{ "ticker": { "uuid": "e057f9f8-f1bc-418d-8e96-82286eebbc17", "symbol": "VMC", "name": "Vulcan Materials Company", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Building Materials", "page_url": "https://sharemaestro.com/factors/ticker/e057f9f8-f1bc-418d-8e96-82286eebbc17/", "api_url": "https://sharemaestro.com/factors/api/tickers/e057f9f8-f1bc-418d-8e96-82286eebbc17/" }, "ticker_metadata": { "id": 4250, "uuid": "e057f9f8-f1bc-418d-8e96-82286eebbc17", "symbol": "VMC", "name": "Vulcan Materials Company", "asset_type": "equity", "market_cap": 36710257000, "stock_exchange_id": 3, "industry": "Building Materials", "sector": "Basic Materials", "description": "Vulcan Materials Company (NYSE: VMC) is an American company based in Birmingham, Alabama. It is principally engaged in the production, distribution and sale of construction materials.", "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": "e057f9f8-f1bc-418d-8e96-82286eebbc17", "symbol": "VMC", "name": "Vulcan Materials Company", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Building Materials", "page_url": "https://sharemaestro.com/factors/ticker/e057f9f8-f1bc-418d-8e96-82286eebbc17/", "api_url": "https://sharemaestro.com/factors/api/tickers/e057f9f8-f1bc-418d-8e96-82286eebbc17/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.15, "value": 0.08, "quality": 0.86, "momentum": 0.28, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 281.38, "market_cap": 37124481457.36, "pe_ratio": 33.218, "earnings_yield": 0.0301, "ebitda_to_ev": 0.0632, "shareholder_yield": 0.007, "roe": 0.1322, "piotroski_f_score": 9, "momentum_12_1": 0.077, "volatility_252d": 0.2509 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": 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": "2026-06-07T06:55:07.846596+00:00", "batch_id": "" }, "size": { "price_close": 281.38, "market_cap": 37124481457.36, "market_cap_usd": 37124481457.36, "enterprise_value": 41544281457.36, "shares_outstanding": 131937172, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 33.218, "pb_ratio": 4.3928, "ptbv_ratio": 11.6319, "ps_ratio": 4.6094, "pcf_ratio": 20.595, "pfcf_ratio": 14.9166, "ev_ebitda": 15.8336, "ev_ebit": 21.8459, "ev_sales": 5.1582, "ev_fcf": 16.6925, "earnings_yield": 0.0301, "fcf_yield": 0.0599, "price_to_sales": 4.6094, "price_to_book": 4.3928, "price_to_cashflow": 20.595, "ebitda_to_ev": 0.0632, "sales_yield": 0.1939 }, "yield": { "dividend_yield": 0.007, "buyback_yield": 0, "shareholder_yield": 0.007, "debt_paydown_yield": null, "total_yield": 0.007 }, "quality": { "gross_margin": 0.2761, "operating_margin": 0.2361, "net_margin": 0.1388, "ebitda_margin": 0.3258, "fcf_margin": 0.309, "roe": 0.1322, "roa": 0.067, "roic": 0.117, "roc_greenblatt": null, "asset_turnover": 0.4831, "cash_conversion": 2.2269, "accruals_ratio": -0.0411, "sbc_to_revenue": 0.008, "piotroski_f_score": 9, "altman_z_score": 4.1559, "earnings_stability_5y": 0.3296, "revenue_stability_5y": 0.2094, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1334, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.9699, "net_debt_to_ebitda": 1.6845, "debt_to_assets": 0.2735, "interest_coverage": 4.1287, "current_ratio": 2.5894, "quick_ratio": 1.8917, "net_debt": 4419800000, "local_beta": 0, "volatility_252d": 0.2509, "volatility_60d": 0.6181, "max_drawdown_12m": -0.2099, "risk_adjusted_momentum": 0.3071 }, "growth": { "revenue_growth_1y": 0.0729, "revenue_growth_3y_cagr": 0.0274, "revenue_growth_5y_cagr": 0.1031, "eps_growth_1y": 0.1912, "eps_growth_3y_cagr": 0.2338, "eps_growth_5y_cagr": 0.1309, "fcf_growth_1y": 0.1815, "book_value_growth_1y": 0.0593, "revenue_growth": 0.0729, "earnings_growth": 0.1912 }, "momentum": { "price_return_1m": -0.0063, "price_return_3m": 0.0272, "price_return_6m": -0.042, "price_return_9m": -0.0402, "price_return_12m": 0.0703, "price_return_12m_ex1m": 0.077, "momentum_6m": -0.042, "momentum_12m": 0.0703, "momentum_12_1": 0.077, "distance_from_52w_high": -0.1379, "distance_from_52w_low": 0.1074, "relative_strength": -0.0297 }, "raw_ttm": { "revenue_ttm": 8054100000, "gross_profit_ttm": 2223400000, "ebit_ttm": 1901700000, "ebitda_ttm": 2623800000, "net_income_ttm": 1117600000, "eps_diluted_ttm": 8.4707, "operating_cash_flow_ttm": 1802600000, "capital_expenditure_ttm": 686200000, "fcf_ttm": 2488800000, "dividends_paid_ttm": 261700000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 460600000, "cash_and_equivalents": 140200000, "total_current_assets": 2582400000, "total_current_liabilities": 997300000, "net_ppe": null, "total_assets": 16672900000, "total_debt": 4560000000, "total_equity": 8451299999, "net_working_capital": 1641900000, "book_value_per_share": 64.0555, "retained_earnings": 5537700000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3191599999, "tangible_book_per_share": 24.1903 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 73, "rank_pb": 75, "rank_ptbv": 84, "rank_ps": 77, "rank_pcf": 77, "rank_ev_ebitda": 66, "rank_ev_ebit": 72, "rank_earnings_yield": 73, "rank_fcf_yield": 62, "rank_dividend_yield": 49, "rank_shareholder_yield": 49, "rank_total_yield": 50, "rank_roe": 32, "rank_roc": 50, "rank_roic": 32, "rank_gross_margin": 74, "rank_fcf_margin": 28, "rank_piotroski": 2, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 43, "rank_eps_growth_5y": 42, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 58, "rank_momentum_12m_ex1m": 58, "rank_relative_strength": 55 }, "composites": { "value_composite": 92, "quality_composite": 14, "momentum_composite": 72, "growth_composite": 27, "yield_composite": 34, "svqf_composite": 87, "vc1_composite": 91, "vc2_composite": 89, "vc3_composite": 89, "trending_value_composite": null, "overall_composite": 85, "quality_value_composite": 0.2623, "os_score": 0.15, "value_percentile": 0.08, "quality_percentile": 0.86, "momentum_percentile": 0.28, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 5228, "ticker_id": 4250, "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": "2026-06-07T06:55:07.846596+00:00", "batch_id": "", "os_score_delta": null, "price_close": 281.38, "market_cap": 37124481457.36, "market_cap_usd": 37124481457.36, "enterprise_value": 41544281457.36, "shares_outstanding": 131937172, "fx_rate_to_usd": null, "pe_ratio": 33.21803996, "pb_ratio": 4.39275395, "ptbv_ratio": 11.63193429, "ps_ratio": 4.60938919, "pcf_ratio": 20.59496364, "pfcf_ratio": 14.91661904, "ev_ebitda": 15.83363117, "ev_ebit": 21.84586499, "ev_sales": 5.15815317, "ev_fcf": 16.69249496, "earnings_yield": 0.03010412, "fcf_yield": 0.05990716, "dividend_yield": 0.00704926, "buyback_yield": 0, "shareholder_yield": 0.00704926, "debt_paydown_yield": null, "total_yield": 0.00704926, "gross_margin": 0.27605816, "operating_margin": 0.23611577, "net_margin": 0.13876162, "ebitda_margin": 0.32577197, "fcf_margin": 0.30901032, "roe": 0.13224001, "roa": 0.06703093, "roic": 0.11702121, "roc_greenblatt": null, "asset_turnover": 0.48306533, "cash_conversion": 2.22691482, "accruals_ratio": -0.04108463, "sbc_to_revenue": 0.00803318, "debt_to_equity": 0.96993362, "net_debt_to_ebitda": 1.68450339, "debt_to_assets": 0.27349771, "interest_coverage": 4.12874512, "current_ratio": 2.58939136, "quick_ratio": 1.89170761, "net_debt": 4419800000, "revenue_growth_1y": 0.07293582, "revenue_growth_3y_cagr": 0.0273855, "revenue_growth_5y_cagr": 0.10310095, "eps_growth_1y": 0.19121722, "eps_growth_3y_cagr": 0.23377217, "eps_growth_5y_cagr": 0.13085842, "fcf_growth_1y": 0.18154197, "book_value_growth_1y": 0.059325, "piotroski_f_score": 9, "altman_z_score": 4.15589194, "earnings_stability_5y": 0.32958, "revenue_stability_5y": 0.209417, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.006269, "price_return_3m": 0.02722185, "price_return_6m": -0.0420327, "price_return_9m": -0.04023456, "price_return_12m": 0.0702823, "price_return_12m_ex1m": 0.07703423, "distance_from_52w_high": -0.13787345, "distance_from_52w_low": 0.10737456, "relative_strength": -0.02968128, "local_beta": 0, "volatility_252d": 0.25085, "volatility_60d": 0.618133, "max_drawdown_12m": -0.20985878, "revenue_ttm": 8054100000, "gross_profit_ttm": 2223400000, "ebit_ttm": 1901700000, "ebitda_ttm": 2623800000, "net_income_ttm": 1117600000, "eps_diluted_ttm": 8.47069846, "operating_cash_flow_ttm": 1802600000, "capital_expenditure_ttm": 686200000, "fcf_ttm": 2488800000, "dividends_paid_ttm": 261700000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 460600000, "cash_and_equivalents": 140200000, "total_current_assets": 2582400000, "total_current_liabilities": 997300000, "net_ppe": null, "total_assets": 16672900000, "total_debt": 4560000000, "total_equity": 8451299999, "net_working_capital": 1641900000, "book_value_per_share": 64.05548846, "retained_earnings": 5537700000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3191599999, "tangible_book_per_share": 24.19030172, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 73, "rank_pb": 75, "rank_ptbv": 84, "rank_ps": 77, "rank_pcf": 77, "rank_ev_ebitda": 66, "rank_ev_ebit": 72, "rank_earnings_yield": 73, "rank_fcf_yield": 62, "rank_dividend_yield": 49, "rank_shareholder_yield": 49, "rank_total_yield": 50, "rank_roe": 32, "rank_roc": 50, "rank_roic": 32, "rank_gross_margin": 74, "rank_fcf_margin": 28, "rank_piotroski": 2, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 43, "rank_eps_growth_5y": 42, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 58, "rank_momentum_12m_ex1m": 58, "rank_relative_strength": 55, "value_composite": 92, "quality_composite": 14, "momentum_composite": 72, "growth_composite": 27, "yield_composite": 34, "svqf_composite": 87, "vc1_composite": 91, "vc2_composite": 89, "vc3_composite": 89, "trending_value_composite": null, "overall_composite": 85, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 281.38, "os": 0.15, "value": 0.08, "quality": 0.86, "momentum": 0.28, "confidence": 1, "coverage": 1, "pe_ratio": 33.218, "earnings_yield": 0.0301, "shareholder_yield": 0.007, "roe": 0.1322, "momentum_12_1": 0.077, "complete_fields": { "id": 5228, "ticker_id": 4250, "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": "2026-06-07T06:55:07.846596+00:00", "batch_id": "", "os_score_delta": null, "price_close": 281.38, "market_cap": 37124481457.36, "market_cap_usd": 37124481457.36, "enterprise_value": 41544281457.36, "shares_outstanding": 131937172, "fx_rate_to_usd": null, "pe_ratio": 33.21803996, "pb_ratio": 4.39275395, "ptbv_ratio": 11.63193429, "ps_ratio": 4.60938919, "pcf_ratio": 20.59496364, "pfcf_ratio": 14.91661904, "ev_ebitda": 15.83363117, "ev_ebit": 21.84586499, "ev_sales": 5.15815317, "ev_fcf": 16.69249496, "earnings_yield": 0.03010412, "fcf_yield": 0.05990716, "dividend_yield": 0.00704926, "buyback_yield": 0, "shareholder_yield": 0.00704926, "debt_paydown_yield": null, "total_yield": 0.00704926, "gross_margin": 0.27605816, "operating_margin": 0.23611577, "net_margin": 0.13876162, "ebitda_margin": 0.32577197, "fcf_margin": 0.30901032, "roe": 0.13224001, "roa": 0.06703093, "roic": 0.11702121, "roc_greenblatt": null, "asset_turnover": 0.48306533, "cash_conversion": 2.22691482, "accruals_ratio": -0.04108463, "sbc_to_revenue": 0.00803318, "debt_to_equity": 0.96993362, "net_debt_to_ebitda": 1.68450339, "debt_to_assets": 0.27349771, "interest_coverage": 4.12874512, "current_ratio": 2.58939136, "quick_ratio": 1.89170761, "net_debt": 4419800000, "revenue_growth_1y": 0.07293582, "revenue_growth_3y_cagr": 0.0273855, "revenue_growth_5y_cagr": 0.10310095, "eps_growth_1y": 0.19121722, "eps_growth_3y_cagr": 0.23377217, "eps_growth_5y_cagr": 0.13085842, "fcf_growth_1y": 0.18154197, "book_value_growth_1y": 0.059325, "piotroski_f_score": 9, "altman_z_score": 4.15589194, "earnings_stability_5y": 0.32958, "revenue_stability_5y": 0.209417, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.006269, "price_return_3m": 0.02722185, "price_return_6m": -0.0420327, "price_return_9m": -0.04023456, "price_return_12m": 0.0702823, "price_return_12m_ex1m": 0.07703423, "distance_from_52w_high": -0.13787345, "distance_from_52w_low": 0.10737456, "relative_strength": -0.02968128, "local_beta": 0, "volatility_252d": 0.25085, "volatility_60d": 0.618133, "max_drawdown_12m": -0.20985878, "revenue_ttm": 8054100000, "gross_profit_ttm": 2223400000, "ebit_ttm": 1901700000, "ebitda_ttm": 2623800000, "net_income_ttm": 1117600000, "eps_diluted_ttm": 8.47069846, "operating_cash_flow_ttm": 1802600000, "capital_expenditure_ttm": 686200000, "fcf_ttm": 2488800000, "dividends_paid_ttm": 261700000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 460600000, "cash_and_equivalents": 140200000, "total_current_assets": 2582400000, "total_current_liabilities": 997300000, "net_ppe": null, "total_assets": 16672900000, "total_debt": 4560000000, "total_equity": 8451299999, "net_working_capital": 1641900000, "book_value_per_share": 64.05548846, "retained_earnings": 5537700000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3191599999, "tangible_book_per_share": 24.19030172, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 73, "rank_pb": 75, "rank_ptbv": 84, "rank_ps": 77, "rank_pcf": 77, "rank_ev_ebitda": 66, "rank_ev_ebit": 72, "rank_earnings_yield": 73, "rank_fcf_yield": 62, "rank_dividend_yield": 49, "rank_shareholder_yield": 49, "rank_total_yield": 50, "rank_roe": 32, "rank_roc": 50, "rank_roic": 32, "rank_gross_margin": 74, "rank_fcf_margin": 28, "rank_piotroski": 2, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 43, "rank_eps_growth_5y": 42, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 58, "rank_momentum_12m_ex1m": 58, "rank_relative_strength": 55, "value_composite": 92, "quality_composite": 14, "momentum_composite": 72, "growth_composite": 27, "yield_composite": 34, "svqf_composite": 87, "vc1_composite": 91, "vc2_composite": 89, "vc3_composite": 89, "trending_value_composite": null, "overall_composite": 85, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:48.240513+00:00", "is_restated": false, "income_statement": { "revenue": 7932800000, "cost_of_revenue": 5766800000, "gross_profit": 2166000000, "ebit": 1829900000, "ebitda": 2568100000, "pretax_income": 1362900000, "tax_provision": 281500000, "net_income": 1081000000, "net_income_to_common": 1081000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 183300000, "total_current_assets": 2567900000, "total_assets": 16700400000, "short_term_debt": 400000, "long_term_debt": 4361700000, "total_debt": 4362100000, "total_liabilities": 8151500000, "total_equity": 8525100000, "shares_outstanding": 131937172, "goodwill_and_intangibles": 5269900000 }, "cash_flow": { "operating_cash_flow": 1813000000, "capital_expenditure": 677700000, "free_cash_flow": 2490700000, "dividends_paid": 259800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350562, "ticker_id": 4250, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:48.240513+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1829900000", "ebitda": "2568100000", "netIncome": "1081000000", "grossProfit": "2166000000", "depreciation": "None", "totalRevenue": "7932800000", "costOfRevenue": "5766800000", "interestIncome": "226300000", "incomeBeforeTax": "1362900000", "interestExpense": "467000000", "operatingIncome": "1591700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "281500000", "reportedCurrency": "USD", "netInterestIncome": "-226300000", "nonInterestIncome": "None", "operatingExpenses": "574300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5766800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "738200000", "sellingGeneralAndAdministrative": "564100000", "netIncomeFromContinuingOperations": "1082600000" }, "balance": { "goodwill": "3780900000", "inventory": "680500000", "commonStock": "130600000", "currentDebt": "None", "investments": "None", "totalAssets": "16700400000", "longTermDebt": "4361700000", "shortTermDebt": "400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1489000000", "reportedCurrency": "USD", "retainedEarnings": "5590100000", "totalLiabilities": "8151500000", "otherCurrentAssets": "816400000", "totalCurrentAssets": "2567900000", "currentLongTermDebt": "400000", "longTermInvestments": "33700000", "shortTermInvestments": "None", "currentNetReceivables": "887700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14132500000", "currentAccountsPayable": "438500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8670100000", "shortLongTermDebtTotal": "5407300000", "totalShareholderEquity": "8525100000", "capitalLeaseObligations": "522600000", "otherCurrentLiabilities": "386600000", "totalCurrentLiabilities": "956100000", "otherNonCurrentLiabilities": "301500000", "totalNonCurrentLiabilities": "7195400000", "cashAndShortTermInvestments": "183300000", "commonStockSharesOutstanding": "131937172", "intangibleAssetsExcludingGoodwill": "1489000000", "cashAndCashEquivalentsAtCarryingValue": "183300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1078100000", "profitLoss": "None", "dividendPayout": "259800000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-15500000", "operatingCashflow": "1813000000", "capitalExpenditures": "677700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1695200000", "cashflowFromInvestment": "-529200000", "stockBasedCompensation": "63100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "259800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-438400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "748500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7932800000, "cost_of_revenue": 5766800000, "gross_profit": 2166000000, "research_and_development": null, "selling_general_admin": 564100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1829900000, "depreciation_amortisation": 738200000, "ebitda": 2568100000, "interest_expense": 467000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1362900000, "tax_provision": 281500000, "effective_tax_rate": null, "net_income": 1081000000, "net_income_continuing_ops": 1082600000, "net_income_to_common": 1081000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 183300000, "short_term_investments": null, "net_receivables": 887700000, "inventory": 680500000, "other_current_assets": null, "total_current_assets": 2567900000, "net_ppe": null, "goodwill": 3780900000, "intangible_assets": 1489000000, "goodwill_and_intangibles": 5269900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14132500000, "total_assets": 16700400000, "short_term_debt": 400000, "accounts_payable": 438500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 956100000, "long_term_debt": 4361700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7195400000, "total_liabilities": 8151500000, "total_debt": 4362100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5590100000, "total_equity": 8525100000, "shares_outstanding": 131937172, "operating_cash_flow": 1813000000, "stock_based_compensation": 63100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 677700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -529200000, "dividends_paid": 259800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1695200000, "free_cash_flow": 2490700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1829900000", "ebitda": "2568100000", "netIncome": "1081000000", "grossProfit": "2166000000", "depreciation": "None", "totalRevenue": "7932800000", "costOfRevenue": "5766800000", "interestIncome": "226300000", "incomeBeforeTax": "1362900000", "interestExpense": "467000000", "operatingIncome": "1591700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "281500000", "reportedCurrency": "USD", "netInterestIncome": "-226300000", "nonInterestIncome": "None", "operatingExpenses": "574300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5766800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "738200000", "sellingGeneralAndAdministrative": "564100000", "netIncomeFromContinuingOperations": "1082600000" }, "balance": { "goodwill": "3780900000", "inventory": "680500000", "commonStock": "130600000", "currentDebt": "None", "investments": "None", "totalAssets": "16700400000", "longTermDebt": "4361700000", "shortTermDebt": "400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1489000000", "reportedCurrency": "USD", "retainedEarnings": "5590100000", "totalLiabilities": "8151500000", "otherCurrentAssets": "816400000", "totalCurrentAssets": "2567900000", "currentLongTermDebt": "400000", "longTermInvestments": "33700000", "shortTermInvestments": "None", "currentNetReceivables": "887700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14132500000", "currentAccountsPayable": "438500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8670100000", "shortLongTermDebtTotal": "5407300000", "totalShareholderEquity": "8525100000", "capitalLeaseObligations": "522600000", "otherCurrentLiabilities": "386600000", "totalCurrentLiabilities": "956100000", "otherNonCurrentLiabilities": "301500000", "totalNonCurrentLiabilities": "7195400000", "cashAndShortTermInvestments": "183300000", "commonStockSharesOutstanding": "131937172", "intangibleAssetsExcludingGoodwill": "1489000000", "cashAndCashEquivalentsAtCarryingValue": "183300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1078100000", "profitLoss": "None", "dividendPayout": "259800000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-15500000", "operatingCashflow": "1813000000", "capitalExpenditures": "677700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1695200000", "cashflowFromInvestment": "-529200000", "stockBasedCompensation": "63100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "259800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-438400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "748500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:48.240513+00:00", "is_restated": false, "income_statement": { "revenue": 7417700000, "cost_of_revenue": 5418100000, "gross_profit": 1999600000, "ebit": 1363300000, "ebitda": 1980800000, "pretax_income": 1172100000, "tax_provision": 251400000, "net_income": 911900000, "net_income_to_common": 911900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 559700000, "total_current_assets": 2265700000, "total_assets": 17104800000, "short_term_debt": 400500000, "long_term_debt": 4906900000, "total_debt": 5307400000, "total_liabilities": 8962300000, "total_equity": 8118600000, "shares_outstanding": 133100000, "goodwill_and_intangibles": 5502800000 }, "cash_flow": { "operating_cash_flow": 1409600000, "capital_expenditure": 603500000, "free_cash_flow": 2013100000, "dividends_paid": 244400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350567, "ticker_id": 4250, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:48.240513+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1363300000", "ebitda": "1980800000", "netIncome": "911900000", "grossProfit": "1999600000", "depreciation": "None", "totalRevenue": "7417700000", "costOfRevenue": "5418100000", "interestIncome": "20900000", "incomeBeforeTax": "1172100000", "interestExpense": "191200000", "operatingIncome": "1364500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "251400000", "reportedCurrency": "USD", "netInterestIncome": "-170300000", "nonInterestIncome": "None", "operatingExpenses": "635100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5418100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "617500000", "sellingGeneralAndAdministrative": "531100000", "netIncomeFromContinuingOperations": "920700000" }, "balance": { "goodwill": "3788100000", "inventory": "681800000", "commonStock": "132100000", "currentDebt": "None", "investments": "None", "totalAssets": "17104800000", "longTermDebt": "4906900000", "shortTermDebt": "400500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1714700000", "reportedCurrency": "USD", "retainedEarnings": "5213800000", "totalLiabilities": "8962300000", "otherCurrentAssets": "131900000", "totalCurrentAssets": "2265700000", "currentLongTermDebt": "400500000", "longTermInvestments": "31300000", "shortTermInvestments": "None", "currentNetReceivables": "892300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14839100000", "currentAccountsPayable": "407000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8987900000", "shortLongTermDebtTotal": "5828800000", "totalShareholderEquity": "8118600000", "capitalLeaseObligations": "521400000", "otherCurrentLiabilities": "431600000", "totalCurrentLiabilities": "1239100000", "otherNonCurrentLiabilities": "318000000", "totalNonCurrentLiabilities": "7723200000", "cashAndShortTermInvestments": "559700000", "commonStockSharesOutstanding": "133100000", "intangibleAssetsExcludingGoodwill": "1714700000", "cashAndCashEquivalentsAtCarryingValue": "559700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "913100000", "profitLoss": "None", "dividendPayout": "244400000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-27400000", "operatingCashflow": "1409600000", "capitalExpenditures": "603500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1056900000", "cashflowFromInvestment": "-2814900000", "stockBasedCompensation": "53400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "244400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "632200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7417700000, "cost_of_revenue": 5418100000, "gross_profit": 1999600000, "research_and_development": null, "selling_general_admin": 531100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1363300000, "depreciation_amortisation": 617500000, "ebitda": 1980800000, "interest_expense": 191200000, "interest_income": null, "other_non_operating": null, "pretax_income": 1172100000, "tax_provision": 251400000, "effective_tax_rate": null, "net_income": 911900000, "net_income_continuing_ops": 920700000, "net_income_to_common": 911900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 559700000, "short_term_investments": null, "net_receivables": 892300000, "inventory": 681800000, "other_current_assets": null, "total_current_assets": 2265700000, "net_ppe": null, "goodwill": 3788100000, "intangible_assets": 1714700000, "goodwill_and_intangibles": 5502800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14839100000, "total_assets": 17104800000, "short_term_debt": 400500000, "accounts_payable": 407000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1239100000, "long_term_debt": 4906900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7723200000, "total_liabilities": 8962300000, "total_debt": 5307400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5213800000, "total_equity": 8118600000, "shares_outstanding": 133100000, "operating_cash_flow": 1409600000, "stock_based_compensation": 53400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 603500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2814900000, "dividends_paid": 244400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1056900000, "free_cash_flow": 2013100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1363300000", "ebitda": "1980800000", "netIncome": "911900000", "grossProfit": "1999600000", "depreciation": "None", "totalRevenue": "7417700000", "costOfRevenue": "5418100000", "interestIncome": "20900000", "incomeBeforeTax": "1172100000", "interestExpense": "191200000", "operatingIncome": "1364500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "251400000", "reportedCurrency": "USD", "netInterestIncome": "-170300000", "nonInterestIncome": "None", "operatingExpenses": "635100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5418100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "617500000", "sellingGeneralAndAdministrative": "531100000", "netIncomeFromContinuingOperations": "920700000" }, "balance": { "goodwill": "3788100000", "inventory": "681800000", "commonStock": "132100000", "currentDebt": "None", "investments": "None", "totalAssets": "17104800000", "longTermDebt": "4906900000", "shortTermDebt": "400500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1714700000", "reportedCurrency": "USD", "retainedEarnings": "5213800000", "totalLiabilities": "8962300000", "otherCurrentAssets": "131900000", "totalCurrentAssets": "2265700000", "currentLongTermDebt": "400500000", "longTermInvestments": "31300000", "shortTermInvestments": "None", "currentNetReceivables": "892300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14839100000", "currentAccountsPayable": "407000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8987900000", "shortLongTermDebtTotal": "5828800000", "totalShareholderEquity": "8118600000", "capitalLeaseObligations": "521400000", "otherCurrentLiabilities": "431600000", "totalCurrentLiabilities": "1239100000", "otherNonCurrentLiabilities": "318000000", "totalNonCurrentLiabilities": "7723200000", "cashAndShortTermInvestments": "559700000", "commonStockSharesOutstanding": "133100000", "intangibleAssetsExcludingGoodwill": "1714700000", "cashAndCashEquivalentsAtCarryingValue": "559700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "913100000", "profitLoss": "None", "dividendPayout": "244400000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-27400000", "operatingCashflow": "1409600000", "capitalExpenditures": "603500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1056900000", "cashflowFromInvestment": "-2814900000", "stockBasedCompensation": "53400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "244400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "632200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:48.240513+00:00", "is_restated": false, "income_statement": { "revenue": 7781900000, "cost_of_revenue": 5833400000, "gross_profit": 1948500000, "ebit": 1441200000, "ebitda": 2044300000, "pretax_income": 1245100000, "tax_provision": 299400000, "net_income": 933200000, "net_income_to_common": 933200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 931100000, "total_current_assets": 2524900000, "total_assets": 14545700000, "short_term_debt": 500000, "long_term_debt": 3877300000, "total_debt": 3877800000, "total_liabilities": 7037800000, "total_equity": 7483400000, "shares_outstanding": 133699999, "goodwill_and_intangibles": 4992400000 }, "cash_flow": { "operating_cash_flow": 1536800000, "capital_expenditure": 872600000, "free_cash_flow": 2409400000, "dividends_paid": 228400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350572, "ticker_id": 4250, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:48.240513+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1441200000", "ebitda": "2044300000", "netIncome": "933200000", "grossProfit": "1948500000", "depreciation": "None", "totalRevenue": "7781900000", "costOfRevenue": "5833400000", "interestIncome": "16500000", "incomeBeforeTax": "1245100000", "interestExpense": "196100000", "operatingIncome": "1427400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "299400000", "reportedCurrency": "USD", "netInterestIncome": "-189800000", "nonInterestIncome": "None", "operatingExpenses": "521100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5833400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "603100000", "sellingGeneralAndAdministrative": "526800000", "netIncomeFromContinuingOperations": "837700000" }, "balance": { "goodwill": "3531700000", "inventory": "615600000", "commonStock": "132100000", "currentDebt": "None", "investments": "None", "totalAssets": "14545700000", "longTermDebt": "3877300000", "shortTermDebt": "500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1460700000", "reportedCurrency": "USD", "retainedEarnings": "4615000000", "totalLiabilities": "7037800000", "otherCurrentAssets": "88500000", "totalCurrentAssets": "2524900000", "currentLongTermDebt": "500000", "longTermInvestments": "31300000", "shortTermInvestments": "None", "currentNetReceivables": "889700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12020800000", "currentAccountsPayable": "390400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6729400000", "shortLongTermDebtTotal": "4385200000", "totalShareholderEquity": "7483400000", "capitalLeaseObligations": "507400000", "otherCurrentLiabilities": "406700000", "totalCurrentLiabilities": "797600000", "otherNonCurrentLiabilities": "273600000", "totalNonCurrentLiabilities": "6240200000", "cashAndShortTermInvestments": "931100000", "commonStockSharesOutstanding": "133699999", "intangibleAssetsExcludingGoodwill": "1460700000", "cashAndCashEquivalentsAtCarryingValue": "931100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "914600000", "profitLoss": "None", "dividendPayout": "228400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-54600000", "operatingCashflow": "1536800000", "capitalExpenditures": "872600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-585600000", "cashflowFromInvestment": "-163500000", "stockBasedCompensation": "63200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "228400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "617000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7781900000, "cost_of_revenue": 5833400000, "gross_profit": 1948500000, "research_and_development": null, "selling_general_admin": 526800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1441200000, "depreciation_amortisation": 603100000, "ebitda": 2044300000, "interest_expense": 196100000, "interest_income": null, "other_non_operating": null, "pretax_income": 1245100000, "tax_provision": 299400000, "effective_tax_rate": null, "net_income": 933200000, "net_income_continuing_ops": 837700000, "net_income_to_common": 933200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 931100000, "short_term_investments": null, "net_receivables": 889700000, "inventory": 615600000, "other_current_assets": null, "total_current_assets": 2524900000, "net_ppe": null, "goodwill": 3531700000, "intangible_assets": 1460700000, "goodwill_and_intangibles": 4992400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12020800000, "total_assets": 14545700000, "short_term_debt": 500000, "accounts_payable": 390400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 797600000, "long_term_debt": 3877300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6240200000, "total_liabilities": 7037800000, "total_debt": 3877800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4615000000, "total_equity": 7483400000, "shares_outstanding": 133699999, "operating_cash_flow": 1536800000, "stock_based_compensation": 63200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 872600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -163500000, "dividends_paid": 228400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -585600000, "free_cash_flow": 2409400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1441200000", "ebitda": "2044300000", "netIncome": "933200000", "grossProfit": "1948500000", "depreciation": "None", "totalRevenue": "7781900000", "costOfRevenue": "5833400000", "interestIncome": "16500000", "incomeBeforeTax": "1245100000", "interestExpense": "196100000", "operatingIncome": "1427400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "299400000", "reportedCurrency": "USD", "netInterestIncome": "-189800000", "nonInterestIncome": "None", "operatingExpenses": "521100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5833400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "603100000", "sellingGeneralAndAdministrative": "526800000", "netIncomeFromContinuingOperations": "837700000" }, "balance": { "goodwill": "3531700000", "inventory": "615600000", "commonStock": "132100000", "currentDebt": "None", "investments": "None", "totalAssets": "14545700000", "longTermDebt": "3877300000", "shortTermDebt": "500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1460700000", "reportedCurrency": "USD", "retainedEarnings": "4615000000", "totalLiabilities": "7037800000", "otherCurrentAssets": "88500000", "totalCurrentAssets": "2524900000", "currentLongTermDebt": "500000", "longTermInvestments": "31300000", "shortTermInvestments": "None", "currentNetReceivables": "889700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12020800000", "currentAccountsPayable": "390400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6729400000", "shortLongTermDebtTotal": "4385200000", "totalShareholderEquity": "7483400000", "capitalLeaseObligations": "507400000", "otherCurrentLiabilities": "406700000", "totalCurrentLiabilities": "797600000", "otherNonCurrentLiabilities": "273600000", "totalNonCurrentLiabilities": "6240200000", "cashAndShortTermInvestments": "931100000", "commonStockSharesOutstanding": "133699999", "intangibleAssetsExcludingGoodwill": "1460700000", "cashAndCashEquivalentsAtCarryingValue": "931100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "914600000", "profitLoss": "None", "dividendPayout": "228400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-54600000", "operatingCashflow": "1536800000", "capitalExpenditures": "872600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-585600000", "cashflowFromInvestment": "-163500000", "stockBasedCompensation": "63200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "228400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "617000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:48.240513+00:00", "is_restated": false, "income_statement": { "revenue": 7315200000, "cost_of_revenue": 5757500000, "gross_profit": 1557700000, "ebit": 957300000, "ebitda": 1530700000, "pretax_income": 788100000, "tax_provision": 193000000, "net_income": 575600000, "net_income_to_common": 575600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 161400000, "total_current_assets": 1902000000, "total_assets": 14234600000, "short_term_debt": 100500000, "long_term_debt": 3875200000, "total_debt": 3975700000, "total_liabilities": 7282400000, "total_equity": 6928600000, "shares_outstanding": 133600000, "goodwill_and_intangibles": 5391700000 }, "cash_flow": { "operating_cash_flow": 1148200000, "capital_expenditure": 612600000, "free_cash_flow": 1760800000, "dividends_paid": 212600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350577, "ticker_id": 4250, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:48.240513+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "957300000", "ebitda": "1530700000", "netIncome": "575600000", "grossProfit": "1557700000", "depreciation": "None", "totalRevenue": "7315200000", "costOfRevenue": "5757500000", "interestIncome": "168400000", "incomeBeforeTax": "788100000", "interestExpense": "169200000", "operatingIncome": "951400000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "193000000", "reportedCurrency": "USD", "netInterestIncome": "-168400000", "nonInterestIncome": "None", "operatingExpenses": "606300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "5900000", "costofGoodsAndServicesSold": "5757500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "573400000", "sellingGeneralAndAdministrative": "515100000", "netIncomeFromContinuingOperations": "595100000" }, "balance": { "goodwill": "3689600000", "inventory": "579300000", "commonStock": "132900000", "currentDebt": "None", "investments": "None", "totalAssets": "14234600000", "longTermDebt": "3875200000", "shortTermDebt": "100500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1702100000", "reportedCurrency": "USD", "retainedEarnings": "4111400000", "totalLiabilities": "7282400000", "otherCurrentAssets": "116000000", "totalCurrentAssets": "1902000000", "currentLongTermDebt": "100500000", "longTermInvestments": "31800000", "shortTermInvestments": "None", "currentNetReceivables": "1045300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12332600000", "currentAccountsPayable": "454500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6623900000", "shortLongTermDebtTotal": "4524100000", "totalShareholderEquity": "6928600000", "capitalLeaseObligations": "548400000", "otherCurrentLiabilities": "401600000", "totalCurrentLiabilities": "956600000", "otherNonCurrentLiabilities": "669600000", "totalNonCurrentLiabilities": "6325800000", "cashAndShortTermInvestments": "161400000", "commonStockSharesOutstanding": "133600000", "intangibleAssetsExcludingGoodwill": "1702100000", "cashAndCashEquivalentsAtCarryingValue": "161400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "576500000", "profitLoss": "None", "dividendPayout": "212600000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-49500000", "operatingCashflow": "1148200000", "capitalExpenditures": "612600000", "changeInReceivables": "-53300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-175200000", "cashflowFromInvestment": "-1053000000", "stockBasedCompensation": "41100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "212600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-80000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "587500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7315200000, "cost_of_revenue": 5757500000, "gross_profit": 1557700000, "research_and_development": null, "selling_general_admin": 515100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 957300000, "depreciation_amortisation": 573400000, "ebitda": 1530700000, "interest_expense": 169200000, "interest_income": null, "other_non_operating": null, "pretax_income": 788100000, "tax_provision": 193000000, "effective_tax_rate": null, "net_income": 575600000, "net_income_continuing_ops": 595100000, "net_income_to_common": 575600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 161400000, "short_term_investments": null, "net_receivables": 1045300000, "inventory": 579300000, "other_current_assets": null, "total_current_assets": 1902000000, "net_ppe": null, "goodwill": 3689600000, "intangible_assets": 1702100000, "goodwill_and_intangibles": 5391700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12332600000, "total_assets": 14234600000, "short_term_debt": 100500000, "accounts_payable": 454500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 956600000, "long_term_debt": 3875200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6325800000, "total_liabilities": 7282400000, "total_debt": 3975700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4111400000, "total_equity": 6928600000, "shares_outstanding": 133600000, "operating_cash_flow": 1148200000, "stock_based_compensation": 41100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 612600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1053000000, "dividends_paid": 212600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -175200000, "free_cash_flow": 1760800000, "net_change_in_cash": -80000000 }, "raw_data": { "income": { "ebit": "957300000", "ebitda": "1530700000", "netIncome": "575600000", "grossProfit": "1557700000", "depreciation": "None", "totalRevenue": "7315200000", "costOfRevenue": "5757500000", "interestIncome": "168400000", "incomeBeforeTax": "788100000", "interestExpense": "169200000", "operatingIncome": "951400000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "193000000", "reportedCurrency": "USD", "netInterestIncome": "-168400000", "nonInterestIncome": "None", "operatingExpenses": "606300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "5900000", "costofGoodsAndServicesSold": "5757500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "573400000", "sellingGeneralAndAdministrative": "515100000", "netIncomeFromContinuingOperations": "595100000" }, "balance": { "goodwill": "3689600000", "inventory": "579300000", "commonStock": "132900000", "currentDebt": "None", "investments": "None", "totalAssets": "14234600000", "longTermDebt": "3875200000", "shortTermDebt": "100500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1702100000", "reportedCurrency": "USD", "retainedEarnings": "4111400000", "totalLiabilities": "7282400000", "otherCurrentAssets": "116000000", "totalCurrentAssets": "1902000000", "currentLongTermDebt": "100500000", "longTermInvestments": "31800000", "shortTermInvestments": "None", "currentNetReceivables": "1045300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12332600000", "currentAccountsPayable": "454500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6623900000", "shortLongTermDebtTotal": "4524100000", "totalShareholderEquity": "6928600000", "capitalLeaseObligations": "548400000", "otherCurrentLiabilities": "401600000", "totalCurrentLiabilities": "956600000", "otherNonCurrentLiabilities": "669600000", "totalNonCurrentLiabilities": "6325800000", "cashAndShortTermInvestments": "161400000", "commonStockSharesOutstanding": "133600000", "intangibleAssetsExcludingGoodwill": "1702100000", "cashAndCashEquivalentsAtCarryingValue": "161400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "576500000", "profitLoss": "None", "dividendPayout": "212600000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-49500000", "operatingCashflow": "1148200000", "capitalExpenditures": "612600000", "changeInReceivables": "-53300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-175200000", "cashflowFromInvestment": "-1053000000", "stockBasedCompensation": "41100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "212600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-80000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "587500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:48.240513+00:00", "is_restated": false, "income_statement": { "revenue": 5552200000, "cost_of_revenue": 4178800000, "gross_profit": 1373400000, "ebit": 1023100000, "ebitda": 1473000000, "pretax_income": 873800000, "tax_provision": 200100000, "net_income": 670800000, "net_income_to_common": 670800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235000000, "total_current_assets": 1691100000, "total_assets": 13682600000, "short_term_debt": 5200000, "long_term_debt": 3874800000, "total_debt": 3880000000, "total_liabilities": 7114900000, "total_equity": 6545000000, "shares_outstanding": 133500000, "goodwill_and_intangibles": 5445700000 }, "cash_flow": { "operating_cash_flow": 1011900000, "capital_expenditure": 451300000, "free_cash_flow": 1463200000, "dividends_paid": 196400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350582, "ticker_id": 4250, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:48.240513+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1023100000", "ebitda": "1473000000", "netIncome": "670800000", "grossProfit": "1373400000", "depreciation": "None", "totalRevenue": "5552200000", "costOfRevenue": "4178800000", "interestIncome": "147700000", "incomeBeforeTax": "873800000", "interestExpense": "149300000", "operatingIncome": "1010800000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "200100000", "reportedCurrency": "USD", "netInterestIncome": "-147700000", "nonInterestIncome": "None", "operatingExpenses": "362600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "12300000", "costofGoodsAndServicesSold": "4178800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "449900000", "sellingGeneralAndAdministrative": "417600000", "netIncomeFromContinuingOperations": "673700000" }, "balance": { "goodwill": "3696700000", "inventory": "521300000", "commonStock": "132700000", "currentDebt": "None", "investments": "None", "totalAssets": "13682600000", "longTermDebt": "3874800000", "shortTermDebt": "5200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1749000000", "reportedCurrency": "USD", "retainedEarnings": "3748500000", "totalLiabilities": "7114900000", "otherCurrentAssets": "101600000", "totalCurrentAssets": "1691100000", "currentLongTermDebt": "5200000", "longTermInvestments": "34100000", "shortTermInvestments": "None", "currentNetReceivables": "838700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11991500000", "currentAccountsPayable": "365500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6238200000", "shortLongTermDebtTotal": "4522500000", "totalShareholderEquity": "6545000000", "capitalLeaseObligations": "642500000", "otherCurrentLiabilities": "398600000", "totalCurrentLiabilities": "769300000", "otherNonCurrentLiabilities": "655300000", "totalNonCurrentLiabilities": "6345600000", "cashAndShortTermInvestments": "235000000", "commonStockSharesOutstanding": "133500000", "intangibleAssetsExcludingGoodwill": "1749000000", "cashAndCashEquivalentsAtCarryingValue": "235000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "670400000", "profitLoss": "None", "dividendPayout": "196400000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "8300000", "operatingCashflow": "1011900000", "capitalExpenditures": "451300000", "changeInReceivables": "-42000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94300000", "cashflowFromInvestment": "-1874100000", "stockBasedCompensation": "34700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "196400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-956500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "342900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5552200000, "cost_of_revenue": 4178800000, "gross_profit": 1373400000, "research_and_development": null, "selling_general_admin": 417600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1023100000, "depreciation_amortisation": 449900000, "ebitda": 1473000000, "interest_expense": 149300000, "interest_income": null, "other_non_operating": null, "pretax_income": 873800000, "tax_provision": 200100000, "effective_tax_rate": null, "net_income": 670800000, "net_income_continuing_ops": 673700000, "net_income_to_common": 670800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 235000000, "short_term_investments": null, "net_receivables": 838700000, "inventory": 521300000, "other_current_assets": null, "total_current_assets": 1691100000, "net_ppe": null, "goodwill": 3696700000, "intangible_assets": 1749000000, "goodwill_and_intangibles": 5445700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11991500000, "total_assets": 13682600000, "short_term_debt": 5200000, "accounts_payable": 365500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 769300000, "long_term_debt": 3874800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6345600000, "total_liabilities": 7114900000, "total_debt": 3880000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3748500000, "total_equity": 6545000000, "shares_outstanding": 133500000, "operating_cash_flow": 1011900000, "stock_based_compensation": 34700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 451300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1874100000, "dividends_paid": 196400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -94300000, "free_cash_flow": 1463200000, "net_change_in_cash": -956500000 }, "raw_data": { "income": { "ebit": "1023100000", "ebitda": "1473000000", "netIncome": "670800000", "grossProfit": "1373400000", "depreciation": "None", "totalRevenue": "5552200000", "costOfRevenue": "4178800000", "interestIncome": "147700000", "incomeBeforeTax": "873800000", "interestExpense": "149300000", "operatingIncome": "1010800000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "200100000", "reportedCurrency": "USD", "netInterestIncome": "-147700000", "nonInterestIncome": "None", "operatingExpenses": "362600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "12300000", "costofGoodsAndServicesSold": "4178800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "449900000", "sellingGeneralAndAdministrative": "417600000", "netIncomeFromContinuingOperations": "673700000" }, "balance": { "goodwill": "3696700000", "inventory": "521300000", "commonStock": "132700000", "currentDebt": "None", "investments": "None", "totalAssets": "13682600000", "longTermDebt": "3874800000", "shortTermDebt": "5200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1749000000", "reportedCurrency": "USD", "retainedEarnings": "3748500000", "totalLiabilities": "7114900000", "otherCurrentAssets": "101600000", "totalCurrentAssets": "1691100000", "currentLongTermDebt": "5200000", "longTermInvestments": "34100000", "shortTermInvestments": "None", "currentNetReceivables": "838700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11991500000", "currentAccountsPayable": "365500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6238200000", "shortLongTermDebtTotal": "4522500000", "totalShareholderEquity": "6545000000", "capitalLeaseObligations": "642500000", "otherCurrentLiabilities": "398600000", "totalCurrentLiabilities": "769300000", "otherNonCurrentLiabilities": "655300000", "totalNonCurrentLiabilities": "6345600000", "cashAndShortTermInvestments": "235000000", "commonStockSharesOutstanding": "133500000", "intangibleAssetsExcludingGoodwill": "1749000000", "cashAndCashEquivalentsAtCarryingValue": "235000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "670400000", "profitLoss": "None", "dividendPayout": "196400000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "8300000", "operatingCashflow": "1011900000", "capitalExpenditures": "451300000", "changeInReceivables": "-42000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94300000", "cashflowFromInvestment": "-1874100000", "stockBasedCompensation": "34700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "196400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-956500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "342900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:48.240513+00:00", "is_restated": false, "income_statement": { "revenue": 4856800000, "cost_of_revenue": 3575300000, "gross_profit": 1281500000, "ebit": 879800000, "ebitda": 1276600000, "pretax_income": 743798000, "tax_provision": 155803000, "net_income": 584500000, "net_income_to_common": 584500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1197100000, "total_current_assets": 2277165000, "total_assets": 11686905000, "short_term_debt": 515400000, "long_term_debt": 2772240000, "total_debt": 3287640000, "total_liabilities": 5659600000, "total_equity": 6027300000, "shares_outstanding": 133245000, "goodwill_and_intangibles": 4295656000 }, "cash_flow": { "operating_cash_flow": 1070359000, "capital_expenditure": 362194000, "free_cash_flow": 1432553000, "dividends_paid": 180216000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350587, "ticker_id": 4250, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:48.240513+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "879800000", "ebitda": "1276600000", "netIncome": "584500000", "grossProfit": "1281500000", "depreciation": "None", "totalRevenue": "4856800000", "costOfRevenue": "3575300000", "interestIncome": "134393000", "incomeBeforeTax": "743798000", "interestExpense": "136000000", "operatingIncome": "895700000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "155803000", "reportedCurrency": "USD", "netInterestIncome": "-134393000", "nonInterestIncome": "None", "operatingExpenses": "385800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-15973000", "costofGoodsAndServicesSold": "3575300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "396800000", "sellingGeneralAndAdministrative": "359772000", "netIncomeFromContinuingOperations": "587995000" }, "balance": { "goodwill": "3172112000", "inventory": "448585000", "commonStock": "132500000", "currentDebt": "None", "investments": "None", "totalAssets": "11686905000", "longTermDebt": "2772240000", "shortTermDebt": "515400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1123544000", "reportedCurrency": "USD", "retainedEarnings": "3274100000", "totalLiabilities": "5659600000", "otherCurrentAssets": "75200000", "totalCurrentAssets": "2277165000", "currentLongTermDebt": "515435000", "longTermInvestments": "34301000", "shortTermInvestments": "34301000", "currentNetReceivables": "556300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9409740000", "currentAccountsPayable": "273100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4425999000", "shortLongTermDebtTotal": "3687200000", "totalShareholderEquity": "6027300000", "capitalLeaseObligations": "399582000", "otherCurrentLiabilities": "259400000", "totalCurrentLiabilities": "1047900000", "otherNonCurrentLiabilities": "1106615000", "totalNonCurrentLiabilities": "4611700000", "cashAndShortTermInvestments": "1197100000", "commonStockSharesOutstanding": "133245000", "intangibleAssetsExcludingGoodwill": "1123544000", "cashAndCashEquivalentsAtCarryingValue": "1197100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "584480000", "profitLoss": "None", "dividendPayout": "180216000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "9801000", "operatingCashflow": "1070359000", "capitalExpenditures": "362194000", "changeInReceivables": "13413000", "changeInExchangeRate": "None", "cashflowFromFinancing": "234662000", "cashflowFromInvestment": "-381514000", "stockBasedCompensation": "32991000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "180216000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "923507000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26132000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "392809000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4856800000, "cost_of_revenue": 3575300000, "gross_profit": 1281500000, "research_and_development": null, "selling_general_admin": 359772000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 879800000, "depreciation_amortisation": 396800000, "ebitda": 1276600000, "interest_expense": 136000000, "interest_income": null, "other_non_operating": null, "pretax_income": 743798000, "tax_provision": 155803000, "effective_tax_rate": null, "net_income": 584500000, "net_income_continuing_ops": 587995000, "net_income_to_common": 584500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1197100000, "short_term_investments": 34301000, "net_receivables": 556300000, "inventory": 448585000, "other_current_assets": null, "total_current_assets": 2277165000, "net_ppe": null, "goodwill": 3172112000, "intangible_assets": 1123544000, "goodwill_and_intangibles": 4295656000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9409740000, "total_assets": 11686905000, "short_term_debt": 515400000, "accounts_payable": 273100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1047900000, "long_term_debt": 2772240000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4611700000, "total_liabilities": 5659600000, "total_debt": 3287640000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3274100000, "total_equity": 6027300000, "shares_outstanding": 133245000, "operating_cash_flow": 1070359000, "stock_based_compensation": 32991000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 362194000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -381514000, "dividends_paid": 180216000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 234662000, "free_cash_flow": 1432553000, "net_change_in_cash": 923507000 }, "raw_data": { "income": { "ebit": "879800000", "ebitda": "1276600000", "netIncome": "584500000", "grossProfit": "1281500000", "depreciation": "None", "totalRevenue": "4856800000", "costOfRevenue": "3575300000", "interestIncome": "134393000", "incomeBeforeTax": "743798000", "interestExpense": "136000000", "operatingIncome": "895700000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "155803000", "reportedCurrency": "USD", "netInterestIncome": "-134393000", "nonInterestIncome": "None", "operatingExpenses": "385800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-15973000", "costofGoodsAndServicesSold": "3575300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "396800000", "sellingGeneralAndAdministrative": "359772000", "netIncomeFromContinuingOperations": "587995000" }, "balance": { "goodwill": "3172112000", "inventory": "448585000", "commonStock": "132500000", "currentDebt": "None", "investments": "None", "totalAssets": "11686905000", "longTermDebt": "2772240000", "shortTermDebt": "515400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1123544000", "reportedCurrency": "USD", "retainedEarnings": "3274100000", "totalLiabilities": "5659600000", "otherCurrentAssets": "75200000", "totalCurrentAssets": "2277165000", "currentLongTermDebt": "515435000", "longTermInvestments": "34301000", "shortTermInvestments": "34301000", "currentNetReceivables": "556300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9409740000", "currentAccountsPayable": "273100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4425999000", "shortLongTermDebtTotal": "3687200000", "totalShareholderEquity": "6027300000", "capitalLeaseObligations": "399582000", "otherCurrentLiabilities": "259400000", "totalCurrentLiabilities": "1047900000", "otherNonCurrentLiabilities": "1106615000", "totalNonCurrentLiabilities": "4611700000", "cashAndShortTermInvestments": "1197100000", "commonStockSharesOutstanding": "133245000", "intangibleAssetsExcludingGoodwill": "1123544000", "cashAndCashEquivalentsAtCarryingValue": "1197100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "584480000", "profitLoss": "None", "dividendPayout": "180216000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "9801000", "operatingCashflow": "1070359000", "capitalExpenditures": "362194000", "changeInReceivables": "13413000", "changeInExchangeRate": "None", "cashflowFromFinancing": "234662000", "cashflowFromInvestment": "-381514000", "stockBasedCompensation": "32991000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "180216000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "923507000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26132000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "392809000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:48.240513+00:00", "is_restated": false, "income_statement": { "revenue": 4929100000, "cost_of_revenue": 3673200000, "gross_profit": 1255900000, "ebit": 887900000, "ebitda": 1262500000, "pretax_income": 757701000, "tax_provision": 135198000, "net_income": 617662000, "net_income_to_common": 617662000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 271589000, "total_current_assets": 1379326000, "total_assets": 10648793000, "short_term_debt": 25000, "long_term_debt": 2784315000, "total_debt": 2784340000, "total_liabilities": 5026936000, "total_equity": 5621857000, "shares_outstanding": 133384999, "goodwill_and_intangibles": 4258536000 }, "cash_flow": { "operating_cash_flow": 984122000, "capital_expenditure": 384094000, "free_cash_flow": 1368216000, "dividends_paid": 163973000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350592, "ticker_id": 4250, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:48.240513+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "887900000", "ebitda": "1262500000", "netIncome": "617662000", "grossProfit": "1255900000", "depreciation": "None", "totalRevenue": "4929100000", "costOfRevenue": "3673200000", "interestIncome": "1155000", "incomeBeforeTax": "757701000", "interestExpense": "130200000", "operatingIncome": "877500000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "135198000", "reportedCurrency": "USD", "netInterestIncome": "-129000000", "nonInterestIncome": "None", "operatingExpenses": "378400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "10398000", "costofGoodsAndServicesSold": "3673200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "374600000", "sellingGeneralAndAdministrative": "370548000", "netIncomeFromContinuingOperations": "622503000" }, "balance": { "goodwill": "3167061000", "inventory": "458308000", "commonStock": "132371000", "currentDebt": "None", "investments": "None", "totalAssets": "10648793000", "longTermDebt": "2784315000", "shortTermDebt": "25000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1091475000", "reportedCurrency": "USD", "retainedEarnings": "2895871000", "totalLiabilities": "5026936000", "otherCurrentAssets": "79313000", "totalCurrentAssets": "1379326000", "currentLongTermDebt": "25000", "longTermInvestments": "60709000", "shortTermInvestments": "None", "currentNetReceivables": "570116000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9269467000", "currentAccountsPayable": "265159000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4316038000", "shortLongTermDebtTotal": "3172382000", "totalShareholderEquity": "5621857000", "capitalLeaseObligations": "388042000", "otherCurrentLiabilities": "270379000", "totalCurrentLiabilities": "535563000", "otherNonCurrentLiabilities": "1051163000", "totalNonCurrentLiabilities": "4491373000", "cashAndShortTermInvestments": "271589000", "commonStockSharesOutstanding": "133384999", "intangibleAssetsExcludingGoodwill": "1091475000", "cashAndCashEquivalentsAtCarryingValue": "271589000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "617662000", "profitLoss": "None", "dividendPayout": "163973000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-28273000", "operatingCashflow": "984122000", "capitalExpenditures": "384094000", "changeInReceivables": "-29734000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-338183000", "cashflowFromInvestment": "-415837000", "stockBasedCompensation": "31843000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "163973000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "230102000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2602000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "350844000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4929100000, "cost_of_revenue": 3673200000, "gross_profit": 1255900000, "research_and_development": null, "selling_general_admin": 370548000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 887900000, "depreciation_amortisation": 374600000, "ebitda": 1262500000, "interest_expense": 130200000, "interest_income": null, "other_non_operating": null, "pretax_income": 757701000, "tax_provision": 135198000, "effective_tax_rate": null, "net_income": 617662000, "net_income_continuing_ops": 622503000, "net_income_to_common": 617662000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 271589000, "short_term_investments": null, "net_receivables": 570116000, "inventory": 458308000, "other_current_assets": null, "total_current_assets": 1379326000, "net_ppe": null, "goodwill": 3167061000, "intangible_assets": 1091475000, "goodwill_and_intangibles": 4258536000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9269467000, "total_assets": 10648793000, "short_term_debt": 25000, "accounts_payable": 265159000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 535563000, "long_term_debt": 2784315000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4491373000, "total_liabilities": 5026936000, "total_debt": 2784340000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2895871000, "total_equity": 5621857000, "shares_outstanding": 133384999, "operating_cash_flow": 984122000, "stock_based_compensation": 31843000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 384094000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -415837000, "dividends_paid": 163973000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -338183000, "free_cash_flow": 1368216000, "net_change_in_cash": 230102000 }, "raw_data": { "income": { "ebit": "887900000", "ebitda": "1262500000", "netIncome": "617662000", "grossProfit": "1255900000", "depreciation": "None", "totalRevenue": "4929100000", "costOfRevenue": "3673200000", "interestIncome": "1155000", "incomeBeforeTax": "757701000", "interestExpense": "130200000", "operatingIncome": "877500000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "135198000", "reportedCurrency": "USD", "netInterestIncome": "-129000000", "nonInterestIncome": "None", "operatingExpenses": "378400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "10398000", "costofGoodsAndServicesSold": "3673200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "374600000", "sellingGeneralAndAdministrative": "370548000", "netIncomeFromContinuingOperations": "622503000" }, "balance": { "goodwill": "3167061000", "inventory": "458308000", "commonStock": "132371000", "currentDebt": "None", "investments": "None", "totalAssets": "10648793000", "longTermDebt": "2784315000", "shortTermDebt": "25000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1091475000", "reportedCurrency": "USD", "retainedEarnings": "2895871000", "totalLiabilities": "5026936000", "otherCurrentAssets": "79313000", "totalCurrentAssets": "1379326000", "currentLongTermDebt": "25000", "longTermInvestments": "60709000", "shortTermInvestments": "None", "currentNetReceivables": "570116000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9269467000", "currentAccountsPayable": "265159000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4316038000", "shortLongTermDebtTotal": "3172382000", "totalShareholderEquity": "5621857000", "capitalLeaseObligations": "388042000", "otherCurrentLiabilities": "270379000", "totalCurrentLiabilities": "535563000", "otherNonCurrentLiabilities": "1051163000", "totalNonCurrentLiabilities": "4491373000", "cashAndShortTermInvestments": "271589000", "commonStockSharesOutstanding": "133384999", "intangibleAssetsExcludingGoodwill": "1091475000", "cashAndCashEquivalentsAtCarryingValue": "271589000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "617662000", "profitLoss": "None", "dividendPayout": "163973000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-28273000", "operatingCashflow": "984122000", "capitalExpenditures": "384094000", "changeInReceivables": "-29734000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-338183000", "cashflowFromInvestment": "-415837000", "stockBasedCompensation": "31843000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "163973000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "230102000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2602000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "350844000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:48.240513+00:00", "is_restated": false, "income_statement": { "revenue": 4382869000, "cost_of_revenue": 3281924000, "gross_profit": 1100945000, "ebit": 761267000, "ebitda": 1107513000, "pretax_income": 623290000, "tax_provision": 105449000, "net_income": 515805000, "net_income_to_common": 515805000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40037000, "total_current_assets": 1079145000, "total_assets": 9832130000, "short_term_debt": 133023000, "long_term_debt": 2779357000, "total_debt": 2912380000, "total_liabilities": 4629227000, "total_equity": 5202903000, "shares_outstanding": 133926000, "goodwill_and_intangibles": 4260774000 }, "cash_flow": { "operating_cash_flow": 832777000, "capital_expenditure": 469088000, "free_cash_flow": 1301865000, "dividends_paid": 148109000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350597, "ticker_id": 4250, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:48.240513+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "761267000", "ebitda": "1107513000", "netIncome": "515805000", "grossProfit": "1100945000", "depreciation": "None", "totalRevenue": "4382869000", "costOfRevenue": "3281924000", "interestIncome": "554000", "incomeBeforeTax": "623290000", "interestExpense": "137977000", "operatingIncome": "747713000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "105449000", "reportedCurrency": "USD", "netInterestIncome": "-137423000", "nonInterestIncome": "None", "operatingExpenses": "353232000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "13554000", "costofGoodsAndServicesSold": "3281924000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "346246000", "sellingGeneralAndAdministrative": "333371000", "netIncomeFromContinuingOperations": "517841000" }, "balance": { "goodwill": "3165396000", "inventory": "429330000", "commonStock": "131762000", "currentDebt": "None", "investments": "None", "totalAssets": "9832130000", "longTermDebt": "2779357000", "shortTermDebt": "133023000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1095378000", "reportedCurrency": "USD", "retainedEarnings": "2444870000", "totalLiabilities": "4629227000", "otherCurrentAssets": "69000000", "totalCurrentAssets": "1079145000", "currentLongTermDebt": "133023000", "longTermInvestments": "44615000", "shortTermInvestments": "None", "currentNetReceivables": "540778000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8752985000", "currentAccountsPayable": "216473000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4237307000", "shortLongTermDebtTotal": "2912380000", "totalShareholderEquity": "5202903000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "253054000", "totalCurrentLiabilities": "602550000", "otherNonCurrentLiabilities": "663433000", "totalNonCurrentLiabilities": "4026677000", "cashAndShortTermInvestments": "40037000", "commonStockSharesOutstanding": "133926000", "intangibleAssetsExcludingGoodwill": "1095378000", "cashAndCashEquivalentsAtCarryingValue": "40037000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "515805000", "profitLoss": "None", "dividendPayout": "148109000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-34976000", "operatingCashflow": "832777000", "capitalExpenditures": "469088000", "changeInReceivables": "63230000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-265128000", "cashflowFromInvestment": "-669891000", "stockBasedCompensation": "25215000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "148109000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-102242000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-133983000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "331302000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4382869000, "cost_of_revenue": 3281924000, "gross_profit": 1100945000, "research_and_development": 0, "selling_general_admin": 333371000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 761267000, "depreciation_amortisation": 346246000, "ebitda": 1107513000, "interest_expense": 137977000, "interest_income": null, "other_non_operating": null, "pretax_income": 623290000, "tax_provision": 105449000, "effective_tax_rate": null, "net_income": 515805000, "net_income_continuing_ops": 517841000, "net_income_to_common": 515805000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40037000, "short_term_investments": null, "net_receivables": 540778000, "inventory": 429330000, "other_current_assets": null, "total_current_assets": 1079145000, "net_ppe": null, "goodwill": 3165396000, "intangible_assets": 1095378000, "goodwill_and_intangibles": 4260774000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8752985000, "total_assets": 9832130000, "short_term_debt": 133023000, "accounts_payable": 216473000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 602550000, "long_term_debt": 2779357000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4026677000, "total_liabilities": 4629227000, "total_debt": 2912380000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2444870000, "total_equity": 5202903000, "shares_outstanding": 133926000, "operating_cash_flow": 832777000, "stock_based_compensation": 25215000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 469088000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -669891000, "dividends_paid": 148109000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -265128000, "free_cash_flow": 1301865000, "net_change_in_cash": -102242000 }, "raw_data": { "income": { "ebit": "761267000", "ebitda": "1107513000", "netIncome": "515805000", "grossProfit": "1100945000", "depreciation": "None", "totalRevenue": "4382869000", "costOfRevenue": "3281924000", "interestIncome": "554000", "incomeBeforeTax": "623290000", "interestExpense": "137977000", "operatingIncome": "747713000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "105449000", "reportedCurrency": "USD", "netInterestIncome": "-137423000", "nonInterestIncome": "None", "operatingExpenses": "353232000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "13554000", "costofGoodsAndServicesSold": "3281924000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "346246000", "sellingGeneralAndAdministrative": "333371000", "netIncomeFromContinuingOperations": "517841000" }, "balance": { "goodwill": "3165396000", "inventory": "429330000", "commonStock": "131762000", "currentDebt": "None", "investments": "None", "totalAssets": "9832130000", "longTermDebt": "2779357000", "shortTermDebt": "133023000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1095378000", "reportedCurrency": "USD", "retainedEarnings": "2444870000", "totalLiabilities": "4629227000", "otherCurrentAssets": "69000000", "totalCurrentAssets": "1079145000", "currentLongTermDebt": "133023000", "longTermInvestments": "44615000", "shortTermInvestments": "None", "currentNetReceivables": "540778000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8752985000", "currentAccountsPayable": "216473000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4237307000", "shortLongTermDebtTotal": "2912380000", "totalShareholderEquity": "5202903000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "253054000", "totalCurrentLiabilities": "602550000", "otherNonCurrentLiabilities": "663433000", "totalNonCurrentLiabilities": "4026677000", "cashAndShortTermInvestments": "40037000", "commonStockSharesOutstanding": "133926000", "intangibleAssetsExcludingGoodwill": "1095378000", "cashAndCashEquivalentsAtCarryingValue": "40037000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "515805000", "profitLoss": "None", "dividendPayout": "148109000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-34976000", "operatingCashflow": "832777000", "capitalExpenditures": "469088000", "changeInReceivables": "63230000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-265128000", "cashflowFromInvestment": "-669891000", "stockBasedCompensation": "25215000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "148109000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-102242000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-133983000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "331302000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:48.240513+00:00", "is_restated": false, "income_statement": { "revenue": 1755900000, "cost_of_revenue": 1333200000, "gross_profit": 422700000, "ebit": 295600000, "ebitda": 465900000, "pretax_income": 212900000, "tax_provision": 45900000, "net_income": 165500000, "net_income_to_common": 165500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140200000, "total_current_assets": 2582400000, "total_assets": 16672900000, "short_term_debt": 197000000, "long_term_debt": 4363000000, "total_debt": 4560000000, "total_liabilities": 8197200000, "total_equity": 8451299999, "shares_outstanding": 131937172, "goodwill_and_intangibles": 5259700000 }, "cash_flow": { "operating_cash_flow": 241100000, "capital_expenditure": 176500000, "free_cash_flow": 417600000, "dividends_paid": 67900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350560, "ticker_id": 4250, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:48.240513+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "295600000", "ebitda": "465900000", "netIncome": "165500000", "grossProfit": "422700000", "depreciation": "None", "totalRevenue": "1755900000", "costOfRevenue": "1333200000", "interestIncome": "None", "incomeBeforeTax": "212900000", "interestExpense": "53300000", "operatingIncome": "295600000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "45900000", "reportedCurrency": "USD", "netInterestIncome": "-53900000", "nonInterestIncome": "None", "operatingExpenses": "127100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1333200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170300000", "sellingGeneralAndAdministrative": "135700000", "netIncomeFromContinuingOperations": "167000000" }, "balance": { "goodwill": "3780900000", "inventory": "695800000", "commonStock": "130300000", "currentDebt": "None", "investments": "None", "totalAssets": "16672900000", "longTermDebt": "4363000000", "shortTermDebt": "197000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1478800000", "reportedCurrency": "USD", "retainedEarnings": "5537700000", "totalLiabilities": "8197200000", "otherCurrentAssets": "770700000", "totalCurrentAssets": "2582400000", "currentLongTermDebt": "197000000", "longTermInvestments": "33700000", "shortTermInvestments": "None", "currentNetReceivables": "975700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14090500000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5085800000", "totalShareholderEquity": "8451299999", "capitalLeaseObligations": "525800000", "otherCurrentLiabilities": "671300000", "totalCurrentLiabilities": "997300000", "otherNonCurrentLiabilities": "820000000", "totalNonCurrentLiabilities": "7199900000", "cashAndShortTermInvestments": "140200000", "commonStockSharesOutstanding": "131937172", "intangibleAssetsExcludingGoodwill": "1478800000", "cashAndCashEquivalentsAtCarryingValue": "140200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "166000000", "profitLoss": "None", "dividendPayout": "67900000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "241100000", "capitalExpenditures": "176500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-111900000", "cashflowFromInvestment": "-174900000", "stockBasedCompensation": "15500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "67900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-149500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1755900000, "cost_of_revenue": 1333200000, "gross_profit": 422700000, "research_and_development": null, "selling_general_admin": 135700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 295600000, "depreciation_amortisation": 170300000, "ebitda": 465900000, "interest_expense": 53300000, "interest_income": null, "other_non_operating": null, "pretax_income": 212900000, "tax_provision": 45900000, "effective_tax_rate": null, "net_income": 165500000, "net_income_continuing_ops": 167000000, "net_income_to_common": 165500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 140200000, "short_term_investments": null, "net_receivables": 975700000, "inventory": 695800000, "other_current_assets": null, "total_current_assets": 2582400000, "net_ppe": null, "goodwill": 3780900000, "intangible_assets": 1478800000, "goodwill_and_intangibles": 5259700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14090500000, "total_assets": 16672900000, "short_term_debt": 197000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 997300000, "long_term_debt": 4363000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7199900000, "total_liabilities": 8197200000, "total_debt": 4560000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5537700000, "total_equity": 8451299999, "shares_outstanding": 131937172, "operating_cash_flow": 241100000, "stock_based_compensation": 15500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 176500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -174900000, "dividends_paid": 67900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -111900000, "free_cash_flow": 417600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "295600000", "ebitda": "465900000", "netIncome": "165500000", "grossProfit": "422700000", "depreciation": "None", "totalRevenue": "1755900000", "costOfRevenue": "1333200000", "interestIncome": "None", "incomeBeforeTax": "212900000", "interestExpense": "53300000", "operatingIncome": "295600000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "45900000", "reportedCurrency": "USD", "netInterestIncome": "-53900000", "nonInterestIncome": "None", "operatingExpenses": "127100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1333200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170300000", "sellingGeneralAndAdministrative": "135700000", "netIncomeFromContinuingOperations": "167000000" }, "balance": { "goodwill": "3780900000", "inventory": "695800000", "commonStock": "130300000", "currentDebt": "None", "investments": "None", "totalAssets": "16672900000", "longTermDebt": "4363000000", "shortTermDebt": "197000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1478800000", "reportedCurrency": "USD", "retainedEarnings": "5537700000", "totalLiabilities": "8197200000", "otherCurrentAssets": "770700000", "totalCurrentAssets": "2582400000", "currentLongTermDebt": "197000000", "longTermInvestments": "33700000", "shortTermInvestments": "None", "currentNetReceivables": "975700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14090500000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5085800000", "totalShareholderEquity": "8451299999", "capitalLeaseObligations": "525800000", "otherCurrentLiabilities": "671300000", "totalCurrentLiabilities": "997300000", "otherNonCurrentLiabilities": "820000000", "totalNonCurrentLiabilities": "7199900000", "cashAndShortTermInvestments": "140200000", "commonStockSharesOutstanding": "131937172", "intangibleAssetsExcludingGoodwill": "1478800000", "cashAndCashEquivalentsAtCarryingValue": "140200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "166000000", "profitLoss": "None", "dividendPayout": "67900000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "241100000", "capitalExpenditures": "176500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-111900000", "cashflowFromInvestment": "-174900000", "stockBasedCompensation": "15500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "67900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-149500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:48.240513+00:00", "is_restated": false, "income_statement": { "revenue": 1913000000, "cost_of_revenue": 1426000000, "gross_profit": 487000000, "ebit": 351000000, "ebitda": 526000000, "pretax_income": 296000000, "tax_provision": 44000000, "net_income": 252000000, "net_income_to_common": 252000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 183300000, "total_current_assets": 2567900000, "total_assets": 16700400000, "short_term_debt": 400000, "long_term_debt": 4361700000, "total_debt": 4362100000, "total_liabilities": 8151500000, "total_equity": 8525100000, "shares_outstanding": 131937172, "goodwill_and_intangibles": 5269900000 }, "cash_flow": { "operating_cash_flow": 543000000, "capital_expenditure": 184800000, "free_cash_flow": 727800000, "dividends_paid": 64400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350561, "ticker_id": 4250, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:48.240513+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "351000000", "ebitda": "526000000", "netIncome": "252000000", "grossProfit": "487000000", "depreciation": "None", "totalRevenue": "1913000000", "costOfRevenue": "1426000000", "interestIncome": "52100000", "incomeBeforeTax": "296000000", "interestExpense": "55000000", "operatingIncome": "351000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "44000000", "reportedCurrency": "USD", "netInterestIncome": "-52100000", "nonInterestIncome": "None", "operatingExpenses": "136000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1426000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "175000000", "sellingGeneralAndAdministrative": "136100000", "netIncomeFromContinuingOperations": "253100000" }, "balance": { "goodwill": "3780900000", "inventory": "680500000", "commonStock": "130600000", "currentDebt": "None", "investments": "None", "totalAssets": "16700400000", "longTermDebt": "4361700000", "shortTermDebt": "400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1489000000", "reportedCurrency": "USD", "retainedEarnings": "5590100000", "totalLiabilities": "8151500000", "otherCurrentAssets": "816400000", "totalCurrentAssets": "2567900000", "currentLongTermDebt": "400000", "longTermInvestments": "33700000", "shortTermInvestments": "None", "currentNetReceivables": "887700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14132500000", "currentAccountsPayable": "438500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8670100000", "shortLongTermDebtTotal": "5407300000", "totalShareholderEquity": "8525100000", "capitalLeaseObligations": "522600000", "otherCurrentLiabilities": "386600000", "totalCurrentLiabilities": "956100000", "otherNonCurrentLiabilities": "301500000", "totalNonCurrentLiabilities": "7195400000", "cashAndShortTermInvestments": "183300000", "commonStockSharesOutstanding": "131937172", "intangibleAssetsExcludingGoodwill": "1489000000", "cashAndCashEquivalentsAtCarryingValue": "183300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "252300000", "profitLoss": "None", "dividendPayout": "64400000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "543000000", "capitalExpenditures": "184800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-470500000", "cashflowFromInvestment": "-78300000", "stockBasedCompensation": "13200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "185300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1913000000, "cost_of_revenue": 1426000000, "gross_profit": 487000000, "research_and_development": null, "selling_general_admin": 136100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 351000000, "depreciation_amortisation": 175000000, "ebitda": 526000000, "interest_expense": 55000000, "interest_income": null, "other_non_operating": null, "pretax_income": 296000000, "tax_provision": 44000000, "effective_tax_rate": null, "net_income": 252000000, "net_income_continuing_ops": 253100000, "net_income_to_common": 252000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 183300000, "short_term_investments": null, "net_receivables": 887700000, "inventory": 680500000, "other_current_assets": null, "total_current_assets": 2567900000, "net_ppe": null, "goodwill": 3780900000, "intangible_assets": 1489000000, "goodwill_and_intangibles": 5269900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14132500000, "total_assets": 16700400000, "short_term_debt": 400000, "accounts_payable": 438500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 956100000, "long_term_debt": 4361700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7195400000, "total_liabilities": 8151500000, "total_debt": 4362100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5590100000, "total_equity": 8525100000, "shares_outstanding": 131937172, "operating_cash_flow": 543000000, "stock_based_compensation": 13200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 184800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -78300000, "dividends_paid": 64400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -470500000, "free_cash_flow": 727800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "351000000", "ebitda": "526000000", "netIncome": "252000000", "grossProfit": "487000000", "depreciation": "None", "totalRevenue": "1913000000", "costOfRevenue": "1426000000", "interestIncome": "52100000", "incomeBeforeTax": "296000000", "interestExpense": "55000000", "operatingIncome": "351000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "44000000", "reportedCurrency": "USD", "netInterestIncome": "-52100000", "nonInterestIncome": "None", "operatingExpenses": "136000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1426000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "175000000", "sellingGeneralAndAdministrative": "136100000", "netIncomeFromContinuingOperations": "253100000" }, "balance": { "goodwill": "3780900000", "inventory": "680500000", "commonStock": "130600000", "currentDebt": "None", "investments": "None", "totalAssets": "16700400000", "longTermDebt": "4361700000", "shortTermDebt": "400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1489000000", "reportedCurrency": "USD", "retainedEarnings": "5590100000", "totalLiabilities": "8151500000", "otherCurrentAssets": "816400000", "totalCurrentAssets": "2567900000", "currentLongTermDebt": "400000", "longTermInvestments": "33700000", "shortTermInvestments": "None", "currentNetReceivables": "887700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14132500000", "currentAccountsPayable": "438500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8670100000", "shortLongTermDebtTotal": "5407300000", "totalShareholderEquity": "8525100000", "capitalLeaseObligations": "522600000", "otherCurrentLiabilities": "386600000", "totalCurrentLiabilities": "956100000", "otherNonCurrentLiabilities": "301500000", "totalNonCurrentLiabilities": "7195400000", "cashAndShortTermInvestments": "183300000", "commonStockSharesOutstanding": "131937172", "intangibleAssetsExcludingGoodwill": "1489000000", "cashAndCashEquivalentsAtCarryingValue": "183300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "252300000", "profitLoss": "None", "dividendPayout": "64400000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "543000000", "capitalExpenditures": "184800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-470500000", "cashflowFromInvestment": "-78300000", "stockBasedCompensation": "13200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "185300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:48.240513+00:00", "is_restated": false, "income_statement": { "revenue": 2282800000, "cost_of_revenue": 1594300000, "gross_profit": 688500000, "ebit": 781700000, "ebitda": 973100000, "pretax_income": 488600000, "tax_provision": 112400000, "net_income": 379200000, "net_income_to_common": 379200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 191300000, "total_current_assets": 2268400000, "total_assets": 16978500000, "short_term_debt": 58000000, "long_term_debt": 4360400000, "total_debt": 4418400000, "total_liabilities": 8221400000, "total_equity": 8734200000, "shares_outstanding": 132900000, "goodwill_and_intangibles": 5635500000 }, "cash_flow": { "operating_cash_flow": 676800000, "capital_expenditure": 222000000, "free_cash_flow": 898800000, "dividends_paid": 64700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350563, "ticker_id": 4250, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:48.240513+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "781700000", "ebitda": "973100000", "netIncome": "379200000", "grossProfit": "688500000", "depreciation": "None", "totalRevenue": "2282800000", "costOfRevenue": "1594300000", "interestIncome": "55300000", "incomeBeforeTax": "488600000", "interestExpense": "293100000", "operatingIncome": "543300000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "112400000", "reportedCurrency": "USD", "netInterestIncome": "-55300000", "nonInterestIncome": "None", "operatingExpenses": "145200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1594300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "191400000", "sellingGeneralAndAdministrative": "145300000", "netIncomeFromContinuingOperations": "376200000" }, "balance": { "goodwill": "3839500000", "inventory": "687100000", "commonStock": "132000000", "currentDebt": "None", "investments": "None", "totalAssets": "16978500000", "longTermDebt": "4360400000", "shortTermDebt": "58000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1796000000", "reportedCurrency": "USD", "retainedEarnings": "5805100000", "totalLiabilities": "8221400000", "otherCurrentAssets": "205200000", "totalCurrentAssets": "2268400000", "currentLongTermDebt": "400000", "longTermInvestments": "33600000", "shortTermInvestments": "None", "currentNetReceivables": "1184800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14710100000", "currentAccountsPayable": "422600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8874700000", "shortLongTermDebtTotal": "4929900000", "totalShareholderEquity": "8734200000", "capitalLeaseObligations": "506200000", "otherCurrentLiabilities": "403900000", "totalCurrentLiabilities": "1016800000", "otherNonCurrentLiabilities": "813800000", "totalNonCurrentLiabilities": "7204600000", "cashAndShortTermInvestments": "191300000", "commonStockSharesOutstanding": "132900000", "intangibleAssetsExcludingGoodwill": "1796000000", "cashAndCashEquivalentsAtCarryingValue": "191300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "375100000", "profitLoss": "None", "dividendPayout": "64700000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "676800000", "capitalExpenditures": "222000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-618600000", "cashflowFromInvestment": "-214000000", "stockBasedCompensation": "16900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "191400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2282800000, "cost_of_revenue": 1594300000, "gross_profit": 688500000, "research_and_development": null, "selling_general_admin": 145300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 781700000, "depreciation_amortisation": 191400000, "ebitda": 973100000, "interest_expense": 293100000, "interest_income": null, "other_non_operating": null, "pretax_income": 488600000, "tax_provision": 112400000, "effective_tax_rate": null, "net_income": 379200000, "net_income_continuing_ops": 376200000, "net_income_to_common": 379200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 191300000, "short_term_investments": null, "net_receivables": 1184800000, "inventory": 687100000, "other_current_assets": null, "total_current_assets": 2268400000, "net_ppe": null, "goodwill": 3839500000, "intangible_assets": 1796000000, "goodwill_and_intangibles": 5635500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14710100000, "total_assets": 16978500000, "short_term_debt": 58000000, "accounts_payable": 422600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1016800000, "long_term_debt": 4360400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7204600000, "total_liabilities": 8221400000, "total_debt": 4418400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5805100000, "total_equity": 8734200000, "shares_outstanding": 132900000, "operating_cash_flow": 676800000, "stock_based_compensation": 16900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 222000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -214000000, "dividends_paid": 64700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -618600000, "free_cash_flow": 898800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "781700000", "ebitda": "973100000", "netIncome": "379200000", "grossProfit": "688500000", "depreciation": "None", "totalRevenue": "2282800000", "costOfRevenue": "1594300000", "interestIncome": "55300000", "incomeBeforeTax": "488600000", "interestExpense": "293100000", "operatingIncome": "543300000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "112400000", "reportedCurrency": "USD", "netInterestIncome": "-55300000", "nonInterestIncome": "None", "operatingExpenses": "145200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1594300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "191400000", "sellingGeneralAndAdministrative": "145300000", "netIncomeFromContinuingOperations": "376200000" }, "balance": { "goodwill": "3839500000", "inventory": "687100000", "commonStock": "132000000", "currentDebt": "None", "investments": "None", "totalAssets": "16978500000", "longTermDebt": "4360400000", "shortTermDebt": "58000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1796000000", "reportedCurrency": "USD", "retainedEarnings": "5805100000", "totalLiabilities": "8221400000", "otherCurrentAssets": "205200000", "totalCurrentAssets": "2268400000", "currentLongTermDebt": "400000", "longTermInvestments": "33600000", "shortTermInvestments": "None", "currentNetReceivables": "1184800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14710100000", "currentAccountsPayable": "422600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8874700000", "shortLongTermDebtTotal": "4929900000", "totalShareholderEquity": "8734200000", "capitalLeaseObligations": "506200000", "otherCurrentLiabilities": "403900000", "totalCurrentLiabilities": "1016800000", "otherNonCurrentLiabilities": "813800000", "totalNonCurrentLiabilities": "7204600000", "cashAndShortTermInvestments": "191300000", "commonStockSharesOutstanding": "132900000", "intangibleAssetsExcludingGoodwill": "1796000000", "cashAndCashEquivalentsAtCarryingValue": "191300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "375100000", "profitLoss": "None", "dividendPayout": "64700000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "676800000", "capitalExpenditures": "222000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-618600000", "cashflowFromInvestment": "-214000000", "stockBasedCompensation": "16900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "191400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:48.240513+00:00", "is_restated": false, "income_statement": { "revenue": 2102400000, "cost_of_revenue": 1477200000, "gross_profit": 625200000, "ebit": 473400000, "ebitda": 658800000, "pretax_income": 414200000, "tax_provision": 91300000, "net_income": 320900000, "net_income_to_common": 320900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 347400000, "total_current_assets": 2243500000, "total_assets": 16974700000, "short_term_debt": 550500000, "long_term_debt": 4359200000, "total_debt": 4909700000, "total_liabilities": 8545000000, "total_equity": 8406900000, "shares_outstanding": 132900000, "goodwill_and_intangibles": 5663400000 }, "cash_flow": { "operating_cash_flow": 341700000, "capital_expenditure": 102900000, "free_cash_flow": 444600000, "dividends_paid": 64700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350564, "ticker_id": 4250, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:48.240513+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "473400000", "ebitda": "658800000", "netIncome": "320900000", "grossProfit": "625200000", "depreciation": "None", "totalRevenue": "2102400000", "costOfRevenue": "1477200000", "interestIncome": "59200000", "incomeBeforeTax": "414200000", "interestExpense": "59200000", "operatingIncome": "471000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "91300000", "reportedCurrency": "USD", "netInterestIncome": "-59200000", "nonInterestIncome": "None", "operatingExpenses": "154200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1477200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "185400000", "sellingGeneralAndAdministrative": "138300000", "netIncomeFromContinuingOperations": "322900000" }, "balance": { "goodwill": "3831800000", "inventory": "725500000", "commonStock": "132000000", "currentDebt": "None", "investments": "None", "totalAssets": "16974700000", "longTermDebt": "4359200000", "shortTermDebt": "550500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1831600000", "reportedCurrency": "USD", "retainedEarnings": "5494900000", "totalLiabilities": "8545000000", "otherCurrentAssets": "91700000", "totalCurrentAssets": "2243500000", "currentLongTermDebt": "550500000", "longTermInvestments": "32900000", "shortTermInvestments": "None", "currentNetReceivables": "1078900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14731200000", "currentAccountsPayable": "383500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8882900000", "shortLongTermDebtTotal": "5445800000", "totalShareholderEquity": "8406900000", "capitalLeaseObligations": "536100000", "otherCurrentLiabilities": "407900000", "totalCurrentLiabilities": "1341900000", "otherNonCurrentLiabilities": "849900000", "totalNonCurrentLiabilities": "7203100000", "cashAndShortTermInvestments": "347400000", "commonStockSharesOutstanding": "132900000", "intangibleAssetsExcludingGoodwill": "1831600000", "cashAndCashEquivalentsAtCarryingValue": "347400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "320800000", "profitLoss": "None", "dividendPayout": "64700000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "341700000", "capitalExpenditures": "102900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73200000", "cashflowFromInvestment": "-110400000", "stockBasedCompensation": "19100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "185400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2102400000, "cost_of_revenue": 1477200000, "gross_profit": 625200000, "research_and_development": null, "selling_general_admin": 138300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 473400000, "depreciation_amortisation": 185400000, "ebitda": 658800000, "interest_expense": 59200000, "interest_income": null, "other_non_operating": null, "pretax_income": 414200000, "tax_provision": 91300000, "effective_tax_rate": null, "net_income": 320900000, "net_income_continuing_ops": 322900000, "net_income_to_common": 320900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 347400000, "short_term_investments": null, "net_receivables": 1078900000, "inventory": 725500000, "other_current_assets": null, "total_current_assets": 2243500000, "net_ppe": null, "goodwill": 3831800000, "intangible_assets": 1831600000, "goodwill_and_intangibles": 5663400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14731200000, "total_assets": 16974700000, "short_term_debt": 550500000, "accounts_payable": 383500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1341900000, "long_term_debt": 4359200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7203100000, "total_liabilities": 8545000000, "total_debt": 4909700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5494900000, "total_equity": 8406900000, "shares_outstanding": 132900000, "operating_cash_flow": 341700000, "stock_based_compensation": 19100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 102900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -110400000, "dividends_paid": 64700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73200000, "free_cash_flow": 444600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "473400000", "ebitda": "658800000", "netIncome": "320900000", "grossProfit": "625200000", "depreciation": "None", "totalRevenue": "2102400000", "costOfRevenue": "1477200000", "interestIncome": "59200000", "incomeBeforeTax": "414200000", "interestExpense": "59200000", "operatingIncome": "471000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "91300000", "reportedCurrency": "USD", "netInterestIncome": "-59200000", "nonInterestIncome": "None", "operatingExpenses": "154200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1477200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "185400000", "sellingGeneralAndAdministrative": "138300000", "netIncomeFromContinuingOperations": "322900000" }, "balance": { "goodwill": "3831800000", "inventory": "725500000", "commonStock": "132000000", "currentDebt": "None", "investments": "None", "totalAssets": "16974700000", "longTermDebt": "4359200000", "shortTermDebt": "550500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1831600000", "reportedCurrency": "USD", "retainedEarnings": "5494900000", "totalLiabilities": "8545000000", "otherCurrentAssets": "91700000", "totalCurrentAssets": "2243500000", "currentLongTermDebt": "550500000", "longTermInvestments": "32900000", "shortTermInvestments": "None", "currentNetReceivables": "1078900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14731200000", "currentAccountsPayable": "383500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8882900000", "shortLongTermDebtTotal": "5445800000", "totalShareholderEquity": "8406900000", "capitalLeaseObligations": "536100000", "otherCurrentLiabilities": "407900000", "totalCurrentLiabilities": "1341900000", "otherNonCurrentLiabilities": "849900000", "totalNonCurrentLiabilities": "7203100000", "cashAndShortTermInvestments": "347400000", "commonStockSharesOutstanding": "132900000", "intangibleAssetsExcludingGoodwill": "1831600000", "cashAndCashEquivalentsAtCarryingValue": "347400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "320800000", "profitLoss": "None", "dividendPayout": "64700000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "341700000", "capitalExpenditures": "102900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73200000", "cashflowFromInvestment": "-110400000", "stockBasedCompensation": "19100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "185400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:48.240513+00:00", "is_restated": false, "income_statement": { "revenue": 1634600000, "cost_of_revenue": 1269300000, "gross_profit": 365300000, "ebit": 223800000, "ebitda": 410200000, "pretax_income": 164100000, "tax_provision": 33800000, "net_income": 128900000, "net_income_to_common": 128900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 181300000, "total_current_assets": 1925900000, "total_assets": 16712100000, "short_term_debt": 500000, "long_term_debt": 4907900000, "total_debt": 4908400000, "total_liabilities": 8553600000, "total_equity": 8134100000, "shares_outstanding": 133000000, "goodwill_and_intangibles": 5661300000 }, "cash_flow": { "operating_cash_flow": 251500000, "capital_expenditure": 168000000, "free_cash_flow": 419500000, "dividends_paid": 66000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350565, "ticker_id": 4250, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:48.240513+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "223800000", "ebitda": "410200000", "netIncome": "128900000", "grossProfit": "365300000", "depreciation": "None", "totalRevenue": "1634600000", "costOfRevenue": "1269300000", "interestIncome": "59700000", "incomeBeforeTax": "164100000", "interestExpense": "59700000", "operatingIncome": "226400000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "33800000", "reportedCurrency": "USD", "netInterestIncome": "-59700000", "nonInterestIncome": "None", "operatingExpenses": "138900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1269300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "186400000", "sellingGeneralAndAdministrative": "138300000", "netIncomeFromContinuingOperations": "130300000" }, "balance": { "goodwill": "3815000000", "inventory": "721000000", "commonStock": "132100000", "currentDebt": "None", "investments": "None", "totalAssets": "16712100000", "longTermDebt": "4907900000", "shortTermDebt": "500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1846300000", "reportedCurrency": "USD", "retainedEarnings": "5238800000", "totalLiabilities": "8553600000", "otherCurrentAssets": "94700000", "totalCurrentAssets": "1925900000", "currentLongTermDebt": "500000", "longTermInvestments": "31300000", "shortTermInvestments": "None", "currentNetReceivables": "928900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14786200000", "currentAccountsPayable": "354700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8947300000", "shortLongTermDebtTotal": "5464500000", "totalShareholderEquity": "8134100000", "capitalLeaseObligations": "556100000", "otherCurrentLiabilities": "441700000", "totalCurrentLiabilities": "796900000", "otherNonCurrentLiabilities": "825100000", "totalNonCurrentLiabilities": "7756700000", "cashAndShortTermInvestments": "181300000", "commonStockSharesOutstanding": "133000000", "intangibleAssetsExcludingGoodwill": "1846300000", "cashAndCashEquivalentsAtCarryingValue": "181300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "129400000", "profitLoss": "None", "dividendPayout": "66000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "251500000", "capitalExpenditures": "168000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-532900000", "cashflowFromInvestment": "-126500000", "stockBasedCompensation": "13900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "186400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1634600000, "cost_of_revenue": 1269300000, "gross_profit": 365300000, "research_and_development": null, "selling_general_admin": 138300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 223800000, "depreciation_amortisation": 186400000, "ebitda": 410200000, "interest_expense": 59700000, "interest_income": null, "other_non_operating": null, "pretax_income": 164100000, "tax_provision": 33800000, "effective_tax_rate": null, "net_income": 128900000, "net_income_continuing_ops": 130300000, "net_income_to_common": 128900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 181300000, "short_term_investments": null, "net_receivables": 928900000, "inventory": 721000000, "other_current_assets": null, "total_current_assets": 1925900000, "net_ppe": null, "goodwill": 3815000000, "intangible_assets": 1846300000, "goodwill_and_intangibles": 5661300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14786200000, "total_assets": 16712100000, "short_term_debt": 500000, "accounts_payable": 354700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 796900000, "long_term_debt": 4907900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7756700000, "total_liabilities": 8553600000, "total_debt": 4908400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5238800000, "total_equity": 8134100000, "shares_outstanding": 133000000, "operating_cash_flow": 251500000, "stock_based_compensation": 13900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 168000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -126500000, "dividends_paid": 66000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -532900000, "free_cash_flow": 419500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "223800000", "ebitda": "410200000", "netIncome": "128900000", "grossProfit": "365300000", "depreciation": "None", "totalRevenue": "1634600000", "costOfRevenue": "1269300000", "interestIncome": "59700000", "incomeBeforeTax": "164100000", "interestExpense": "59700000", "operatingIncome": "226400000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "33800000", "reportedCurrency": "USD", "netInterestIncome": "-59700000", "nonInterestIncome": "None", "operatingExpenses": "138900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1269300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "186400000", "sellingGeneralAndAdministrative": "138300000", "netIncomeFromContinuingOperations": "130300000" }, "balance": { "goodwill": "3815000000", "inventory": "721000000", "commonStock": "132100000", "currentDebt": "None", "investments": "None", "totalAssets": "16712100000", "longTermDebt": "4907900000", "shortTermDebt": "500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1846300000", "reportedCurrency": "USD", "retainedEarnings": "5238800000", "totalLiabilities": "8553600000", "otherCurrentAssets": "94700000", "totalCurrentAssets": "1925900000", "currentLongTermDebt": "500000", "longTermInvestments": "31300000", "shortTermInvestments": "None", "currentNetReceivables": "928900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14786200000", "currentAccountsPayable": "354700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8947300000", "shortLongTermDebtTotal": "5464500000", "totalShareholderEquity": "8134100000", "capitalLeaseObligations": "556100000", "otherCurrentLiabilities": "441700000", "totalCurrentLiabilities": "796900000", "otherNonCurrentLiabilities": "825100000", "totalNonCurrentLiabilities": "7756700000", "cashAndShortTermInvestments": "181300000", "commonStockSharesOutstanding": "133000000", "intangibleAssetsExcludingGoodwill": "1846300000", "cashAndCashEquivalentsAtCarryingValue": "181300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "129400000", "profitLoss": "None", "dividendPayout": "66000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "251500000", "capitalExpenditures": "168000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-532900000", "cashflowFromInvestment": "-126500000", "stockBasedCompensation": "13900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "186400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:48.240513+00:00", "is_restated": false, "income_statement": { "revenue": 1853700000, "cost_of_revenue": 1316500000, "gross_profit": 537200000, "ebit": 412500000, "ebitda": 561600000, "pretax_income": 339000000, "tax_provision": 42900000, "net_income": 293700000, "net_income_to_common": 293700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 559700000, "total_current_assets": 2265700000, "total_assets": 17104800000, "short_term_debt": 400500000, "long_term_debt": 4906900000, "total_debt": 5307400000, "total_liabilities": 8962300000, "total_equity": 8118600000, "shares_outstanding": 133100000, "goodwill_and_intangibles": 5502800000 }, "cash_flow": { "operating_cash_flow": 440100000, "capital_expenditure": 162500000, "free_cash_flow": 602600000, "dividends_paid": 60800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350566, "ticker_id": 4250, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:48.240513+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "412500000", "ebitda": "561600000", "netIncome": "293700000", "grossProfit": "537200000", "depreciation": "None", "totalRevenue": "1853700000", "costOfRevenue": "1316500000", "interestIncome": "52600000", "incomeBeforeTax": "339000000", "interestExpense": "73500000", "operatingIncome": "401000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "42900000", "reportedCurrency": "USD", "netInterestIncome": "-52600000", "nonInterestIncome": "None", "operatingExpenses": "136200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1316500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149100000", "sellingGeneralAndAdministrative": "138100000", "netIncomeFromContinuingOperations": "296100000" }, "balance": { "goodwill": "3788100000", "inventory": "681800000", "commonStock": "132100000", "currentDebt": "None", "investments": "None", "totalAssets": "17104800000", "longTermDebt": "4906900000", "shortTermDebt": "400500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1714700000", "reportedCurrency": "USD", "retainedEarnings": "5213800000", "totalLiabilities": "8962300000", "otherCurrentAssets": "131900000", "totalCurrentAssets": "2265700000", "currentLongTermDebt": "400500000", "longTermInvestments": "31300000", "shortTermInvestments": "None", "currentNetReceivables": "892300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14839100000", "currentAccountsPayable": "407000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8987900000", "shortLongTermDebtTotal": "5828800000", "totalShareholderEquity": "8118600000", "capitalLeaseObligations": "521400000", "otherCurrentLiabilities": "431600000", "totalCurrentLiabilities": "1239100000", "otherNonCurrentLiabilities": "318000000", "totalNonCurrentLiabilities": "7723200000", "cashAndShortTermInvestments": "559700000", "commonStockSharesOutstanding": "133100000", "intangibleAssetsExcludingGoodwill": "1714700000", "cashAndCashEquivalentsAtCarryingValue": "559700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "293500000", "profitLoss": "None", "dividendPayout": "60800000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-27400000", "operatingCashflow": "440100000", "capitalExpenditures": "162500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1899500000", "cashflowFromInvestment": "-2173100000", "stockBasedCompensation": "13500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1853700000, "cost_of_revenue": 1316500000, "gross_profit": 537200000, "research_and_development": null, "selling_general_admin": 138100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 412500000, "depreciation_amortisation": 149100000, "ebitda": 561600000, "interest_expense": 73500000, "interest_income": null, "other_non_operating": null, "pretax_income": 339000000, "tax_provision": 42900000, "effective_tax_rate": null, "net_income": 293700000, "net_income_continuing_ops": 296100000, "net_income_to_common": 293700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 559700000, "short_term_investments": null, "net_receivables": 892300000, "inventory": 681800000, "other_current_assets": null, "total_current_assets": 2265700000, "net_ppe": null, "goodwill": 3788100000, "intangible_assets": 1714700000, "goodwill_and_intangibles": 5502800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14839100000, "total_assets": 17104800000, "short_term_debt": 400500000, "accounts_payable": 407000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1239100000, "long_term_debt": 4906900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7723200000, "total_liabilities": 8962300000, "total_debt": 5307400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5213800000, "total_equity": 8118600000, "shares_outstanding": 133100000, "operating_cash_flow": 440100000, "stock_based_compensation": 13500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 162500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2173100000, "dividends_paid": 60800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1899500000, "free_cash_flow": 602600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "412500000", "ebitda": "561600000", "netIncome": "293700000", "grossProfit": "537200000", "depreciation": "None", "totalRevenue": "1853700000", "costOfRevenue": "1316500000", "interestIncome": "52600000", "incomeBeforeTax": "339000000", "interestExpense": "73500000", "operatingIncome": "401000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "42900000", "reportedCurrency": "USD", "netInterestIncome": "-52600000", "nonInterestIncome": "None", "operatingExpenses": "136200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1316500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149100000", "sellingGeneralAndAdministrative": "138100000", "netIncomeFromContinuingOperations": "296100000" }, "balance": { "goodwill": "3788100000", "inventory": "681800000", "commonStock": "132100000", "currentDebt": "None", "investments": "None", "totalAssets": "17104800000", "longTermDebt": "4906900000", "shortTermDebt": "400500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1714700000", "reportedCurrency": "USD", "retainedEarnings": "5213800000", "totalLiabilities": "8962300000", "otherCurrentAssets": "131900000", "totalCurrentAssets": "2265700000", "currentLongTermDebt": "400500000", "longTermInvestments": "31300000", "shortTermInvestments": "None", "currentNetReceivables": "892300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14839100000", "currentAccountsPayable": "407000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8987900000", "shortLongTermDebtTotal": "5828800000", "totalShareholderEquity": "8118600000", "capitalLeaseObligations": "521400000", "otherCurrentLiabilities": "431600000", "totalCurrentLiabilities": "1239100000", "otherNonCurrentLiabilities": "318000000", "totalNonCurrentLiabilities": "7723200000", "cashAndShortTermInvestments": "559700000", "commonStockSharesOutstanding": "133100000", "intangibleAssetsExcludingGoodwill": "1714700000", "cashAndCashEquivalentsAtCarryingValue": "559700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "293500000", "profitLoss": "None", "dividendPayout": "60800000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-27400000", "operatingCashflow": "440100000", "capitalExpenditures": "162500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1899500000", "cashflowFromInvestment": "-2173100000", "stockBasedCompensation": "13500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:48.240513+00:00", "is_restated": false, "income_statement": { "revenue": 2003900000, "cost_of_revenue": 1438700000, "gross_profit": 565200000, "ebit": 333300000, "ebitda": 494000000, "pretax_income": 294900000, "tax_provision": 85200000, "net_income": 207600000, "net_income_to_common": 207600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433200000, "total_current_assets": 2212900000, "total_assets": 14351900000, "short_term_debt": 500000, "long_term_debt": 3329200000, "total_debt": 3329700000, "total_liabilities": 6458800000, "total_equity": 7869000000, "shares_outstanding": 133000000, "goodwill_and_intangibles": 4898300000 }, "cash_flow": { "operating_cash_flow": 595000000, "capital_expenditure": 96800000, "free_cash_flow": 691800000, "dividends_paid": 60800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350568, "ticker_id": 4250, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:48.240513+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "333300000", "ebitda": "494000000", "netIncome": "207600000", "grossProfit": "565200000", "depreciation": "None", "totalRevenue": "2003900000", "costOfRevenue": "1438700000", "interestIncome": "38400000", "incomeBeforeTax": "294900000", "interestExpense": "38400000", "operatingIncome": "337100000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "85200000", "reportedCurrency": "USD", "netInterestIncome": "-38400000", "nonInterestIncome": "None", "operatingExpenses": "228100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1438700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160700000", "sellingGeneralAndAdministrative": "129100000", "netIncomeFromContinuingOperations": "209700000" }, "balance": { "goodwill": "3450000000", "inventory": "647700000", "commonStock": "132100000", "currentDebt": "None", "investments": "None", "totalAssets": "14351900000", "longTermDebt": "3329200000", "shortTermDebt": "500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1448300000", "reportedCurrency": "USD", "retainedEarnings": "4980700000", "totalLiabilities": "6458800000", "otherCurrentAssets": "114600000", "totalCurrentAssets": "2212900000", "currentLongTermDebt": "500000", "longTermInvestments": "31400000", "shortTermInvestments": "None", "currentNetReceivables": "1017400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12139000000", "currentAccountsPayable": "352600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6921800000", "shortLongTermDebtTotal": "3833200000", "totalShareholderEquity": "7869000000", "capitalLeaseObligations": "503500000", "otherCurrentLiabilities": "421000000", "totalCurrentLiabilities": "774100000", "otherNonCurrentLiabilities": "712300000", "totalNonCurrentLiabilities": "5684700000", "cashAndShortTermInvestments": "433200000", "commonStockSharesOutstanding": "133000000", "intangibleAssetsExcludingGoodwill": "1448300000", "cashAndCashEquivalentsAtCarryingValue": "433200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "208400000", "profitLoss": "None", "dividendPayout": "60800000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "595000000", "capitalExpenditures": "96800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-164300000", "cashflowFromInvestment": "-108000000", "stockBasedCompensation": "15400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2003900000, "cost_of_revenue": 1438700000, "gross_profit": 565200000, "research_and_development": null, "selling_general_admin": 129100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 333300000, "depreciation_amortisation": 160700000, "ebitda": 494000000, "interest_expense": 38400000, "interest_income": null, "other_non_operating": null, "pretax_income": 294900000, "tax_provision": 85200000, "effective_tax_rate": null, "net_income": 207600000, "net_income_continuing_ops": 209700000, "net_income_to_common": 207600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 433200000, "short_term_investments": null, "net_receivables": 1017400000, "inventory": 647700000, "other_current_assets": null, "total_current_assets": 2212900000, "net_ppe": null, "goodwill": 3450000000, "intangible_assets": 1448300000, "goodwill_and_intangibles": 4898300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12139000000, "total_assets": 14351900000, "short_term_debt": 500000, "accounts_payable": 352600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 774100000, "long_term_debt": 3329200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5684700000, "total_liabilities": 6458800000, "total_debt": 3329700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4980700000, "total_equity": 7869000000, "shares_outstanding": 133000000, "operating_cash_flow": 595000000, "stock_based_compensation": 15400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 96800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -108000000, "dividends_paid": 60800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -164300000, "free_cash_flow": 691800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "333300000", "ebitda": "494000000", "netIncome": "207600000", "grossProfit": "565200000", "depreciation": "None", "totalRevenue": "2003900000", "costOfRevenue": "1438700000", "interestIncome": "38400000", "incomeBeforeTax": "294900000", "interestExpense": "38400000", "operatingIncome": "337100000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "85200000", "reportedCurrency": "USD", "netInterestIncome": "-38400000", "nonInterestIncome": "None", "operatingExpenses": "228100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1438700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160700000", "sellingGeneralAndAdministrative": "129100000", "netIncomeFromContinuingOperations": "209700000" }, "balance": { "goodwill": "3450000000", "inventory": "647700000", "commonStock": "132100000", "currentDebt": "None", "investments": "None", "totalAssets": "14351900000", "longTermDebt": "3329200000", "shortTermDebt": "500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1448300000", "reportedCurrency": "USD", "retainedEarnings": "4980700000", "totalLiabilities": "6458800000", "otherCurrentAssets": "114600000", "totalCurrentAssets": "2212900000", "currentLongTermDebt": "500000", "longTermInvestments": "31400000", "shortTermInvestments": "None", "currentNetReceivables": "1017400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12139000000", "currentAccountsPayable": "352600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6921800000", "shortLongTermDebtTotal": "3833200000", "totalShareholderEquity": "7869000000", "capitalLeaseObligations": "503500000", "otherCurrentLiabilities": "421000000", "totalCurrentLiabilities": "774100000", "otherNonCurrentLiabilities": "712300000", "totalNonCurrentLiabilities": "5684700000", "cashAndShortTermInvestments": "433200000", "commonStockSharesOutstanding": "133000000", "intangibleAssetsExcludingGoodwill": "1448300000", "cashAndCashEquivalentsAtCarryingValue": "433200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "208400000", "profitLoss": "None", "dividendPayout": "60800000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "595000000", "capitalExpenditures": "96800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-164300000", "cashflowFromInvestment": "-108000000", "stockBasedCompensation": "15400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:48.240513+00:00", "is_restated": false, "income_statement": { "revenue": 2014400000, "cost_of_revenue": 1422200000, "gross_profit": 592200000, "ebit": 444900000, "ebitda": 601700000, "pretax_income": 404700000, "tax_provision": 94400000, "net_income": 308000000, "net_income_to_common": 308000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111000000, "total_current_assets": 1976500000, "total_assets": 14216400000, "short_term_debt": 95500000, "long_term_debt": 3331700000, "total_debt": 3427200000, "total_liabilities": 6486000000, "total_equity": 7705300000, "shares_outstanding": 133100000, "goodwill_and_intangibles": 4999300000 }, "cash_flow": { "operating_cash_flow": 201100000, "capital_expenditure": 191400000, "free_cash_flow": 392500000, "dividends_paid": 60800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350569, "ticker_id": 4250, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:48.240513+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "444900000", "ebitda": "601700000", "netIncome": "308000000", "grossProfit": "592200000", "depreciation": "None", "totalRevenue": "2014400000", "costOfRevenue": "1422200000", "interestIncome": "None", "incomeBeforeTax": "404700000", "interestExpense": "40200000", "operatingIncome": "453600000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "94400000", "reportedCurrency": "USD", "netInterestIncome": "-40200000", "nonInterestIncome": "None", "operatingExpenses": "138600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1422200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156800000", "sellingGeneralAndAdministrative": "134100000", "netIncomeFromContinuingOperations": "310300000" }, "balance": { "goodwill": "3536600000", "inventory": "650300000", "commonStock": "132100000", "currentDebt": "None", "investments": "None", "totalAssets": "14216400000", "longTermDebt": "3331700000", "shortTermDebt": "95500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1462700000", "reportedCurrency": "USD", "retainedEarnings": "4833900000", "totalLiabilities": "6486000000", "otherCurrentAssets": "154000000", "totalCurrentAssets": "1976500000", "currentLongTermDebt": "95500000", "longTermInvestments": "31400000", "shortTermInvestments": "None", "currentNetReceivables": "1061200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12239900000", "currentAccountsPayable": "326600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3934700000", "totalShareholderEquity": "7705300000", "capitalLeaseObligations": "507500000", "otherCurrentLiabilities": "374700000", "totalCurrentLiabilities": "796800000", "otherNonCurrentLiabilities": "697100000", "totalNonCurrentLiabilities": "5689200000", "cashAndShortTermInvestments": "111000000", "commonStockSharesOutstanding": "133100000", "intangibleAssetsExcludingGoodwill": "1462700000", "cashAndCashEquivalentsAtCarryingValue": "111000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "308300000", "profitLoss": "None", "dividendPayout": "60800000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "201100000", "capitalExpenditures": "191400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19600000", "cashflowFromInvestment": "-370000000", "stockBasedCompensation": "15400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2014400000, "cost_of_revenue": 1422200000, "gross_profit": 592200000, "research_and_development": null, "selling_general_admin": 134100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 444900000, "depreciation_amortisation": 156800000, "ebitda": 601700000, "interest_expense": 40200000, "interest_income": null, "other_non_operating": null, "pretax_income": 404700000, "tax_provision": 94400000, "effective_tax_rate": null, "net_income": 308000000, "net_income_continuing_ops": 310300000, "net_income_to_common": 308000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 111000000, "short_term_investments": null, "net_receivables": 1061200000, "inventory": 650300000, "other_current_assets": null, "total_current_assets": 1976500000, "net_ppe": null, "goodwill": 3536600000, "intangible_assets": 1462700000, "goodwill_and_intangibles": 4999300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12239900000, "total_assets": 14216400000, "short_term_debt": 95500000, "accounts_payable": 326600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 796800000, "long_term_debt": 3331700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5689200000, "total_liabilities": 6486000000, "total_debt": 3427200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4833900000, "total_equity": 7705300000, "shares_outstanding": 133100000, "operating_cash_flow": 201100000, "stock_based_compensation": 15400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 191400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -370000000, "dividends_paid": 60800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19600000, "free_cash_flow": 392500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "444900000", "ebitda": "601700000", "netIncome": "308000000", "grossProfit": "592200000", "depreciation": "None", "totalRevenue": "2014400000", "costOfRevenue": "1422200000", "interestIncome": "None", "incomeBeforeTax": "404700000", "interestExpense": "40200000", "operatingIncome": "453600000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "94400000", "reportedCurrency": "USD", "netInterestIncome": "-40200000", "nonInterestIncome": "None", "operatingExpenses": "138600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1422200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156800000", "sellingGeneralAndAdministrative": "134100000", "netIncomeFromContinuingOperations": "310300000" }, "balance": { "goodwill": "3536600000", "inventory": "650300000", "commonStock": "132100000", "currentDebt": "None", "investments": "None", "totalAssets": "14216400000", "longTermDebt": "3331700000", "shortTermDebt": "95500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1462700000", "reportedCurrency": "USD", "retainedEarnings": "4833900000", "totalLiabilities": "6486000000", "otherCurrentAssets": "154000000", "totalCurrentAssets": "1976500000", "currentLongTermDebt": "95500000", "longTermInvestments": "31400000", "shortTermInvestments": "None", "currentNetReceivables": "1061200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12239900000", "currentAccountsPayable": "326600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3934700000", "totalShareholderEquity": "7705300000", "capitalLeaseObligations": "507500000", "otherCurrentLiabilities": "374700000", "totalCurrentLiabilities": "796800000", "otherNonCurrentLiabilities": "697100000", "totalNonCurrentLiabilities": "5689200000", "cashAndShortTermInvestments": "111000000", "commonStockSharesOutstanding": "133100000", "intangibleAssetsExcludingGoodwill": "1462700000", "cashAndCashEquivalentsAtCarryingValue": "111000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "308300000", "profitLoss": "None", "dividendPayout": "60800000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "201100000", "capitalExpenditures": "191400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19600000", "cashflowFromInvestment": "-370000000", "stockBasedCompensation": "15400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:48.240513+00:00", "is_restated": false, "income_statement": { "revenue": 1545700000, "cost_of_revenue": 1240800000, "gross_profit": 304900000, "ebit": 172600000, "ebitda": 323500000, "pretax_income": 133500000, "tax_provision": 28900000, "net_income": 102700000, "net_income_to_common": 102700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 292400000, "total_current_assets": 1907600000, "total_assets": 13910900000, "short_term_debt": 500000, "long_term_debt": 3330700000, "total_debt": 3331200000, "total_liabilities": 6394300000, "total_equity": 7491900000, "shares_outstanding": 133100000, "goodwill_and_intangibles": 4977500000 }, "cash_flow": { "operating_cash_flow": 173400000, "capital_expenditure": 152800000, "free_cash_flow": 326200000, "dividends_paid": 62000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350570, "ticker_id": 4250, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:48.240513+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "172600000", "ebitda": "323500000", "netIncome": "102700000", "grossProfit": "304900000", "depreciation": "None", "totalRevenue": "1545700000", "costOfRevenue": "1240800000", "interestIncome": "None", "incomeBeforeTax": "133500000", "interestExpense": "39100000", "operatingIncome": "172900000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "28900000", "reportedCurrency": "USD", "netInterestIncome": "-39100000", "nonInterestIncome": "None", "operatingExpenses": "132000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1240800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150900000", "sellingGeneralAndAdministrative": "129700000", "netIncomeFromContinuingOperations": "104600000" }, "balance": { "goodwill": "3531700000", "inventory": "647200000", "commonStock": "132300000", "currentDebt": "None", "investments": "None", "totalAssets": "13910900000", "longTermDebt": "3330700000", "shortTermDebt": "500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1445800000", "reportedCurrency": "USD", "retainedEarnings": "4636700000", "totalLiabilities": "6394300000", "otherCurrentAssets": "81900000", "totalCurrentAssets": "1907600000", "currentLongTermDebt": "500000", "longTermInvestments": "31400000", "shortTermInvestments": "None", "currentNetReceivables": "886100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12003300000", "currentAccountsPayable": "320900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3839400000", "totalShareholderEquity": "7491900000", "capitalLeaseObligations": "508200000", "otherCurrentLiabilities": "374800000", "totalCurrentLiabilities": "696200000", "otherNonCurrentLiabilities": "688300000", "totalNonCurrentLiabilities": "5698100000", "cashAndShortTermInvestments": "292400000", "commonStockSharesOutstanding": "133100000", "intangibleAssetsExcludingGoodwill": "1445800000", "cashAndCashEquivalentsAtCarryingValue": "292400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102900000", "profitLoss": "None", "dividendPayout": "62000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "173400000", "capitalExpenditures": "152800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-658700000", "cashflowFromInvestment": "-163800000", "stockBasedCompensation": "9100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "150900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1545700000, "cost_of_revenue": 1240800000, "gross_profit": 304900000, "research_and_development": null, "selling_general_admin": 129700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 172600000, "depreciation_amortisation": 150900000, "ebitda": 323500000, "interest_expense": 39100000, "interest_income": null, "other_non_operating": null, "pretax_income": 133500000, "tax_provision": 28900000, "effective_tax_rate": null, "net_income": 102700000, "net_income_continuing_ops": 104600000, "net_income_to_common": 102700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 292400000, "short_term_investments": null, "net_receivables": 886100000, "inventory": 647200000, "other_current_assets": null, "total_current_assets": 1907600000, "net_ppe": null, "goodwill": 3531700000, "intangible_assets": 1445800000, "goodwill_and_intangibles": 4977500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12003300000, "total_assets": 13910900000, "short_term_debt": 500000, "accounts_payable": 320900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 696200000, "long_term_debt": 3330700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5698100000, "total_liabilities": 6394300000, "total_debt": 3331200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4636700000, "total_equity": 7491900000, "shares_outstanding": 133100000, "operating_cash_flow": 173400000, "stock_based_compensation": 9100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 152800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -163800000, "dividends_paid": 62000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -658700000, "free_cash_flow": 326200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "172600000", "ebitda": "323500000", "netIncome": "102700000", "grossProfit": "304900000", "depreciation": "None", "totalRevenue": "1545700000", "costOfRevenue": "1240800000", "interestIncome": "None", "incomeBeforeTax": "133500000", "interestExpense": "39100000", "operatingIncome": "172900000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "28900000", "reportedCurrency": "USD", "netInterestIncome": "-39100000", "nonInterestIncome": "None", "operatingExpenses": "132000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1240800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150900000", "sellingGeneralAndAdministrative": "129700000", "netIncomeFromContinuingOperations": "104600000" }, "balance": { "goodwill": "3531700000", "inventory": "647200000", "commonStock": "132300000", "currentDebt": "None", "investments": "None", "totalAssets": "13910900000", "longTermDebt": "3330700000", "shortTermDebt": "500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1445800000", "reportedCurrency": "USD", "retainedEarnings": "4636700000", "totalLiabilities": "6394300000", "otherCurrentAssets": "81900000", "totalCurrentAssets": "1907600000", "currentLongTermDebt": "500000", "longTermInvestments": "31400000", "shortTermInvestments": "None", "currentNetReceivables": "886100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12003300000", "currentAccountsPayable": "320900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3839400000", "totalShareholderEquity": "7491900000", "capitalLeaseObligations": "508200000", "otherCurrentLiabilities": "374800000", "totalCurrentLiabilities": "696200000", "otherNonCurrentLiabilities": "688300000", "totalNonCurrentLiabilities": "5698100000", "cashAndShortTermInvestments": "292400000", "commonStockSharesOutstanding": "133100000", "intangibleAssetsExcludingGoodwill": "1445800000", "cashAndCashEquivalentsAtCarryingValue": "292400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102900000", "profitLoss": "None", "dividendPayout": "62000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "173400000", "capitalExpenditures": "152800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-658700000", "cashflowFromInvestment": "-163800000", "stockBasedCompensation": "9100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "150900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:48.240513+00:00", "is_restated": false, "income_statement": { "revenue": 1834300000, "cost_of_revenue": 1362100000, "gross_profit": 472200000, "ebit": 389200000, "ebitda": 527900000, "pretax_income": 335300000, "tax_provision": 105000000, "net_income": 227400000, "net_income_to_common": 227400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 931100000, "total_current_assets": 2524900000, "total_assets": 14545700000, "short_term_debt": 500000, "long_term_debt": 3877300000, "total_debt": 3877800000, "total_liabilities": 7037800000, "total_equity": 7483400000, "shares_outstanding": 133500000, "goodwill_and_intangibles": 4992400000 }, "cash_flow": { "operating_cash_flow": 481600000, "capital_expenditure": 206300000, "free_cash_flow": 687900000, "dividends_paid": 56800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350571, "ticker_id": 4250, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:48.240513+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "389200000", "ebitda": "527900000", "netIncome": "227400000", "grossProfit": "472200000", "depreciation": "None", "totalRevenue": "1834300000", "costOfRevenue": "1362100000", "interestIncome": "None", "incomeBeforeTax": "335300000", "interestExpense": "37400000", "operatingIncome": "370100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "105000000", "reportedCurrency": "USD", "netInterestIncome": "-37400000", "nonInterestIncome": "None", "operatingExpenses": "102100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1362100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138700000", "sellingGeneralAndAdministrative": "142400000", "netIncomeFromContinuingOperations": "230300000" }, "balance": { "goodwill": "3531700000", "inventory": "615600000", "commonStock": "132100000", "currentDebt": "None", "investments": "None", "totalAssets": "14545700000", "longTermDebt": "3877300000", "shortTermDebt": "500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1460700000", "reportedCurrency": "USD", "retainedEarnings": "4615000000", "totalLiabilities": "7037800000", "otherCurrentAssets": "88500000", "totalCurrentAssets": "2524900000", "currentLongTermDebt": "500000", "longTermInvestments": "31300000", "shortTermInvestments": "None", "currentNetReceivables": "889700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12020800000", "currentAccountsPayable": "390400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4385200000", "totalShareholderEquity": "7483400000", "capitalLeaseObligations": "507400000", "otherCurrentLiabilities": "406700000", "totalCurrentLiabilities": "797600000", "otherNonCurrentLiabilities": "273600000", "totalNonCurrentLiabilities": "6240200000", "cashAndShortTermInvestments": "931100000", "commonStockSharesOutstanding": "133500000", "intangibleAssetsExcludingGoodwill": "1460700000", "cashAndCashEquivalentsAtCarryingValue": "931100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "228100000", "profitLoss": "None", "dividendPayout": "56800000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-54600000", "operatingCashflow": "481600000", "capitalExpenditures": "206300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-223100000", "cashflowFromInvestment": "345700000", "stockBasedCompensation": "19700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1834300000, "cost_of_revenue": 1362100000, "gross_profit": 472200000, "research_and_development": null, "selling_general_admin": 142400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 389200000, "depreciation_amortisation": 138700000, "ebitda": 527900000, "interest_expense": 37400000, "interest_income": null, "other_non_operating": null, "pretax_income": 335300000, "tax_provision": 105000000, "effective_tax_rate": null, "net_income": 227400000, "net_income_continuing_ops": 230300000, "net_income_to_common": 227400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 931100000, "short_term_investments": null, "net_receivables": 889700000, "inventory": 615600000, "other_current_assets": null, "total_current_assets": 2524900000, "net_ppe": null, "goodwill": 3531700000, "intangible_assets": 1460700000, "goodwill_and_intangibles": 4992400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12020800000, "total_assets": 14545700000, "short_term_debt": 500000, "accounts_payable": 390400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 797600000, "long_term_debt": 3877300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6240200000, "total_liabilities": 7037800000, "total_debt": 3877800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4615000000, "total_equity": 7483400000, "shares_outstanding": 133500000, "operating_cash_flow": 481600000, "stock_based_compensation": 19700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 206300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 345700000, "dividends_paid": 56800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -223100000, "free_cash_flow": 687900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "389200000", "ebitda": "527900000", "netIncome": "227400000", "grossProfit": "472200000", "depreciation": "None", "totalRevenue": "1834300000", "costOfRevenue": "1362100000", "interestIncome": "None", "incomeBeforeTax": "335300000", "interestExpense": "37400000", "operatingIncome": "370100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "105000000", "reportedCurrency": "USD", "netInterestIncome": "-37400000", "nonInterestIncome": "None", "operatingExpenses": "102100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1362100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138700000", "sellingGeneralAndAdministrative": "142400000", "netIncomeFromContinuingOperations": "230300000" }, "balance": { "goodwill": "3531700000", "inventory": "615600000", "commonStock": "132100000", "currentDebt": "None", "investments": "None", "totalAssets": "14545700000", "longTermDebt": "3877300000", "shortTermDebt": "500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1460700000", "reportedCurrency": "USD", "retainedEarnings": "4615000000", "totalLiabilities": "7037800000", "otherCurrentAssets": "88500000", "totalCurrentAssets": "2524900000", "currentLongTermDebt": "500000", "longTermInvestments": "31300000", "shortTermInvestments": "None", "currentNetReceivables": "889700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12020800000", "currentAccountsPayable": "390400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4385200000", "totalShareholderEquity": "7483400000", "capitalLeaseObligations": "507400000", "otherCurrentLiabilities": "406700000", "totalCurrentLiabilities": "797600000", "otherNonCurrentLiabilities": "273600000", "totalNonCurrentLiabilities": "6240200000", "cashAndShortTermInvestments": "931100000", "commonStockSharesOutstanding": "133500000", "intangibleAssetsExcludingGoodwill": "1460700000", "cashAndCashEquivalentsAtCarryingValue": "931100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "228100000", "profitLoss": "None", "dividendPayout": "56800000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-54600000", "operatingCashflow": "481600000", "capitalExpenditures": "206300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-223100000", "cashflowFromInvestment": "345700000", "stockBasedCompensation": "19700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:48.240513+00:00", "is_restated": false, "income_statement": { "revenue": 2185800000, "cost_of_revenue": 1594800000, "gross_profit": 591000000, "ebit": 412500000, "ebitda": 573600000, "pretax_income": 365900000, "tax_provision": 85800000, "net_income": 276500000, "net_income_to_common": 276500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 340000000, "total_current_assets": 2701200000, "total_assets": 14620500000, "short_term_debt": 500000, "long_term_debt": 3874300000, "total_debt": 3874800000, "total_liabilities": 7155300000, "total_equity": 7440600000, "shares_outstanding": 133699999, "goodwill_and_intangibles": 5003500000 }, "cash_flow": { "operating_cash_flow": 547700000, "capital_expenditure": 311700000, "free_cash_flow": 859400000, "dividends_paid": 57200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350573, "ticker_id": 4250, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:48.240513+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "412500000", "ebitda": "573600000", "netIncome": "276500000", "grossProfit": "591000000", "depreciation": "None", "totalRevenue": "2185800000", "costOfRevenue": "1594800000", "interestIncome": "46600000", "incomeBeforeTax": "365900000", "interestExpense": "46600000", "operatingIncome": "418900000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "85800000", "reportedCurrency": "USD", "netInterestIncome": "-46600000", "nonInterestIncome": "None", "operatingExpenses": "172100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1594800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161100000", "sellingGeneralAndAdministrative": "143900000", "netIncomeFromContinuingOperations": "280100000" }, "balance": { "goodwill": "3531700000", "inventory": "570600000", "commonStock": "132900000", "currentDebt": "None", "investments": "None", "totalAssets": "14620500000", "longTermDebt": "3874300000", "shortTermDebt": "500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1471800000", "reportedCurrency": "USD", "retainedEarnings": "4595000000", "totalLiabilities": "7155300000", "otherCurrentAssets": "606100000", "totalCurrentAssets": "2701200000", "currentLongTermDebt": "500000", "longTermInvestments": "31200000", "shortTermInvestments": "None", "currentNetReceivables": "1184500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11919300000", "currentAccountsPayable": "265400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6633500000", "shortLongTermDebtTotal": "4390800000", "totalShareholderEquity": "7440600000", "capitalLeaseObligations": "516000000", "otherCurrentLiabilities": "863700000", "totalCurrentLiabilities": "864200000", "otherNonCurrentLiabilities": "685100000", "totalNonCurrentLiabilities": "6291100000", "cashAndShortTermInvestments": "340000000", "commonStockSharesOutstanding": "133699999", "intangibleAssetsExcludingGoodwill": "1471800000", "cashAndCashEquivalentsAtCarryingValue": "340000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "277300000", "profitLoss": "None", "dividendPayout": "57200000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "547700000", "capitalExpenditures": "311700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64900000", "cashflowFromInvestment": "-509200000", "stockBasedCompensation": "19200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2185800000, "cost_of_revenue": 1594800000, "gross_profit": 591000000, "research_and_development": null, "selling_general_admin": 143900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 412500000, "depreciation_amortisation": 161100000, "ebitda": 573600000, "interest_expense": 46600000, "interest_income": null, "other_non_operating": null, "pretax_income": 365900000, "tax_provision": 85800000, "effective_tax_rate": null, "net_income": 276500000, "net_income_continuing_ops": 280100000, "net_income_to_common": 276500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 340000000, "short_term_investments": null, "net_receivables": 1184500000, "inventory": 570600000, "other_current_assets": null, "total_current_assets": 2701200000, "net_ppe": null, "goodwill": 3531700000, "intangible_assets": 1471800000, "goodwill_and_intangibles": 5003500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11919300000, "total_assets": 14620500000, "short_term_debt": 500000, "accounts_payable": 265400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 864200000, "long_term_debt": 3874300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6291100000, "total_liabilities": 7155300000, "total_debt": 3874800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4595000000, "total_equity": 7440600000, "shares_outstanding": 133699999, "operating_cash_flow": 547700000, "stock_based_compensation": 19200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 311700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -509200000, "dividends_paid": 57200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -64900000, "free_cash_flow": 859400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "412500000", "ebitda": "573600000", "netIncome": "276500000", "grossProfit": "591000000", "depreciation": "None", "totalRevenue": "2185800000", "costOfRevenue": "1594800000", "interestIncome": "46600000", "incomeBeforeTax": "365900000", "interestExpense": "46600000", "operatingIncome": "418900000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "85800000", "reportedCurrency": "USD", "netInterestIncome": "-46600000", "nonInterestIncome": "None", "operatingExpenses": "172100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1594800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161100000", "sellingGeneralAndAdministrative": "143900000", "netIncomeFromContinuingOperations": "280100000" }, "balance": { "goodwill": "3531700000", "inventory": "570600000", "commonStock": "132900000", "currentDebt": "None", "investments": "None", "totalAssets": "14620500000", "longTermDebt": "3874300000", "shortTermDebt": "500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1471800000", "reportedCurrency": "USD", "retainedEarnings": "4595000000", "totalLiabilities": "7155300000", "otherCurrentAssets": "606100000", "totalCurrentAssets": "2701200000", "currentLongTermDebt": "500000", "longTermInvestments": "31200000", "shortTermInvestments": "None", "currentNetReceivables": "1184500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11919300000", "currentAccountsPayable": "265400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6633500000", "shortLongTermDebtTotal": "4390800000", "totalShareholderEquity": "7440600000", "capitalLeaseObligations": "516000000", "otherCurrentLiabilities": "863700000", "totalCurrentLiabilities": "864200000", "otherNonCurrentLiabilities": "685100000", "totalNonCurrentLiabilities": "6291100000", "cashAndShortTermInvestments": "340000000", "commonStockSharesOutstanding": "133699999", "intangibleAssetsExcludingGoodwill": "1471800000", "cashAndCashEquivalentsAtCarryingValue": "340000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "277300000", "profitLoss": "None", "dividendPayout": "57200000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "547700000", "capitalExpenditures": "311700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64900000", "cashflowFromInvestment": "-509200000", "stockBasedCompensation": "19200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:48.240513+00:00", "is_restated": false, "income_statement": { "revenue": 2112900000, "cost_of_revenue": 1529600000, "gross_profit": 583300000, "ebit": 451000000, "ebitda": 605900000, "pretax_income": 404300000, "tax_provision": 92000000, "net_income": 308600000, "net_income_to_common": 308600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 166000000, "total_current_assets": 2043700000, "total_assets": 14333600000, "short_term_debt": 500000, "long_term_debt": 3873200000, "total_debt": 3873700000, "total_liabilities": 7107200000, "total_equity": 7202600000, "shares_outstanding": 133800000, "goodwill_and_intangibles": 5342600000 }, "cash_flow": { "operating_cash_flow": 286200000, "capital_expenditure": 161000000, "free_cash_flow": 447200000, "dividends_paid": 57200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350574, "ticker_id": 4250, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:48.240513+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "451000000", "ebitda": "605900000", "netIncome": "308600000", "grossProfit": "583300000", "depreciation": "None", "totalRevenue": "2112900000", "costOfRevenue": "1529600000", "interestIncome": "46700000", "incomeBeforeTax": "404300000", "interestExpense": "46700000", "operatingIncome": "451100000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "92000000", "reportedCurrency": "USD", "netInterestIncome": "-46700000", "nonInterestIncome": "None", "operatingExpenses": "132200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-100000", "costofGoodsAndServicesSold": "1529600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154900000", "sellingGeneralAndAdministrative": "139100000", "netIncomeFromContinuingOperations": "312300000" }, "balance": { "goodwill": "3689500000", "inventory": "594600000", "commonStock": "132900000", "currentDebt": "None", "investments": "None", "totalAssets": "14333600000", "longTermDebt": "3873200000", "shortTermDebt": "500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1653100000", "reportedCurrency": "USD", "retainedEarnings": "4375700000", "totalLiabilities": "7107200000", "otherCurrentAssets": "122700000", "totalCurrentAssets": "2043700000", "currentLongTermDebt": "500000", "longTermInvestments": "31200000", "shortTermInvestments": "None", "currentNetReceivables": "1160400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12289900000", "currentAccountsPayable": "252200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6105800000", "shortLongTermDebtTotal": "4411200000", "totalShareholderEquity": "7202600000", "capitalLeaseObligations": "537500000", "otherCurrentLiabilities": "792800000", "totalCurrentLiabilities": "793300000", "otherNonCurrentLiabilities": "1370900000", "totalNonCurrentLiabilities": "6313900000", "cashAndShortTermInvestments": "166000000", "commonStockSharesOutstanding": "133800000", "intangibleAssetsExcludingGoodwill": "1653100000", "cashAndCashEquivalentsAtCarryingValue": "166000000", "accumulatedDepreciationAmortizationPPE": "-5455700000" }, "cashflow": { "netIncome": "308600000", "profitLoss": "None", "dividendPayout": "57200000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "286200000", "capitalExpenditures": "161000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-116500000", "cashflowFromInvestment": "-141500000", "stockBasedCompensation": "16100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "28200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2112900000, "cost_of_revenue": 1529600000, "gross_profit": 583300000, "research_and_development": null, "selling_general_admin": 139100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 451000000, "depreciation_amortisation": 154900000, "ebitda": 605900000, "interest_expense": 46700000, "interest_income": null, "other_non_operating": null, "pretax_income": 404300000, "tax_provision": 92000000, "effective_tax_rate": null, "net_income": 308600000, "net_income_continuing_ops": 312300000, "net_income_to_common": 308600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 166000000, "short_term_investments": null, "net_receivables": 1160400000, "inventory": 594600000, "other_current_assets": null, "total_current_assets": 2043700000, "net_ppe": null, "goodwill": 3689500000, "intangible_assets": 1653100000, "goodwill_and_intangibles": 5342600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12289900000, "total_assets": 14333600000, "short_term_debt": 500000, "accounts_payable": 252200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 793300000, "long_term_debt": 3873200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6313900000, "total_liabilities": 7107200000, "total_debt": 3873700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4375700000, "total_equity": 7202600000, "shares_outstanding": 133800000, "operating_cash_flow": 286200000, "stock_based_compensation": 16100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 161000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -141500000, "dividends_paid": 57200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -116500000, "free_cash_flow": 447200000, "net_change_in_cash": 28200000 }, "raw_data": { "income": { "ebit": "451000000", "ebitda": "605900000", "netIncome": "308600000", "grossProfit": "583300000", "depreciation": "None", "totalRevenue": "2112900000", "costOfRevenue": "1529600000", "interestIncome": "46700000", "incomeBeforeTax": "404300000", "interestExpense": "46700000", "operatingIncome": "451100000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "92000000", "reportedCurrency": "USD", "netInterestIncome": "-46700000", "nonInterestIncome": "None", "operatingExpenses": "132200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-100000", "costofGoodsAndServicesSold": "1529600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154900000", "sellingGeneralAndAdministrative": "139100000", "netIncomeFromContinuingOperations": "312300000" }, "balance": { "goodwill": "3689500000", "inventory": "594600000", "commonStock": "132900000", "currentDebt": "None", "investments": "None", "totalAssets": "14333600000", "longTermDebt": "3873200000", "shortTermDebt": "500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1653100000", "reportedCurrency": "USD", "retainedEarnings": "4375700000", "totalLiabilities": "7107200000", "otherCurrentAssets": "122700000", "totalCurrentAssets": "2043700000", "currentLongTermDebt": "500000", "longTermInvestments": "31200000", "shortTermInvestments": "None", "currentNetReceivables": "1160400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12289900000", "currentAccountsPayable": "252200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6105800000", "shortLongTermDebtTotal": "4411200000", "totalShareholderEquity": "7202600000", "capitalLeaseObligations": "537500000", "otherCurrentLiabilities": "792800000", "totalCurrentLiabilities": "793300000", "otherNonCurrentLiabilities": "1370900000", "totalNonCurrentLiabilities": "6313900000", "cashAndShortTermInvestments": "166000000", "commonStockSharesOutstanding": "133800000", "intangibleAssetsExcludingGoodwill": "1653100000", "cashAndCashEquivalentsAtCarryingValue": "166000000", "accumulatedDepreciationAmortizationPPE": "-5455700000" }, "cashflow": { "netIncome": "308600000", "profitLoss": "None", "dividendPayout": "57200000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "286200000", "capitalExpenditures": "161000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-116500000", "cashflowFromInvestment": "-141500000", "stockBasedCompensation": "16100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "28200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }