{ "ticker": { "uuid": "dd28d85e-f706-4208-ace5-2ba287a34d7e", "symbol": "AN", "name": "AutoNation Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto & Truck Dealerships", "page_url": "https://sharemaestro.com/factors/ticker/dd28d85e-f706-4208-ace5-2ba287a34d7e/", "api_url": "https://sharemaestro.com/factors/api/tickers/dd28d85e-f706-4208-ace5-2ba287a34d7e/" }, "ticker_metadata": { "id": 204, "uuid": "dd28d85e-f706-4208-ace5-2ba287a34d7e", "symbol": "AN", "name": "AutoNation Inc", "asset_type": "equity", "market_cap": 6522984000, "stock_exchange_id": 3, "industry": "Auto & Truck Dealerships", "sector": "Consumer Cyclical", "description": "AutoNation, Inc. is an automobile retailer in the United States. The company is headquartered in Fort Lauderdale, Florida.", "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": "dd28d85e-f706-4208-ace5-2ba287a34d7e", "symbol": "AN", "name": "AutoNation Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto & Truck Dealerships", "page_url": "https://sharemaestro.com/factors/ticker/dd28d85e-f706-4208-ace5-2ba287a34d7e/", "api_url": "https://sharemaestro.com/factors/api/tickers/dd28d85e-f706-4208-ace5-2ba287a34d7e/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.43, "value": 0.71, "quality": 0.12, "momentum": 0.26, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 187.72, "market_cap": 6513884000, "pe_ratio": 9.5933, "earnings_yield": 0.1042, "ebitda_to_ev": 0.0934, "shareholder_yield": 0, "roe": 0.3049, "piotroski_f_score": 4, "momentum_12_1": 0.101, "volatility_252d": 0.2824 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:05.329535+00:00", "batch_id": "" }, "size": { "price_close": 187.72, "market_cap": 6513884000, "market_cap_usd": 6513884000, "enterprise_value": 16454184000, "shares_outstanding": 34700000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 9.5933, "pb_ratio": 2.9251, "ptbv_ratio": null, "ps_ratio": 0.2369, "pcf_ratio": 34.9083, "pfcf_ratio": 13.6502, "ev_ebitda": 10.7026, "ev_ebit": 12.8068, "ev_sales": 0.5985, "ev_fcf": 34.4807, "earnings_yield": 0.1042, "fcf_yield": 0.029, "price_to_sales": 0.2369, "price_to_book": 2.9251, "price_to_cashflow": 34.9083, "ebitda_to_ev": 0.0934, "sales_yield": 1.6709 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1751, "operating_margin": 0.0467, "net_margin": 0.0247, "ebitda_margin": 0.0559, "fcf_margin": 0.0174, "roe": 0.3049, "roa": 0.0464, "roic": 0.0774, "roc_greenblatt": null, "asset_turnover": 1.8801, "cash_conversion": 0.7028, "accruals_ratio": 0.0337, "sbc_to_revenue": 0.0004, "piotroski_f_score": 4, "altman_z_score": 2.9902, "earnings_stability_5y": 0.2482, "revenue_stability_5y": 0.1183, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3293, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 5.5667, "net_debt_to_ebitda": 6.4657, "debt_to_assets": 0.688, "interest_coverage": 3.7165, "current_ratio": 0.814, "quick_ratio": 0.2019, "net_debt": 9940300000, "local_beta": 0.0014, "volatility_252d": 0.2824, "volatility_60d": 0.586, "max_drawdown_12m": -0.2, "risk_adjusted_momentum": 0.3576 }, "growth": { "revenue_growth_1y": 0.0194, "revenue_growth_3y_cagr": 0.0079, "revenue_growth_5y_cagr": 0.0627, "eps_growth_1y": 0.0021, "eps_growth_3y_cagr": -0.2218, "eps_growth_5y_cagr": 0.1121, "fcf_growth_1y": 0.7184, "book_value_growth_1y": 0.0077, "revenue_growth": 0.0194, "earnings_growth": 0.0021 }, "momentum": { "price_return_1m": -0.0886, "price_return_3m": -0.026, "price_return_6m": -0.1306, "price_return_9m": -0.1724, "price_return_12m": 0.0034, "price_return_12m_ex1m": 0.101, "momentum_6m": -0.1306, "momentum_12m": 0.0034, "momentum_12_1": 0.101, "distance_from_52w_high": -0.1724, "distance_from_52w_low": 0.0345, "relative_strength": -0.0965 }, "raw_ttm": { "revenue_ttm": 27493100000, "gross_profit_ttm": 4815200000, "ebit_ttm": 1284800000, "ebitda_ttm": 1537400000, "net_income_ttm": 679000000, "eps_diluted_ttm": 19.5677, "operating_cash_flow_ttm": 186600000, "capital_expenditure_ttm": 290600000, "fcf_ttm": 477200000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 345700000, "cash_and_equivalents": 120200000, "total_current_assets": 4580100000, "total_current_liabilities": 5626400000, "net_ppe": null, "total_assets": 14623300000, "total_debt": 10060500000, "total_equity": 2226900000, "net_working_capital": 3064700000, "book_value_per_share": 64.1758, "retained_earnings": 6171000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -209099999, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 18, "rank_pb": 63, "rank_ptbv": 50, "rank_ps": 7, "rank_pcf": 89, "rank_ev_ebitda": 43, "rank_ev_ebit": 51, "rank_earnings_yield": 18, "rank_fcf_yield": 77, "rank_dividend_yield": 82, "rank_shareholder_yield": 82, "rank_total_yield": 82, "rank_roe": 11, "rank_roc": 50, "rank_roic": 47, "rank_gross_margin": 86, "rank_fcf_margin": 85, "rank_piotroski": 77, "rank_accruals": 92, "rank_sue": 50, "rank_eps_growth_1y": 64, "rank_eps_growth_5y": 47, "rank_revenue_growth_1y": 68, "rank_momentum_12m": 64, "rank_momentum_12m_ex1m": 55, "rank_relative_strength": 62 }, "composites": { "value_composite": 29, "quality_composite": 88, "momentum_composite": 74, "growth_composite": 79, "yield_composite": 88, "svqf_composite": 9, "vc1_composite": 28, "vc2_composite": 67, "vc3_composite": 67, "trending_value_composite": null, "overall_composite": 57, "quality_value_composite": 0.2919, "os_score": 0.43, "value_percentile": 0.71, "quality_percentile": 0.12, "momentum_percentile": 0.26, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": 68, "tiny_titans_rank": null, "all_cap_buyback_rank": 3, "small_cap_core_rank": 64, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 3568, "ticker_id": 204, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:05.329535+00:00", "batch_id": "", "os_score_delta": null, "price_close": 187.72, "market_cap": 6513884000, "market_cap_usd": 6513884000, "enterprise_value": 16454184000, "shares_outstanding": 34700000, "fx_rate_to_usd": null, "pe_ratio": 9.59334904, "pb_ratio": 2.92509048, "ptbv_ratio": null, "ps_ratio": 0.23692796, "pcf_ratio": 34.90827438, "pfcf_ratio": 13.65021794, "ev_ebitda": 10.7026044, "ev_ebit": 12.80680573, "ev_sales": 0.59848413, "ev_fcf": 34.48068734, "earnings_yield": 0.10423888, "fcf_yield": 0.02900174, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.17514213, "operating_margin": 0.04673173, "net_margin": 0.02469711, "ebitda_margin": 0.05591949, "fcf_margin": 0.01735708, "roe": 0.30490817, "roa": 0.04643275, "roic": 0.07741228, "roc_greenblatt": null, "asset_turnover": 1.88008863, "cash_conversion": 0.70279823, "accruals_ratio": 0.03367229, "sbc_to_revenue": 0.00042192, "debt_to_equity": 5.56666218, "net_debt_to_ebitda": 6.4656563, "debt_to_assets": 0.68797741, "interest_coverage": 3.71651721, "current_ratio": 0.8140374, "quick_ratio": 0.20185198, "net_debt": 9940300000, "revenue_growth_1y": 0.01939185, "revenue_growth_3y_cagr": 0.00792176, "revenue_growth_5y_cagr": 0.06266685, "eps_growth_1y": 0.00206612, "eps_growth_3y_cagr": -0.22181323, "eps_growth_5y_cagr": 0.11209183, "fcf_growth_1y": 0.71840115, "book_value_growth_1y": 0.00772459, "piotroski_f_score": 4, "altman_z_score": 2.99024203, "earnings_stability_5y": 0.248221, "revenue_stability_5y": 0.118337, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08860514, "price_return_3m": -0.02599492, "price_return_6m": -0.13060393, "price_return_9m": -0.17238339, "price_return_12m": 0.003421, "price_return_12m_ex1m": 0.10097285, "distance_from_52w_high": -0.17238339, "distance_from_52w_low": 0.03449796, "relative_strength": -0.09654258, "local_beta": 0.0014, "volatility_252d": 0.282358, "volatility_60d": 0.585953, "max_drawdown_12m": -0.19998236, "revenue_ttm": 27493100000, "gross_profit_ttm": 4815200000, "ebit_ttm": 1284800000, "ebitda_ttm": 1537400000, "net_income_ttm": 679000000, "eps_diluted_ttm": 19.56772334, "operating_cash_flow_ttm": 186600000, "capital_expenditure_ttm": 290600000, "fcf_ttm": 477200000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 345700000, "cash_and_equivalents": 120200000, "total_current_assets": 4580100000, "total_current_liabilities": 5626400000, "net_ppe": null, "total_assets": 14623300000, "total_debt": 10060500000, "total_equity": 2226900000, "net_working_capital": 3064700000, "book_value_per_share": 64.17579251, "retained_earnings": 6171000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -209099999, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 18, "rank_pb": 63, "rank_ptbv": 50, "rank_ps": 7, "rank_pcf": 89, "rank_ev_ebitda": 43, "rank_ev_ebit": 51, "rank_earnings_yield": 18, "rank_fcf_yield": 77, "rank_dividend_yield": 82, "rank_shareholder_yield": 82, "rank_total_yield": 82, "rank_roe": 11, "rank_roc": 50, "rank_roic": 47, "rank_gross_margin": 86, "rank_fcf_margin": 85, "rank_piotroski": 77, "rank_accruals": 92, "rank_sue": 50, "rank_eps_growth_1y": 64, "rank_eps_growth_5y": 47, "rank_revenue_growth_1y": 68, "rank_momentum_12m": 64, "rank_momentum_12m_ex1m": 55, "rank_relative_strength": 62, "value_composite": 29, "quality_composite": 88, "momentum_composite": 74, "growth_composite": 79, "yield_composite": 88, "svqf_composite": 9, "vc1_composite": 28, "vc2_composite": 67, "vc3_composite": 67, "trending_value_composite": null, "overall_composite": 57, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": 68, "tiny_titans_rank": null, "all_cap_buyback_rank": 3, "small_cap_core_rank": 64, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 187.72, "os": 0.43, "value": 0.71, "quality": 0.12, "momentum": 0.26, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 9.5933, "earnings_yield": 0.1042, "shareholder_yield": 0, "roe": 0.3049, "momentum_12_1": 0.101, "complete_fields": { "id": 3568, "ticker_id": 204, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:05.329535+00:00", "batch_id": "", "os_score_delta": null, "price_close": 187.72, "market_cap": 6513884000, "market_cap_usd": 6513884000, "enterprise_value": 16454184000, "shares_outstanding": 34700000, "fx_rate_to_usd": null, "pe_ratio": 9.59334904, "pb_ratio": 2.92509048, "ptbv_ratio": null, "ps_ratio": 0.23692796, "pcf_ratio": 34.90827438, "pfcf_ratio": 13.65021794, "ev_ebitda": 10.7026044, "ev_ebit": 12.80680573, "ev_sales": 0.59848413, "ev_fcf": 34.48068734, "earnings_yield": 0.10423888, "fcf_yield": 0.02900174, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.17514213, "operating_margin": 0.04673173, "net_margin": 0.02469711, "ebitda_margin": 0.05591949, "fcf_margin": 0.01735708, "roe": 0.30490817, "roa": 0.04643275, "roic": 0.07741228, "roc_greenblatt": null, "asset_turnover": 1.88008863, "cash_conversion": 0.70279823, "accruals_ratio": 0.03367229, "sbc_to_revenue": 0.00042192, "debt_to_equity": 5.56666218, "net_debt_to_ebitda": 6.4656563, "debt_to_assets": 0.68797741, "interest_coverage": 3.71651721, "current_ratio": 0.8140374, "quick_ratio": 0.20185198, "net_debt": 9940300000, "revenue_growth_1y": 0.01939185, "revenue_growth_3y_cagr": 0.00792176, "revenue_growth_5y_cagr": 0.06266685, "eps_growth_1y": 0.00206612, "eps_growth_3y_cagr": -0.22181323, "eps_growth_5y_cagr": 0.11209183, "fcf_growth_1y": 0.71840115, "book_value_growth_1y": 0.00772459, "piotroski_f_score": 4, "altman_z_score": 2.99024203, "earnings_stability_5y": 0.248221, "revenue_stability_5y": 0.118337, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08860514, "price_return_3m": -0.02599492, "price_return_6m": -0.13060393, "price_return_9m": -0.17238339, "price_return_12m": 0.003421, "price_return_12m_ex1m": 0.10097285, "distance_from_52w_high": -0.17238339, "distance_from_52w_low": 0.03449796, "relative_strength": -0.09654258, "local_beta": 0.0014, "volatility_252d": 0.282358, "volatility_60d": 0.585953, "max_drawdown_12m": -0.19998236, "revenue_ttm": 27493100000, "gross_profit_ttm": 4815200000, "ebit_ttm": 1284800000, "ebitda_ttm": 1537400000, "net_income_ttm": 679000000, "eps_diluted_ttm": 19.56772334, "operating_cash_flow_ttm": 186600000, "capital_expenditure_ttm": 290600000, "fcf_ttm": 477200000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 345700000, "cash_and_equivalents": 120200000, "total_current_assets": 4580100000, "total_current_liabilities": 5626400000, "net_ppe": null, "total_assets": 14623300000, "total_debt": 10060500000, "total_equity": 2226900000, "net_working_capital": 3064700000, "book_value_per_share": 64.17579251, "retained_earnings": 6171000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -209099999, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 18, "rank_pb": 63, "rank_ptbv": 50, "rank_ps": 7, "rank_pcf": 89, "rank_ev_ebitda": 43, "rank_ev_ebit": 51, "rank_earnings_yield": 18, "rank_fcf_yield": 77, "rank_dividend_yield": 82, "rank_shareholder_yield": 82, "rank_total_yield": 82, "rank_roe": 11, "rank_roc": 50, "rank_roic": 47, "rank_gross_margin": 86, "rank_fcf_margin": 85, "rank_piotroski": 77, "rank_accruals": 92, "rank_sue": 50, "rank_eps_growth_1y": 64, "rank_eps_growth_5y": 47, "rank_revenue_growth_1y": 68, "rank_momentum_12m": 64, "rank_momentum_12m_ex1m": 55, "rank_relative_strength": 62, "value_composite": 29, "quality_composite": 88, "momentum_composite": 74, "growth_composite": 79, "yield_composite": 88, "svqf_composite": 9, "vc1_composite": 28, "vc2_composite": 67, "vc3_composite": 67, "trending_value_composite": null, "overall_composite": 57, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": 68, "tiny_titans_rank": null, "all_cap_buyback_rank": 3, "small_cap_core_rank": 64, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:30.338801+00:00", "is_restated": false, "income_statement": { "revenue": 27631400000, "cost_of_revenue": 22934300000, "gross_profit": 4697100000, "ebit": 1253300000, "ebitda": 1504700000, "pretax_income": 884500000, "tax_provision": 235400000, "net_income": 649100000, "net_income_to_common": 649100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58600000, "total_current_assets": 4647700000, "total_assets": 14392200000, "short_term_debt": 4166800000, "long_term_debt": 5585600000, "total_debt": 9752400000, "total_liabilities": 12051100000, "total_equity": 2341100000, "shares_outstanding": 38100000, "goodwill_and_intangibles": 2438200000 }, "cash_flow": { "operating_cash_flow": 111900000, "capital_expenditure": 309400000, "free_cash_flow": 421300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215539, "ticker_id": 204, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:30.338801+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1253300000", "ebitda": "1504700000", "netIncome": "649100000", "grossProfit": "4697100000", "depreciation": "None", "totalRevenue": "27631400000", "costOfRevenue": "22934300000", "interestIncome": "368800000", "incomeBeforeTax": "884500000", "interestExpense": "368800000", "operatingIncome": "1334900000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "235400000", "reportedCurrency": "USD", "netInterestIncome": "-279800000", "nonInterestIncome": "None", "operatingExpenses": "3362200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22934300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "251400000", "sellingGeneralAndAdministrative": "3094300000", "netIncomeFromContinuingOperations": "649100000" }, "balance": { "goodwill": "1409300000", "inventory": "3404900000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "14392200000", "longTermDebt": "5585600000", "shortTermDebt": "4166800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1028900000", "reportedCurrency": "USD", "retainedEarnings": "5976100000", "totalLiabilities": "12051100000", "otherCurrentAssets": "235800000", "totalCurrentAssets": "4647700000", "currentLongTermDebt": "4166800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "948400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9744500000", "currentAccountsPayable": "369900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4412600000", "shortLongTermDebtTotal": "10184200000", "totalShareholderEquity": "2341100000", "capitalLeaseObligations": "431800000", "otherCurrentLiabilities": "1003900000", "totalCurrentLiabilities": "5540600000", "otherNonCurrentLiabilities": "399000000", "totalNonCurrentLiabilities": "6510500000", "cashAndShortTermInvestments": "58600000", "commonStockSharesOutstanding": "38100000", "intangibleAssetsExcludingGoodwill": "1028900000", "cashAndCashEquivalentsAtCarryingValue": "58600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "649100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "14000000", "operatingCashflow": "111900000", "capitalExpenditures": "309400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "557500000", "cashflowFromInvestment": "-687000000", "stockBasedCompensation": "46500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-791600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "251400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 27631400000, "cost_of_revenue": 22934300000, "gross_profit": 4697100000, "research_and_development": null, "selling_general_admin": 3094300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1253300000, "depreciation_amortisation": 251400000, "ebitda": 1504700000, "interest_expense": 368800000, "interest_income": null, "other_non_operating": null, "pretax_income": 884500000, "tax_provision": 235400000, "effective_tax_rate": null, "net_income": 649100000, "net_income_continuing_ops": 649100000, "net_income_to_common": 649100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58600000, "short_term_investments": null, "net_receivables": 948400000, "inventory": 3404900000, "other_current_assets": null, "total_current_assets": 4647700000, "net_ppe": null, "goodwill": 1409300000, "intangible_assets": 1028900000, "goodwill_and_intangibles": 2438200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9744500000, "total_assets": 14392200000, "short_term_debt": 4166800000, "accounts_payable": 369900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5540600000, "long_term_debt": 5585600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6510500000, "total_liabilities": 12051100000, "total_debt": 9752400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5976100000, "total_equity": 2341100000, "shares_outstanding": 38100000, "operating_cash_flow": 111900000, "stock_based_compensation": 46500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 309400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -687000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 557500000, "free_cash_flow": 421300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1253300000", "ebitda": "1504700000", "netIncome": "649100000", "grossProfit": "4697100000", "depreciation": "None", "totalRevenue": "27631400000", "costOfRevenue": "22934300000", "interestIncome": "368800000", "incomeBeforeTax": "884500000", "interestExpense": "368800000", "operatingIncome": "1334900000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "235400000", "reportedCurrency": "USD", "netInterestIncome": "-279800000", "nonInterestIncome": "None", "operatingExpenses": "3362200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22934300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "251400000", "sellingGeneralAndAdministrative": "3094300000", "netIncomeFromContinuingOperations": "649100000" }, "balance": { "goodwill": "1409300000", "inventory": "3404900000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "14392200000", "longTermDebt": "5585600000", "shortTermDebt": "4166800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1028900000", "reportedCurrency": "USD", "retainedEarnings": "5976100000", "totalLiabilities": "12051100000", "otherCurrentAssets": "235800000", "totalCurrentAssets": "4647700000", "currentLongTermDebt": "4166800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "948400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9744500000", "currentAccountsPayable": "369900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4412600000", "shortLongTermDebtTotal": "10184200000", "totalShareholderEquity": "2341100000", "capitalLeaseObligations": "431800000", "otherCurrentLiabilities": "1003900000", "totalCurrentLiabilities": "5540600000", "otherNonCurrentLiabilities": "399000000", "totalNonCurrentLiabilities": "6510500000", "cashAndShortTermInvestments": "58600000", "commonStockSharesOutstanding": "38100000", "intangibleAssetsExcludingGoodwill": "1028900000", "cashAndCashEquivalentsAtCarryingValue": "58600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "649100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "14000000", "operatingCashflow": "111900000", "capitalExpenditures": "309400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "557500000", "cashflowFromInvestment": "-687000000", "stockBasedCompensation": "46500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-791600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "251400000", "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": "2026-06-07T00:50:30.338801+00:00", "is_restated": false, "income_statement": { "revenue": 