingIncome": "1455016200", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "365154900", "reportedCurrency": "USD", "netInterestIncome": "-159787236.32", "nonInterestIncome": "None", "operatingExpenses": "1600704600", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9560334300", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "526719600", "sellingGeneralAndAdministrative": "1440000000", "netIncomeFromContinuingOperations": "1013415693.47" }, "balance": { "goodwill": "2542075800", "inventory": "1264500600", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "12460093800", "longTermDebt": "3860631213.20", "shortTermDebt": "172771500", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "215730900", "reportedCurrency": "USD", "retainedEarnings": "2882949300", "totalLiabilities": "7470266100", "otherCurrentAssets": "551934900", "totalCurrentAssets": "4503265800", "currentLongTermDebt": "193031560.66", "longTermInvestments": "27882336.54", "shortTermInvestments": "None", "currentNetReceivables": "1901420400", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7956828000", "currentAccountsPayable": "1802427000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5708951447", "shortLongTermDebtTotal": "3743071200", "totalShareholderEquity": "4975819200", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1062778200", "totalCurrentLiabilities": "3037976700", "otherNonCurrentLiabilities": "26000000", "totalNonCurrentLiabilities": "4432289400", "cashAndShortTermInvestments": "785409900", "commonStockSharesOutstanding": "261000000", "intangibleAssetsExcludingGoodwill": "215730900", "cashAndCashEquivalentsAtCarryingValue": "785409900", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1035000000", "profitLoss": "None", "dividendPayout": "349000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-209000000", "operatingCashflow": "1433000000", "capitalExpenditures": "930000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-431000000", "cashflowFromInvestment": "-1020000000", "stockBasedCompensation": "68000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "349000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-74000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "564000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12616055100, "cost_of_revenue": 9560334300, "gross_profit": 3055720800, "research_and_development": null, "selling_general_admin": 1440000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1607241900, "depreciation_amortisation": 526719600, "ebitda": 2133961500, "interest_expense": 146495835, "interest_income": null, "other_non_operating": null, "pretax_income": 1331741400, "tax_provision": 365154900, "effective_tax_rate": null, "net_income": 965652600, "net_income_continuing_ops": 1013415693.47, "net_income_to_common": 965652600, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 785409900, "short_term_investments": null, "net_receivables": 1901420400, "inventory": 1264500600, "other_current_assets": null, "total_current_assets": 4503265800, "net_ppe": null, "goodwill": 2542075800, "intangible_assets": 215730900, "goodwill_and_intangibles": 2757806700, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7956828000, "total_assets": 12460093800, "short_term_debt": 172771500, "accounts_payable": 1802427000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3037976700, "long_term_debt": 3860631213.2, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4432289400, "total_liabilities": 7470266100, "total_debt": 4033402713.2, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2882949300, "total_equity": 4975819200, "shares_outstanding": 261000000, "operating_cash_flow": 1433000000, "stock_based_compensation": 68000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 930000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1020000000, "dividends_paid": 349000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -431000000, "free_cash_flow": 2363000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1607241900", "ebitda": "2133961500", "netIncome": "965652600", "grossProfit": "3055720800", "depreciation": "None", "totalRevenue": "12616055100", "costOfRevenue": "9560334300", "interestIncome": "9651578.03", "incomeBeforeTax": "1331741400", "interestExpense": "146495835", "operatingIncome": "1455016200", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "365154900", "reportedCurrency": "USD", "netInterestIncome": "-159787236.32", "nonInterestIncome": "None", "operatingExpenses": "1600704600", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9560334300", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "526719600", "sellingGeneralAndAdministrative": "1440000000", "netIncomeFromContinuingOperations": "1013415693.47" }, "balance": { "goodwill": "2542075800", "inventory": "1264500600", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "12460093800", "longTermDebt": "3860631213.20", "shortTermDebt": "172771500", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "215730900", "reportedCurrency": "USD", "retainedEarnings": "2882949300", "totalLiabilities": "7470266100", "otherCurrentAssets": "551934900", "totalCurrentAssets": "4503265800", "currentLongTermDebt": "193031560.66", "longTermInvestments": "27882336.54", "shortTermInvestments": "None", "currentNetReceivables": "1901420400", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7956828000", "currentAccountsPayable": "1802427000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5708951447", "shortLongTermDebtTotal": "3743071200", "totalShareholderEquity": "4975819200", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1062778200", "totalCurrentLiabilities": "3037976700", "otherNonCurrentLiabilities": "26000000", "totalNonCurrentLiabilities": "4432289400", "cashAndShortTermInvestments": "785409900", "commonStockSharesOutstanding": "261000000", "intangibleAssetsExcludingGoodwill": "215730900", "cashAndCashEquivalentsAtCarryingValue": "785409900", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1035000000", "profitLoss": "None", "dividendPayout": "349000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-209000000", "operatingCashflow": "1433000000", "capitalExpenditures": "930000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-431000000", "cashflowFromInvestment": "-1020000000", "stockBasedCompensation": "68000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "349000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-74000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "564000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:47.309353+00:00", "is_restated": false, "income_statement": { "revenue": 10484333800, "cost_of_revenue": 8131443000, "gross_profit": 2352890800, "ebit": 1084192400, "ebitda": 1570936800, "pretax_income": 947130800, "tax_provision": 242493600, "net_income": 704637200, "net_income_to_common": 704637200, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 854319345, "total_current_assets": 4066759922, "total_assets": 11697680199, "short_term_debt": 164868645, "long_term_debt": 4063540227.8, "total_debt": 4228408872.8, "total_liabilities": 7309176618, "total_equity": 4375513930, "shares_outstanding": 260000000, "goodwill_and_intangibles": 2719833048 }, "cash_flow": { "operating_cash_flow": 1170161112, "capital_expenditure": 702096662, "free_cash_flow": 1872257774, "dividends_paid": 356958238, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335956, "ticker_id": 3840, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:47.309353+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1084192400", "ebitda": "1570936800", "netIncome": "704637200", "grossProfit": "2352890800", "depreciation": "None", "totalRevenue": "10484333800", "costOfRevenue": "8131443000", "interestIncome": "3396662.21", "incomeBeforeTax": "947130800", "interestExpense": "126137646", "operatingIncome": "1104400200", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "242493600", "reportedCurrency": "USD", "netInterestIncome": "-141527592.22", "nonInterestIncome": "None", "operatingExpenses": "1248490600", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8131443000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "486744400", "sellingGeneralAndAdministrative": "1354136000", "netIncomeFromContinuingOperations": "768777880.94" }, "balance": { "goodwill": "2509001023", "inventory": "1045167291", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "11697680199", "longTermDebt": "4063540227.80", "shortTermDebt": "164868645", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "210832025", "reportedCurrency": "USD", "retainedEarnings": "1471827362", "totalLiabilities": "7309176618", "otherCurrentAssets": "380696692", "totalCurrentAssets": "4066759922", "currentLongTermDebt": "186816421.73", "longTermInvestments": "27173297.71", "shortTermInvestments": "-131000000", "currentNetReceivables": "1786576594", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7630920277", "currentAccountsPayable": "1417870350", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5301811884", "shortLongTermDebtTotal": "3751011485", "totalShareholderEquity": "4375513930", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1242010464", "totalCurrentLiabilities": "2824749459", "otherNonCurrentLiabilities": "24000000", "totalNonCurrentLiabilities": "4484427159", "cashAndShortTermInvestments": "854319345", "commonStockSharesOutstanding": "260000000", "intangibleAssetsExcludingGoodwill": "210832025", "cashAndCashEquivalentsAtCarryingValue": "854319345", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "802565046", "profitLoss": "None", "dividendPayout": "356958238", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-290767306", "operatingCashflow": "1170161112", "capitalExpenditures": "702096662", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16547732", "cashflowFromInvestment": "-1192618750", "stockBasedCompensation": "69000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "356958238", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26003580", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "653635449", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10484333800, "cost_of_revenue": 8131443000, "gross_profit": 2352890800, "research_and_development": null, "selling_general_admin": 1354136000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1084192400, "depreciation_amortisation": 486744400, "ebitda": 1570936800, "interest_expense": 126137646, "interest_income": null, "other_non_operating": null, "pretax_income": 947130800, "tax_provision": 242493600, "effective_tax_rate": null, "net_income": 704637200, "net_income_continuing_ops": 768777880.94, "net_income_to_common": 704637200, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 854319345, "short_term_investments": -131000000, "net_receivables": 1786576594, "inventory": 1045167291, "other_current_assets": null, "total_current_assets": 4066759922, "net_ppe": null, "goodwill": 2509001023, "intangible_assets": 210832025, "goodwill_and_intangibles": 2719833048, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7630920277, "total_assets": 11697680199, "short_term_debt": 164868645, "accounts_payable": 1417870350, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2824749459, "long_term_debt": 4063540227.8, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4484427159, "total_liabilities": 7309176618, "total_debt": 4228408872.8, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1471827362, "total_equity": 4375513930, "shares_outstanding": 260000000, "operating_cash_flow": 1170161112, "stock_based_compensation": 69000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 702096662, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1192618750, "dividends_paid": 356958238, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16547732, "free_cash_flow": 1872257774, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1084192400", "ebitda": "1570936800", "netIncome": "704637200", "grossProfit": "2352890800", "depreciation": "None", "totalRevenue": "10484333800", "costOfRevenue": "8131443000", "interestIncome": "3396662.21", "incomeBeforeTax": "947130800", "interestExpense": "126137646", "operatingIncome": "1104400200", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "242493600", "reportedCurrency": "USD", "netInterestIncome": "-141527592.22", "nonInterestIncome": "None", "operatingExpenses": "1248490600", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8131443000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "486744400", "sellingGeneralAndAdministrative": "1354136000", "netIncomeFromContinuingOperations": "768777880.94" }, "balance": { "goodwill": "2509001023", "inventory": "1045167291", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "11697680199", "longTermDebt": "4063540227.80", "shortTermDebt": "164868645", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "210832025", "reportedCurrency": "USD", "retainedEarnings": "1471827362", "totalLiabilities": "7309176618", "otherCurrentAssets": "380696692", "totalCurrentAssets": "4066759922", "currentLongTermDebt": "186816421.73", "longTermInvestments": "27173297.71", "shortTermInvestments": "-131000000", "currentNetReceivables": "1786576594", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7630920277", "currentAccountsPayable": "1417870350", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5301811884", "shortLongTermDebtTotal": "3751011485", "totalShareholderEquity": "4375513930", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1242010464", "totalCurrentLiabilities": "2824749459", "otherNonCurrentLiabilities": "24000000", "totalNonCurrentLiabilities": "4484427159", "cashAndShortTermInvestments": "854319345", "commonStockSharesOutstanding": "260000000", "intangibleAssetsExcludingGoodwill": "210832025", "cashAndCashEquivalentsAtCarryingValue": "854319345", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "802565046", "profitLoss": "None", "dividendPayout": "356958238", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-290767306", "operatingCashflow": "1170161112", "capitalExpenditures": "702096662", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16547732", "cashflowFromInvestment": "-1192618750", "stockBasedCompensation": "69000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "356958238", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26003580", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "653635449", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:47.309353+00:00", "is_restated": false, "income_statement": { "revenue": 8530000000, "cost_of_revenue": 5656000000, "gross_profit": 2874000000, "ebit": 910000000, "ebitda": 1367000000, "pretax_income": 748000000, "tax_provision": 201000000, "net_income": 545000000, "net_income_to_common": 545000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 891000000, "total_current_assets": 3258000000, "total_assets": 10290000000, "short_term_debt": 154000000, "long_term_debt": 3839909475.55, "total_debt": 3993909475.55, "total_liabilities": 6507000000, "total_equity": 3770000000, "shares_outstanding": 251090639, "goodwill_and_intangibles": 2552000000 }, "cash_flow": { "operating_cash_flow": 1533749877, "capital_expenditure": 632195217, "free_cash_flow": 2165945094, "dividends_paid": 319787464, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335961, "ticker_id": 3840, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:47.309353+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "910000000", "ebitda": "1367000000", "netIncome": "545000000", "grossProfit": "2874000000", "depreciation": "None", "totalRevenue": "8530000000", "costOfRevenue": "5656000000", "interestIncome": "3689855.36", "incomeBeforeTax": "748000000", "interestExpense": "119108175", "operatingIncome": "891000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "201000000", "reportedCurrency": "USD", "netInterestIncome": "-168503394.67", "nonInterestIncome": "None", "operatingExpenses": "1983000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5656000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "457000000", "sellingGeneralAndAdministrative": "1227000000", "netIncomeFromContinuingOperations": "672783626.88" }, "balance": { "goodwill": "2344000000", "inventory": "773000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "10290000000", "longTermDebt": "3839909475.55", "shortTermDebt": "154000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "208000000", "reportedCurrency": "USD", "retainedEarnings": "917000000", "totalLiabilities": "6507000000", "otherCurrentAssets": "257000000", "totalCurrentAssets": "3258000000", "currentLongTermDebt": "189412575.03", "longTermInvestments": "28288891.08", "shortTermInvestments": "None", "currentNetReceivables": "1337000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7032000000", "currentAccountsPayable": "978000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3276000000", "totalShareholderEquity": "3770000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1098000000", "totalCurrentLiabilities": "2230000000", "otherNonCurrentLiabilities": "21000000", "totalNonCurrentLiabilities": "4277000000", "cashAndShortTermInvestments": "891000000", "commonStockSharesOutstanding": "251090639", "intangibleAssetsExcludingGoodwill": "208000000", "cashAndCashEquivalentsAtCarryingValue": "891000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "920003935", "profitLoss": "None", "dividendPayout": "319787464", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "17219325", "operatingCashflow": "1533749877", "capitalExpenditures": "632195217", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78716914", "cashflowFromInvestment": "-612515989", "stockBasedCompensation": "43048312", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "319787464", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19679228", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "685083144", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8530000000, "cost_of_revenue": 5656000000, "gross_profit": 2874000000, "research_and_development": 8000000, "selling_general_admin": 1227000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 910000000, "depreciation_amortisation": 457000000, "ebitda": 1367000000, "interest_expense": 119108175, "interest_income": null, "other_non_operating": null, "pretax_income": 748000000, "tax_provision": 201000000, "effective_tax_rate": null, "net_income": 545000000, "net_income_continuing_ops": 672783626.88, "net_income_to_common": 545000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 891000000, "short_term_investments": null, "net_receivables": 1337000000, "inventory": 773000000, "other_current_assets": null, "total_current_assets": 3258000000, "net_ppe": null, "goodwill": 2344000000, "intangible_assets": 208000000, "goodwill_and_intangibles": 2552000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7032000000, "total_assets": 10290000000, "short_term_debt": 154000000, "accounts_payable": 978000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2230000000, "long_term_debt": 3839909475.55, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4277000000, "total_liabilities": 6507000000, "total_debt": 3993909475.55, "preferred_stock": null, "minority_interest": null, "retained_earnings": 917000000, "total_equity": 3770000000, "shares_outstanding": 251090639, "operating_cash_flow": 1533749877, "stock_based_compensation": 43048312, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 632195217, "acquisitions": null, "other_investing": null, "investing_cash_flow": -612515989, "dividends_paid": 319787464, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -78716914, "free_cash_flow": 2165945094, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "910000000", "ebitda": "1367000000", "netIncome": "545000000", "grossProfit": "2874000000", "depreciation": "None", "totalRevenue": "8530000000", "costOfRevenue": "5656000000", "interestIncome": "3689855.36", "incomeBeforeTax": "748000000", "interestExpense": "119108175", "operatingIncome": "891000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "201000000", "reportedCurrency": "USD", "netInterestIncome": "-168503394.67", "nonInterestIncome": "None", "operatingExpenses": "1983000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5656000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "457000000", "sellingGeneralAndAdministrative": "1227000000", "netIncomeFromContinuingOperations": "672783626.88" }, "balance": { "goodwill": "2344000000", "inventory": "773000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "10290000000", "longTermDebt": "3839909475.55", "shortTermDebt": "154000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "208000000", "reportedCurrency": "USD", "retainedEarnings": "917000000", "totalLiabilities": "6507000000", "otherCurrentAssets": "257000000", "totalCurrentAssets": "3258000000", "currentLongTermDebt": "189412575.03", "longTermInvestments": "28288891.08", "shortTermInvestments": "None", "currentNetReceivables": "1337000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7032000000", "currentAccountsPayable": "978000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3276000000", "totalShareholderEquity": "3770000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1098000000", "totalCurrentLiabilities": "2230000000", "otherNonCurrentLiabilities": "21000000", "totalNonCurrentLiabilities": "4277000000", "cashAndShortTermInvestments": "891000000", "commonStockSharesOutstanding": "251090639", "intangibleAssetsExcludingGoodwill": "208000000", "cashAndCashEquivalentsAtCarryingValue": "891000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "920003935", "profitLoss": "None", "dividendPayout": "319787464", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "17219325", "operatingCashflow": "1533749877", "capitalExpenditures": "632195217", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78716914", "cashflowFromInvestment": "-612515989", "stockBasedCompensation": "43048312", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "319787464", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19679228", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "685083144", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:47.309353+00:00", "is_restated": false, "income_statement": { "revenue": 9048000000, "cost_of_revenue": 6043000000, "gross_profit": 3005000000, "ebit": 1045000000, "ebitda": 1486000000, "pretax_income": 677000000, "tax_provision": 193000000, "net_income": 476000000, "net_income_to_common": 476000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 189000000, "total_current_assets": 2680000000, "total_assets": 9925000000, "short_term_debt": 188000000, "long_term_debt": null, "total_debt": 188000000, "total_liabilities": 6932000000, "total_equity": 2952000000, "shares_outstanding": 238000000, "goodwill_and_intangibles": 2616000000 }, "cash_flow": { "operating_cash_flow": 1302760103, "capital_expenditure": 707948740, "free_cash_flow": 2010708843, "dividends_paid": 266600949, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335966, "ticker_id": 3840, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:47.309353+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1045000000", "ebitda": "1486000000", "netIncome": "476000000", "grossProfit": "3005000000", "depreciation": "None", "totalRevenue": "9048000000", "costOfRevenue": "6043000000", "interestIncome": "None", "incomeBeforeTax": "677000000", "interestExpense": "167585832", "operatingIncome": "884000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "193000000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2121000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6043000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "441000000", "sellingGeneralAndAdministrative": "1213000000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "2383000000", "inventory": "819000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "9925000000", "longTermDebt": "None", "shortTermDebt": "188000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "233000000", "reportedCurrency": "USD", "retainedEarnings": "615000000", "totalLiabilities": "6932000000", "otherCurrentAssets": "270000000", "totalCurrentAssets": "2680000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1402000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7245000000", "currentAccountsPayable": "1019000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3689000000", "totalShareholderEquity": "2952000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1008000000", "totalCurrentLiabilities": "2215000000", "otherNonCurrentLiabilities": "18000000", "totalNonCurrentLiabilities": "4717000000", "cashAndShortTermInvestments": "189000000", "commonStockSharesOutstanding": "238000000", "intangibleAssetsExcludingGoodwill": "233000000", "cashAndCashEquivalentsAtCarryingValue": "189000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "758356483", "profitLoss": "None", "dividendPayout": "266600949", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "44806882", "operatingCashflow": "1302760103", "capitalExpenditures": "707948740", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-704588224", "cashflowFromInvestment": "-823326462", "stockBasedCompensation": "43686710", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "266600949", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25763957", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "606013083", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9048000000, "cost_of_revenue": 6043000000, "gross_profit": 3005000000, "research_and_development": 8000000, "selling_general_admin": 1213000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1045000000, "depreciation_amortisation": 441000000, "ebitda": 1486000000, "interest_expense": 167585832, "interest_income": null, "other_non_operating": null, "pretax_income": 677000000, "tax_provision": 193000000, "effective_tax_rate": null, "net_income": 476000000, "net_income_continuing_ops": null, "net_income_to_common": 476000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 189000000, "short_term_investments": null, "net_receivables": 1402000000, "inventory": 819000000, "other_current_assets": null, "total_current_assets": 2680000000, "net_ppe": null, "goodwill": 2383000000, "intangible_assets": 233000000, "goodwill_and_intangibles": 2616000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7245000000, "total_assets": 9925000000, "short_term_debt": 188000000, "accounts_payable": 1019000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2215000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4717000000, "total_liabilities": 6932000000, "total_debt": 188000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 615000000, "total_equity": 2952000000, "shares_outstanding": 238000000, "operating_cash_flow": 1302760103, "stock_based_compensation": 43686710, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 707948740, "acquisitions": null, "other_investing": null, "investing_cash_flow": -823326462, "dividends_paid": 266600949, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -704588224, "free_cash_flow": 2010708843, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1045000000", "ebitda": "1486000000", "netIncome": "476000000", "grossProfit": "3005000000", "depreciation": "None", "totalRevenue": "9048000000", "costOfRevenue": "6043000000", "interestIncome": "None", "incomeBeforeTax": "677000000", "interestExpense": "167585832", "operatingIncome": "884000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "193000000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2121000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6043000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "441000000", "sellingGeneralAndAdministrative": "1213000000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "2383000000", "inventory": "819000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "9925000000", "longTermDebt": "None", "shortTermDebt": "188000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "233000000", "reportedCurrency": "USD", "retainedEarnings": "615000000", "totalLiabilities": "6932000000", "otherCurrentAssets": "270000000", "totalCurrentAssets": "2680000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1402000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7245000000", "currentAccountsPayable": "1019000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3689000000", "totalShareholderEquity": "2952000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1008000000", "totalCurrentLiabilities": "2215000000", "otherNonCurrentLiabilities": "18000000", "totalNonCurrentLiabilities": "4717000000", "cashAndShortTermInvestments": "189000000", "commonStockSharesOutstanding": "238000000", "intangibleAssetsExcludingGoodwill": "233000000", "cashAndCashEquivalentsAtCarryingValue": "189000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "758356483", "profitLoss": "None", "dividendPayout": "266600949", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "44806882", "operatingCashflow": "1302760103", "capitalExpenditures": "707948740", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-704588224", "cashflowFromInvestment": "-823326462", "stockBasedCompensation": "43686710", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "266600949", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25763957", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "606013083", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:47.309353+00:00", "is_restated": false, "income_statement": { "revenue": 10233356211, "cost_of_revenue": 6850835049, "gross_profit": 3382521162, "ebit": -253946465, "ebitda": 225348890, "pretax_income": -462136810, "tax_provision": 268817204, "net_income": -646000000, "net_income_to_common": -646000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 465568519, "total_current_assets": 3380233356, "total_assets": 10859071150, "short_term_debt": 170000000, "long_term_debt": null, "total_debt": 170000000, "total_liabilities": 7553191489, "total_equity": 3156028368, "shares_outstanding": 236008000, "goodwill_and_intangibles": 2962708761 }, "cash_flow": { "operating_cash_flow": 1181651795, "capital_expenditure": 632578357, "free_cash_flow": 1814230152, "dividends_paid": 243651338, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335971, "ticker_id": 3840, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:47.309353+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-253946465", "ebitda": "225348890", "netIncome": "-646000000", "grossProfit": "3382521162", "depreciation": "None", "totalRevenue": "10233356211", "costOfRevenue": "6850835049", "interestIncome": "None", "incomeBeforeTax": "-462136810", "interestExpense": "168358277", "operatingIncome": "1188515213", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "268817204", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2194005948", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6850835049", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "479295355", "sellingGeneralAndAdministrative": "1312056737", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "2700754975", "inventory": "981468771", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "10859071150", "longTermDebt": "None", "shortTermDebt": "170000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "261953786", "reportedCurrency": "None", "retainedEarnings": "480439258", "totalLiabilities": "7553191489", "otherCurrentAssets": "490196066", "totalCurrentAssets": "3380233356", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1443000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7478837794", "currentAccountsPayable": "1218256691", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3545000000", "totalShareholderEquity": "3156028368", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "894973691", "totalCurrentLiabilities": "2427362159", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5125829329", "cashAndShortTermInvestments": "465568519", "commonStockSharesOutstanding": "236008000", "intangibleAssetsExcludingGoodwill": "261953786", "cashAndCashEquivalentsAtCarryingValue": "465568519", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-462136810", "profitLoss": "None", "dividendPayout": "243651338", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-96087851", "operatingCashflow": "1181651795", "capitalExpenditures": "632578357", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80073209", "cashflowFromInvestment": "-1199954243", "stockBasedCompensation": "25165865", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "243651338", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11439029", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "479295355", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10233356211, "cost_of_revenue": 6850835049, "gross_profit": 3382521162, "research_and_development": null, "selling_general_admin": 1312056737, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -253946465, "depreciation_amortisation": 479295355, "ebitda": 225348890, "interest_expense": 168358277, "interest_income": null, "other_non_operating": null, "pretax_income": -462136810, "tax_provision": 268817204, "effective_tax_rate": null, "net_income": -646000000, "net_income_continuing_ops": null, "net_income_to_common": -646000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 465568519, "short_term_investments": null, "net_receivables": 1443000000, "inventory": 981468771, "other_current_assets": null, "total_current_assets": 3380233356, "net_ppe": null, "goodwill": 2700754975, "intangible_assets": 261953786, "goodwill_and_intangibles": 2962708761, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7478837794, "total_assets": 10859071150, "short_term_debt": 170000000, "accounts_payable": 1218256691, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2427362159, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5125829329, "total_liabilities": 7553191489, "total_debt": 170000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 480439258, "total_equity": 3156028368, "shares_outstanding": 236008000, "operating_cash_flow": 1181651795, "stock_based_compensation": 25165865, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 632578357, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1199954243, "dividends_paid": 243651338, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -80073209, "free_cash_flow": 1814230152, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-253946465", "ebitda": "225348890", "netIncome": "-646000000", "grossProfit": "3382521162", "depreciation": "None", "totalRevenue": "10233356211", "costOfRevenue": "6850835049", "interestIncome": "None", "incomeBeforeTax": "-462136810", "interestExpense": "168358277", "operatingIncome": "1188515213", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "268817204", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2194005948", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6850835049", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "479295355", "sellingGeneralAndAdministrative": "1312056737", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "2700754975", "inventory": "981468771", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "10859071150", "longTermDebt": "None", "shortTermDebt": "170000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "261953786", "reportedCurrency": "None", "retainedEarnings": "480439258", "totalLiabilities": "7553191489", "otherCurrentAssets": "490196066", "totalCurrentAssets": "3380233356", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1443000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7478837794", "currentAccountsPayable": "1218256691", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3545000000", "totalShareholderEquity": "3156028368", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "894973691", "totalCurrentLiabilities": "2427362159", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5125829329", "cashAndShortTermInvestments": "465568519", "commonStockSharesOutstanding": "236008000", "intangibleAssetsExcludingGoodwill": "261953786", "cashAndCashEquivalentsAtCarryingValue": "465568519", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-462136810", "profitLoss": "None", "dividendPayout": "243651338", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-96087851", "operatingCashflow": "1181651795", "capitalExpenditures": "632578357", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80073209", "cashflowFromInvestment": "-1199954243", "stockBasedCompensation": "25165865", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "243651338", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11439029", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "479295355", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:47.309353+00:00", "is_restated": false, "income_statement": { "revenue": 6700262720, "cost_of_revenue": 5598611640, "gross_profit": 1101651080, "ebit": 266724670, "ebitda": 899218350, "pretax_income": 72980040, "tax_provision": 18245010, "net_income": 56472650, "net_income_to_common": 56472650, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 674000000, "total_current_assets": 10552000000, "total_assets": 45170000000, "short_term_debt": 980000000, "long_term_debt": 13275000000, "total_debt": 14255000000, "total_liabilities": 27087000000, "total_equity": 18058000000, "shares_outstanding": 538889000, "goodwill_and_intangibles": 8222000000 }, "cash_flow": { "operating_cash_flow": 204000000, "capital_expenditure": 624000000, "free_cash_flow": 828000000, "dividends_paid": 237000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335934, "ticker_id": 3840, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:47.309353+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "266724670", "ebitda": "899218350", "netIncome": "56472650", "grossProfit": "1101651080", "depreciation": "None", "totalRevenue": "6700262720", "costOfRevenue": "5598611640", "interestIncome": "32000000", "incomeBeforeTax": "72980040", "interestExpense": "197999999", "operatingIncome": "266724670", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "18245010", "reportedCurrency": "USD", "netInterestIncome": "-166000000", "nonInterestIncome": "None", "operatingExpenses": "834926410", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5598611640", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "632493680", "sellingGeneralAndAdministrative": "961000000", "netIncomeFromContinuingOperations": "63000000" }, "balance": { "goodwill": "7186000000", "inventory": "3583000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "45170000000", "longTermDebt": "13275000000", "shortTermDebt": "980000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1036000000", "reportedCurrency": "USD", "retainedEarnings": "2397000000", "totalLiabilities": "27087000000", "otherCurrentAssets": "1651000000", "totalCurrentAssets": "10552000000", "currentLongTermDebt": "980000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4644000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34618000000", "currentAccountsPayable": "3344000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14255000000", "totalShareholderEquity": "18058000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2990000000", "totalCurrentLiabilities": "7314000000", "otherNonCurrentLiabilities": "2402000000", "totalNonCurrentLiabilities": "19773000000", "cashAndShortTermInvestments": "674000000", "commonStockSharesOutstanding": "538889000", "intangibleAssetsExcludingGoodwill": "1036000000", "cashAndCashEquivalentsAtCarryingValue": "674000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63000000", "profitLoss": "None", "dividendPayout": "237000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "101000000", "operatingCashflow": "204000000", "capitalExpenditures": "624000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "209000000", "cashflowFromInvestment": "-627000000", "stockBasedCompensation": "28000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "237000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "728000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6700262720, "cost_of_revenue": 5598611640, "gross_profit": 1101651080, "research_and_development": null, "selling_general_admin": 961000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 266724670, "depreciation_amortisation": 632493680, "ebitda": 899218350, "interest_expense": 197999999, "interest_income": null, "other_non_operating": null, "pretax_income": 72980040, "tax_provision": 18245010, "effective_tax_rate": null, "net_income": 56472650, "net_income_continuing_ops": 63000000, "net_income_to_common": 56472650, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 674000000, "short_term_investments": null, "net_receivables": 4644000000, "inventory": 3583000000, "other_current_assets": null, "total_current_assets": 10552000000, "net_ppe": null, "goodwill": 7186000000, "intangible_assets": 1036000000, "goodwill_and_intangibles": 8222000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 34618000000, "total_assets": 45170000000, "short_term_debt": 980000000, "accounts_payable": 3344000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7314000000, "long_term_debt": 13275000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19773000000, "total_liabilities": 27087000000, "total_debt": 14255000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2397000000, "total_equity": 18058000000, "shares_outstanding": 538889000, "operating_cash_flow": 204000000, "stock_based_compensation": 28000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 624000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -627000000, "dividends_paid": 237000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 209000000, "free_cash_flow": 828000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "266724670", "ebitda": "899218350", "netIncome": "56472650", "grossProfit": "1101651080", "depreciation": "None", "totalRevenue": "6700262720", "costOfRevenue": "5598611640", "interestIncome": "32000000", "incomeBeforeTax": "72980040", "interestExpense": "197999999", "operatingIncome": "266724670", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "18245010", "reportedCurrency": "USD", "netInterestIncome": "-166000000", "nonInterestIncome": "None", "operatingExpenses": "834926410", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5598611640", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "632493680", "sellingGeneralAndAdministrative": "961000000", "netIncomeFromContinuingOperations": "63000000" }, "balance": { "goodwill": "7186000000", "inventory": "3583000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "45170000000", "longTermDebt": "13275000000", "shortTermDebt": "980000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1036000000", "reportedCurrency": "USD", "retainedEarnings": "2397000000", "totalLiabilities": "27087000000", "otherCurrentAssets": "1651000000", "totalCurrentAssets": "10552000000", "currentLongTermDebt": "980000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4644000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34618000000", "currentAccountsPayable": "3344000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14255000000", "totalShareholderEquity": "18058000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2990000000", "totalCurrentLiabilities": "7314000000", "otherNonCurrentLiabilities": "2402000000", "totalNonCurrentLiabilities": "19773000000", "cashAndShortTermInvestments": "674000000", "commonStockSharesOutstanding": "538889000", "intangibleAssetsExcludingGoodwill": "1036000000", "cashAndCashEquivalentsAtCarryingValue": "674000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63000000", "profitLoss": "None", "dividendPayout": "237000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "101000000", "operatingCashflow": "204000000", "capitalExpenditures": "624000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "209000000", "cashflowFromInvestment": "-627000000", "stockBasedCompensation": "28000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "237000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "728000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:47.309353+00:00", "is_restated": false, "income_statement": { "revenue": 7580000000, "cost_of_revenue": 6198000000, "gross_profit": 1382000000, "ebit": 462000000, "ebitda": 1137000000, "pretax_income": 175000000, "tax_provision": 77000000, "net_income": 97000000, "net_income_to_common": 97000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 892000000, "total_current_assets": 10439000000, "total_assets": 45157000000, "short_term_debt": 346000000, "long_term_debt": 13427000000, "total_debt": 13773000000, "total_liabilities": 26803000000, "total_equity": 18327000000, "shares_outstanding": 538888888, "goodwill_and_intangibles": 8277000000 }, "cash_flow": { "operating_cash_flow": 1195000000, "capital_expenditure": 583000000, "free_cash_flow": 1778000000, "dividends_paid": 189021189, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335935, "ticker_id": 3840, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:47.309353+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "462000000", "ebitda": "1137000000", "netIncome": "97000000", "grossProfit": "1382000000", "depreciation": "None", "totalRevenue": "7580000000", "costOfRevenue": "6198000000", "interestIncome": "203000000", "incomeBeforeTax": "175000000", "interestExpense": "233000000", "operatingIncome": "462000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "77000000", "reportedCurrency": "USD", "netInterestIncome": "-203000000", "nonInterestIncome": "None", "operatingExpenses": "920000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6198000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "675000000", "sellingGeneralAndAdministrative": "920000000", "netIncomeFromContinuingOperations": "98000000" }, "balance": { "goodwill": "7218000000", "inventory": "3693000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "45157000000", "longTermDebt": "13427000000", "shortTermDebt": "346000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1059000000", "reportedCurrency": "USD", "retainedEarnings": "2655000000", "totalLiabilities": "26803000000", "otherCurrentAssets": "1586000000", "totalCurrentAssets": "10439000000", "currentLongTermDebt": "346000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4268000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34718000000", "currentAccountsPayable": "3597000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "23232000000", "shortLongTermDebtTotal": "13773000000", "totalShareholderEquity": "18327000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3121000000", "totalCurrentLiabilities": "7064000000", "otherNonCurrentLiabilities": "2318000000", "totalNonCurrentLiabilities": "19739000000", "cashAndShortTermInvestments": "892000000", "commonStockSharesOutstanding": "538888888", "intangibleAssetsExcludingGoodwill": "1059000000", "cashAndCashEquivalentsAtCarryingValue": "892000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "252000000", "profitLoss": "None", "dividendPayout": "189021189", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "83250409", "operatingCashflow": "1195000000", "capitalExpenditures": "583000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-624000000", "cashflowFromInvestment": "-579000000", "stockBasedCompensation": "25000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "189021189", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "675000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7580000000, "cost_of_revenue": 6198000000, "gross_profit": 1382000000, "research_and_development": null, "selling_general_admin": 920000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 462000000, "depreciation_amortisation": 675000000, "ebitda": 1137000000, "interest_expense": 233000000, "interest_income": null, "other_non_operating": null, "pretax_income": 175000000, "tax_provision": 77000000, "effective_tax_rate": null, "net_income": 97000000, "net_income_continuing_ops": 98000000, "net_income_to_common": 97000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 892000000, "short_term_investments": null, "net_receivables": 4268000000, "inventory": 3693000000, "other_current_assets": null, "total_current_assets": 10439000000, "net_ppe": null, "goodwill": 7218000000, "intangible_assets": 1059000000, "goodwill_and_intangibles": 8277000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 34718000000, "total_assets": 45157000000, "short_term_debt": 346000000, "accounts_payable": 3597000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7064000000, "long_term_debt": 13427000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19739000000, "total_liabilities": 26803000000, "total_debt": 13773000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2655000000, "total_equity": 18327000000, "shares_outstanding": 538888888, "operating_cash_flow": 1195000000, "stock_based_compensation": 25000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 583000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -579000000, "dividends_paid": 189021189, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -624000000, "free_cash_flow": 1778000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "462000000", "ebitda": "1137000000", "netIncome": "97000000", "grossProfit": "1382000000", "depreciation": "None", "totalRevenue": "7580000000", "costOfRevenue": "6198000000", "interestIncome": "203000000", "incomeBeforeTax": "175000000", "interestExpense": "233000000", "operatingIncome": "462000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "77000000", "reportedCurrency": "USD", "netInterestIncome": "-203000000", "nonInterestIncome": "None", "operatingExpenses": "920000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6198000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "675000000", "sellingGeneralAndAdministrative": "920000000", "netIncomeFromContinuingOperations": "98000000" }, "balance": { "goodwill": "7218000000", "inventory": "3693000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "45157000000", "longTermDebt": "13427000000", "shortTermDebt": "346000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1059000000", "reportedCurrency": "USD", "retainedEarnings": "2655000000", "totalLiabilities": "26803000000", "otherCurrentAssets": "1586000000", "totalCurrentAssets": "10439000000", "currentLongTermDebt": "346000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4268000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34718000000", "currentAccountsPayable": "3597000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "23232000000", "shortLongTermDebtTotal": "13773000000", "totalShareholderEquity": "18327000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3121000000", "totalCurrentLiabilities": "7064000000", "otherNonCurrentLiabilities": "2318000000", "totalNonCurrentLiabilities": "19739000000", "cashAndShortTermInvestments": "892000000", "commonStockSharesOutstanding": "538888888", "intangibleAssetsExcludingGoodwill": "1059000000", "cashAndCashEquivalentsAtCarryingValue": "892000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "252000000", "profitLoss": "None", "dividendPayout": "189021189", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "83250409", "operatingCashflow": "1195000000", "capitalExpenditures": "583000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-624000000", "cashflowFromInvestment": "-579000000", "stockBasedCompensation": "25000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "189021189", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "675000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:47.309353+00:00", "is_restated": false, "income_statement": { "revenue": 8003000000, "cost_of_revenue": 6434000000, "gross_profit": 1569000000, "ebit": 606000000, "ebitda": 1265000000, "pretax_income": 336000000, "tax_provision": 91000000, "net_income": 246000000, "net_income_to_common": 246000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 851000000, "total_current_assets": 10883000000, "total_assets": 45569000000, "short_term_debt": 798000000, "long_term_debt": 13313000000, "total_debt": 14111000000, "total_liabilities": 27110000000, "total_equity": 18433000000, "shares_outstanding": 526000000, "goodwill_and_intangibles": 8288000000 }, "cash_flow": { "operating_cash_flow": 1133000000, "capital_expenditure": 610000000, "free_cash_flow": 1743000000, "dividends_paid": 225000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335937, "ticker_id": 3840, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:47.309353+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "606000000", "ebitda": "1265000000", "netIncome": "246000000", "grossProfit": "1569000000", "depreciation": "None", "totalRevenue": "8003000000", "costOfRevenue": "6434000000", "interestIncome": "27000000", "incomeBeforeTax": "336000000", "interestExpense": "204000000", "operatingIncome": "606000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "91000000", "reportedCurrency": "USD", "netInterestIncome": "-177000000", "nonInterestIncome": "None", "operatingExpenses": "963000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6434000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "659000000", "sellingGeneralAndAdministrative": "963000000", "netIncomeFromContinuingOperations": "245000000" }, "balance": { "goodwill": "7213000000", "inventory": "3781000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "45569000000", "longTermDebt": "13313000000", "shortTermDebt": "798000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1075000000", "reportedCurrency": "USD", "retainedEarnings": "2787000000", "totalLiabilities": "27110000000", "otherCurrentAssets": "1405000000", "totalCurrentAssets": "10883000000", "currentLongTermDebt": "798000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4846000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34686000000", "currentAccountsPayable": "3257000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "23050000000", "shortLongTermDebtTotal": "14111000000", "totalShareholderEquity": "18433000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3285000000", "totalCurrentLiabilities": "7345000000", "otherNonCurrentLiabilities": "2260000000", "totalNonCurrentLiabilities": "19765000000", "cashAndShortTermInvestments": "851000000", "commonStockSharesOutstanding": "526000000", "intangibleAssetsExcludingGoodwill": "1075000000", "cashAndCashEquivalentsAtCarryingValue": "851000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "245000000", "profitLoss": "None", "dividendPayout": "225000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-4000000", "operatingCashflow": "1133000000", "capitalExpenditures": "610000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-470000000", "cashflowFromInvestment": "-568000000", "stockBasedCompensation": "35000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "225000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "659000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8003000000, "cost_of_revenue": 6434000000, "gross_profit": 1569000000, "research_and_development": null, "selling_general_admin": 963000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 606000000, "depreciation_amortisation": 659000000, "ebitda": 1265000000, "interest_expense": 204000000, "interest_income": null, "other_non_operating": null, "pretax_income": 336000000, "tax_provision": 91000000, "effective_tax_rate": null, "net_income": 246000000, "net_income_continuing_ops": 245000000, "net_income_to_common": 246000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 851000000, "short_term_investments": null, "net_receivables": 4846000000, "inventory": 3781000000, "other_current_assets": null, "total_current_assets": 10883000000, "net_ppe": null, "goodwill": 7213000000, "intangible_assets": 1075000000, "goodwill_and_intangibles": 8288000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 34686000000, "total_assets": 45569000000, "short_term_debt": 798000000, "accounts_payable": 3257000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7345000000, "long_term_debt": 13313000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19765000000, "total_liabilities": 27110000000, "total_debt": 14111000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2787000000, "total_equity": 18433000000, "shares_outstanding": 526000000, "operating_cash_flow": 1133000000, "stock_based_compensation": 35000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 610000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -568000000, "dividends_paid": 225000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -470000000, "free_cash_flow": 1743000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "606000000", "ebitda": "1265000000", "netIncome": "246000000", "grossProfit": "1569000000", "depreciation": "None", "totalRevenue": "8003000000", "costOfRevenue": "6434000000", "interestIncome": "27000000", "incomeBeforeTax": "336000000", "interestExpense": "204000000", "operatingIncome": "606000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "91000000", "reportedCurrency": "USD", "netInterestIncome": "-177000000", "nonInterestIncome": "None", "operatingExpenses": "963000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6434000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "659000000", "sellingGeneralAndAdministrative": "963000000", "netIncomeFromContinuingOperations": "245000000" }, "balance": { "goodwill": "7213000000", "inventory": "3781000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "45569000000", "longTermDebt": "13313000000", "shortTermDebt": "798000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1075000000", "reportedCurrency": "USD", "retainedEarnings": "2787000000", "totalLiabilities": "27110000000", "otherCurrentAssets": "1405000000", "totalCurrentAssets": "10883000000", "currentLongTermDebt": "798000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4846000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34686000000", "currentAccountsPayable": "3257000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "23050000000", "shortLongTermDebtTotal": "14111000000", "totalShareholderEquity": "18433000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3285000000", "totalCurrentLiabilities": "7345000000", "otherNonCurrentLiabilities": "2260000000", "totalNonCurrentLiabilities": "19765000000", "cashAndShortTermInvestments": "851000000", "commonStockSharesOutstanding": "526000000", "intangibleAssetsExcludingGoodwill": "1075000000", "cashAndCashEquivalentsAtCarryingValue": "851000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "245000000", "profitLoss": "None", "dividendPayout": "225000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-4000000", "operatingCashflow": "1133000000", "capitalExpenditures": "610000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-470000000", "cashflowFromInvestment": "-568000000", "stockBasedCompensation": "35000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "225000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "659000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:47.309353+00:00", "is_restated": false, "income_statement": { "revenue": 7940000000, "cost_of_revenue": 6425000000, "gross_profit": 1515000000, "ebit": 552000000, "ebitda": 1165000000, "pretax_income": 58000000, "tax_provision": 84000000, "net_income": -28000000, "net_income_to_common": -28000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 778000000, "total_current_assets": 10979000000, "total_assets": 45746000000, "short_term_debt": 1034000000, "long_term_debt": 13329000000, "total_debt": 14363000000, "total_liabilities": 27422000000, "total_equity": 18297000000, "shares_outstanding": 522000000, "goodwill_and_intangibles": 8314000000 }, "cash_flow": { "operating_cash_flow": 829000000, "capital_expenditure": 522000000, "free_cash_flow": 1351000000, "dividends_paid": 225000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335938, "ticker_id": 3840, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:47.309353+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "552000000", "ebitda": "1165000000", "netIncome": "-28000000", "grossProfit": "1515000000", "depreciation": "None", "totalRevenue": "7940000000", "costOfRevenue": "6425000000", "interestIncome": "182000000", "incomeBeforeTax": "58000000", "interestExpense": "208000000", "operatingIncome": "552000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "84000000", "reportedCurrency": "USD", "netInterestIncome": "-182000000", "nonInterestIncome": "None", "operatingExpenses": "963000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6425000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "613000000", "sellingGeneralAndAdministrative": "963000000", "netIncomeFromContinuingOperations": "-26000000" }, "balance": { "goodwill": "7207000000", "inventory": "3774000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "45746000000", "longTermDebt": "13329000000", "shortTermDebt": "1034000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1107000000", "reportedCurrency": "USD", "retainedEarnings": "2771000000", "totalLiabilities": "27422000000", "otherCurrentAssets": "1393000000", "totalCurrentAssets": "10979000000", "currentLongTermDebt": "1034000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5034000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34767000000", "currentAccountsPayable": "3380000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "23097000000", "shortLongTermDebtTotal": "14363000000", "totalShareholderEquity": "18297000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3172000000", "totalCurrentLiabilities": "7591000000", "otherNonCurrentLiabilities": "2274000000", "totalNonCurrentLiabilities": "19831000000", "cashAndShortTermInvestments": "778000000", "commonStockSharesOutstanding": "522000000", "intangibleAssetsExcludingGoodwill": "1107000000", "cashAndCashEquivalentsAtCarryingValue": "778000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26000000", "profitLoss": "None", "dividendPayout": "225000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "7000000", "operatingCashflow": "829000000", "capitalExpenditures": "522000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-355000000", "cashflowFromInvestment": "-520000000", "stockBasedCompensation": "36000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "225000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "613000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7940000000, "cost_of_revenue": 6425000000, "gross_profit": 1515000000, "research_and_development": null, "selling_general_admin": 963000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 552000000, "depreciation_amortisation": 613000000, "ebitda": 1165000000, "interest_expense": 208000000, "interest_income": null, "other_non_operating": null, "pretax_income": 58000000, "tax_provision": 84000000, "effective_tax_rate": null, "net_income": -28000000, "net_income_continuing_ops": -26000000, "net_income_to_common": -28000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 778000000, "short_term_investments": null, "net_receivables": 5034000000, "inventory": 3774000000, "other_current_assets": null, "total_current_assets": 10979000000, "net_ppe": null, "goodwill": 7207000000, "intangible_assets": 1107000000, "goodwill_and_intangibles": 8314000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 34767000000, "total_assets": 45746000000, "short_term_debt": 1034000000, "accounts_payable": 3380000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7591000000, "long_term_debt": 13329000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19831000000, "total_liabilities": 27422000000, "total_debt": 14363000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2771000000, "total_equity": 18297000000, "shares_outstanding": 522000000, "operating_cash_flow": 829000000, "stock_based_compensation": 36000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 522000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -520000000, "dividends_paid": 225000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -355000000, "free_cash_flow": 1351000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "552000000", "ebitda": "1165000000", "netIncome": "-28000000", "grossProfit": "1515000000", "depreciation": "None", "totalRevenue": "7940000000", "costOfRevenue": "6425000000", "interestIncome": "182000000", "incomeBeforeTax": "58000000", "interestExpense": "208000000", "operatingIncome": "552000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "84000000", "reportedCurrency": "USD", "netInterestIncome": "-182000000", "nonInterestIncome": "None", "operatingExpenses": "963000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6425000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "613000000", "sellingGeneralAndAdministrative": "963000000", "netIncomeFromContinuingOperations": "-26000000" }, "balance": { "goodwill": "7207000000", "inventory": "3774000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "45746000000", "longTermDebt": "13329000000", "shortTermDebt": "1034000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1107000000", "reportedCurrency": "USD", "retainedEarnings": "2771000000", "totalLiabilities": "27422000000", "otherCurrentAssets": "1393000000", "totalCurrentAssets": "10979000000", "currentLongTermDebt": "1034000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5034000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34767000000", "currentAccountsPayable": "3380000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "23097000000", "shortLongTermDebtTotal": "14363000000", "totalShareholderEquity": "18297000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3172000000", "totalCurrentLiabilities": "7591000000", "otherNonCurrentLiabilities": "2274000000", "totalNonCurrentLiabilities": "19831000000", "cashAndShortTermInvestments": "778000000", "commonStockSharesOutstanding": "522000000", "intangibleAssetsExcludingGoodwill": "1107000000", "cashAndCashEquivalentsAtCarryingValue": "778000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26000000", "profitLoss": "None", "dividendPayout": "225000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "7000000", "operatingCashflow": "829000000", "capitalExpenditures": "522000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-355000000", "cashflowFromInvestment": "-520000000", "stockBasedCompensation": "36000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "225000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "613000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:47.309353+00:00", "is_restated": false, "income_statement": { "revenue": 7656000000, "cost_of_revenue": 6079000000, "gross_profit": 1577000000, "ebit": 604000000, "ebitda": 1207000000, "pretax_income": 390000000, "tax_provision": 8000000, "net_income": 384000000, "net_income_to_common": 384000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 797000000, "total_current_assets": 10630000000, "total_assets": 44649000000, "short_term_debt": 1300000000, "long_term_debt": 12919000000, "total_debt": 14219000000, "total_liabilities": 26760000000, "total_equity": 17864000000, "shares_outstanding": 526000000, "goodwill_and_intangibles": 8110000000 }, "cash_flow": { "operating_cash_flow": 235000000, "capital_expenditure": 477000000, "free_cash_flow": 712000000, "dividends_paid": 225000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335939, "ticker_id": 3840, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:47.309353+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "604000000", "ebitda": "1207000000", "netIncome": "384000000", "grossProfit": "1577000000", "depreciation": "None", "totalRevenue": "7656000000", "costOfRevenue": "6079000000", "interestIncome": "28000000", "incomeBeforeTax": "390000000", "interestExpense": "195000000", "operatingIncome": "604000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "8000000", "reportedCurrency": "USD", "netInterestIncome": "-167000000", "nonInterestIncome": "None", "operatingExpenses": "973000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6079000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "603000000", "sellingGeneralAndAdministrative": "988000000", "netIncomeFromContinuingOperations": "382000000" }, "balance": { "goodwill": "6969000000", "inventory": "3670000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "44649000000", "longTermDebt": "12919000000", "shortTermDebt": "1300000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1141000000", "reportedCurrency": "USD", "retainedEarnings": "3030000000", "totalLiabilities": "26760000000", "otherCurrentAssets": "1615000000", "totalCurrentAssets": "10630000000", "currentLongTermDebt": "1300000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4548000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34019000000", "currentAccountsPayable": "3171000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22792000000", "shortLongTermDebtTotal": "14219000000", "totalShareholderEquity": "17864000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2974000000", "totalCurrentLiabilities": "7445000000", "otherNonCurrentLiabilities": "2072000000", "totalNonCurrentLiabilities": "19315000000", "cashAndShortTermInvestments": "797000000", "commonStockSharesOutstanding": "526000000", "intangibleAssetsExcludingGoodwill": "1141000000", "cashAndCashEquivalentsAtCarryingValue": "797000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "382000000", "profitLoss": "None", "dividendPayout": "225000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-62000000", "operatingCashflow": "235000000", "capitalExpenditures": "477000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "151000000", "cashflowFromInvestment": "-476000000", "stockBasedCompensation": "43000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "225000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "603000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7656000000, "cost_of_revenue": 6079000000, "gross_profit": 1577000000, "research_and_development": null, "selling_general_admin": 988000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 604000000, "depreciation_amortisation": 603000000, "ebitda": 1207000000, "interest_expense": 195000000, "interest_income": null, "other_non_operating": null, "pretax_income": 390000000, "tax_provision": 8000000, "effective_tax_rate": null, "net_income": 384000000, "net_income_continuing_ops": 382000000, "net_income_to_common": 384000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 797000000, "short_term_investments": null, "net_receivables": 4548000000, "inventory": 3670000000, "other_current_assets": null, "total_current_assets": 10630000000, "net_ppe": null, "goodwill": 6969000000, "intangible_assets": 1141000000, "goodwill_and_intangibles": 8110000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 34019000000, "total_assets": 44649000000, "short_term_debt": 1300000000, "accounts_payable": 3171000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7445000000, "long_term_debt": 12919000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19315000000, "total_liabilities": 26760000000, "total_debt": 14219000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3030000000, "total_equity": 17864000000, "shares_outstanding": 526000000, "operating_cash_flow": 235000000, "stock_based_compensation": 43000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 477000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -476000000, "dividends_paid": 225000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 151000000, "free_cash_flow": 712000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "604000000", "ebitda": "1207000000", "netIncome": "384000000", "grossProfit": "1577000000", "depreciation": "None", "totalRevenue": "7656000000", "costOfRevenue": "6079000000", "interestIncome": "28000000", "incomeBeforeTax": "390000000", "interestExpense": "195000000", "operatingIncome": "604000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "8000000", "reportedCurrency": "USD", "netInterestIncome": "-167000000", "nonInterestIncome": "None", "operatingExpenses": "973000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6079000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "603000000", "sellingGeneralAndAdministrative": "988000000", "netIncomeFromContinuingOperations": "382000000" }, "balance": { "goodwill": "6969000000", "inventory": "3670000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "44649000000", "longTermDebt": "12919000000", "shortTermDebt": "1300000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1141000000", "reportedCurrency": "USD", "retainedEarnings": "3030000000", "totalLiabilities": "26760000000", "otherCurrentAssets": "1615000000", "totalCurrentAssets": "10630000000", "currentLongTermDebt": "1300000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4548000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34019000000", "currentAccountsPayable": "3171000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22792000000", "shortLongTermDebtTotal": "14219000000", "totalShareholderEquity": "17864000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2974000000", "totalCurrentLiabilities": "7445000000", "otherNonCurrentLiabilities": "2072000000", "totalNonCurrentLiabilities": "19315000000", "cashAndShortTermInvestments": "797000000", "commonStockSharesOutstanding": "526000000", "intangibleAssetsExcludingGoodwill": "1141000000", "cashAndCashEquivalentsAtCarryingValue": "797000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "382000000", "profitLoss": "None", "dividendPayout": "225000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-62000000", "operatingCashflow": "235000000", "capitalExpenditures": "477000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "151000000", "cashflowFromInvestment": "-476000000", "stockBasedCompensation": "43000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "225000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "603000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:47.309353+00:00", "is_restated": false, "income_statement": { "revenue": 7277396700, "cost_of_revenue": 6104557200, "gross_profit": 1172839500, "ebit": 218157800, "ebitda": 789615400, "pretax_income": 215261900, "tax_provision": 74328100, "net_income": 140933800, "net_income_to_common": 140933800, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 855000000, "total_current_assets": 10055000000, "total_assets": 43759000000, "short_term_debt": 1053000000, "long_term_debt": 12542000000, "total_debt": 13595000000, "total_liabilities": 26372000000, "total_equity": 17360000000, "shares_outstanding": 457500000, "goodwill_and_intangibles": 7939000000 }, "cash_flow": { "operating_cash_flow": 752857743, "capital_expenditure": 538988053, "free_cash_flow": 1291845796, "dividends_paid": 142664411, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335940, "ticker_id": 3840, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:47.309353+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "218157800", "ebitda": "789615400", "netIncome": "140933800", "grossProfit": "1172839500", "depreciation": "None", "totalRevenue": "7277396700", "costOfRevenue": "6104557200", "interestIncome": "31000000", "incomeBeforeTax": "215261900", "interestExpense": "197002800", "operatingIncome": "387085300", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "74328100", "reportedCurrency": "USD", "netInterestIncome": "-173000000", "nonInterestIncome": "None", "operatingExpenses": "785754200", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6104557200", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "571457600", "sellingGeneralAndAdministrative": "1028011460", "netIncomeFromContinuingOperations": "146000000" }, "balance": { "goodwill": "6822000000", "inventory": "3550000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "43759000000", "longTermDebt": "12542000000", "shortTermDebt": "1053000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1117000000", "reportedCurrency": "USD", "retainedEarnings": "2950000000", "totalLiabilities": "26372000000", "otherCurrentAssets": "1533000000", "totalCurrentAssets": "10055000000", "currentLongTermDebt": "1053000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4117000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33704000000", "currentAccountsPayable": "3290000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "23661000000", "shortLongTermDebtTotal": "13595000000", "totalShareholderEquity": "17360000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2990000000", "totalCurrentLiabilities": "7333000000", "otherNonCurrentLiabilities": "2191000000", "totalNonCurrentLiabilities": "19039000000", "cashAndShortTermInvestments": "855000000", "commonStockSharesOutstanding": "457500000", "intangibleAssetsExcludingGoodwill": "1117000000", "cashAndCashEquivalentsAtCarryingValue": "855000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146000000", "profitLoss": "None", "dividendPayout": "142664411", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-60155307", "operatingCashflow": "752857743", "capitalExpenditures": "538988053", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-279799023", "cashflowFromInvestment": "-472466816", "stockBasedCompensation": "52000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "142664411", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "665891", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "593000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7277396700, "cost_of_revenue": 6104557200, "gross_profit": 1172839500, "research_and_development": null, "selling_general_admin": 1028011460, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 218157800, "depreciation_amortisation": 571457600, "ebitda": 789615400, "interest_expense": 197002800, "interest_income": null, "other_non_operating": null, "pretax_income": 215261900, "tax_provision": 74328100, "effective_tax_rate": null, "net_income": 140933800, "net_income_continuing_ops": 146000000, "net_income_to_common": 140933800, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 855000000, "short_term_investments": null, "net_receivables": 4117000000, "inventory": 3550000000, "other_current_assets": null, "total_current_assets": 10055000000, "net_ppe": null, "goodwill": 6822000000, "intangible_assets": 1117000000, "goodwill_and_intangibles": 7939000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 33704000000, "total_assets": 43759000000, "short_term_debt": 1053000000, "accounts_payable": 3290000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7333000000, "long_term_debt": 12542000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19039000000, "total_liabilities": 26372000000, "total_debt": 13595000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2950000000, "total_equity": 17360000000, "shares_outstanding": 457500000, "operating_cash_flow": 752857743, "stock_based_compensation": 52000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 538988053, "acquisitions": null, "other_investing": null, "investing_cash_flow": -472466816, "dividends_paid": 142664411, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -279799023, "free_cash_flow": 1291845796, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "218157800", "ebitda": "789615400", "netIncome": "140933800", "grossProfit": "1172839500", "depreciation": "None", "totalRevenue": "7277396700", "costOfRevenue": "6104557200", "interestIncome": "31000000", "incomeBeforeTax": "215261900", "interestExpense": "197002800", "operatingIncome": "387085300", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "74328100", "reportedCurrency": "USD", "netInterestIncome": "-173000000", "nonInterestIncome": "None", "operatingExpenses": "785754200", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6104557200", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "571457600", "sellingGeneralAndAdministrative": "1028011460", "netIncomeFromContinuingOperations": "146000000" }, "balance": { "goodwill": "6822000000", "inventory": "3550000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "43759000000", "longTermDebt": "12542000000", "shortTermDebt": "1053000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1117000000", "reportedCurrency": "USD", "retainedEarnings": "2950000000", "totalLiabilities": "26372000000", "otherCurrentAssets": "1533000000", "totalCurrentAssets": "10055000000", "currentLongTermDebt": "1053000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4117000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33704000000", "currentAccountsPayable": "3290000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "23661000000", "shortLongTermDebtTotal": "13595000000", "totalShareholderEquity": "17360000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2990000000", "totalCurrentLiabilities": "7333000000", "otherNonCurrentLiabilities": "2191000000", "totalNonCurrentLiabilities": "19039000000", "cashAndShortTermInvestments": "855000000", "commonStockSharesOutstanding": "457500000", "intangibleAssetsExcludingGoodwill": "1117000000", "cashAndCashEquivalentsAtCarryingValue": "855000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146000000", "profitLoss": "None", "dividendPayout": "142664411", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-60155307", "operatingCashflow": "752857743", "capitalExpenditures": "538988053", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-279799023", "cashflowFromInvestment": "-472466816", "stockBasedCompensation": "52000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "142664411", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "665891", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "593000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:47.309353+00:00", "is_restated": false, "income_statement": { "revenue": 6889325100, "cost_of_revenue": 5473021400, "gross_profit": 1416303700, "ebit": 500241700, "ebitda": 1006770100, "pretax_income": -105077700, "tax_provision": 29637300, "net_income": -134715000, "net_income_to_common": -134715000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 951000000, "total_current_assets": 10545000000, "total_assets": 45029000000, "short_term_debt": 745000000, "long_term_debt": 13174000000, "total_debt": 13919000000, "total_liabilities": 27037000000, "total_equity": 17965000000, "shares_outstanding": 508000000, "goodwill_and_intangibles": 8309000000 }, "cash_flow": { "operating_cash_flow": 320000000, "capital_expenditure": 512000000, "free_cash_flow": 832000000, "dividends_paid": 158000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335942, "ticker_id": 3840, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:47.309353+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "500241700", "ebitda": "1006770100", "netIncome": "-134715000", "grossProfit": "1416303700", "depreciation": "None", "totalRevenue": "6889325100", "costOfRevenue": "5473021400", "interestIncome": "42000000", "incomeBeforeTax": "-105077700", "interestExpense": "187111430", "operatingIncome": "49395500", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "29637300", "reportedCurrency": "USD", "netInterestIncome": "-167000000", "nonInterestIncome": "None", "operatingExpenses": "1366908200", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5473021400", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "506528400", "sellingGeneralAndAdministrative": "1028000000", "netIncomeFromContinuingOperations": "-150000000" }, "balance": { "goodwill": "7215000000", "inventory": "3585000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "45029000000", "longTermDebt": "13174000000", "shortTermDebt": "745000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1094000000", "reportedCurrency": "USD", "retainedEarnings": "3178000000", "totalLiabilities": "27037000000", "otherCurrentAssets": "1396000000", "totalCurrentAssets": "10545000000", "currentLongTermDebt": "745000000", "longTermInvestments": "None", "shortTermInvestments": "99598230", "currentNetReceivables": "4613000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34484000000", "currentAccountsPayable": "3357000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "24191000000", "shortLongTermDebtTotal": "13919000000", "totalShareholderEquity": "17965000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3024000000", "totalCurrentLiabilities": "7126000000", "otherNonCurrentLiabilities": "2267000000", "totalNonCurrentLiabilities": "19911000000", "cashAndShortTermInvestments": "951000000", "commonStockSharesOutstanding": "508000000", "intangibleAssetsExcludingGoodwill": "1094000000", "cashAndCashEquivalentsAtCarryingValue": "951000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-150000000", "profitLoss": "None", "dividendPayout": "158000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "140000000", "operatingCashflow": "320000000", "capitalExpenditures": "512000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1513000000", "cashflowFromInvestment": "-1185000000", "stockBasedCompensation": "123000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "158000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-390027", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "564000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6889325100, "cost_of_revenue": 5473021400, "gross_profit": 1416303700, "research_and_development": null, "selling_general_admin": 1028000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 500241700, "depreciation_amortisation": 506528400, "ebitda": 1006770100, "interest_expense": 187111430, "interest_income": null, "other_non_operating": null, "pretax_income": -105077700, "tax_provision": 29637300, "effective_tax_rate": null, "net_income": -134715000, "net_income_continuing_ops": -150000000, "net_income_to_common": -134715000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 951000000, "short_term_investments": 99598230, "net_receivables": 4613000000, "inventory": 3585000000, "other_current_assets": null, "total_current_assets": 10545000000, "net_ppe": null, "goodwill": 7215000000, "intangible_assets": 1094000000, "goodwill_and_intangibles": 8309000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 34484000000, "total_assets": 45029000000, "short_term_debt": 745000000, "accounts_payable": 3357000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7126000000, "long_term_debt": 13174000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19911000000, "total_liabilities": 27037000000, "total_debt": 13919000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3178000000, "total_equity": 17965000000, "shares_outstanding": 508000000, "operating_cash_flow": 320000000, "stock_based_compensation": 123000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 512000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1185000000, "dividends_paid": 158000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1513000000, "free_cash_flow": 832000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "500241700", "ebitda": "1006770100", "netIncome": "-134715000", "grossProfit": "1416303700", "depreciation": "None", "totalRevenue": "6889325100", "costOfRevenue": "5473021400", "interestIncome": "42000000", "incomeBeforeTax": "-105077700", "interestExpense": "187111430", "operatingIncome": "49395500", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "29637300", "reportedCurrency": "USD", "netInterestIncome": "-167000000", "nonInterestIncome": "None", "operatingExpenses": "1366908200", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5473021400", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "506528400", "sellingGeneralAndAdministrative": "1028000000", "netIncomeFromContinuingOperations": "-150000000" }, "balance": { "goodwill": "7215000000", "inventory": "3585000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "45029000000", "longTermDebt": "13174000000", "shortTermDebt": "745000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1094000000", "reportedCurrency": "USD", "retainedEarnings": "3178000000", "totalLiabilities": "27037000000", "otherCurrentAssets": "1396000000", "totalCurrentAssets": "10545000000", "currentLongTermDebt": "745000000", "longTermInvestments": "None", "shortTermInvestments": "99598230", "currentNetReceivables": "4613000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34484000000", "currentAccountsPayable": "3357000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "24191000000", "shortLongTermDebtTotal": "13919000000", "totalShareholderEquity": "17965000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3024000000", "totalCurrentLiabilities": "7126000000", "otherNonCurrentLiabilities": "2267000000", "totalNonCurrentLiabilities": "19911000000", "cashAndShortTermInvestments": "951000000", "commonStockSharesOutstanding": "508000000", "intangibleAssetsExcludingGoodwill": "1094000000", "cashAndCashEquivalentsAtCarryingValue": "951000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-150000000", "profitLoss": "None", "dividendPayout": "158000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "140000000", "operatingCashflow": "320000000", "capitalExpenditures": "512000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1513000000", "cashflowFromInvestment": "-1185000000", "stockBasedCompensation": "123000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "158000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-390027", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "564000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:47.309353+00:00", "is_restated": false, "income_statement": { "revenue": 2771561500, "cost_of_revenue": 2124646000, "gross_profit": 646915500, "ebit": 256712500, "ebitda": 406072500, "pretax_income": 174564500, "tax_provision": 51342500, "net_income": 123222000, "net_income_to_common": 123222000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3103887500, "total_current_assets": 6605446000, "total_assets": 15152572000, "short_term_debt": 361264500, "long_term_debt": null, "total_debt": 361264500, "total_liabilities": 9606648500, "total_equity": 5530987500, "shares_outstanding": 258823529, "goodwill_and_intangibles": 2766894000 }, "cash_flow": { "operating_cash_flow": 340000000, "capital_expenditure": 177000000, "free_cash_flow": 517000000, "dividends_paid": 335000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335943, "ticker_id": 3840, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:47.309353+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "256712500", "ebitda": "406072500", "netIncome": "123222000", "grossProfit": "646915500", "depreciation": "None", "totalRevenue": "2771561500", "costOfRevenue": "2124646000", "interestIncome": "42000000", "incomeBeforeTax": "174564500", "interestExpense": "30749400", "operatingIncome": "227774000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "51342500", "reportedCurrency": "USD", "netInterestIncome": "-33000000", "nonInterestIncome": "None", "operatingExpenses": "419141500", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2124646000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149360000", "sellingGeneralAndAdministrative": "11461", "netIncomeFromContinuingOperations": "-12300" }, "balance": { "goodwill": "2573659500", "inventory": "1105264000", "commonStock": "25126", "currentDebt": "None", "investments": "None", "totalAssets": "15152572000", "longTermDebt": "None", "shortTermDebt": "361264500", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "193234500", "reportedCurrency": "USD", "retainedEarnings": "3275651500", "totalLiabilities": "9606648500", "otherCurrentAssets": "547031000", "totalCurrentAssets": "6605446000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1849263500", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8547126000", "currentAccountsPayable": "1442257500", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6004272000", "totalShareholderEquity": "5530987500", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1066990500", "totalCurrentLiabilities": "2870512500", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6736136000", "cashAndShortTermInvestments": "3103887500", "commonStockSharesOutstanding": "258823529", "intangibleAssetsExcludingGoodwill": "193234500", "cashAndCashEquivalentsAtCarryingValue": "3103887500", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "132000000", "profitLoss": "None", "dividendPayout": "335000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-28000000", "operatingCashflow": "340000000", "capitalExpenditures": "177000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2382000000", "cashflowFromInvestment": "-203000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "335000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27192865", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2771561500, "cost_of_revenue": 2124646000, "gross_profit": 646915500, "research_and_development": null, "selling_general_admin": 11461, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 256712500, "depreciation_amortisation": 149360000, "ebitda": 406072500, "interest_expense": 30749400, "interest_income": null, "other_non_operating": null, "pretax_income": 174564500, "tax_provision": 51342500, "effective_tax_rate": null, "net_income": 123222000, "net_income_continuing_ops": -12300, "net_income_to_common": 123222000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3103887500, "short_term_investments": null, "net_receivables": 1849263500, "inventory": 1105264000, "other_current_assets": null, "total_current_assets": 6605446000, "net_ppe": null, "goodwill": 2573659500, "intangible_assets": 193234500, "goodwill_and_intangibles": 2766894000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8547126000, "total_assets": 15152572000, "short_term_debt": 361264500, "accounts_payable": 1442257500, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2870512500, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6736136000, "total_liabilities": 9606648500, "total_debt": 361264500, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3275651500, "total_equity": 5530987500, "shares_outstanding": 258823529, "operating_cash_flow": 340000000, "stock_based_compensation": 16000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 177000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -203000000, "dividends_paid": 335000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2382000000, "free_cash_flow": 517000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "256712500", "ebitda": "406072500", "netIncome": "123222000", "grossProfit": "646915500", "depreciation": "None", "totalRevenue": "2771561500", "costOfRevenue": "2124646000", "interestIncome": "42000000", "incomeBeforeTax": "174564500", "interestExpense": "30749400", "operatingIncome": "227774000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "51342500", "reportedCurrency": "USD", "netInterestIncome": "-33000000", "nonInterestIncome": "None", "operatingExpenses": "419141500", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2124646000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149360000", "sellingGeneralAndAdministrative": "11461", "netIncomeFromContinuingOperations": "-12300" }, "balance": { "goodwill": "2573659500", "inventory": "1105264000", "commonStock": "25126", "currentDebt": "None", "investments": "None", "totalAssets": "15152572000", "longTermDebt": "None", "shortTermDebt": "361264500", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "193234500", "reportedCurrency": "USD", "retainedEarnings": "3275651500", "totalLiabilities": "9606648500", "otherCurrentAssets": "547031000", "totalCurrentAssets": "6605446000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1849263500", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8547126000", "currentAccountsPayable": "1442257500", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6004272000", "totalShareholderEquity": "5530987500", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1066990500", "totalCurrentLiabilities": "2870512500", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6736136000", "cashAndShortTermInvestments": "3103887500", "commonStockSharesOutstanding": "258823529", "intangibleAssetsExcludingGoodwill": "193234500", "cashAndCashEquivalentsAtCarryingValue": "3103887500", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "132000000", "profitLoss": "None", "dividendPayout": "335000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-28000000", "operatingCashflow": "340000000", "capitalExpenditures": "177000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2382000000", "cashflowFromInvestment": "-203000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "335000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27192865", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:47.309353+00:00", "is_restated": false, "income_statement": { "revenue": 2715231000, "cost_of_revenue": 2057274000, "gross_profit": 657957000, "ebit": 296544000, "ebitda": 433695600, "pretax_income": 247428900, "tax_provision": 70429200, "net_income": 176999700, "net_income_to_common": 176999700, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 751553700, "total_current_assets": 4183123800, "total_assets": 12806067300, "short_term_debt": 316931400, "long_term_debt": null, "total_debt": 316931400, "total_liabilities": 7015119000, "total_equity": 5776121100, "shares_outstanding": 260000000, "goodwill_and_intangibles": 2772686400 }, "cash_flow": { "operating_cash_flow": 42000000, "capital_expenditure": 208000000, "free_cash_flow": 250000000, "dividends_paid": 144792338.62, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335944, "ticker_id": 3840, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:47.309353+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "296544000", "ebitda": "433695600", "netIncome": "176999700", "grossProfit": "657957000", "depreciation": "None", "totalRevenue": "2715231000", "costOfRevenue": "2057274000", "interestIncome": "12000000", "incomeBeforeTax": "247428900", "interestExpense": "34428500", "operatingIncome": "284496900", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "70429200", "reportedCurrency": "USD", "netInterestIncome": "-25000000", "nonInterestIncome": "None", "operatingExpenses": "373460100", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2057274000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137151600", "sellingGeneralAndAdministrative": "380000000", "netIncomeFromContinuingOperations": "191000000" }, "balance": { "goodwill": "2573445900", "inventory": "1088872500", "commonStock": "106.08", "currentDebt": "None", "investments": "None", "totalAssets": "12806067300", "longTermDebt": "None", "shortTermDebt": "316931400", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "199240500", "reportedCurrency": "USD", "retainedEarnings": "3439910400", "totalLiabilities": "7015119000", "otherCurrentAssets": "515245200", "totalCurrentAssets": "4183123800", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1827452400", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8622943500", "currentAccountsPayable": "1404877200", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3428790000", "totalShareholderEquity": "5776121100", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1068485100", "totalCurrentLiabilities": "2790293700", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4224825300", "cashAndShortTermInvestments": "751553700", "commonStockSharesOutstanding": "260000000", "intangibleAssetsExcludingGoodwill": "199240500", "cashAndCashEquivalentsAtCarryingValue": "751553700", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "191000000", "profitLoss": "None", "dividendPayout": "144792338.62", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "8000000", "operatingCashflow": "42000000", "capitalExpenditures": "208000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2147576046", "cashflowFromInvestment": "-207000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "144792338.62", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2715231000, "cost_of_revenue": 2057274000, "gross_profit": 657957000, "research_and_development": null, "selling_general_admin": 380000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 296544000, "depreciation_amortisation": 137151600, "ebitda": 433695600, "interest_expense": 34428500, "interest_income": null, "other_non_operating": null, "pretax_income": 247428900, "tax_provision": 70429200, "effective_tax_rate": null, "net_income": 176999700, "net_income_continuing_ops": 191000000, "net_income_to_common": 176999700, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 751553700, "short_term_investments": null, "net_receivables": 1827452400, "inventory": 1088872500, "other_current_assets": null, "total_current_assets": 4183123800, "net_ppe": null, "goodwill": 2573445900, "intangible_assets": 199240500, "goodwill_and_intangibles": 2772686400, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8622943500, "total_assets": 12806067300, "short_term_debt": 316931400, "accounts_payable": 1404877200, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2790293700, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4224825300, "total_liabilities": 7015119000, "total_debt": 316931400, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3439910400, "total_equity": 5776121100, "shares_outstanding": 260000000, "operating_cash_flow": 42000000, "stock_based_compensation": 15000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 208000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -207000000, "dividends_paid": 144792338.62, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2147576046, "free_cash_flow": 250000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "296544000", "ebitda": "433695600", "netIncome": "176999700", "grossProfit": "657957000", "depreciation": "None", "totalRevenue": "2715231000", "costOfRevenue": "2057274000", "interestIncome": "12000000", "incomeBeforeTax": "247428900", "interestExpense": "34428500", "operatingIncome": "284496900", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "70429200", "reportedCurrency": "USD", "netInterestIncome": "-25000000", "nonInterestIncome": "None", "operatingExpenses": "373460100", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2057274000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137151600", "sellingGeneralAndAdministrative": "380000000", "netIncomeFromContinuingOperations": "191000000" }, "balance": { "goodwill": "2573445900", "inventory": "1088872500", "commonStock": "106.08", "currentDebt": "None", "investments": "None", "totalAssets": "12806067300", "longTermDebt": "None", "shortTermDebt": "316931400", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "199240500", "reportedCurrency": "USD", "retainedEarnings": "3439910400", "totalLiabilities": "7015119000", "otherCurrentAssets": "515245200", "totalCurrentAssets": "4183123800", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1827452400", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8622943500", "currentAccountsPayable": "1404877200", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3428790000", "totalShareholderEquity": "5776121100", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1068485100", "totalCurrentLiabilities": "2790293700", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4224825300", "cashAndShortTermInvestments": "751553700", "commonStockSharesOutstanding": "260000000", "intangibleAssetsExcludingGoodwill": "199240500", "cashAndCashEquivalentsAtCarryingValue": "751553700", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "191000000", "profitLoss": "None", "dividendPayout": "144792338.62", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "8000000", "operatingCashflow": "42000000", "capitalExpenditures": "208000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2147576046", "cashflowFromInvestment": "-207000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "144792338.62", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:47.309353+00:00", "is_restated": false, "income_statement": { "revenue": 2592399600, "cost_of_revenue": 1957433800, "gross_profit": 634965800, "ebit": 200181800, "ebitda": 336051800, "pretax_income": 93297400, "tax_provision": 48913200, "net_income": 43478400, "net_income_to_common": 43478400, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1000000000, "total_current_assets": 4570000000, "total_assets": 14051000000, "short_term_debt": 191000000, "long_term_debt": 3946277565.91, "total_debt": 4137277565.91, "total_liabilities": 7877000000, "total_equity": 6158000000, "shares_outstanding": 259500000, "goodwill_and_intangibles": 3060000000 }, "cash_flow": { "operating_cash_flow": 728891615, "capital_expenditure": 242754400, "free_cash_flow": 971646015, "dividends_paid": 85779126, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335945, "ticker_id": 3840, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:47.309353+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "200181800", "ebitda": "336051800", "netIncome": "43478400", "grossProfit": "634965800", "depreciation": "None", "totalRevenue": "2592399600", "costOfRevenue": "1957433800", "interestIncome": "13161996.35", "incomeBeforeTax": "93297400", "interestExpense": "67761178", "operatingIncome": "163044000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "48913200", "reportedCurrency": "USD", "netInterestIncome": "-54599182", "nonInterestIncome": "None", "operatingExpenses": "471921800", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1957433800", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135870000", "sellingGeneralAndAdministrative": "1491273310.12", "netIncomeFromContinuingOperations": "61998507.71" }, "balance": { "goodwill": "2842000000", "inventory": "1203000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "14051000000", "longTermDebt": "3946277565.91", "shortTermDebt": "191000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "218000000", "reportedCurrency": "USD", "retainedEarnings": "3521000000", "totalLiabilities": "7877000000", "otherCurrentAssets": "561000000", "totalCurrentAssets": "4570000000", "currentLongTermDebt": "193444978.72", "longTermInvestments": "32056596.47", "shortTermInvestments": "None", "currentNetReceivables": "1806000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9481000000", "currentAccountsPayable": "1728000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4129000000", "totalShareholderEquity": "6158000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1087000000", "totalCurrentLiabilities": "3006000000", "otherNonCurrentLiabilities": "385000000", "totalNonCurrentLiabilities": "4871000000", "cashAndShortTermInvestments": "1000000000", "commonStockSharesOutstanding": "259500000", "intangibleAssetsExcludingGoodwill": "218000000", "cashAndCashEquivalentsAtCarryingValue": "1000000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "389196871", "profitLoss": "None", "dividendPayout": "85779126", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "53442200", "operatingCashflow": "728891615", "capitalExpenditures": "242754400", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91485800", "cashflowFromInvestment": "-230073200", "stockBasedCompensation": "24429392", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "85779126", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-951196", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "271928922", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2592399600, "cost_of_revenue": 1957433800, "gross_profit": 634965800, "research_and_development": null, "selling_general_admin": 1491273310.12, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 200181800, "depreciation_amortisation": 135870000, "ebitda": 336051800, "interest_expense": 67761178, "interest_income": null, "other_non_operating": null, "pretax_income": 93297400, "tax_provision": 48913200, "effective_tax_rate": null, "net_income": 43478400, "net_income_continuing_ops": 61998507.71, "net_income_to_common": 43478400, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1000000000, "short_term_investments": null, "net_receivables": 1806000000, "inventory": 1203000000, "other_current_assets": null, "total_current_assets": 4570000000, "net_ppe": null, "goodwill": 2842000000, "intangible_assets": 218000000, "goodwill_and_intangibles": 3060000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9481000000, "total_assets": 14051000000, "short_term_debt": 191000000, "accounts_payable": 1728000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3006000000, "long_term_debt": 3946277565.91, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4871000000, "total_liabilities": 7877000000, "total_debt": 4137277565.91, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3521000000, "total_equity": 6158000000, "shares_outstanding": 259500000, "operating_cash_flow": 728891615, "stock_based_compensation": 24429392, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 242754400, "acquisitions": null, "other_investing": null, "investing_cash_flow": -230073200, "dividends_paid": 85779126, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -91485800, "free_cash_flow": 971646015, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "200181800", "ebitda": "336051800", "netIncome": "43478400", "grossProfit": "634965800", "depreciation": "None", "totalRevenue": "2592399600", "costOfRevenue": "1957433800", "interestIncome": "13161996.35", "incomeBeforeTax": "93297400", "interestExpense": "67761178", "operatingIncome": "163044000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "48913200", "reportedCurrency": "USD", "netInterestIncome": "-54599182", "nonInterestIncome": "None", "operatingExpenses": "471921800", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1957433800", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135870000", "sellingGeneralAndAdministrative": "1491273310.12", "netIncomeFromContinuingOperations": "61998507.71" }, "balance": { "goodwill": "2842000000", "inventory": "1203000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "14051000000", "longTermDebt": "3946277565.91", "shortTermDebt": "191000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "218000000", "reportedCurrency": "USD", "retainedEarnings": "3521000000", "totalLiabilities": "7877000000", "otherCurrentAssets": "561000000", "totalCurrentAssets": "4570000000", "currentLongTermDebt": "193444978.72", "longTermInvestments": "32056596.47", "shortTermInvestments": "None", "currentNetReceivables": "1806000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9481000000", "currentAccountsPayable": "1728000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4129000000", "totalShareholderEquity": "6158000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1087000000", "totalCurrentLiabilities": "3006000000", "otherNonCurrentLiabilities": "385000000", "totalNonCurrentLiabilities": "4871000000", "cashAndShortTermInvestments": "1000000000", "commonStockSharesOutstanding": "259500000", "intangibleAssetsExcludingGoodwill": "218000000", "cashAndCashEquivalentsAtCarryingValue": "1000000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "389196871", "profitLoss": "None", "dividendPayout": "85779126", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "53442200", "operatingCashflow": "728891615", "capitalExpenditures": "242754400", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91485800", "cashflowFromInvestment": "-230073200", "stockBasedCompensation": "24429392", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "85779126", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-951196", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "271928922", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:47.309353+00:00", "is_restated": false, "income_statement": { "revenue": 2757298500, "cost_of_revenue": 2055440700, "gross_profit": 701857800, "ebit": 342415800, "ebitda": 490852434, "pretax_income": 285661800, "tax_provision": 69050700, "net_income": 216611100, "net_income_to_common": 216611100, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 259000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 332902953, "capital_expenditure": 199133843, "free_cash_flow": 532036796, "dividends_paid": 5288291, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335947, "ticker_id": 3840, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:47.309353+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "342415800", "ebitda": "490852434", "netIncome": "216611100", "grossProfit": "701857800", "depreciation": "None", "totalRevenue": "2757298500", "costOfRevenue": "2055440700", "interestIncome": "7000000", "incomeBeforeTax": "285661800", "interestExpense": "46000000", "operatingIncome": "334848600", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "69050700", "reportedCurrency": "USD", "netInterestIncome": "-39000000", "nonInterestIncome": "None", "operatingExpenses": "367009200", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2055440700", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148436634", "sellingGeneralAndAdministrative": "371000000", "netIncomeFromContinuingOperations": "229000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "259000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "216611100", "profitLoss": "None", "dividendPayout": "5288291", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "28145538", "operatingCashflow": "332902953", "capitalExpenditures": "199133843", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17201025", "cashflowFromInvestment": "-225892318", "stockBasedCompensation": "6621300", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5288291", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-344402", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95282879", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2757298500, "cost_of_revenue": 2055440700, "gross_profit": 701857800, "research_and_development": null, "selling_general_admin": 371000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 342415800, "depreciation_amortisation": 148436634, "ebitda": 490852434, "interest_expense": 46000000, "interest_income": null, "other_non_operating": null, "pretax_income": 285661800, "tax_provision": 69050700, "effective_tax_rate": null, "net_income": 216611100, "net_income_continuing_ops": 229000000, "net_income_to_common": 216611100, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 259000000, "operating_cash_flow": 332902953, "stock_based_compensation": 6621300, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 199133843, "acquisitions": null, "other_investing": null, "investing_cash_flow": -225892318, "dividends_paid": 5288291, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17201025, "free_cash_flow": 532036796, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "342415800", "ebitda": "490852434", "netIncome": "216611100", "grossProfit": "701857800", "depreciation": "None", "totalRevenue": "2757298500", "costOfRevenue": "2055440700", "interestIncome": "7000000", "incomeBeforeTax": "285661800", "interestExpense": "46000000", "operatingIncome": "334848600", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "69050700", "reportedCurrency": "USD", "netInterestIncome": "-39000000", "nonInterestIncome": "None", "operatingExpenses": "367009200", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2055440700", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148436634", "sellingGeneralAndAdministrative": "371000000", "netIncomeFromContinuingOperations": "229000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "259000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "216611100", "profitLoss": "None", "dividendPayout": "5288291", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "28145538", "operatingCashflow": "332902953", "capitalExpenditures": "199133843", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17201025", "cashflowFromInvestment": "-225892318", "stockBasedCompensation": "6621300", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5288291", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-344402", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95282879", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:47.309353+00:00", "is_restated": false, "income_statement": { "revenue": 2818846400, "cost_of_revenue": 2096723200, "gross_profit": 722123200, "ebit": 351897600, "ebitda": 480953932, "pretax_income": 310659600, "tax_provision": 65980800, "net_income": 244678800, "net_income_to_common": 244678800, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 668347497, "total_current_assets": 4575191810, "total_assets": 13512573626, "short_term_debt": 196000000, "long_term_debt": 3905757569.17, "total_debt": 4101757569.17, "total_liabilities": 7676758894, "total_equity": 5821687061, "shares_outstanding": 260354342, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 572669433, "capital_expenditure": 421080466, "free_cash_flow": 993749899, "dividends_paid": 277417718, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335948, "ticker_id": 3840, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:47.309353+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "351897600", "ebitda": "480953932", "netIncome": "244678800", "grossProfit": "722123200", "depreciation": "None", "totalRevenue": "2818846400", "costOfRevenue": "2096723200", "interestIncome": "None", "incomeBeforeTax": "310659600", "interestExpense": "80252983", "operatingIncome": "361061600", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "65980800", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "361061600", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2096723200", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129056332", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1219326653", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13512573626", "longTermDebt": "3905757569.17", "shortTermDebt": "196000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2577756525", "totalLiabilities": "7676758894", "otherCurrentAssets": "2687517660", "totalCurrentAssets": "4575191810", "currentLongTermDebt": "213001803.99", "longTermInvestments": "32602316.94", "shortTermInvestments": "None", "currentNetReceivables": "2680997196.20", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8937381816", "currentAccountsPayable": "2500597709", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3790000000", "totalShareholderEquity": "5821687061", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "350702449", "totalCurrentLiabilities": "2910300158", "otherNonCurrentLiabilities": "25000000", "totalNonCurrentLiabilities": "4766458736", "cashAndShortTermInvestments": "668347497", "commonStockSharesOutstanding": "260354342", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "668347497", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "244678800", "profitLoss": "None", "dividendPayout": "277417718", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "122856417", "operatingCashflow": "572669433", "capitalExpenditures": "421080466", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-303000000", "cashflowFromInvestment": "-422071244", "stockBasedCompensation": "17411600", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "277417718", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "305159491", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2818846400, "cost_of_revenue": 2096723200, "gross_profit": 722123200, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 351897600, "depreciation_amortisation": 129056332, "ebitda": 480953932, "interest_expense": 80252983, "interest_income": null, "other_non_operating": null, "pretax_income": 310659600, "tax_provision": 65980800, "effective_tax_rate": null, "net_income": 244678800, "net_income_continuing_ops": null, "net_income_to_common": 244678800, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 668347497, "short_term_investments": null, "net_receivables": 2680997196.2, "inventory": 1219326653, "other_current_assets": null, "total_current_assets": 4575191810, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8937381816, "total_assets": 13512573626, "short_term_debt": 196000000, "accounts_payable": 2500597709, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2910300158, "long_term_debt": 3905757569.17, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4766458736, "total_liabilities": 7676758894, "total_debt": 4101757569.17, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2577756525, "total_equity": 5821687061, "shares_outstanding": 260354342, "operating_cash_flow": 572669433, "stock_based_compensation": 17411600, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 421080466, "acquisitions": null, "other_investing": null, "investing_cash_flow": -422071244, "dividends_paid": 277417718, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -303000000, "free_cash_flow": 993749899, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "351897600", "ebitda": "480953932", "netIncome": "244678800", "grossProfit": "722123200", "depreciation": "None", "totalRevenue": "2818846400", "costOfRevenue": "2096723200", "interestIncome": "None", "incomeBeforeTax": "310659600", "interestExpense": "80252983", "operatingIncome": "361061600", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "65980800", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "361061600", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2096723200", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129056332", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1219326653", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13512573626", "longTermDebt": "3905757569.17", "shortTermDebt": "196000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2577756525", "totalLiabilities": "7676758894", "otherCurrentAssets": "2687517660", "totalCurrentAssets": "4575191810", "currentLongTermDebt": "213001803.99", "longTermInvestments": "32602316.94", "shortTermInvestments": "None", "currentNetReceivables": "2680997196.20", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8937381816", "currentAccountsPayable": "2500597709", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3790000000", "totalShareholderEquity": "5821687061", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "350702449", "totalCurrentLiabilities": "2910300158", "otherNonCurrentLiabilities": "25000000", "totalNonCurrentLiabilities": "4766458736", "cashAndShortTermInvestments": "668347497", "commonStockSharesOutstanding": "260354342", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "668347497", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "244678800", "profitLoss": "None", "dividendPayout": "277417718", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "122856417", "operatingCashflow": "572669433", "capitalExpenditures": "421080466", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-303000000", "cashflowFromInvestment": "-422071244", "stockBasedCompensation": "17411600", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "277417718", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "305159491", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "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" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_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" ] } } }