26765400000, "cost_of_revenue": 21980000000, "gross_profit": 4785400000, "ebit": 1355100000, "ebitda": 1595800000, "pretax_income": 916700000, "tax_provision": 224500000, "net_income": 692200000, "net_income_to_common": 692200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59800000, "total_current_assets": 4698000000, "total_assets": 13001700000, "short_term_debt": 4886500000, "long_term_debt": 2613600000, "total_debt": 7500100000, "total_liabilities": 10544400000, "total_equity": 2457300000, "shares_outstanding": 40300000, "goodwill_and_intangibles": 2358800000 }, "cash_flow": { "operating_cash_flow": 314700000, "capital_expenditure": 328500000, "free_cash_flow": 643200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215544, "ticker_id": 204, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:30.338801+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1355100000", "ebitda": "1595800000", "netIncome": "692200000", "grossProfit": "4785400000", "depreciation": "None", "totalRevenue": "26765400000", "costOfRevenue": "21980000000", "interestIncome": "118400000", "incomeBeforeTax": "916700000", "interestExpense": "438400000", "operatingIncome": "1305500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "224500000", "reportedCurrency": "USD", "netInterestIncome": "-350400000", "nonInterestIncome": "None", "operatingExpenses": "3479900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21980000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "240700000", "sellingGeneralAndAdministrative": "3008400000", "netIncomeFromContinuingOperations": "692200000" }, "balance": { "goodwill": "1452900000", "inventory": "3360000000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "13001700000", "longTermDebt": "2613600000", "shortTermDebt": "4886500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "905900000", "reportedCurrency": "USD", "retainedEarnings": "5331800000", "totalLiabilities": "10544400000", "otherCurrentAssets": "211900000", "totalCurrentAssets": "4698000000", "currentLongTermDebt": "4886500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1066300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8303700000", "currentAccountsPayable": "376600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4183000000", "shortLongTermDebtTotal": "8654700000", "totalShareholderEquity": "2457300000", "capitalLeaseObligations": "356900000", "otherCurrentLiabilities": "1049100000", "totalCurrentLiabilities": "6312200000", "otherNonCurrentLiabilities": "380900000", "totalNonCurrentLiabilities": "4232200000", "cashAndShortTermInvestments": "59800000", "commonStockSharesOutstanding": "40300000", "intangibleAssetsExcludingGoodwill": "905900000", "cashAndCashEquivalentsAtCarryingValue": "59800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "692200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-398500000", "operatingCashflow": "314700000", "capitalExpenditures": "328500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-300600000", "cashflowFromInvestment": "12300000", "stockBasedCompensation": "36500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-460000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "240700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 26765400000, "cost_of_revenue": 21980000000, "gross_profit": 4785400000, "research_and_development": null, "selling_general_admin": 3008400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1355100000, "depreciation_amortisation": 240700000, "ebitda": 1595800000, "interest_expense": 438400000, "interest_income": null, "other_non_operating": null, "pretax_income": 916700000, "tax_provision": 224500000, "effective_tax_rate": null, "net_income": 692200000, "net_income_continuing_ops": 692200000, "net_income_to_common": 692200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59800000, "short_term_investments": null, "net_receivables": 1066300000, "inventory": 3360000000, "other_current_assets": null, "total_current_assets": 4698000000, "net_ppe": null, "goodwill": 1452900000, "intangible_assets": 905900000, "goodwill_and_intangibles": 2358800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8303700000, "total_assets": 13001700000, "short_term_debt": 4886500000, "accounts_payable": 376600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6312200000, "long_term_debt": 2613600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4232200000, "total_liabilities": 10544400000, "total_debt": 7500100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5331800000, "total_equity": 2457300000, "shares_outstanding": 40300000, "operating_cash_flow": 314700000, "stock_based_compensation": 36500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 328500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 12300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -300600000, "free_cash_flow": 643200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1355100000", "ebitda": "1595800000", "netIncome": "692200000", "grossProfit": "4785400000", "depreciation": "None", "totalRevenue": "26765400000", "costOfRevenue": "21980000000", "interestIncome": "118400000", "incomeBeforeTax": "916700000", "interestExpense": "438400000", "operatingIncome": "1305500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "224500000", "reportedCurrency": "USD", "netInterestIncome": "-350400000", "nonInterestIncome": "None", "operatingExpenses": "3479900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21980000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "240700000", "sellingGeneralAndAdministrative": "3008400000", "netIncomeFromContinuingOperations": "692200000" }, "balance": { "goodwill": "1452900000", "inventory": "3360000000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "13001700000", "longTermDebt": "2613600000", "shortTermDebt": "4886500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "905900000", "reportedCurrency": "USD", "retainedEarnings": "5331800000", "totalLiabilities": "10544400000", "otherCurrentAssets": "211900000", "totalCurrentAssets": "4698000000", "currentLongTermDebt": "4886500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1066300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8303700000", "currentAccountsPayable": "376600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4183000000", "shortLongTermDebtTotal": "8654700000", "totalShareholderEquity": "2457300000", "capitalLeaseObligations": "356900000", "otherCurrentLiabilities": "1049100000", "totalCurrentLiabilities": "6312200000", "otherNonCurrentLiabilities": "380900000", "totalNonCurrentLiabilities": "4232200000", "cashAndShortTermInvestments": "59800000", "commonStockSharesOutstanding": "40300000", "intangibleAssetsExcludingGoodwill": "905900000", "cashAndCashEquivalentsAtCarryingValue": "59800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "692200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-398500000", "operatingCashflow": "314700000", "capitalExpenditures": "328500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-300600000", "cashflowFromInvestment": "12300000", "stockBasedCompensation": "36500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-460000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "240700000", "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": "2026-06-07T00:50:30.338801+00:00", "is_restated": false, "income_statement": { "revenue": 26948900000, "cost_of_revenue": 21817400000, "gross_profit": 5131500000, "ebit": 1697100000, "ebitda": 1917600000, "pretax_income": 1350200000, "tax_provision": 330000000, "net_income": 1021100000, "net_income_to_common": 1021100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60800000, "total_current_assets": 4306900000, "total_assets": 11980000000, "short_term_debt": 4381700000, "long_term_debt": 3377500000, "total_debt": 7759200000, "total_liabilities": 9768600000, "total_equity": 2211400000, "shares_outstanding": 44900000, "goodwill_and_intangibles": 2393600000 }, "cash_flow": { "operating_cash_flow": 724000000, "capital_expenditure": 410300000, "free_cash_flow": 1134300000, "dividends_paid": 3081600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215549, "ticker_id": 204, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:30.338801+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1697100000", "ebitda": "1917600000", "netIncome": "1021100000", "grossProfit": "5131500000", "depreciation": "None", "totalRevenue": "26948900000", "costOfRevenue": "21817400000", "interestIncome": "84000000", "incomeBeforeTax": "1350200000", "interestExpense": "326100000", "operatingIncome": "1651900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "330000000", "reportedCurrency": "USD", "netInterestIncome": "-326100000", "nonInterestIncome": "None", "operatingExpenses": "3479600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21817400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "220500000", "sellingGeneralAndAdministrative": "3009700000", "netIncomeFromContinuingOperations": "1020200000" }, "balance": { "goodwill": "1465800000", "inventory": "3033400000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "11980000000", "longTermDebt": "3377500000", "shortTermDebt": "4381700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "927800000", "reportedCurrency": "USD", "retainedEarnings": "4643000000", "totalLiabilities": "9768600000", "otherCurrentAssets": "149200000", "totalCurrentAssets": "4306900000", "currentLongTermDebt": "4293600000", "longTermInvestments": "None", "shortTermInvestments": "328000000", "currentNetReceivables": "1063500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7673100000", "currentAccountsPayable": "344700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4183700000", "shortLongTermDebtTotal": "8122400000", "totalShareholderEquity": "2211400000", "capitalLeaseObligations": "363200000", "otherCurrentLiabilities": "856100000", "totalCurrentLiabilities": "5582500000", "otherNonCurrentLiabilities": "360400000", "totalNonCurrentLiabilities": "4186100000", "cashAndShortTermInvestments": "60800000", "commonStockSharesOutstanding": "44900000", "intangibleAssetsExcludingGoodwill": "927800000", "cashAndCashEquivalentsAtCarryingValue": "60800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1021100000", "profitLoss": "None", "dividendPayout": "3081600000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-950100000", "operatingCashflow": "724000000", "capitalExpenditures": "410300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-172500000", "cashflowFromInvestment": "-569900000", "stockBasedCompensation": "39700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3081600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-874400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "220500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 26948900000, "cost_of_revenue": 21817400000, "gross_profit": 5131500000, "research_and_development": null, "selling_general_admin": 3009700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1697100000, "depreciation_amortisation": 220500000, "ebitda": 1917600000, "interest_expense": 326100000, "interest_income": null, "other_non_operating": null, "pretax_income": 1350200000, "tax_provision": 330000000, "effective_tax_rate": null, "net_income": 1021100000, "net_income_continuing_ops": 1020200000, "net_income_to_common": 1021100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60800000, "short_term_investments": 328000000, "net_receivables": 1063500000, "inventory": 3033400000, "other_current_assets": null, "total_current_assets": 4306900000, "net_ppe": null, "goodwill": 1465800000, "intangible_assets": 927800000, "goodwill_and_intangibles": 2393600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7673100000, "total_assets": 11980000000, "short_term_debt": 4381700000, "accounts_payable": 344700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5582500000, "long_term_debt": 3377500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4186100000, "total_liabilities": 9768600000, "total_debt": 7759200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4643000000, "total_equity": 2211400000, "shares_outstanding": 44900000, "operating_cash_flow": 724000000, "stock_based_compensation": 39700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 410300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -569900000, "dividends_paid": 3081600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -172500000, "free_cash_flow": 1134300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1697100000", "ebitda": "1917600000", "netIncome": "1021100000", "grossProfit": "5131500000", "depreciation": "None", "totalRevenue": "26948900000", "costOfRevenue": "21817400000", "interestIncome": "84000000", "incomeBeforeTax": "1350200000", "interestExpense": "326100000", "operatingIncome": "1651900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "330000000", "reportedCurrency": "USD", "netInterestIncome": "-326100000", "nonInterestIncome": "None", "operatingExpenses": "3479600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21817400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "220500000", "sellingGeneralAndAdministrative": "3009700000", "netIncomeFromContinuingOperations": "1020200000" }, "balance": { "goodwill": "1465800000", "inventory": "3033400000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "11980000000", "longTermDebt": "3377500000", "shortTermDebt": "4381700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "927800000", "reportedCurrency": "USD", "retainedEarnings": "4643000000", "totalLiabilities": "9768600000", "otherCurrentAssets": "149200000", "totalCurrentAssets": "4306900000", "currentLongTermDebt": "4293600000", "longTermInvestments": "None", "shortTermInvestments": "328000000", "currentNetReceivables": "1063500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7673100000", "currentAccountsPayable": "344700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4183700000", "shortLongTermDebtTotal": "8122400000", "totalShareholderEquity": "2211400000", "capitalLeaseObligations": "363200000", "otherCurrentLiabilities": "856100000", "totalCurrentLiabilities": "5582500000", "otherNonCurrentLiabilities": "360400000", "totalNonCurrentLiabilities": "4186100000", "cashAndShortTermInvestments": "60800000", "commonStockSharesOutstanding": "44900000", "intangibleAssetsExcludingGoodwill": "927800000", "cashAndCashEquivalentsAtCarryingValue": "60800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1021100000", "profitLoss": "None", "dividendPayout": "3081600000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-950100000", "operatingCashflow": "724000000", "capitalExpenditures": "410300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-172500000", "cashflowFromInvestment": "-569900000", "stockBasedCompensation": "39700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3081600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-874400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "220500000", "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": "2026-06-07T00:50:30.338801+00:00", "is_restated": false, "income_statement": { "revenue": 26985000000, "cost_of_revenue": 21719700000, "gross_profit": 5265300000, "ebit": 2014500000, "ebitda": 2214800000, "pretax_income": 1833500000, "tax_provision": 455800000, "net_income": 1377400000, "net_income_to_common": 1377400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72600000, "total_current_assets": 3138000000, "total_assets": 10059700000, "short_term_debt": 2222100000, "long_term_debt": 3129000000, "total_debt": 5351100000, "total_liabilities": 8011900000, "total_equity": 2047800000, "shares_outstanding": 56700000, "goodwill_and_intangibles": 2157100000 }, "cash_flow": { "operating_cash_flow": 1668100000, "capital_expenditure": 329000000, "free_cash_flow": 1997100000, "dividends_paid": 3400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215554, "ticker_id": 204, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:30.338801+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2014500000", "ebitda": "2214800000", "netIncome": "1377400000", "grossProfit": "5265300000", "depreciation": "None", "totalRevenue": "26985000000", "costOfRevenue": "21719700000", "interestIncome": "176300000", "incomeBeforeTax": "1833500000", "interestExpense": "176300000", "operatingIncome": "2024500000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "455800000", "reportedCurrency": "USD", "netInterestIncome": "-176300000", "nonInterestIncome": "None", "operatingExpenses": "3240800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-14700000", "costofGoodsAndServicesSold": "21719700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "200300000", "sellingGeneralAndAdministrative": "2841800000", "netIncomeFromContinuingOperations": "1377700000" }, "balance": { "goodwill": "1320100000", "inventory": "2048300000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "10059700000", "longTermDebt": "3129000000", "shortTermDebt": "2222100000", "treasuryStock": "-1619600000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "837000000", "reportedCurrency": "USD", "retainedEarnings": "3663700000", "totalLiabilities": "8011900000", "otherCurrentAssets": "130600000", "totalCurrentAssets": "3138000000", "currentLongTermDebt": "2182600000", "longTermInvestments": "303100000", "shortTermInvestments": "None", "currentNetReceivables": "886500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6921700000", "currentAccountsPayable": "327600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3607200000", "shortLongTermDebtTotal": "6418800000", "totalShareholderEquity": "2047800000", "capitalLeaseObligations": "336400000", "otherCurrentLiabilities": "856000000", "totalCurrentLiabilities": "3405700000", "otherNonCurrentLiabilities": "333000000", "totalNonCurrentLiabilities": "4606200000", "cashAndShortTermInvestments": "72600000", "commonStockSharesOutstanding": "56700000", "intangibleAssetsExcludingGoodwill": "837000000", "cashAndCashEquivalentsAtCarryingValue": "72600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1377400000", "profitLoss": "None", "dividendPayout": "3400000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-175500000", "operatingCashflow": "1668100000", "capitalExpenditures": "329000000", "changeInReceivables": "-129200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1154000000", "cashflowFromInvestment": "-479300000", "stockBasedCompensation": "31500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "34800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1699500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "200300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 26985000000, "cost_of_revenue": 21719700000, "gross_profit": 5265300000, "research_and_development": null, "selling_general_admin": 2841800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2014500000, "depreciation_amortisation": 200300000, "ebitda": 2214800000, "interest_expense": 176300000, "interest_income": null, "other_non_operating": null, "pretax_income": 1833500000, "tax_provision": 455800000, "effective_tax_rate": null, "net_income": 1377400000, "net_income_continuing_ops": 1377700000, "net_income_to_common": 1377400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72600000, "short_term_investments": null, "net_receivables": 886500000, "inventory": 2048300000, "other_current_assets": null, "total_current_assets": 3138000000, "net_ppe": null, "goodwill": 1320100000, "intangible_assets": 837000000, "goodwill_and_intangibles": 2157100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6921700000, "total_assets": 10059700000, "short_term_debt": 2222100000, "accounts_payable": 327600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3405700000, "long_term_debt": 3129000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4606200000, "total_liabilities": 8011900000, "total_debt": 5351100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3663700000, "total_equity": 2047800000, "shares_outstanding": 56700000, "operating_cash_flow": 1668100000, "stock_based_compensation": 31500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 329000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -479300000, "dividends_paid": 3400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1154000000, "free_cash_flow": 1997100000, "net_change_in_cash": 34800000 }, "raw_data": { "income": { "ebit": "2014500000", "ebitda": "2214800000", "netIncome": "1377400000", "grossProfit": "5265300000", "depreciation": "None", "totalRevenue": "26985000000", "costOfRevenue": "21719700000", "interestIncome": "176300000", "incomeBeforeTax": "1833500000", "interestExpense": "176300000", "operatingIncome": "2024500000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "455800000", "reportedCurrency": "USD", "netInterestIncome": "-176300000", "nonInterestIncome": "None", "operatingExpenses": "3240800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-14700000", "costofGoodsAndServicesSold": "21719700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "200300000", "sellingGeneralAndAdministrative": "2841800000", "netIncomeFromContinuingOperations": "1377700000" }, "balance": { "goodwill": "1320100000", "inventory": "2048300000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "10059700000", "longTermDebt": "3129000000", "shortTermDebt": "2222100000", "treasuryStock": "-1619600000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "837000000", "reportedCurrency": "USD", "retainedEarnings": "3663700000", "totalLiabilities": "8011900000", "otherCurrentAssets": "130600000", "totalCurrentAssets": "3138000000", "currentLongTermDebt": "2182600000", "longTermInvestments": "303100000", "shortTermInvestments": "None", "currentNetReceivables": "886500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6921700000", "currentAccountsPayable": "327600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3607200000", "shortLongTermDebtTotal": "6418800000", "totalShareholderEquity": "2047800000", "capitalLeaseObligations": "336400000", "otherCurrentLiabilities": "856000000", "totalCurrentLiabilities": "3405700000", "otherNonCurrentLiabilities": "333000000", "totalNonCurrentLiabilities": "4606200000", "cashAndShortTermInvestments": "72600000", "commonStockSharesOutstanding": "56700000", "intangibleAssetsExcludingGoodwill": "837000000", "cashAndCashEquivalentsAtCarryingValue": "72600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1377400000", "profitLoss": "None", "dividendPayout": "3400000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-175500000", "operatingCashflow": "1668100000", "capitalExpenditures": "329000000", "changeInReceivables": "-129200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1154000000", "cashflowFromInvestment": "-479300000", "stockBasedCompensation": "31500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "34800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1699500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "200300000", "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": "2026-06-07T00:50:30.338801+00:00", "is_restated": false, "income_statement": { "revenue": 25844000000, "cost_of_revenue": 20891400000, "gross_profit": 4952600000, "ebit": 1927100000, "ebitda": 2120400000, "pretax_income": 1808400000, "tax_provision": 435100000, "net_income": 1373000000, "net_income_to_common": 1373000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60400000, "total_current_assets": 2811700000, "total_assets": 8943600000, "short_term_debt": 1847600000, "long_term_debt": 2846200000, "total_debt": 4693800000, "total_liabilities": 6566600000, "total_equity": 2377000000, "shares_outstanding": 75000000, "goodwill_and_intangibles": 1978800000 }, "cash_flow": { "operating_cash_flow": 1627700000, "capital_expenditure": 215700000, "free_cash_flow": 1843400000, "dividends_paid": 54500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215559, "ticker_id": 204, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:30.338801+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1927100000", "ebitda": "2120400000", "netIncome": "1373000000", "grossProfit": "4952600000", "depreciation": "None", "totalRevenue": "25844000000", "costOfRevenue": "20891400000", "interestIncome": "118700000", "incomeBeforeTax": "1808400000", "interestExpense": "118700000", "operatingIncome": "1902800000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "435100000", "reportedCurrency": "USD", "netInterestIncome": "-118700000", "nonInterestIncome": "None", "operatingExpenses": "3049800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "24300000", "costofGoodsAndServicesSold": "20891400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193300000", "sellingGeneralAndAdministrative": "2705900000", "netIncomeFromContinuingOperations": "1373300000" }, "balance": { "goodwill": "1235300000", "inventory": "1847900000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "8943600000", "longTermDebt": "2846200000", "shortTermDebt": "1847600000", "treasuryStock": "-2266900000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "743500000", "reportedCurrency": "USD", "retainedEarnings": "4639900000", "totalLiabilities": "6566600000", "otherCurrentAssets": "173400000", "totalCurrentAssets": "2811700000", "currentLongTermDebt": "1809800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "730000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6131900000", "currentAccountsPayable": "395900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3419500000", "shortLongTermDebtTotal": "4953900000", "totalShareholderEquity": "2377000000", "capitalLeaseObligations": "297900000", "otherCurrentLiabilities": "816300000", "totalCurrentLiabilities": "3059800000", "otherNonCurrentLiabilities": "322300000", "totalNonCurrentLiabilities": "3506800000", "cashAndShortTermInvestments": "60400000", "commonStockSharesOutstanding": "75000000", "intangibleAssetsExcludingGoodwill": "743500000", "cashAndCashEquivalentsAtCarryingValue": "60400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1373000000", "profitLoss": "None", "dividendPayout": "54500000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "800400000", "operatingCashflow": "1627700000", "capitalExpenditures": "215700000", "changeInReceivables": "114900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1676500000", "cashflowFromInvestment": "-460300000", "stockBasedCompensation": "35000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-509100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2318200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "193300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 25844000000, "cost_of_revenue": 20891400000, "gross_profit": 4952600000, "research_and_development": null, "selling_general_admin": 2705900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1927100000, "depreciation_amortisation": 193300000, "ebitda": 2120400000, "interest_expense": 118700000, "interest_income": null, "other_non_operating": null, "pretax_income": 1808400000, "tax_provision": 435100000, "effective_tax_rate": null, "net_income": 1373000000, "net_income_continuing_ops": 1373300000, "net_income_to_common": 1373000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60400000, "short_term_investments": null, "net_receivables": 730000000, "inventory": 1847900000, "other_current_assets": null, "total_current_assets": 2811700000, "net_ppe": null, "goodwill": 1235300000, "intangible_assets": 743500000, "goodwill_and_intangibles": 1978800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6131900000, "total_assets": 8943600000, "short_term_debt": 1847600000, "accounts_payable": 395900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3059800000, "long_term_debt": 2846200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3506800000, "total_liabilities": 6566600000, "total_debt": 4693800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4639900000, "total_equity": 2377000000, "shares_outstanding": 75000000, "operating_cash_flow": 1627700000, "stock_based_compensation": 35000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 215700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -460300000, "dividends_paid": 54500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1676500000, "free_cash_flow": 1843400000, "net_change_in_cash": -509100000 }, "raw_data": { "income": { "ebit": "1927100000", "ebitda": "2120400000", "netIncome": "1373000000", "grossProfit": "4952600000", "depreciation": "None", "totalRevenue": "25844000000", "costOfRevenue": "20891400000", "interestIncome": "118700000", "incomeBeforeTax": "1808400000", "interestExpense": "118700000", "operatingIncome": "1902800000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "435100000", "reportedCurrency": "USD", "netInterestIncome": "-118700000", "nonInterestIncome": "None", "operatingExpenses": "3049800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "24300000", "costofGoodsAndServicesSold": "20891400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193300000", "sellingGeneralAndAdministrative": "2705900000", "netIncomeFromContinuingOperations": "1373300000" }, "balance": { "goodwill": "1235300000", "inventory": "1847900000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "8943600000", "longTermDebt": "2846200000", "shortTermDebt": "1847600000", "treasuryStock": "-2266900000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "743500000", "reportedCurrency": "USD", "retainedEarnings": "4639900000", "totalLiabilities": "6566600000", "otherCurrentAssets": "173400000", "totalCurrentAssets": "2811700000", "currentLongTermDebt": "1809800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "730000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6131900000", "currentAccountsPayable": "395900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3419500000", "shortLongTermDebtTotal": "4953900000", "totalShareholderEquity": "2377000000", "capitalLeaseObligations": "297900000", "otherCurrentLiabilities": "816300000", "totalCurrentLiabilities": "3059800000", "otherNonCurrentLiabilities": "322300000", "totalNonCurrentLiabilities": "3506800000", "cashAndShortTermInvestments": "60400000", "commonStockSharesOutstanding": "75000000", "intangibleAssetsExcludingGoodwill": "743500000", "cashAndCashEquivalentsAtCarryingValue": "60400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1373000000", "profitLoss": "None", "dividendPayout": "54500000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "800400000", "operatingCashflow": "1627700000", "capitalExpenditures": "215700000", "changeInReceivables": "114900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1676500000", "cashflowFromInvestment": "-460300000", "stockBasedCompensation": "35000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-509100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2318200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "193300000", "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": "2026-06-07T00:50:30.338801+00:00", "is_restated": false, "income_statement": { "revenue": 20390000000, "cost_of_revenue": 16823600000, "gross_profit": 3566400000, "ebit": 707600000, "ebitda": 906500000, "pretax_income": 550100000, "tax_provision": 168300000, "net_income": 381600000, "net_income_to_common": 381600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 569600000, "total_current_assets": 4152700000, "total_assets": 9887200000, "short_term_debt": 3173099999, "long_term_debt": 1792600000, "total_debt": 4965699999, "total_liabilities": 6651500000, "total_equity": 3235700000, "shares_outstanding": 88700000, "goodwill_and_intangibles": 1706500000 }, "cash_flow": { "operating_cash_flow": 1207600000, "capital_expenditure": 156000000, "free_cash_flow": 1363600000, "dividends_paid": 52700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215564, "ticker_id": 204, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:30.338801+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "707600000", "ebitda": "906500000", "netIncome": "381600000", "grossProfit": "3566400000", "depreciation": "None", "totalRevenue": "20390000000", "costOfRevenue": "16823600000", "interestIncome": "300000", "incomeBeforeTax": "550100000", "interestExpense": "157500000", "operatingIncome": "563200000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "168300000", "reportedCurrency": "USD", "netInterestIncome": "-157200000", "nonInterestIncome": "None", "operatingExpenses": "3003200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "144400000", "costofGoodsAndServicesSold": "16823600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "198900000", "sellingGeneralAndAdministrative": "2260300000", "netIncomeFromContinuingOperations": "381800000" }, "balance": { "goodwill": "1185000000", "inventory": "2598500000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9887200000", "longTermDebt": "1792600000", "shortTermDebt": "3173099999", "treasuryStock": "-887800000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "521500000", "reportedCurrency": "USD", "retainedEarnings": "4069400000", "totalLiabilities": "6651500000", "otherCurrentAssets": "113700000", "totalCurrentAssets": "4152700000", "currentLongTermDebt": "3069100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "870900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5734500000", "currentAccountsPayable": "335200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3138100000", "shortLongTermDebtTotal": "5252199999", "totalShareholderEquity": "3235700000", "capitalLeaseObligations": "324900000", "otherCurrentLiabilities": "625100000", "totalCurrentLiabilities": "4165900000", "otherNonCurrentLiabilities": "310600000", "totalNonCurrentLiabilities": "2485600000", "cashAndShortTermInvestments": "569600000", "commonStockSharesOutstanding": "88700000", "intangibleAssetsExcludingGoodwill": "521500000", "cashAndCashEquivalentsAtCarryingValue": "569600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "381600000", "profitLoss": "None", "dividendPayout": "52700000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "703600000", "operatingCashflow": "1207600000", "capitalExpenditures": "156000000", "changeInReceivables": "70000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-606700000", "cashflowFromInvestment": "-73700000", "stockBasedCompensation": "30200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "527200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-367200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "198900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 20390000000, "cost_of_revenue": 16823600000, "gross_profit": 3566400000, "research_and_development": null, "selling_general_admin": 2260300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 707600000, "depreciation_amortisation": 198900000, "ebitda": 906500000, "interest_expense": 157500000, "interest_income": null, "other_non_operating": null, "pretax_income": 550100000, "tax_provision": 168300000, "effective_tax_rate": null, "net_income": 381600000, "net_income_continuing_ops": 381800000, "net_income_to_common": 381600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 569600000, "short_term_investments": null, "net_receivables": 870900000, "inventory": 2598500000, "other_current_assets": null, "total_current_assets": 4152700000, "net_ppe": null, "goodwill": 1185000000, "intangible_assets": 521500000, "goodwill_and_intangibles": 1706500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5734500000, "total_assets": 9887200000, "short_term_debt": 3173099999, "accounts_payable": 335200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4165900000, "long_term_debt": 1792600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2485600000, "total_liabilities": 6651500000, "total_debt": 4965699999, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4069400000, "total_equity": 3235700000, "shares_outstanding": 88700000, "operating_cash_flow": 1207600000, "stock_based_compensation": 30200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 156000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -73700000, "dividends_paid": 52700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -606700000, "free_cash_flow": 1363600000, "net_change_in_cash": 527200000 }, "raw_data": { "income": { "ebit": "707600000", "ebitda": "906500000", "netIncome": "381600000", "grossProfit": "3566400000", "depreciation": "None", "totalRevenue": "20390000000", "costOfRevenue": "16823600000", "interestIncome": "300000", "incomeBeforeTax": "550100000", "interestExpense": "157500000", "operatingIncome": "563200000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "168300000", "reportedCurrency": "USD", "netInterestIncome": "-157200000", "nonInterestIncome": "None", "operatingExpenses": "3003200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "144400000", "costofGoodsAndServicesSold": "16823600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "198900000", "sellingGeneralAndAdministrative": "2260300000", "netIncomeFromContinuingOperations": "381800000" }, "balance": { "goodwill": "1185000000", "inventory": "2598500000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9887200000", "longTermDebt": "1792600000", "shortTermDebt": "3173099999", "treasuryStock": "-887800000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "521500000", "reportedCurrency": "USD", "retainedEarnings": "4069400000", "totalLiabilities": "6651500000", "otherCurrentAssets": "113700000", "totalCurrentAssets": "4152700000", "currentLongTermDebt": "3069100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "870900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5734500000", "currentAccountsPayable": "335200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3138100000", "shortLongTermDebtTotal": "5252199999", "totalShareholderEquity": "3235700000", "capitalLeaseObligations": "324900000", "otherCurrentLiabilities": "625100000", "totalCurrentLiabilities": "4165900000", "otherNonCurrentLiabilities": "310600000", "totalNonCurrentLiabilities": "2485600000", "cashAndShortTermInvestments": "569600000", "commonStockSharesOutstanding": "88700000", "intangibleAssetsExcludingGoodwill": "521500000", "cashAndCashEquivalentsAtCarryingValue": "569600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "381600000", "profitLoss": "None", "dividendPayout": "52700000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "703600000", "operatingCashflow": "1207600000", "capitalExpenditures": "156000000", "changeInReceivables": "70000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-606700000", "cashflowFromInvestment": "-73700000", "stockBasedCompensation": "30200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "527200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-367200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "198900000", "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": "2026-06-07T00:50:30.338801+00:00", "is_restated": false, "income_statement": { "revenue": 21335700000, "cost_of_revenue": 17812700000, "gross_profit": 3523000000, "ebit": 857700000, "ebitda": 1038200000, "pretax_income": 612600000, "tax_provision": 161800000, "net_income": 450000000, "net_income_to_common": 450000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42500000, "total_current_assets": 4411100000, "total_assets": 10695200000, "short_term_debt": 4142399999, "long_term_debt": 1578500000, "total_debt": 5720899999, "total_liabilities": 7533100000, "total_equity": 3162100000, "shares_outstanding": 90500000, "goodwill_and_intangibles": 2083500000 }, "cash_flow": { "operating_cash_flow": 769200000, "capital_expenditure": 269300000, "free_cash_flow": 1038500000, "dividends_paid": 12700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215569, "ticker_id": 204, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:30.338801+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "857700000", "ebitda": "1038200000", "netIncome": "450000000", "grossProfit": "3523000000", "depreciation": "None", "totalRevenue": "21335700000", "costOfRevenue": "17812700000", "interestIncome": "500000", "incomeBeforeTax": "612600000", "interestExpense": "245100000", "operatingIncome": "823600000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "161800000", "reportedCurrency": "USD", "netInterestIncome": "-244600000", "nonInterestIncome": "None", "operatingExpenses": "2689800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "34100000", "costofGoodsAndServicesSold": "17812700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180500000", "sellingGeneralAndAdministrative": "2370800000", "netIncomeFromContinuingOperations": "450800000" }, "balance": { "goodwill": "1501900000", "inventory": "3305800000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "10695200000", "longTermDebt": "1578500000", "shortTermDebt": "4142399999", "treasuryStock": "-563100000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "581600000", "reportedCurrency": "USD", "retainedEarnings": "3688300000", "totalLiabilities": "7533100000", "otherCurrentAssets": "119400000", "totalCurrentAssets": "4411100000", "currentLongTermDebt": "4101400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "943400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6284100000", "currentAccountsPayable": "290300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3174600000", "shortLongTermDebtTotal": "6025900000", "totalShareholderEquity": "3162100000", "capitalLeaseObligations": "372200000", "otherCurrentLiabilities": "634900000", "totalCurrentLiabilities": "5100200000", "otherNonCurrentLiabilities": "262400000", "totalNonCurrentLiabilities": "2432900000", "cashAndShortTermInvestments": "42500000", "commonStockSharesOutstanding": "90500000", "intangibleAssetsExcludingGoodwill": "581600000", "cashAndCashEquivalentsAtCarryingValue": "42500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "450000000", "profitLoss": "None", "dividendPayout": "12700000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "296000000", "operatingCashflow": "769200000", "capitalExpenditures": "269300000", "changeInReceivables": "56200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-660300000", "cashflowFromInvestment": "-115800000", "stockBasedCompensation": "31100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "180500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 21335700000, "cost_of_revenue": 17812700000, "gross_profit": 3523000000, "research_and_development": null, "selling_general_admin": 2370800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 857700000, "depreciation_amortisation": 180500000, "ebitda": 1038200000, "interest_expense": 245100000, "interest_income": null, "other_non_operating": null, "pretax_income": 612600000, "tax_provision": 161800000, "effective_tax_rate": null, "net_income": 450000000, "net_income_continuing_ops": 450800000, "net_income_to_common": 450000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42500000, "short_term_investments": null, "net_receivables": 943400000, "inventory": 3305800000, "other_current_assets": null, "total_current_assets": 4411100000, "net_ppe": null, "goodwill": 1501900000, "intangible_assets": 581600000, "goodwill_and_intangibles": 2083500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6284100000, "total_assets": 10695200000, "short_term_debt": 4142399999, "accounts_payable": 290300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5100200000, "long_term_debt": 1578500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2432900000, "total_liabilities": 7533100000, "total_debt": 5720899999, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3688300000, "total_equity": 3162100000, "shares_outstanding": 90500000, "operating_cash_flow": 769200000, "stock_based_compensation": 31100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 269300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -115800000, "dividends_paid": 12700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -660300000, "free_cash_flow": 1038500000, "net_change_in_cash": -6900000 }, "raw_data": { "income": { "ebit": "857700000", "ebitda": "1038200000", "netIncome": "450000000", "grossProfit": "3523000000", "depreciation": "None", "totalRevenue": "21335700000", "costOfRevenue": "17812700000", "interestIncome": "500000", "incomeBeforeTax": "612600000", "interestExpense": "245100000", "operatingIncome": "823600000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "161800000", "reportedCurrency": "USD", "netInterestIncome": "-244600000", "nonInterestIncome": "None", "operatingExpenses": "2689800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "34100000", "costofGoodsAndServicesSold": "17812700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180500000", "sellingGeneralAndAdministrative": "2370800000", "netIncomeFromContinuingOperations": "450800000" }, "balance": { "goodwill": "1501900000", "inventory": "3305800000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "10695200000", "longTermDebt": "1578500000", "shortTermDebt": "4142399999", "treasuryStock": "-563100000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "581600000", "reportedCurrency": "USD", "retainedEarnings": "3688300000", "totalLiabilities": "7533100000", "otherCurrentAssets": "119400000", "totalCurrentAssets": "4411100000", "currentLongTermDebt": "4101400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "943400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6284100000", "currentAccountsPayable": "290300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3174600000", "shortLongTermDebtTotal": "6025900000", "totalShareholderEquity": "3162100000", "capitalLeaseObligations": "372200000", "otherCurrentLiabilities": "634900000", "totalCurrentLiabilities": "5100200000", "otherNonCurrentLiabilities": "262400000", "totalNonCurrentLiabilities": "2432900000", "cashAndShortTermInvestments": "42500000", "commonStockSharesOutstanding": "90500000", "intangibleAssetsExcludingGoodwill": "581600000", "cashAndCashEquivalentsAtCarryingValue": "42500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "450000000", "profitLoss": "None", "dividendPayout": "12700000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "296000000", "operatingCashflow": "769200000", "capitalExpenditures": "269300000", "changeInReceivables": "56200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-660300000", "cashflowFromInvestment": "-115800000", "stockBasedCompensation": "31100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "180500000", "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": "2026-06-07T00:50:30.338801+00:00", "is_restated": false, "income_statement": { "revenue": 21412800000, "cost_of_revenue": 18015500000, "gross_profit": 3397300000, "ebit": 779200000, "ebitda": 945400000, "pretax_income": 529400000, "tax_provision": 133500000, "net_income": 396000000, "net_income_to_common": 396000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48600000, "total_current_assets": 4884000000, "total_assets": 10665100000, "short_term_debt": 4636300000, "long_term_debt": 1926200000, "total_debt": 6562500000, "total_liabilities": 7949100000, "total_equity": 2716000000, "shares_outstanding": 91300000, "goodwill_and_intangibles": 2108600000 }, "cash_flow": { "operating_cash_flow": 511000000, "capital_expenditure": 400800000, "free_cash_flow": 911800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215574, "ticker_id": 204, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:30.338801+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "779200000", "ebitda": "945400000", "netIncome": "396000000", "grossProfit": "3397300000", "depreciation": "None", "totalRevenue": "21412800000", "costOfRevenue": "18015500000", "interestIncome": "1100000", "incomeBeforeTax": "529400000", "interestExpense": "249800000", "operatingIncome": "777900000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "133500000", "reportedCurrency": "USD", "netInterestIncome": "-248700000", "nonInterestIncome": "None", "operatingExpenses": "2611300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1300000", "costofGoodsAndServicesSold": "18015500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166200000", "sellingGeneralAndAdministrative": "2312000000", "netIncomeFromContinuingOperations": "395900000" }, "balance": { "goodwill": "1513200000", "inventory": "3650500000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "10665100000", "longTermDebt": "1926200000", "shortTermDebt": "4636300000", "treasuryStock": "-544100000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "595400000", "reportedCurrency": "USD", "retainedEarnings": "3238300000", "totalLiabilities": "7949100000", "otherCurrentAssets": "180500000", "totalCurrentAssets": "4884000000", "currentLongTermDebt": "4672000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1004400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5781100000", "currentAccountsPayable": "306200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3155300000", "shortLongTermDebtTotal": "6598200000", "totalShareholderEquity": "2716000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "715600000", "totalCurrentLiabilities": "5658100000", "otherNonCurrentLiabilities": "275000000", "totalNonCurrentLiabilities": "2291000000", "cashAndShortTermInvestments": "48600000", "commonStockSharesOutstanding": "91300000", "intangibleAssetsExcludingGoodwill": "595400000", "cashAndCashEquivalentsAtCarryingValue": "48600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "396000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-319500000", "operatingCashflow": "511000000", "capitalExpenditures": "400800000", "changeInReceivables": "133700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-237400000", "cashflowFromInvestment": "-295300000", "stockBasedCompensation": "25500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-21700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 21412800000, "cost_of_revenue": 18015500000, "gross_profit": 3397300000, "research_and_development": null, "selling_general_admin": 2312000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 779200000, "depreciation_amortisation": 166200000, "ebitda": 945400000, "interest_expense": 249800000, "interest_income": null, "other_non_operating": null, "pretax_income": 529400000, "tax_provision": 133500000, "effective_tax_rate": null, "net_income": 396000000, "net_income_continuing_ops": 395900000, "net_income_to_common": 396000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48600000, "short_term_investments": null, "net_receivables": 1004400000, "inventory": 3650500000, "other_current_assets": null, "total_current_assets": 4884000000, "net_ppe": null, "goodwill": 1513200000, "intangible_assets": 595400000, "goodwill_and_intangibles": 2108600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5781100000, "total_assets": 10665100000, "short_term_debt": 4636300000, "accounts_payable": 306200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5658100000, "long_term_debt": 1926200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2291000000, "total_liabilities": 7949100000, "total_debt": 6562500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3238300000, "total_equity": 2716000000, "shares_outstanding": 91300000, "operating_cash_flow": 511000000, "stock_based_compensation": 25500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 400800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -295300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -237400000, "free_cash_flow": 911800000, "net_change_in_cash": -21700000 }, "raw_data": { "income": { "ebit": "779200000", "ebitda": "945400000", "netIncome": "396000000", "grossProfit": "3397300000", "depreciation": "None", "totalRevenue": "21412800000", "costOfRevenue": "18015500000", "interestIncome": "1100000", "incomeBeforeTax": "529400000", "interestExpense": "249800000", "operatingIncome": "777900000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "133500000", "reportedCurrency": "USD", "netInterestIncome": "-248700000", "nonInterestIncome": "None", "operatingExpenses": "2611300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1300000", "costofGoodsAndServicesSold": "18015500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166200000", "sellingGeneralAndAdministrative": "2312000000", "netIncomeFromContinuingOperations": "395900000" }, "balance": { "goodwill": "1513200000", "inventory": "3650500000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "10665100000", "longTermDebt": "1926200000", "shortTermDebt": "4636300000", "treasuryStock": "-544100000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "595400000", "reportedCurrency": "USD", "retainedEarnings": "3238300000", "totalLiabilities": "7949100000", "otherCurrentAssets": "180500000", "totalCurrentAssets": "4884000000", "currentLongTermDebt": "4672000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1004400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5781100000", "currentAccountsPayable": "306200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3155300000", "shortLongTermDebtTotal": "6598200000", "totalShareholderEquity": "2716000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "715600000", "totalCurrentLiabilities": "5658100000", "otherNonCurrentLiabilities": "275000000", "totalNonCurrentLiabilities": "2291000000", "cashAndShortTermInvestments": "48600000", "commonStockSharesOutstanding": "91300000", "intangibleAssetsExcludingGoodwill": "595400000", "cashAndCashEquivalentsAtCarryingValue": "48600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "396000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-319500000", "operatingCashflow": "511000000", "capitalExpenditures": "400800000", "changeInReceivables": "133700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-237400000", "cashflowFromInvestment": "-295300000", "stockBasedCompensation": "25500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-21700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166200000", "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": "2026-06-07T00:50:30.338801+00:00", "is_restated": false, "income_statement": { "revenue": 6552100000, "cost_of_revenue": 5404000000, "gross_profit": 1148100000, "ebit": 315300000, "ebitda": 378300000, "pretax_income": 275700000, "tax_provision": 70300000, "net_income": 205400000, "net_income_to_common": 205400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120200000, "total_current_assets": 4580100000, "total_assets": 14623300000, "short_term_debt": 4231200000, "long_term_debt": 5829300000, "total_debt": 10060500000, "total_liabilities": 12396400000, "total_equity": 2226900000, "shares_outstanding": 34700000, "goodwill_and_intangibles": 2435999999 }, "cash_flow": { "operating_cash_flow": 22200000, "capital_expenditure": 56400000, "free_cash_flow": 78600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215537, "ticker_id": 204, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:30.338801+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "315300000", "ebitda": "378300000", "netIncome": "205400000", "grossProfit": "1148100000", "depreciation": "None", "totalRevenue": "6552100000", "costOfRevenue": "5404000000", "interestIncome": "62700000", "incomeBeforeTax": "275700000", "interestExpense": "89800000", "operatingIncome": "315300000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "70300000", "reportedCurrency": "USD", "netInterestIncome": "-60900000", "nonInterestIncome": "None", "operatingExpenses": "832800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5404000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63000000", "sellingGeneralAndAdministrative": "769300000", "netIncomeFromContinuingOperations": "205400000" }, "balance": { "goodwill": "1407400000", "inventory": "3444400000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "14623300000", "longTermDebt": "5829300000", "shortTermDebt": "4231200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1028599999", "reportedCurrency": "USD", "retainedEarnings": "6171000000", "totalLiabilities": "12396400000", "otherCurrentAssets": "162600000", "totalCurrentAssets": "4580100000", "currentLongTermDebt": "4231200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "852900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10043200000", "currentAccountsPayable": "376900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10478900000", "totalShareholderEquity": "2226900000", "capitalLeaseObligations": "418400000", "otherCurrentLiabilities": "973500000", "totalCurrentLiabilities": "5626400000", "otherNonCurrentLiabilities": "409400000", "totalNonCurrentLiabilities": "6770000000", "cashAndShortTermInvestments": "120200000", "commonStockSharesOutstanding": "34700000", "intangibleAssetsExcludingGoodwill": "1028599999", "cashAndCashEquivalentsAtCarryingValue": "120200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "205400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-43900000", "operatingCashflow": "22200000", "capitalExpenditures": "56400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "66800000", "cashflowFromInvestment": "-48900000", "stockBasedCompensation": "17300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-301000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6552100000, "cost_of_revenue": 5404000000, "gross_profit": 1148100000, "research_and_development": null, "selling_general_admin": 769300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 315300000, "depreciation_amortisation": 63000000, "ebitda": 378300000, "interest_expense": 89800000, "interest_income": null, "other_non_operating": null, "pretax_income": 275700000, "tax_provision": 70300000, "effective_tax_rate": null, "net_income": 205400000, "net_income_continuing_ops": 205400000, "net_income_to_common": 205400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120200000, "short_term_investments": null, "net_receivables": 852900000, "inventory": 3444400000, "other_current_assets": null, "total_current_assets": 4580100000, "net_ppe": null, "goodwill": 1407400000, "intangible_assets": 1028599999, "goodwill_and_intangibles": 2435999999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10043200000, "total_assets": 14623300000, "short_term_debt": 4231200000, "accounts_payable": 376900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5626400000, "long_term_debt": 5829300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6770000000, "total_liabilities": 12396400000, "total_debt": 10060500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6171000000, "total_equity": 2226900000, "shares_outstanding": 34700000, "operating_cash_flow": 22200000, "stock_based_compensation": 17300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 66800000, "free_cash_flow": 78600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "315300000", "ebitda": "378300000", "netIncome": "205400000", "grossProfit": "1148100000", "depreciation": "None", "totalRevenue": "6552100000", "costOfRevenue": "5404000000", "interestIncome": "62700000", "incomeBeforeTax": "275700000", "interestExpense": "89800000", "operatingIncome": "315300000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "70300000", "reportedCurrency": "USD", "netInterestIncome": "-60900000", "nonInterestIncome": "None", "operatingExpenses": "832800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5404000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63000000", "sellingGeneralAndAdministrative": "769300000", "netIncomeFromContinuingOperations": "205400000" }, "balance": { "goodwill": "1407400000", "inventory": "3444400000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "14623300000", "longTermDebt": "5829300000", "shortTermDebt": "4231200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1028599999", "reportedCurrency": "USD", "retainedEarnings": "6171000000", "totalLiabilities": "12396400000", "otherCurrentAssets": "162600000", "totalCurrentAssets": "4580100000", "currentLongTermDebt": "4231200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "852900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10043200000", "currentAccountsPayable": "376900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10478900000", "totalShareholderEquity": "2226900000", "capitalLeaseObligations": "418400000", "otherCurrentLiabilities": "973500000", "totalCurrentLiabilities": "5626400000", "otherNonCurrentLiabilities": "409400000", "totalNonCurrentLiabilities": "6770000000", "cashAndShortTermInvestments": "120200000", "commonStockSharesOutstanding": "34700000", "intangibleAssetsExcludingGoodwill": "1028599999", "cashAndCashEquivalentsAtCarryingValue": "120200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "205400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-43900000", "operatingCashflow": "22200000", "capitalExpenditures": "56400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "66800000", "cashflowFromInvestment": "-48900000", "stockBasedCompensation": "17300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-301000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63000000", "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": "2026-06-07T00:50:30.338801+00:00", "is_restated": false, "income_statement": { "revenue": 6929200000, "cost_of_revenue": 5775900000, "gross_profit": 1153300000, "ebit": 320400000, "ebitda": 381900000, "pretax_income": 224500000, "tax_provision": 52400000, "net_income": 172100000, "net_income_to_common": 172100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58600000, "total_current_assets": 4647700000, "total_assets": 14392200000, "short_term_debt": 4166800000, "long_term_debt": 5585600000, "total_debt": 9752400000, "total_liabilities": 12051100000, "total_equity": 2341100000, "shares_outstanding": 36600000, "goodwill_and_intangibles": 2438200000 }, "cash_flow": { "operating_cash_flow": 150500000, "capital_expenditure": 86300000, "free_cash_flow": 236800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215538, "ticker_id": 204, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:30.338801+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "320400000", "ebitda": "381900000", "netIncome": "172100000", "grossProfit": "1153300000", "depreciation": "None", "totalRevenue": "6929200000", "costOfRevenue": "5775900000", "interestIncome": "95900000", "incomeBeforeTax": "224500000", "interestExpense": "95900000", "operatingIncome": "317800000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "52400000", "reportedCurrency": "USD", "netInterestIncome": "-70600000", "nonInterestIncome": "None", "operatingExpenses": "835500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5775900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61500000", "sellingGeneralAndAdministrative": "762000000", "netIncomeFromContinuingOperations": "172100000" }, "balance": { "goodwill": "1409300000", "inventory": "3404900000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "14392200000", "longTermDebt": "5585600000", "shortTermDebt": "4166800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1028900000", "reportedCurrency": "USD", "retainedEarnings": "5976100000", "totalLiabilities": "12051100000", "otherCurrentAssets": "235800000", "totalCurrentAssets": "4647700000", "currentLongTermDebt": "4166800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "948400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9744500000", "currentAccountsPayable": "369900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4412600000", "shortLongTermDebtTotal": "10184200000", "totalShareholderEquity": "2341100000", "capitalLeaseObligations": "431800000", "otherCurrentLiabilities": "1003900000", "totalCurrentLiabilities": "5540600000", "otherNonCurrentLiabilities": "399000000", "totalNonCurrentLiabilities": "6510500000", "cashAndShortTermInvestments": "58600000", "commonStockSharesOutstanding": "36600000", "intangibleAssetsExcludingGoodwill": "1028900000", "cashAndCashEquivalentsAtCarryingValue": "58600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "172100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "88300000", "operatingCashflow": "150500000", "capitalExpenditures": "86300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33300000", "cashflowFromInvestment": "-157400000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-361800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6929200000, "cost_of_revenue": 5775900000, "gross_profit": 1153300000, "research_and_development": null, "selling_general_admin": 762000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 320400000, "depreciation_amortisation": 61500000, "ebitda": 381900000, "interest_expense": 95900000, "interest_income": null, "other_non_operating": null, "pretax_income": 224500000, "tax_provision": 52400000, "effective_tax_rate": null, "net_income": 172100000, "net_income_continuing_ops": 172100000, "net_income_to_common": 172100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58600000, "short_term_investments": null, "net_receivables": 948400000, "inventory": 3404900000, "other_current_assets": null, "total_current_assets": 4647700000, "net_ppe": null, "goodwill": 1409300000, "intangible_assets": 1028900000, "goodwill_and_intangibles": 2438200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9744500000, "total_assets": 14392200000, "short_term_debt": 4166800000, "accounts_payable": 369900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5540600000, "long_term_debt": 5585600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6510500000, "total_liabilities": 12051100000, "total_debt": 9752400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5976100000, "total_equity": 2341100000, "shares_outstanding": 36600000, "operating_cash_flow": 150500000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -157400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33300000, "free_cash_flow": 236800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "320400000", "ebitda": "381900000", "netIncome": "172100000", "grossProfit": "1153300000", "depreciation": "None", "totalRevenue": "6929200000", "costOfRevenue": "5775900000", "interestIncome": "95900000", "incomeBeforeTax": "224500000", "interestExpense": "95900000", "operatingIncome": "317800000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "52400000", "reportedCurrency": "USD", "netInterestIncome": "-70600000", "nonInterestIncome": "None", "operatingExpenses": "835500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5775900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61500000", "sellingGeneralAndAdministrative": "762000000", "netIncomeFromContinuingOperations": "172100000" }, "balance": { "goodwill": "1409300000", "inventory": "3404900000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "14392200000", "longTermDebt": "5585600000", "shortTermDebt": "4166800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1028900000", "reportedCurrency": "USD", "retainedEarnings": "5976100000", "totalLiabilities": "12051100000", "otherCurrentAssets": "235800000", "totalCurrentAssets": "4647700000", "currentLongTermDebt": "4166800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "948400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9744500000", "currentAccountsPayable": "369900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4412600000", "shortLongTermDebtTotal": "10184200000", "totalShareholderEquity": "2341100000", "capitalLeaseObligations": "431800000", "otherCurrentLiabilities": "1003900000", "totalCurrentLiabilities": "5540600000", "otherNonCurrentLiabilities": "399000000", "totalNonCurrentLiabilities": "6510500000", "cashAndShortTermInvestments": "58600000", "commonStockSharesOutstanding": "36600000", "intangibleAssetsExcludingGoodwill": "1028900000", "cashAndCashEquivalentsAtCarryingValue": "58600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "172100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "88300000", "operatingCashflow": "150500000", "capitalExpenditures": "86300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33300000", "cashflowFromInvestment": "-157400000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-361800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61500000", "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": "2026-06-07T00:50:30.338801+00:00", "is_restated": false, "income_statement": { "revenue": 7037400000, "cost_of_revenue": 5799000000, "gross_profit": 1238400000, "ebit": 401400000, "ebitda": 465600000, "pretax_income": 287600000, "tax_provision": 72500000, "net_income": 215100000, "net_income_to_common": 215100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 97600000, "total_current_assets": 4688000000, "total_assets": 14200500000, "short_term_debt": 4523200000, "long_term_debt": 4847500000, "total_debt": 9370700000, "total_liabilities": 11688900000, "total_equity": 2511600000, "shares_outstanding": 38100000, "goodwill_and_intangibles": 2406500000 }, "cash_flow": { "operating_cash_flow": 191700000, "capital_expenditure": 68900000, "free_cash_flow": 260600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215540, "ticker_id": 204, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:30.338801+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "401400000", "ebitda": "465600000", "netIncome": "215100000", "grossProfit": "1238400000", "depreciation": "None", "totalRevenue": "7037400000", "costOfRevenue": "5799000000", "interestIncome": "55200000", "incomeBeforeTax": "287600000", "interestExpense": "113800000", "operatingIncome": "372400000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "72500000", "reportedCurrency": "USD", "netInterestIncome": "-69100000", "nonInterestIncome": "None", "operatingExpenses": "866000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5799000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64200000", "sellingGeneralAndAdministrative": "783200000", "netIncomeFromContinuingOperations": "215100000" }, "balance": { "goodwill": "1399500000", "inventory": "3489200000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "14200500000", "longTermDebt": "4847500000", "shortTermDebt": "4523200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1007000000", "reportedCurrency": "USD", "retainedEarnings": "5804000000", "totalLiabilities": "11688900000", "otherCurrentAssets": "220800000", "totalCurrentAssets": "4688000000", "currentLongTermDebt": "4523200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "880400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9512500000", "currentAccountsPayable": "351700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4392100000", "shortLongTermDebtTotal": "9805600000", "totalShareholderEquity": "2511600000", "capitalLeaseObligations": "434900000", "otherCurrentLiabilities": "989400000", "totalCurrentLiabilities": "5909200000", "otherNonCurrentLiabilities": "399100000", "totalNonCurrentLiabilities": "5779700000", "cashAndShortTermInvestments": "97600000", "commonStockSharesOutstanding": "38100000", "intangibleAssetsExcludingGoodwill": "1007000000", "cashAndCashEquivalentsAtCarryingValue": "97600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "322400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-8700000", "operatingCashflow": "191700000", "capitalExpenditures": "68900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "156000000", "cashflowFromInvestment": "-319100000", "stockBasedCompensation": "-33400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "253800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-125700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7037400000, "cost_of_revenue": 5799000000, "gross_profit": 1238400000, "research_and_development": null, "selling_general_admin": 783200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 401400000, "depreciation_amortisation": 64200000, "ebitda": 465600000, "interest_expense": 113800000, "interest_income": null, "other_non_operating": null, "pretax_income": 287600000, "tax_provision": 72500000, "effective_tax_rate": null, "net_income": 215100000, "net_income_continuing_ops": 215100000, "net_income_to_common": 215100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 97600000, "short_term_investments": null, "net_receivables": 880400000, "inventory": 3489200000, "other_current_assets": null, "total_current_assets": 4688000000, "net_ppe": null, "goodwill": 1399500000, "intangible_assets": 1007000000, "goodwill_and_intangibles": 2406500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9512500000, "total_assets": 14200500000, "short_term_debt": 4523200000, "accounts_payable": 351700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5909200000, "long_term_debt": 4847500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5779700000, "total_liabilities": 11688900000, "total_debt": 9370700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5804000000, "total_equity": 2511600000, "shares_outstanding": 38100000, "operating_cash_flow": 191700000, "stock_based_compensation": -33400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -319100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 156000000, "free_cash_flow": 260600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "401400000", "ebitda": "465600000", "netIncome": "215100000", "grossProfit": "1238400000", "depreciation": "None", "totalRevenue": "7037400000", "costOfRevenue": "5799000000", "interestIncome": "55200000", "incomeBeforeTax": "287600000", "interestExpense": "113800000", "operatingIncome": "372400000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "72500000", "reportedCurrency": "USD", "netInterestIncome": "-69100000", "nonInterestIncome": "None", "operatingExpenses": "866000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5799000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64200000", "sellingGeneralAndAdministrative": "783200000", "netIncomeFromContinuingOperations": "215100000" }, "balance": { "goodwill": "1399500000", "inventory": "3489200000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "14200500000", "longTermDebt": "4847500000", "shortTermDebt": "4523200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1007000000", "reportedCurrency": "USD", "retainedEarnings": "5804000000", "totalLiabilities": "11688900000", "otherCurrentAssets": "220800000", "totalCurrentAssets": "4688000000", "currentLongTermDebt": "4523200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "880400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9512500000", "currentAccountsPayable": "351700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4392100000", "shortLongTermDebtTotal": "9805600000", "totalShareholderEquity": "2511600000", "capitalLeaseObligations": "434900000", "otherCurrentLiabilities": "989400000", "totalCurrentLiabilities": "5909200000", "otherNonCurrentLiabilities": "399100000", "totalNonCurrentLiabilities": "5779700000", "cashAndShortTermInvestments": "97600000", "commonStockSharesOutstanding": "38100000", "intangibleAssetsExcludingGoodwill": "1007000000", "cashAndCashEquivalentsAtCarryingValue": "97600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "322400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-8700000", "operatingCashflow": "191700000", "capitalExpenditures": "68900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "156000000", "cashflowFromInvestment": "-319100000", "stockBasedCompensation": "-33400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "253800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-125700000", "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": "2026-06-07T00:50:30.338801+00:00", "is_restated": false, "income_statement": { "revenue": 6974400000, "cost_of_revenue": 5699000000, "gross_profit": 1275400000, "ebit": 247700000, "ebitda": 311600000, "pretax_income": 138400000, "tax_provision": 52000000, "net_income": 86400000, "net_income_to_common": 86400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62900000, "total_current_assets": 4621400000, "total_assets": 13571000000, "short_term_debt": 4353500000, "long_term_debt": 4531600000, "total_debt": 8885100000, "total_liabilities": 11101500000, "total_equity": 2469500000, "shares_outstanding": 38900000, "goodwill_and_intangibles": 2278300000 }, "cash_flow": { "operating_cash_flow": -177800000, "capital_expenditure": 79000000, "free_cash_flow": -98800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215541, "ticker_id": 204, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:30.338801+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "247700000", "ebitda": "311600000", "netIncome": "86400000", "grossProfit": "1275400000", "depreciation": "None", "totalRevenue": "6974400000", "costOfRevenue": "5699000000", "interestIncome": "91500000", "incomeBeforeTax": "138400000", "interestExpense": "46200000", "operatingIncome": "217600000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "52000000", "reportedCurrency": "USD", "netInterestIncome": "-70300000", "nonInterestIncome": "None", "operatingExpenses": "1057800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5699000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63900000", "sellingGeneralAndAdministrative": "789200000", "netIncomeFromContinuingOperations": "86400000" }, "balance": { "goodwill": "1385500000", "inventory": "3445600000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "13571000000", "longTermDebt": "4531600000", "shortTermDebt": "4353500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "892800000", "reportedCurrency": "USD", "retainedEarnings": "5588900000", "totalLiabilities": "11101500000", "otherCurrentAssets": "244700000", "totalCurrentAssets": "4621400000", "currentLongTermDebt": "4353500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "868200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8949600000", "currentAccountsPayable": "340000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4248800000", "shortLongTermDebtTotal": "9304600000", "totalShareholderEquity": "2469500000", "capitalLeaseObligations": "419500000", "otherCurrentLiabilities": "999800000", "totalCurrentLiabilities": "5693300000", "otherNonCurrentLiabilities": "390300000", "totalNonCurrentLiabilities": "5408200000", "cashAndShortTermInvestments": "62900000", "commonStockSharesOutstanding": "38900000", "intangibleAssetsExcludingGoodwill": "892800000", "cashAndCashEquivalentsAtCarryingValue": "62900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-234800000", "operatingCashflow": "-177800000", "capitalExpenditures": "79000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "220200000", "cashflowFromInvestment": "-74400000", "stockBasedCompensation": "16700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6974400000, "cost_of_revenue": 5699000000, "gross_profit": 1275400000, "research_and_development": null, "selling_general_admin": 789200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 247700000, "depreciation_amortisation": 63900000, "ebitda": 311600000, "interest_expense": 46200000, "interest_income": null, "other_non_operating": null, "pretax_income": 138400000, "tax_provision": 52000000, "effective_tax_rate": null, "net_income": 86400000, "net_income_continuing_ops": 86400000, "net_income_to_common": 86400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62900000, "short_term_investments": null, "net_receivables": 868200000, "inventory": 3445600000, "other_current_assets": null, "total_current_assets": 4621400000, "net_ppe": null, "goodwill": 1385500000, "intangible_assets": 892800000, "goodwill_and_intangibles": 2278300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8949600000, "total_assets": 13571000000, "short_term_debt": 4353500000, "accounts_payable": 340000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5693300000, "long_term_debt": 4531600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5408200000, "total_liabilities": 11101500000, "total_debt": 8885100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5588900000, "total_equity": 2469500000, "shares_outstanding": 38900000, "operating_cash_flow": -177800000, "stock_based_compensation": 16700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -74400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 220200000, "free_cash_flow": -98800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "247700000", "ebitda": "311600000", "netIncome": "86400000", "grossProfit": "1275400000", "depreciation": "None", "totalRevenue": "6974400000", "costOfRevenue": "5699000000", "interestIncome": "91500000", "incomeBeforeTax": "138400000", "interestExpense": "46200000", "operatingIncome": "217600000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "52000000", "reportedCurrency": "USD", "netInterestIncome": "-70300000", "nonInterestIncome": "None", "operatingExpenses": "1057800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5699000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63900000", "sellingGeneralAndAdministrative": "789200000", "netIncomeFromContinuingOperations": "86400000" }, "balance": { "goodwill": "1385500000", "inventory": "3445600000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "13571000000", "longTermDebt": "4531600000", "shortTermDebt": "4353500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "892800000", "reportedCurrency": "USD", "retainedEarnings": "5588900000", "totalLiabilities": "11101500000", "otherCurrentAssets": "244700000", "totalCurrentAssets": "4621400000", "currentLongTermDebt": "4353500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "868200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8949600000", "currentAccountsPayable": "340000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4248800000", "shortLongTermDebtTotal": "9304600000", "totalShareholderEquity": "2469500000", "capitalLeaseObligations": "419500000", "otherCurrentLiabilities": "999800000", "totalCurrentLiabilities": "5693300000", "otherNonCurrentLiabilities": "390300000", "totalNonCurrentLiabilities": "5408200000", "cashAndShortTermInvestments": "62900000", "commonStockSharesOutstanding": "38900000", "intangibleAssetsExcludingGoodwill": "892800000", "cashAndCashEquivalentsAtCarryingValue": "62900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-234800000", "operatingCashflow": "-177800000", "capitalExpenditures": "79000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "220200000", "cashflowFromInvestment": "-74400000", "stockBasedCompensation": "16700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63900000", "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": "2026-06-07T00:50:30.338801+00:00", "is_restated": false, "income_statement": { "revenue": 6690400000, "cost_of_revenue": 5470500000, "gross_profit": 1219900000, "ebit": 336700000, "ebitda": 398500000, "pretax_income": 234000000, "tax_provision": 58500000, "net_income": 175500000, "net_income_to_common": 175500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70500000, "total_current_assets": 4549300000, "total_assets": 13325600000, "short_term_debt": 4458400000, "long_term_debt": 4143400000, "total_debt": 8601800000, "total_liabilities": 10922400000, "total_equity": 2403200000, "shares_outstanding": 39400000, "goodwill_and_intangibles": 2419100000 }, "cash_flow": { "operating_cash_flow": -52500000, "capital_expenditure": 75200000, "free_cash_flow": 22700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215542, "ticker_id": 204, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:30.338801+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "336700000", "ebitda": "398500000", "netIncome": "175500000", "grossProfit": "1219900000", "depreciation": "None", "totalRevenue": "6690400000", "costOfRevenue": "5470500000", "interestIncome": "41900000", "incomeBeforeTax": "234000000", "interestExpense": "42300000", "operatingIncome": "336000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "58500000", "reportedCurrency": "USD", "netInterestIncome": "-69800000", "nonInterestIncome": "None", "operatingExpenses": "883900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5470500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61800000", "sellingGeneralAndAdministrative": "759900000", "netIncomeFromContinuingOperations": "175500000" }, "balance": { "goodwill": "1452900000", "inventory": "3231600000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "13325600000", "longTermDebt": "4143400000", "shortTermDebt": "4458400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "966200000", "reportedCurrency": "USD", "retainedEarnings": "5502500000", "totalLiabilities": "10922400000", "otherCurrentAssets": "223900000", "totalCurrentAssets": "4549300000", "currentLongTermDebt": "4458400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1023300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8776300000", "currentAccountsPayable": "331500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4258300000", "shortLongTermDebtTotal": "9032100000", "totalShareholderEquity": "2403200000", "capitalLeaseObligations": "430300000", "otherCurrentLiabilities": "1091500000", "totalCurrentLiabilities": "5881400000", "otherNonCurrentLiabilities": "381300000", "totalNonCurrentLiabilities": "5041000000", "cashAndShortTermInvestments": "70500000", "commonStockSharesOutstanding": "39400000", "intangibleAssetsExcludingGoodwill": "966200000", "cashAndCashEquivalentsAtCarryingValue": "70500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "175500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "169200000", "operatingCashflow": "-52500000", "capitalExpenditures": "75200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "214600000", "cashflowFromInvestment": "-136100000", "stockBasedCompensation": "16700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-220600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6690400000, "cost_of_revenue": 5470500000, "gross_profit": 1219900000, "research_and_development": null, "selling_general_admin": 759900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 336700000, "depreciation_amortisation": 61800000, "ebitda": 398500000, "interest_expense": 42300000, "interest_income": null, "other_non_operating": null, "pretax_income": 234000000, "tax_provision": 58500000, "effective_tax_rate": null, "net_income": 175500000, "net_income_continuing_ops": 175500000, "net_income_to_common": 175500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70500000, "short_term_investments": null, "net_receivables": 1023300000, "inventory": 3231600000, "other_current_assets": null, "total_current_assets": 4549300000, "net_ppe": null, "goodwill": 1452900000, "intangible_assets": 966200000, "goodwill_and_intangibles": 2419100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8776300000, "total_assets": 13325600000, "short_term_debt": 4458400000, "accounts_payable": 331500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5881400000, "long_term_debt": 4143400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5041000000, "total_liabilities": 10922400000, "total_debt": 8601800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5502500000, "total_equity": 2403200000, "shares_outstanding": 39400000, "operating_cash_flow": -52500000, "stock_based_compensation": 16700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -136100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 214600000, "free_cash_flow": 22700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "336700000", "ebitda": "398500000", "netIncome": "175500000", "grossProfit": "1219900000", "depreciation": "None", "totalRevenue": "6690400000", "costOfRevenue": "5470500000", "interestIncome": "41900000", "incomeBeforeTax": "234000000", "interestExpense": "42300000", "operatingIncome": "336000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "58500000", "reportedCurrency": "USD", "netInterestIncome": "-69800000", "nonInterestIncome": "None", "operatingExpenses": "883900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5470500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61800000", "sellingGeneralAndAdministrative": "759900000", "netIncomeFromContinuingOperations": "175500000" }, "balance": { "goodwill": "1452900000", "inventory": "3231600000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "13325600000", "longTermDebt": "4143400000", "shortTermDebt": "4458400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "966200000", "reportedCurrency": "USD", "retainedEarnings": "5502500000", "totalLiabilities": "10922400000", "otherCurrentAssets": "223900000", "totalCurrentAssets": "4549300000", "currentLongTermDebt": "4458400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1023300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8776300000", "currentAccountsPayable": "331500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4258300000", "shortLongTermDebtTotal": "9032100000", "totalShareholderEquity": "2403200000", "capitalLeaseObligations": "430300000", "otherCurrentLiabilities": "1091500000", "totalCurrentLiabilities": "5881400000", "otherNonCurrentLiabilities": "381300000", "totalNonCurrentLiabilities": "5041000000", "cashAndShortTermInvestments": "70500000", "commonStockSharesOutstanding": "39400000", "intangibleAssetsExcludingGoodwill": "966200000", "cashAndCashEquivalentsAtCarryingValue": "70500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "175500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "169200000", "operatingCashflow": "-52500000", "capitalExpenditures": "75200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "214600000", "cashflowFromInvestment": "-136100000", "stockBasedCompensation": "16700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-220600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61800000", "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": "2026-06-07T00:50:30.338801+00:00", "is_restated": false, "income_statement": { "revenue": 7213200000, "cost_of_revenue": 5971600000, "gross_profit": 1241600000, "ebit": 380100000, "ebitda": 441300000, "pretax_income": 241800000, "tax_provision": 55700000, "net_income": 186100000, "net_income_to_common": 186100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59800000, "total_current_assets": 4698000000, "total_assets": 13001700000, "short_term_debt": 4886500000, "long_term_debt": 3411300000, "total_debt": 8297800000, "total_liabilities": 10544400000, "total_equity": 2457300000, "shares_outstanding": 40300000, "goodwill_and_intangibles": 2358800000 }, "cash_flow": { "operating_cash_flow": 149800000, "capital_expenditure": 66300000, "free_cash_flow": 216100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215543, "ticker_id": 204, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:30.338801+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "380100000", "ebitda": "441300000", "netIncome": "186100000", "grossProfit": "1241600000", "depreciation": "None", "totalRevenue": "7213200000", "costOfRevenue": "5971600000", "interestIncome": "98500000", "incomeBeforeTax": "241800000", "interestExpense": "138300000", "operatingIncome": "339500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "55700000", "reportedCurrency": "USD", "netInterestIncome": "-50300000", "nonInterestIncome": "None", "operatingExpenses": "902100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5971600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61200000", "sellingGeneralAndAdministrative": "767700000", "netIncomeFromContinuingOperations": "186100000" }, "balance": { "goodwill": "1452900000", "inventory": "3360000000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "13001700000", "longTermDebt": "3411300000", "shortTermDebt": "4886500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "905900000", "reportedCurrency": "USD", "retainedEarnings": "5331800000", "totalLiabilities": "10544400000", "otherCurrentAssets": "211900000", "totalCurrentAssets": "4698000000", "currentLongTermDebt": "4886500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1066300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8303700000", "currentAccountsPayable": "376600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4183000000", "shortLongTermDebtTotal": "8654700000", "totalShareholderEquity": "2457300000", "capitalLeaseObligations": "356900000", "otherCurrentLiabilities": "1049100000", "totalCurrentLiabilities": "6312200000", "otherNonCurrentLiabilities": "380900000", "totalNonCurrentLiabilities": "4232200000", "cashAndShortTermInvestments": "59800000", "commonStockSharesOutstanding": "40300000", "intangibleAssetsExcludingGoodwill": "905900000", "cashAndCashEquivalentsAtCarryingValue": "59800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "186100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "191300000", "operatingCashflow": "149800000", "capitalExpenditures": "66300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-189100000", "cashflowFromInvestment": "44300000", "stockBasedCompensation": "6700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-104400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7213200000, "cost_of_revenue": 5971600000, "gross_profit": 1241600000, "research_and_development": null, "selling_general_admin": 767700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 380100000, "depreciation_amortisation": 61200000, "ebitda": 441300000, "interest_expense": 138300000, "interest_income": null, "other_non_operating": null, "pretax_income": 241800000, "tax_provision": 55700000, "effective_tax_rate": null, "net_income": 186100000, "net_income_continuing_ops": 186100000, "net_income_to_common": 186100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59800000, "short_term_investments": null, "net_receivables": 1066300000, "inventory": 3360000000, "other_current_assets": null, "total_current_assets": 4698000000, "net_ppe": null, "goodwill": 1452900000, "intangible_assets": 905900000, "goodwill_and_intangibles": 2358800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8303700000, "total_assets": 13001700000, "short_term_debt": 4886500000, "accounts_payable": 376600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6312200000, "long_term_debt": 3411300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4232200000, "total_liabilities": 10544400000, "total_debt": 8297800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5331800000, "total_equity": 2457300000, "shares_outstanding": 40300000, "operating_cash_flow": 149800000, "stock_based_compensation": 6700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 44300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -189100000, "free_cash_flow": 216100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "380100000", "ebitda": "441300000", "netIncome": "186100000", "grossProfit": "1241600000", "depreciation": "None", "totalRevenue": "7213200000", "costOfRevenue": "5971600000", "interestIncome": "98500000", "incomeBeforeTax": "241800000", "interestExpense": "138300000", "operatingIncome": "339500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "55700000", "reportedCurrency": "USD", "netInterestIncome": "-50300000", "nonInterestIncome": "None", "operatingExpenses": "902100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5971600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61200000", "sellingGeneralAndAdministrative": "767700000", "netIncomeFromContinuingOperations": "186100000" }, "balance": { "goodwill": "1452900000", "inventory": "3360000000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "13001700000", "longTermDebt": "3411300000", "shortTermDebt": "4886500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "905900000", "reportedCurrency": "USD", "retainedEarnings": "5331800000", "totalLiabilities": "10544400000", "otherCurrentAssets": "211900000", "totalCurrentAssets": "4698000000", "currentLongTermDebt": "4886500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1066300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8303700000", "currentAccountsPayable": "376600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4183000000", "shortLongTermDebtTotal": "8654700000", "totalShareholderEquity": "2457300000", "capitalLeaseObligations": "356900000", "otherCurrentLiabilities": "1049100000", "totalCurrentLiabilities": "6312200000", "otherNonCurrentLiabilities": "380900000", "totalNonCurrentLiabilities": "4232200000", "cashAndShortTermInvestments": "59800000", "commonStockSharesOutstanding": "40300000", "intangibleAssetsExcludingGoodwill": "905900000", "cashAndCashEquivalentsAtCarryingValue": "59800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "186100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "191300000", "operatingCashflow": "149800000", "capitalExpenditures": "66300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-189100000", "cashflowFromInvestment": "44300000", "stockBasedCompensation": "6700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-104400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61200000", "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": "2026-06-07T00:50:30.338801+00:00", "is_restated": false, "income_statement": { "revenue": 6586100000, "cost_of_revenue": 5403300000, "gross_profit": 1182800000, "ebit": 352800000, "ebitda": 414100000, "pretax_income": 247400000, "tax_provision": 61600000, "net_income": 185800000, "net_income_to_common": 185800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60200000, "total_current_assets": 4749500000, "total_assets": 12906600000, "short_term_debt": 4644000000, "long_term_debt": 3741600000, "total_debt": 8385600000, "total_liabilities": 10535400000, "total_equity": 2371200000, "shares_outstanding": 40300000, "goodwill_and_intangibles": 2370200000 }, "cash_flow": { "operating_cash_flow": -70000000, "capital_expenditure": 81000000, "free_cash_flow": 11000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215545, "ticker_id": 204, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:30.338801+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "352800000", "ebitda": "414100000", "netIncome": "185800000", "grossProfit": "1182800000", "depreciation": "None", "totalRevenue": "6586100000", "costOfRevenue": "5403300000", "interestIncome": "105400000", "incomeBeforeTax": "247400000", "interestExpense": "105400000", "operatingIncome": "350700000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "61600000", "reportedCurrency": "USD", "netInterestIncome": "-105400000", "nonInterestIncome": "None", "operatingExpenses": "832100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5403300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61300000", "sellingGeneralAndAdministrative": "746100000", "netIncomeFromContinuingOperations": "185800000" }, "balance": { "goodwill": "1447600000", "inventory": "3530800000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "12906600000", "longTermDebt": "3741600000", "shortTermDebt": "4644000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "922600000", "reportedCurrency": "USD", "retainedEarnings": "5145700000", "totalLiabilities": "10535400000", "otherCurrentAssets": "234700000", "totalCurrentAssets": "4749500000", "currentLongTermDebt": "4644000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "923800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8157100000", "currentAccountsPayable": "298600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4184500000", "shortLongTermDebtTotal": "8753400000", "totalShareholderEquity": "2371200000", "capitalLeaseObligations": "367800000", "otherCurrentLiabilities": "1017800000", "totalCurrentLiabilities": "5960400000", "otherNonCurrentLiabilities": "377600000", "totalNonCurrentLiabilities": "4575000000", "cashAndShortTermInvestments": "60200000", "commonStockSharesOutstanding": "40300000", "intangibleAssetsExcludingGoodwill": "922600000", "cashAndCashEquivalentsAtCarryingValue": "60200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "185800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "21500000", "operatingCashflow": "-70000000", "capitalExpenditures": "81000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45800000", "cashflowFromInvestment": "104400000", "stockBasedCompensation": "8100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6586100000, "cost_of_revenue": 5403300000, "gross_profit": 1182800000, "research_and_development": null, "selling_general_admin": 746100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 352800000, "depreciation_amortisation": 61300000, "ebitda": 414100000, "interest_expense": 105400000, "interest_income": null, "other_non_operating": null, "pretax_income": 247400000, "tax_provision": 61600000, "effective_tax_rate": null, "net_income": 185800000, "net_income_continuing_ops": 185800000, "net_income_to_common": 185800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60200000, "short_term_investments": null, "net_receivables": 923800000, "inventory": 3530800000, "other_current_assets": null, "total_current_assets": 4749500000, "net_ppe": null, "goodwill": 1447600000, "intangible_assets": 922600000, "goodwill_and_intangibles": 2370200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8157100000, "total_assets": 12906600000, "short_term_debt": 4644000000, "accounts_payable": 298600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5960400000, "long_term_debt": 3741600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4575000000, "total_liabilities": 10535400000, "total_debt": 8385600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5145700000, "total_equity": 2371200000, "shares_outstanding": 40300000, "operating_cash_flow": -70000000, "stock_based_compensation": 8100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 104400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -45800000, "free_cash_flow": 11000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "352800000", "ebitda": "414100000", "netIncome": "185800000", "grossProfit": "1182800000", "depreciation": "None", "totalRevenue": "6586100000", "costOfRevenue": "5403300000", "interestIncome": "105400000", "incomeBeforeTax": "247400000", "interestExpense": "105400000", "operatingIncome": "350700000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "61600000", "reportedCurrency": "USD", "netInterestIncome": "-105400000", "nonInterestIncome": "None", "operatingExpenses": "832100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5403300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61300000", "sellingGeneralAndAdministrative": "746100000", "netIncomeFromContinuingOperations": "185800000" }, "balance": { "goodwill": "1447600000", "inventory": "3530800000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "12906600000", "longTermDebt": "3741600000", "shortTermDebt": "4644000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "922600000", "reportedCurrency": "USD", "retainedEarnings": "5145700000", "totalLiabilities": "10535400000", "otherCurrentAssets": "234700000", "totalCurrentAssets": "4749500000", "currentLongTermDebt": "4644000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "923800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8157100000", "currentAccountsPayable": "298600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4184500000", "shortLongTermDebtTotal": "8753400000", "totalShareholderEquity": "2371200000", "capitalLeaseObligations": "367800000", "otherCurrentLiabilities": "1017800000", "totalCurrentLiabilities": "5960400000", "otherNonCurrentLiabilities": "377600000", "totalNonCurrentLiabilities": "4575000000", "cashAndShortTermInvestments": "60200000", "commonStockSharesOutstanding": "40300000", "intangibleAssetsExcludingGoodwill": "922600000", "cashAndCashEquivalentsAtCarryingValue": "60200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "185800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "21500000", "operatingCashflow": "-70000000", "capitalExpenditures": "81000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45800000", "cashflowFromInvestment": "104400000", "stockBasedCompensation": "8100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61300000", "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": "2026-06-07T00:50:30.338801+00:00", "is_restated": false, "income_statement": { "revenue": 6480400000, "cost_of_revenue": 5317300000, "gross_profit": 1163100000, "ebit": 274900000, "ebitda": 334800000, "pretax_income": 174200000, "tax_provision": 44000000, "net_income": 130200000, "net_income_to_common": 130200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85900000, "total_current_assets": 4851400000, "total_assets": 12828600000, "short_term_debt": 904900000, "long_term_debt": 3595000000, "total_debt": 4499900000, "total_liabilities": 10645400000, "total_equity": 2183200000, "shares_outstanding": 40700000, "goodwill_and_intangibles": 2373700000 }, "cash_flow": { "operating_cash_flow": -59600000, "capital_expenditure": 87500000, "free_cash_flow": 27900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215546, "ticker_id": 204, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:30.338801+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "274900000", "ebitda": "334800000", "netIncome": "130200000", "grossProfit": "1163100000", "depreciation": "None", "totalRevenue": "6480400000", "costOfRevenue": "5317300000", "interestIncome": "None", "incomeBeforeTax": "174200000", "interestExpense": "100700000", "operatingIncome": "275000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "44000000", "reportedCurrency": "USD", "netInterestIncome": "-100700000", "nonInterestIncome": "None", "operatingExpenses": "888100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5317300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59900000", "sellingGeneralAndAdministrative": "759600000", "netIncomeFromContinuingOperations": "130200000" }, "balance": { "goodwill": "1449400000", "inventory": "3553900000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "12828600000", "longTermDebt": "3595000000", "shortTermDebt": "904900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "924300000", "reportedCurrency": "USD", "retainedEarnings": "4959900000", "totalLiabilities": "10645400000", "otherCurrentAssets": "357000000", "totalCurrentAssets": "4851400000", "currentLongTermDebt": "4864700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "854600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7977200000", "currentAccountsPayable": "338900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4873200000", "totalShareholderEquity": "2183200000", "capitalLeaseObligations": "373300000", "otherCurrentLiabilities": "4973300000", "totalCurrentLiabilities": "6217100000", "otherNonCurrentLiabilities": "369700000", "totalNonCurrentLiabilities": "4428300000", "cashAndShortTermInvestments": "85900000", "commonStockSharesOutstanding": "40700000", "intangibleAssetsExcludingGoodwill": "924300000", "cashAndCashEquivalentsAtCarryingValue": "85900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "130200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-585200000", "operatingCashflow": "-59600000", "capitalExpenditures": "87500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "155400000", "cashflowFromInvestment": "-67100000", "stockBasedCompensation": "7600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-311300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6480400000, "cost_of_revenue": 5317300000, "gross_profit": 1163100000, "research_and_development": null, "selling_general_admin": 759600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 274900000, "depreciation_amortisation": 59900000, "ebitda": 334800000, "interest_expense": 100700000, "interest_income": null, "other_non_operating": null, "pretax_income": 174200000, "tax_provision": 44000000, "effective_tax_rate": null, "net_income": 130200000, "net_income_continuing_ops": 130200000, "net_income_to_common": 130200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 85900000, "short_term_investments": null, "net_receivables": 854600000, "inventory": 3553900000, "other_current_assets": null, "total_current_assets": 4851400000, "net_ppe": null, "goodwill": 1449400000, "intangible_assets": 924300000, "goodwill_and_intangibles": 2373700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7977200000, "total_assets": 12828600000, "short_term_debt": 904900000, "accounts_payable": 338900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6217100000, "long_term_debt": 3595000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4428300000, "total_liabilities": 10645400000, "total_debt": 4499900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4959900000, "total_equity": 2183200000, "shares_outstanding": 40700000, "operating_cash_flow": -59600000, "stock_based_compensation": 7600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 87500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 155400000, "free_cash_flow": 27900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "274900000", "ebitda": "334800000", "netIncome": "130200000", "grossProfit": "1163100000", "depreciation": "None", "totalRevenue": "6480400000", "costOfRevenue": "5317300000", "interestIncome": "None", "incomeBeforeTax": "174200000", "interestExpense": "100700000", "operatingIncome": "275000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "44000000", "reportedCurrency": "USD", "netInterestIncome": "-100700000", "nonInterestIncome": "None", "operatingExpenses": "888100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5317300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59900000", "sellingGeneralAndAdministrative": "759600000", "netIncomeFromContinuingOperations": "130200000" }, "balance": { "goodwill": "1449400000", "inventory": "3553900000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "12828600000", "longTermDebt": "3595000000", "shortTermDebt": "904900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "924300000", "reportedCurrency": "USD", "retainedEarnings": "4959900000", "totalLiabilities": "10645400000", "otherCurrentAssets": "357000000", "totalCurrentAssets": "4851400000", "currentLongTermDebt": "4864700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "854600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7977200000", "currentAccountsPayable": "338900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4873200000", "totalShareholderEquity": "2183200000", "capitalLeaseObligations": "373300000", "otherCurrentLiabilities": "4973300000", "totalCurrentLiabilities": "6217100000", "otherNonCurrentLiabilities": "369700000", "totalNonCurrentLiabilities": "4428300000", "cashAndShortTermInvestments": "85900000", "commonStockSharesOutstanding": "40700000", "intangibleAssetsExcludingGoodwill": "924300000", "cashAndCashEquivalentsAtCarryingValue": "85900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "130200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-585200000", "operatingCashflow": "-59600000", "capitalExpenditures": "87500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "155400000", "cashflowFromInvestment": "-67100000", "stockBasedCompensation": "7600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-311300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59900000", "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": "2026-06-07T00:50:30.338801+00:00", "is_restated": false, "income_statement": { "revenue": 6485700000, "cost_of_revenue": 5287800000, "gross_profit": 1197900000, "ebit": 354300000, "ebitda": 412600000, "pretax_income": 253300000, "tax_provision": 63200000, "net_income": 190100000, "net_income_to_common": 190100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79200000, "total_current_assets": 4241899999, "total_assets": 12041300000, "short_term_debt": 4029500000, "long_term_debt": 3460400000, "total_debt": 7489900000, "total_liabilities": 9681500000, "total_equity": 2359800000, "shares_outstanding": 42300000, "goodwill_and_intangibles": 2380300000 }, "cash_flow": { "operating_cash_flow": 294500000, "capital_expenditure": 93700000, "free_cash_flow": 388200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215547, "ticker_id": 204, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:30.338801+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "354300000", "ebitda": "412600000", "netIncome": "190100000", "grossProfit": "1197900000", "depreciation": "None", "totalRevenue": "6485700000", "costOfRevenue": "5287800000", "interestIncome": "21800000", "incomeBeforeTax": "253300000", "interestExpense": "94000000", "operatingIncome": "340300000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "63200000", "reportedCurrency": "USD", "netInterestIncome": "-94000000", "nonInterestIncome": "None", "operatingExpenses": "857600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5287800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58300000", "sellingGeneralAndAdministrative": "735000000", "netIncomeFromContinuingOperations": "190100000" }, "balance": { "goodwill": "1454700000", "inventory": "3002700000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "12041300000", "longTermDebt": "3460400000", "shortTermDebt": "4029500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "925600000", "reportedCurrency": "USD", "retainedEarnings": "4829700000", "totalLiabilities": "9681500000", "otherCurrentAssets": "257799999", "totalCurrentAssets": "4241899999", "currentLongTermDebt": "4029500000", "longTermInvestments": "None", "shortTermInvestments": "-18900000", "currentNetReceivables": "902200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7799400000", "currentAccountsPayable": "346700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7873400000", "totalShareholderEquity": "2359800000", "capitalLeaseObligations": "383500000", "otherCurrentLiabilities": "915700000", "totalCurrentLiabilities": "5384300000", "otherNonCurrentLiabilities": "367000000", "totalNonCurrentLiabilities": "4297200000", "cashAndShortTermInvestments": "79200000", "commonStockSharesOutstanding": "42300000", "intangibleAssetsExcludingGoodwill": "925600000", "cashAndCashEquivalentsAtCarryingValue": "79200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "190100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-26100000", "operatingCashflow": "294500000", "capitalExpenditures": "93700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-221100000", "cashflowFromInvestment": "-69300000", "stockBasedCompensation": "14100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6485700000, "cost_of_revenue": 5287800000, "gross_profit": 1197900000, "research_and_development": null, "selling_general_admin": 735000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 354300000, "depreciation_amortisation": 58300000, "ebitda": 412600000, "interest_expense": 94000000, "interest_income": null, "other_non_operating": null, "pretax_income": 253300000, "tax_provision": 63200000, "effective_tax_rate": null, "net_income": 190100000, "net_income_continuing_ops": 190100000, "net_income_to_common": 190100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 79200000, "short_term_investments": -18900000, "net_receivables": 902200000, "inventory": 3002700000, "other_current_assets": null, "total_current_assets": 4241899999, "net_ppe": null, "goodwill": 1454700000, "intangible_assets": 925600000, "goodwill_and_intangibles": 2380300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7799400000, "total_assets": 12041300000, "short_term_debt": 4029500000, "accounts_payable": 346700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5384300000, "long_term_debt": 3460400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4297200000, "total_liabilities": 9681500000, "total_debt": 7489900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4829700000, "total_equity": 2359800000, "shares_outstanding": 42300000, "operating_cash_flow": 294500000, "stock_based_compensation": 14100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -69300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -221100000, "free_cash_flow": 388200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "354300000", "ebitda": "412600000", "netIncome": "190100000", "grossProfit": "1197900000", "depreciation": "None", "totalRevenue": "6485700000", "costOfRevenue": "5287800000", "interestIncome": "21800000", "incomeBeforeTax": "253300000", "interestExpense": "94000000", "operatingIncome": "340300000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "63200000", "reportedCurrency": "USD", "netInterestIncome": "-94000000", "nonInterestIncome": "None", "operatingExpenses": "857600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5287800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58300000", "sellingGeneralAndAdministrative": "735000000", "netIncomeFromContinuingOperations": "190100000" }, "balance": { "goodwill": "1454700000", "inventory": "3002700000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "12041300000", "longTermDebt": "3460400000", "shortTermDebt": "4029500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "925600000", "reportedCurrency": "USD", "retainedEarnings": "4829700000", "totalLiabilities": "9681500000", "otherCurrentAssets": "257799999", "totalCurrentAssets": "4241899999", "currentLongTermDebt": "4029500000", "longTermInvestments": "None", "shortTermInvestments": "-18900000", "currentNetReceivables": "902200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7799400000", "currentAccountsPayable": "346700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7873400000", "totalShareholderEquity": "2359800000", "capitalLeaseObligations": "383500000", "otherCurrentLiabilities": "915700000", "totalCurrentLiabilities": "5384300000", "otherNonCurrentLiabilities": "367000000", "totalNonCurrentLiabilities": "4297200000", "cashAndShortTermInvestments": "79200000", "commonStockSharesOutstanding": "42300000", "intangibleAssetsExcludingGoodwill": "925600000", "cashAndCashEquivalentsAtCarryingValue": "79200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "190100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-26100000", "operatingCashflow": "294500000", "capitalExpenditures": "93700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-221100000", "cashflowFromInvestment": "-69300000", "stockBasedCompensation": "14100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58300000", "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": "2026-06-07T00:50:30.338801+00:00", "is_restated": false, "income_statement": { "revenue": 6767400000, "cost_of_revenue": 5552200000, "gross_profit": 1215200000, "ebit": 369700000, "ebitda": 427100000, "pretax_income": 277700000, "tax_provision": 61500000, "net_income": 216200000, "net_income_to_common": 216200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75100000, "total_current_assets": 4306900000, "total_assets": 12355700000, "short_term_debt": 4334800000, "long_term_debt": 3377500000, "total_debt": 7712300000, "total_liabilities": 10144300000, "total_equity": 2211400000, "shares_outstanding": 42900000, "goodwill_and_intangibles": 2393600000 }, "cash_flow": { "operating_cash_flow": -38600000, "capital_expenditure": 124300000, "free_cash_flow": 85700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215548, "ticker_id": 204, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:30.338801+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "369700000", "ebitda": "427100000", "netIncome": "216200000", "grossProfit": "1215200000", "depreciation": "None", "totalRevenue": "6767400000", "costOfRevenue": "5552200000", "interestIncome": "None", "incomeBeforeTax": "277700000", "interestExpense": "92000000", "operatingIncome": "349900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "61500000", "reportedCurrency": "USD", "netInterestIncome": "-92000000", "nonInterestIncome": "None", "operatingExpenses": "865300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5552200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57400000", "sellingGeneralAndAdministrative": "743000000", "netIncomeFromContinuingOperations": "216200000" }, "balance": { "goodwill": "1465800000", "inventory": "3033400000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "12355700000", "longTermDebt": "3377500000", "shortTermDebt": "4334800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "927800000", "reportedCurrency": "USD", "retainedEarnings": "4643000000", "totalLiabilities": "10144300000", "otherCurrentAssets": "134900000", "totalCurrentAssets": "4306900000", "currentLongTermDebt": "4293600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1063500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8048800000", "currentAccountsPayable": "344700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8075500000", "totalShareholderEquity": "2211400000", "capitalLeaseObligations": "363200000", "otherCurrentLiabilities": "860500000", "totalCurrentLiabilities": "5582500000", "otherNonCurrentLiabilities": "360400000", "totalNonCurrentLiabilities": "4561799999", "cashAndShortTermInvestments": "75100000", "commonStockSharesOutstanding": "42900000", "intangibleAssetsExcludingGoodwill": "927800000", "cashAndCashEquivalentsAtCarryingValue": "75100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "216200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "563000000", "operatingCashflow": "-38600000", "capitalExpenditures": "124300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "110100000", "cashflowFromInvestment": "-72900000", "stockBasedCompensation": "8100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-151200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6767400000, "cost_of_revenue": 5552200000, "gross_profit": 1215200000, "research_and_development": null, "selling_general_admin": 743000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 369700000, "depreciation_amortisation": 57400000, "ebitda": 427100000, "interest_expense": 92000000, "interest_income": null, "other_non_operating": null, "pretax_income": 277700000, "tax_provision": 61500000, "effective_tax_rate": null, "net_income": 216200000, "net_income_continuing_ops": 216200000, "net_income_to_common": 216200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75100000, "short_term_investments": null, "net_receivables": 1063500000, "inventory": 3033400000, "other_current_assets": null, "total_current_assets": 4306900000, "net_ppe": null, "goodwill": 1465800000, "intangible_assets": 927800000, "goodwill_and_intangibles": 2393600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8048800000, "total_assets": 12355700000, "short_term_debt": 4334800000, "accounts_payable": 344700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5582500000, "long_term_debt": 3377500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4561799999, "total_liabilities": 10144300000, "total_debt": 7712300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4643000000, "total_equity": 2211400000, "shares_outstanding": 42900000, "operating_cash_flow": -38600000, "stock_based_compensation": 8100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 124300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -72900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 110100000, "free_cash_flow": 85700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "369700000", "ebitda": "427100000", "netIncome": "216200000", "grossProfit": "1215200000", "depreciation": "None", "totalRevenue": "6767400000", "costOfRevenue": "5552200000", "interestIncome": "None", "incomeBeforeTax": "277700000", "interestExpense": "92000000", "operatingIncome": "349900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "61500000", "reportedCurrency": "USD", "netInterestIncome": "-92000000", "nonInterestIncome": "None", "operatingExpenses": "865300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5552200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57400000", "sellingGeneralAndAdministrative": "743000000", "netIncomeFromContinuingOperations": "216200000" }, "balance": { "goodwill": "1465800000", "inventory": "3033400000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "12355700000", "longTermDebt": "3377500000", "shortTermDebt": "4334800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "927800000", "reportedCurrency": "USD", "retainedEarnings": "4643000000", "totalLiabilities": "10144300000", "otherCurrentAssets": "134900000", "totalCurrentAssets": "4306900000", "currentLongTermDebt": "4293600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1063500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8048800000", "currentAccountsPayable": "344700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8075500000", "totalShareholderEquity": "2211400000", "capitalLeaseObligations": "363200000", "otherCurrentLiabilities": "860500000", "totalCurrentLiabilities": "5582500000", "otherNonCurrentLiabilities": "360400000", "totalNonCurrentLiabilities": "4561799999", "cashAndShortTermInvestments": "75100000", "commonStockSharesOutstanding": "42900000", "intangibleAssetsExcludingGoodwill": "927800000", "cashAndCashEquivalentsAtCarryingValue": "75100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "216200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "563000000", "operatingCashflow": "-38600000", "capitalExpenditures": "124300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "110100000", "cashflowFromInvestment": "-72900000", "stockBasedCompensation": "8100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-151200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57400000", "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": "2026-06-07T00:50:30.338801+00:00", "is_restated": false, "income_statement": { "revenue": 6892700000, "cost_of_revenue": 5598100000, "gross_profit": 1294600000, "ebit": 414500000, "ebitda": 470200000, "pretax_income": 327400000, "tax_provision": 83700000, "net_income": 243700000, "net_income_to_common": 243700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64000000, "total_current_assets": 3773100000, "total_assets": 11241000000, "short_term_debt": 3184800000, "long_term_debt": 3818500000, "total_debt": 7003300000, "total_liabilities": 9099000000, "total_equity": 2142000000, "shares_outstanding": 44000000, "goodwill_and_intangibles": 2387500000 }, "cash_flow": { "operating_cash_flow": 255600000, "capital_expenditure": 87000000, "free_cash_flow": 342600000, "dividends_paid": 400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215550, "ticker_id": 204, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:30.338801+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "414500000", "ebitda": "470200000", "netIncome": "243700000", "grossProfit": "1294600000", "depreciation": "None", "totalRevenue": "6892700000", "costOfRevenue": "5598100000", "interestIncome": "87100000", "incomeBeforeTax": "327400000", "interestExpense": "87100000", "operatingIncome": "419500000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "83700000", "reportedCurrency": "USD", "netInterestIncome": "-87100000", "nonInterestIncome": "None", "operatingExpenses": "875100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5598100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55700000", "sellingGeneralAndAdministrative": "755200000", "netIncomeFromContinuingOperations": "243700000" }, "balance": { "goodwill": "1455700000", "inventory": "2645600000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "11241000000", "longTermDebt": "3818500000", "shortTermDebt": "3184800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "931800000", "reportedCurrency": "USD", "retainedEarnings": "4426800000", "totalLiabilities": "9099000000", "otherCurrentAssets": "163700000", "totalCurrentAssets": "3773100000", "currentLongTermDebt": "3184800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "899800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7467900000", "currentAccountsPayable": "341600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4094500000", "shortLongTermDebtTotal": "7342600000", "totalShareholderEquity": "2142000000", "capitalLeaseObligations": "339300000", "otherCurrentLiabilities": "1005400000", "totalCurrentLiabilities": "4531800000", "otherNonCurrentLiabilities": "349000000", "totalNonCurrentLiabilities": "4567200000", "cashAndShortTermInvestments": "64000000", "commonStockSharesOutstanding": "44000000", "intangibleAssetsExcludingGoodwill": "931800000", "cashAndCashEquivalentsAtCarryingValue": "64000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "243700000", "profitLoss": "None", "dividendPayout": "400000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-77200000", "operatingCashflow": "255600000", "capitalExpenditures": "87000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-253000000", "cashflowFromInvestment": "-9500000", "stockBasedCompensation": "8200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6892700000, "cost_of_revenue": 5598100000, "gross_profit": 1294600000, "research_and_development": null, "selling_general_admin": 755200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 414500000, "depreciation_amortisation": 55700000, "ebitda": 470200000, "interest_expense": 87100000, "interest_income": null, "other_non_operating": null, "pretax_income": 327400000, "tax_provision": 83700000, "effective_tax_rate": null, "net_income": 243700000, "net_income_continuing_ops": 243700000, "net_income_to_common": 243700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64000000, "short_term_investments": null, "net_receivables": 899800000, "inventory": 2645600000, "other_current_assets": null, "total_current_assets": 3773100000, "net_ppe": null, "goodwill": 1455700000, "intangible_assets": 931800000, "goodwill_and_intangibles": 2387500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7467900000, "total_assets": 11241000000, "short_term_debt": 3184800000, "accounts_payable": 341600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4531800000, "long_term_debt": 3818500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4567200000, "total_liabilities": 9099000000, "total_debt": 7003300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4426800000, "total_equity": 2142000000, "shares_outstanding": 44000000, "operating_cash_flow": 255600000, "stock_based_compensation": 8200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 87000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9500000, "dividends_paid": 400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -253000000, "free_cash_flow": 342600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "414500000", "ebitda": "470200000", "netIncome": "243700000", "grossProfit": "1294600000", "depreciation": "None", "totalRevenue": "6892700000", "costOfRevenue": "5598100000", "interestIncome": "87100000", "incomeBeforeTax": "327400000", "interestExpense": "87100000", "operatingIncome": "419500000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "83700000", "reportedCurrency": "USD", "netInterestIncome": "-87100000", "nonInterestIncome": "None", "operatingExpenses": "875100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5598100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55700000", "sellingGeneralAndAdministrative": "755200000", "netIncomeFromContinuingOperations": "243700000" }, "balance": { "goodwill": "1455700000", "inventory": "2645600000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "11241000000", "longTermDebt": "3818500000", "shortTermDebt": "3184800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "931800000", "reportedCurrency": "USD", "retainedEarnings": "4426800000", "totalLiabilities": "9099000000", "otherCurrentAssets": "163700000", "totalCurrentAssets": "3773100000", "currentLongTermDebt": "3184800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "899800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7467900000", "currentAccountsPayable": "341600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4094500000", "shortLongTermDebtTotal": "7342600000", "totalShareholderEquity": "2142000000", "capitalLeaseObligations": "339300000", "otherCurrentLiabilities": "1005400000", "totalCurrentLiabilities": "4531800000", "otherNonCurrentLiabilities": "349000000", "totalNonCurrentLiabilities": "4567200000", "cashAndShortTermInvestments": "64000000", "commonStockSharesOutstanding": "44000000", "intangibleAssetsExcludingGoodwill": "931800000", "cashAndCashEquivalentsAtCarryingValue": "64000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "243700000", "profitLoss": "None", "dividendPayout": "400000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-77200000", "operatingCashflow": "255600000", "capitalExpenditures": "87000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-253000000", "cashflowFromInvestment": "-9500000", "stockBasedCompensation": "8200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55700000", "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": "2026-06-07T00:50:30.338801+00:00", "is_restated": false, "income_statement": { "revenue": 6890100000, "cost_of_revenue": 5554800000, "gross_profit": 1335300000, "ebit": 443600000, "ebitda": 498200000, "pretax_income": 364800000, "tax_provision": 92300000, "net_income": 272500000, "net_income_to_common": 272500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 80600000, "total_current_assets": 3639800000, "total_assets": 11079500000, "short_term_debt": 3069800000, "long_term_debt": 251700000, "total_debt": 3321500000, "total_liabilities": 8987700000, "total_equity": 2091800000, "shares_outstanding": 45300000, "goodwill_and_intangibles": 2396900000 }, "cash_flow": { "operating_cash_flow": -3000000, "capital_expenditure": 103700000, "free_cash_flow": 100700000, "dividends_paid": 200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215551, "ticker_id": 204, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:50:30.338801+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "443600000", "ebitda": "498200000", "netIncome": "272500000", "grossProfit": "1335300000", "depreciation": "None", "totalRevenue": "6890100000", "costOfRevenue": "5554800000", "interestIncome": "78800000", "incomeBeforeTax": "364800000", "interestExpense": "78800000", "operatingIncome": "439200000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "92300000", "reportedCurrency": "USD", "netInterestIncome": "-78800000", "nonInterestIncome": "None", "operatingExpenses": "896100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4400000", "costofGoodsAndServicesSold": "5554800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54600000", "sellingGeneralAndAdministrative": "779500000", "netIncomeFromContinuingOperations": "272500000" }, "balance": { "goodwill": "1460700000", "inventory": "2572500000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "11079500000", "longTermDebt": "251700000", "shortTermDebt": "3069800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "936200000", "reportedCurrency": "USD", "retainedEarnings": "4183100000", "totalLiabilities": "8987700000", "otherCurrentAssets": "126500000", "totalCurrentAssets": "3639800000", "currentLongTermDebt": "3069800000", "longTermInvestments": "345500000", "shortTermInvestments": "None", "currentNetReceivables": "860200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7439700000", "currentAccountsPayable": "390800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3713400000", "shortLongTermDebtTotal": "7243800000", "totalShareholderEquity": "2091800000", "capitalLeaseObligations": "339800000", "otherCurrentLiabilities": "905000000", "totalCurrentLiabilities": "4407000000", "otherNonCurrentLiabilities": "348600000", "totalNonCurrentLiabilities": "4580700000", "cashAndShortTermInvestments": "80600000", "commonStockSharesOutstanding": "45300000", "intangibleAssetsExcludingGoodwill": "936200000", "cashAndCashEquivalentsAtCarryingValue": "80600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "272500000", "profitLoss": "None", "dividendPayout": "200000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-338300000", "operatingCashflow": "-3000000", "capitalExpenditures": "103700000", "changeInReceivables": "-98800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "186500000", "cashflowFromInvestment": "-181600000", "stockBasedCompensation": "8300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-207500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6890100000, "cost_of_revenue": 5554800000, "gross_profit": 1335300000, "research_and_development": null, "selling_general_admin": 779500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 443600000, "depreciation_amortisation": 54600000, "ebitda": 498200000, "interest_expense": 78800000, "interest_income": null, "other_non_operating": null, "pretax_income": 364800000, "tax_provision": 92300000, "effective_tax_rate": null, "net_income": 272500000, "net_income_continuing_ops": 272500000, "net_income_to_common": 272500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 80600000, "short_term_investments": null, "net_receivables": 860200000, "inventory": 2572500000, "other_current_assets": null, "total_current_assets": 3639800000, "net_ppe": null, "goodwill": 1460700000, "intangible_assets": 936200000, "goodwill_and_intangibles": 2396900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7439700000, "total_assets": 11079500000, "short_term_debt": 3069800000, "accounts_payable": 390800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4407000000, "long_term_debt": 251700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4580700000, "total_liabilities": 8987700000, "total_debt": 3321500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4183100000, "total_equity": 2091800000, "shares_outstanding": 45300000, "operating_cash_flow": -3000000, "stock_based_compensation": 8300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 103700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -181600000, "dividends_paid": 200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 186500000, "free_cash_flow": 100700000, "net_change_in_cash": 1900000 }, "raw_data": { "income": { "ebit": "443600000", "ebitda": "498200000", "netIncome": "272500000", "grossProfit": "1335300000", "depreciation": "None", "totalRevenue": "6890100000", "costOfRevenue": "5554800000", "interestIncome": "78800000", "incomeBeforeTax": "364800000", "interestExpense": "78800000", "operatingIncome": "439200000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "92300000", "reportedCurrency": "USD", "netInterestIncome": "-78800000", "nonInterestIncome": "None", "operatingExpenses": "896100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4400000", "costofGoodsAndServicesSold": "5554800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54600000", "sellingGeneralAndAdministrative": "779500000", "netIncomeFromContinuingOperations": "272500000" }, "balance": { "goodwill": "1460700000", "inventory": "2572500000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "11079500000", "longTermDebt": "251700000", "shortTermDebt": "3069800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "936200000", "reportedCurrency": "USD", "retainedEarnings": "4183100000", "totalLiabilities": "8987700000", "otherCurrentAssets": "126500000", "totalCurrentAssets": "3639800000", "currentLongTermDebt": "3069800000", "longTermInvestments": "345500000", "shortTermInvestments": "None", "currentNetReceivables": "860200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7439700000", "currentAccountsPayable": "390800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3713400000", "shortLongTermDebtTotal": "7243800000", "totalShareholderEquity": "2091800000", "capitalLeaseObligations": "339800000", "otherCurrentLiabilities": "905000000", "totalCurrentLiabilities": "4407000000", "otherNonCurrentLiabilities": "348600000", "totalNonCurrentLiabilities": "4580700000", "cashAndShortTermInvestments": "80600000", "commonStockSharesOutstanding": "45300000", "intangibleAssetsExcludingGoodwill": "936200000", "cashAndCashEquivalentsAtCarryingValue": "80600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "272500000", "profitLoss": "None", "dividendPayout": "200000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-338300000", "operatingCashflow": "-3000000", "capitalExpenditures": "103700000", "changeInReceivables": "-98800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "186500000", "cashflowFromInvestment": "-181600000", "stockBasedCompensation": "8300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-207500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "consistent_earners", "name": "Consistent Earners", "slug": "consistent-earners", "group": "quality", "page_url": "/factors/consistent-earners/", "rank_field": "-eps_growth_5y_cagr" }, { "key": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/", "rank_field": "cornerstone_growth_rank" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }