{ "ticker": { "uuid": "e8c80faf-d7b2-4cdc-a2b8-98b495a912de", "symbol": "CSTM", "name": "Constellium Nv", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Aluminum", "page_url": "https://sharemaestro.com/factors/ticker/e8c80faf-d7b2-4cdc-a2b8-98b495a912de/", "api_url": "https://sharemaestro.com/factors/api/tickers/e8c80faf-d7b2-4cdc-a2b8-98b495a912de/" }, "ticker_metadata": { "id": 871, "uuid": "e8c80faf-d7b2-4cdc-a2b8-98b495a912de", "symbol": "CSTM", "name": "Constellium Nv", "asset_type": "equity", "market_cap": 4664514000, "stock_exchange_id": 3, "industry": "Aluminum", "sector": "Basic Materials", "description": "Constellium NV (CSTM) is a leading global provider of aluminum semi-fabrication solutions, specializing in high-value-added products for the aerospace, automotive, and packaging industries. The company is distinguished by its strong focus on innovation and sustainability, employing advanced technologies to enhance product performance while maintaining a commitment to environmental stewardship through comprehensive recycling initiatives. With robust manufacturing capabilities and strategic partnerships, Constellium is well-positioned to capitalize on growth opportunities in the lightweight materials market, aligning with the industry's shift towards more sustainable solutions. Through a continuous emphasis on research and development, Constellium reinforces its role as a key player in delivering innovative and eco-friendly materials for a sustainable future.", "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": "e8c80faf-d7b2-4cdc-a2b8-98b495a912de", "symbol": "CSTM", "name": "Constellium Nv", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Aluminum", "page_url": "https://sharemaestro.com/factors/ticker/e8c80faf-d7b2-4cdc-a2b8-98b495a912de/", "api_url": "https://sharemaestro.com/factors/api/tickers/e8c80faf-d7b2-4cdc-a2b8-98b495a912de/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.95, "value": 0.82, "quality": 0.75, "momentum": 0.96, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 33.89, "market_cap": 4747468957.95, "pe_ratio": 11.0515, "earnings_yield": 0.0905, "ebitda_to_ev": 0.1467, "shareholder_yield": 0, "roe": 0.3839, "piotroski_f_score": 8, "momentum_12_1": 1.6182, "volatility_252d": 0.3794 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:38.676428+00:00", "batch_id": "" }, "size": { "price_close": 33.89, "market_cap": 4747468957.95, "market_cap_usd": 4747468957.95, "enterprise_value": 6577468957.95, "shares_outstanding": 140084655, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 11.0515, "pb_ratio": 4.2426, "ptbv_ratio": 4.8051, "ps_ratio": 0.5511, "pcf_ratio": 9.2613, "pfcf_ratio": 5.5834, "ev_ebitda": 6.815, "ev_ebit": 10.2373, "ev_sales": 0.7636, "ev_fcf": 7.7356, "earnings_yield": 0.0905, "fcf_yield": 0.1293, "price_to_sales": 0.5511, "price_to_book": 4.2426, "price_to_cashflow": 9.2613, "ebitda_to_ev": 0.1467, "sales_yield": 1.3097 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1317, "operating_margin": 0.0746, "net_margin": 0.0499, "ebitda_margin": 0.112, "fcf_margin": 0.0987, "roe": 0.3839, "roa": 0.0735, "roic": 0.1528, "roc_greenblatt": null, "asset_turnover": 1.4738, "cash_conversion": 1.9793, "accruals_ratio": -0.0142, "sbc_to_revenue": null, "piotroski_f_score": 8, "altman_z_score": 2.7386, "earnings_stability_5y": 1.1673, "revenue_stability_5y": 0.2052, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1941, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 4.2118, "net_debt_to_ebitda": 1.8961, "debt_to_assets": 0.3376, "interest_coverage": 6.9727, "current_ratio": 1.3933, "quick_ratio": 0.6043, "net_debt": 1830000000, "local_beta": 0.0013, "volatility_252d": 0.3794, "volatility_60d": 0.8818, "max_drawdown_12m": -0.1203, "risk_adjusted_momentum": 4.2655 }, "growth": { "revenue_growth_1y": 0.2504, "revenue_growth_3y_cagr": 0.0214, "revenue_growth_5y_cagr": 0.1159, "eps_growth_1y": 4.7932, "eps_growth_3y_cagr": -0.0156, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2762, "book_value_growth_1y": 0.4002, "revenue_growth": 0.2504, "earnings_growth": 4.7932 }, "momentum": { "price_return_1m": 0.0003, "price_return_3m": 0.3693, "price_return_6m": 0.9071, "price_return_9m": 1.3228, "price_return_12m": 1.619, "price_return_12m_ex1m": 1.6182, "momentum_6m": 0.9071, "momentum_12m": 1.619, "momentum_12_1": 1.6182, "distance_from_52w_high": -0.0108, "distance_from_52w_low": 1.6231, "relative_strength": 1.519 }, "raw_ttm": { "revenue_ttm": 8614288200, "gross_profit_ttm": 1134392200, "ebit_ttm": 642500200, "ebitda_ttm": 965151000, "net_income_ttm": 429578400, "eps_diluted_ttm": 3.0666, "operating_cash_flow_ttm": 512614288, "capital_expenditure_ttm": 337670833, "fcf_ttm": 850285121, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 92144700, "cash_and_equivalents": 143000000, "total_current_assets": 2951000000, "total_current_liabilities": 2118000000, "net_ppe": null, "total_assets": 5845000000, "total_debt": 1973000000, "total_equity": 1119000000, "net_working_capital": 725000000, "book_value_per_share": 7.988, "retained_earnings": 529000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 988000000, "tangible_book_per_share": 7.0529 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 24, "rank_pb": 74, "rank_ptbv": 67, "rank_ps": 16, "rank_pcf": 40, "rank_ev_ebitda": 20, "rank_ev_ebit": 42, "rank_earnings_yield": 24, "rank_fcf_yield": 30, "rank_dividend_yield": 90, "rank_shareholder_yield": 90, "rank_total_yield": 90, "rank_roe": 7, "rank_roc": 50, "rank_roic": 23, "rank_gross_margin": 90, "rank_fcf_margin": 70, "rank_piotroski": 7, "rank_accruals": 69, "rank_sue": 50, "rank_eps_growth_1y": 2, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 19, "rank_momentum_12m": 6, "rank_momentum_12m_ex1m": 7, "rank_relative_strength": 6 }, "composites": { "value_composite": 18, "quality_composite": 25, "momentum_composite": 4, "growth_composite": 4, "yield_composite": 93, "svqf_composite": 12, "vc1_composite": 16, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 5, "quality_value_composite": 0.7842, "os_score": 0.95, "value_percentile": 0.82, "quality_percentile": 0.75, "momentum_percentile": 0.96, "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": 10, "small_cap_core_rank": 34, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3879, "ticker_id": 871, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:38.676428+00:00", "batch_id": "", "os_score_delta": null, "price_close": 33.89, "market_cap": 4747468957.95, "market_cap_usd": 4747468957.95, "enterprise_value": 6577468957.95, "shares_outstanding": 140084655, "fx_rate_to_usd": null, "pe_ratio": 11.05146106, "pb_ratio": 4.2425996, "ptbv_ratio": 4.80513052, "ps_ratio": 0.55111564, "pcf_ratio": 9.26128879, "pfcf_ratio": 5.58338473, "ev_ebitda": 6.81496363, "ev_ebit": 10.23730258, "ev_sales": 0.76355339, "ev_fcf": 7.73560397, "earnings_yield": 0.09048577, "fcf_yield": 0.12927239, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.13168728, "operating_margin": 0.07458541, "net_margin": 0.04986812, "ebitda_margin": 0.11204071, "fcf_margin": 0.09870637, "roe": 0.38389491, "roa": 0.07349502, "roic": 0.15282459, "roc_greenblatt": null, "asset_turnover": 1.47378754, "cash_conversion": 1.97934794, "accruals_ratio": -0.01420631, "sbc_to_revenue": null, "debt_to_equity": 4.21179625, "net_debt_to_ebitda": 1.89607637, "debt_to_assets": 0.33755346, "interest_coverage": 6.97273093, "current_ratio": 1.39329556, "quick_ratio": 0.60434372, "net_debt": 1830000000, "revenue_growth_1y": 0.25037102, "revenue_growth_3y_cagr": 0.02141959, "revenue_growth_5y_cagr": 0.11589599, "eps_growth_1y": 4.79320183, "eps_growth_3y_cagr": -0.01563385, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.27624705, "book_value_growth_1y": 0.40023211, "piotroski_f_score": 8, "altman_z_score": 2.7386463, "earnings_stability_5y": 1.167266, "revenue_stability_5y": 0.205178, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00029516, "price_return_3m": 0.36929293, "price_return_6m": 0.90714688, "price_return_9m": 1.32282385, "price_return_12m": 1.61901082, "price_return_12m_ex1m": 1.61823802, "distance_from_52w_high": -0.01079977, "distance_from_52w_low": 1.62306502, "relative_strength": 1.51904724, "local_beta": 0.0013, "volatility_252d": 0.379382, "volatility_60d": 0.881799, "max_drawdown_12m": -0.12028302, "revenue_ttm": 8614288200, "gross_profit_ttm": 1134392200, "ebit_ttm": 642500200, "ebitda_ttm": 965151000, "net_income_ttm": 429578400, "eps_diluted_ttm": 3.06656286, "operating_cash_flow_ttm": 512614288, "capital_expenditure_ttm": 337670833, "fcf_ttm": 850285121, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 92144700, "cash_and_equivalents": 143000000, "total_current_assets": 2951000000, "total_current_liabilities": 2118000000, "net_ppe": null, "total_assets": 5845000000, "total_debt": 1973000000, "total_equity": 1119000000, "net_working_capital": 725000000, "book_value_per_share": 7.98802695, "retained_earnings": 529000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 988000000, "tangible_book_per_share": 7.05287813, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 24, "rank_pb": 74, "rank_ptbv": 67, "rank_ps": 16, "rank_pcf": 40, "rank_ev_ebitda": 20, "rank_ev_ebit": 42, "rank_earnings_yield": 24, "rank_fcf_yield": 30, "rank_dividend_yield": 90, "rank_shareholder_yield": 90, "rank_total_yield": 90, "rank_roe": 7, "rank_roc": 50, "rank_roic": 23, "rank_gross_margin": 90, "rank_fcf_margin": 70, "rank_piotroski": 7, "rank_accruals": 69, "rank_sue": 50, "rank_eps_growth_1y": 2, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 19, "rank_momentum_12m": 6, "rank_momentum_12m_ex1m": 7, "rank_relative_strength": 6, "value_composite": 18, "quality_composite": 25, "momentum_composite": 4, "growth_composite": 4, "yield_composite": 93, "svqf_composite": 12, "vc1_composite": 16, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 5, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 34, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 33.89, "os": 0.95, "value": 0.82, "quality": 0.75, "momentum": 0.96, "confidence": 1, "coverage": 1, "pe_ratio": 11.0515, "earnings_yield": 0.0905, "shareholder_yield": 0, "roe": 0.3839, "momentum_12_1": 1.6182, "complete_fields": { "id": 3879, "ticker_id": 871, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:38.676428+00:00", "batch_id": "", "os_score_delta": null, "price_close": 33.89, "market_cap": 4747468957.95, "market_cap_usd": 4747468957.95, "enterprise_value": 6577468957.95, "shares_outstanding": 140084655, "fx_rate_to_usd": null, "pe_ratio": 11.05146106, "pb_ratio": 4.2425996, "ptbv_ratio": 4.80513052, "ps_ratio": 0.55111564, "pcf_ratio": 9.26128879, "pfcf_ratio": 5.58338473, "ev_ebitda": 6.81496363, "ev_ebit": 10.23730258, "ev_sales": 0.76355339, "ev_fcf": 7.73560397, "earnings_yield": 0.09048577, "fcf_yield": 0.12927239, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.13168728, "operating_margin": 0.07458541, "net_margin": 0.04986812, "ebitda_margin": 0.11204071, "fcf_margin": 0.09870637, "roe": 0.38389491, "roa": 0.07349502, "roic": 0.15282459, "roc_greenblatt": null, "asset_turnover": 1.47378754, "cash_conversion": 1.97934794, "accruals_ratio": -0.01420631, "sbc_to_revenue": null, "debt_to_equity": 4.21179625, "net_debt_to_ebitda": 1.89607637, "debt_to_assets": 0.33755346, "interest_coverage": 6.97273093, "current_ratio": 1.39329556, "quick_ratio": 0.60434372, "net_debt": 1830000000, "revenue_growth_1y": 0.25037102, "revenue_growth_3y_cagr": 0.02141959, "revenue_growth_5y_cagr": 0.11589599, "eps_growth_1y": 4.79320183, "eps_growth_3y_cagr": -0.01563385, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.27624705, "book_value_growth_1y": 0.40023211, "piotroski_f_score": 8, "altman_z_score": 2.7386463, "earnings_stability_5y": 1.167266, "revenue_stability_5y": 0.205178, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00029516, "price_return_3m": 0.36929293, "price_return_6m": 0.90714688, "price_return_9m": 1.32282385, "price_return_12m": 1.61901082, "price_return_12m_ex1m": 1.61823802, "distance_from_52w_high": -0.01079977, "distance_from_52w_low": 1.62306502, "relative_strength": 1.51904724, "local_beta": 0.0013, "volatility_252d": 0.379382, "volatility_60d": 0.881799, "max_drawdown_12m": -0.12028302, "revenue_ttm": 8614288200, "gross_profit_ttm": 1134392200, "ebit_ttm": 642500200, "ebitda_ttm": 965151000, "net_income_ttm": 429578400, "eps_diluted_ttm": 3.06656286, "operating_cash_flow_ttm": 512614288, "capital_expenditure_ttm": 337670833, "fcf_ttm": 850285121, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 92144700, "cash_and_equivalents": 143000000, "total_current_assets": 2951000000, "total_current_liabilities": 2118000000, "net_ppe": null, "total_assets": 5845000000, "total_debt": 1973000000, "total_equity": 1119000000, "net_working_capital": 725000000, "book_value_per_share": 7.98802695, "retained_earnings": 529000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 988000000, "tangible_book_per_share": 7.05287813, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 24, "rank_pb": 74, "rank_ptbv": 67, "rank_ps": 16, "rank_pcf": 40, "rank_ev_ebitda": 20, "rank_ev_ebit": 42, "rank_earnings_yield": 24, "rank_fcf_yield": 30, "rank_dividend_yield": 90, "rank_shareholder_yield": 90, "rank_total_yield": 90, "rank_roe": 7, "rank_roc": 50, "rank_roic": 23, "rank_gross_margin": 90, "rank_fcf_margin": 70, "rank_piotroski": 7, "rank_accruals": 69, "rank_sue": 50, "rank_eps_growth_1y": 2, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 19, "rank_momentum_12m": 6, "rank_momentum_12m_ex1m": 7, "rank_relative_strength": 6, "value_composite": 18, "quality_composite": 25, "momentum_composite": 4, "growth_composite": 4, "yield_composite": 93, "svqf_composite": 12, "vc1_composite": 16, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 5, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 34, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:58.279521+00:00", "is_restated": false, "income_statement": { "revenue": 8449000000, "cost_of_revenue": 7592000000, "gross_profit": 857000000, "ebit": 474000000, "ebitda": 804000000, "pretax_income": 408000000, "tax_provision": 133000000, "net_income": 273000000, "net_income_to_common": 273000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 119963225, "total_current_assets": 2321288420, "total_assets": 5352359261, "short_term_debt": 38988048, "long_term_debt": 1905000000, "total_debt": 1943988048, "total_liabilities": 4381656825, "total_equity": 951708258, "shares_outstanding": 141941220, "goodwill_and_intangibles": 134958628 }, "cash_flow": { "operating_cash_flow": 488850144, "capital_expenditure": 329898869, "free_cash_flow": 818749013, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244496, "ticker_id": 871, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:58.279521+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "474000000", "ebitda": "804000000", "netIncome": "273000000", "grossProfit": "857000000", "depreciation": "None", "totalRevenue": "8449000000", "costOfRevenue": "7592000000", "interestIncome": "None", "incomeBeforeTax": "408000000", "interestExpense": "114000000", "operatingIncome": "474000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "133000000", "reportedCurrency": "USD", "netInterestIncome": "-114000000", "nonInterestIncome": "None", "operatingExpenses": "383000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "51000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7592000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "330000000", "sellingGeneralAndAdministrative": "332000000", "netIncomeFromContinuingOperations": "275000000" }, "balance": { "goodwill": "46985596", "inventory": "1406568823", "commonStock": "3998774", "currentDebt": "None", "investments": "None", "totalAssets": "5352359261", "longTermDebt": "1905000000", "shortTermDebt": "38988048", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "87973032", "reportedCurrency": "USD", "retainedEarnings": "353891516", "totalLiabilities": "4381656825", "otherCurrentAssets": "71977935", "totalCurrentAssets": "2321288420", "currentLongTermDebt": "39000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "722778435", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3031070840", "currentAccountsPayable": "1673487000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1943404259", "totalShareholderEquity": "951708258", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "84973951", "totalCurrentLiabilities": "1797449000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2584207824", "cashAndShortTermInvestments": "119963225", "commonStockSharesOutstanding": "141941220", "intangibleAssetsExcludingGoodwill": "87973032", "cashAndCashEquivalentsAtCarryingValue": "119963225", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "272916338", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-148954338", "operatingCashflow": "488850144", "capitalExpenditures": "329898869", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-207936258", "cashflowFromInvestment": "-315903161", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-114964758", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "329898871", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8449000000, "cost_of_revenue": 7592000000, "gross_profit": 857000000, "research_and_development": 51000000, "selling_general_admin": 332000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 474000000, "depreciation_amortisation": 330000000, "ebitda": 804000000, "interest_expense": 114000000, "interest_income": null, "other_non_operating": null, "pretax_income": 408000000, "tax_provision": 133000000, "effective_tax_rate": null, "net_income": 273000000, "net_income_continuing_ops": 275000000, "net_income_to_common": 273000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 119963225, "short_term_investments": null, "net_receivables": 722778435, "inventory": 1406568823, "other_current_assets": null, "total_current_assets": 2321288420, "net_ppe": null, "goodwill": 46985596, "intangible_assets": 87973032, "goodwill_and_intangibles": 134958628, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3031070840, "total_assets": 5352359261, "short_term_debt": 38988048, "accounts_payable": 1673487000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1797449000, "long_term_debt": 1905000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2584207824, "total_liabilities": 4381656825, "total_debt": 1943988048, "preferred_stock": null, "minority_interest": null, "retained_earnings": 353891516, "total_equity": 951708258, "shares_outstanding": 141941220, "operating_cash_flow": 488850144, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 329898869, "acquisitions": null, "other_investing": null, "investing_cash_flow": -315903161, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -207936258, "free_cash_flow": 818749013, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "474000000", "ebitda": "804000000", "netIncome": "273000000", "grossProfit": "857000000", "depreciation": "None", "totalRevenue": "8449000000", "costOfRevenue": "7592000000", "interestIncome": "None", "incomeBeforeTax": "408000000", "interestExpense": "114000000", "operatingIncome": "474000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "133000000", "reportedCurrency": "USD", "netInterestIncome": "-114000000", "nonInterestIncome": "None", "operatingExpenses": "383000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "51000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7592000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "330000000", "sellingGeneralAndAdministrative": "332000000", "netIncomeFromContinuingOperations": "275000000" }, "balance": { "goodwill": "46985596", "inventory": "1406568823", "commonStock": "3998774", "currentDebt": "None", "investments": "None", "totalAssets": "5352359261", "longTermDebt": "1905000000", "shortTermDebt": "38988048", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "87973032", "reportedCurrency": "USD", "retainedEarnings": "353891516", "totalLiabilities": "4381656825", "otherCurrentAssets": "71977935", "totalCurrentAssets": "2321288420", "currentLongTermDebt": "39000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "722778435", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3031070840", "currentAccountsPayable": "1673487000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1943404259", "totalShareholderEquity": "951708258", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "84973951", "totalCurrentLiabilities": "1797449000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2584207824", "cashAndShortTermInvestments": "119963225", "commonStockSharesOutstanding": "141941220", "intangibleAssetsExcludingGoodwill": "87973032", "cashAndCashEquivalentsAtCarryingValue": "119963225", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "272916338", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-148954338", "operatingCashflow": "488850144", "capitalExpenditures": "329898869", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-207936258", "cashflowFromInvestment": "-315903161", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-114964758", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "329898871", "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": "2026-06-07T01:30:58.279521+00:00", "is_restated": false, "income_statement": { "revenue": 7083409500, "cost_of_revenue": 6177582900, "gross_profit": 905826600, "ebit": 229836600, "ebitda": 523409400, "pretax_income": 130369500, "tax_provision": 72427500, "net_income": 54079200, "net_income_to_common": 54079200, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 141000000, "total_current_assets": 1834000000, "total_assets": 4734000000, "short_term_debt": 56000000, "long_term_debt": 1879000000, "total_debt": 1935000000, "total_liabilities": 4007000000, "total_equity": 706000000, "shares_outstanding": 147438000, "goodwill_and_intangibles": 143000000 }, "cash_flow": { "operating_cash_flow": 290675700, "capital_expenditure": 398834100, "free_cash_flow": 689509800, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244501, "ticker_id": 871, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:58.279521+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "229836600", "ebitda": "523409400", "netIncome": "54079200", "grossProfit": "905826600", "depreciation": "None", "totalRevenue": "7083409500", "costOfRevenue": "6177582900", "interestIncome": "None", "incomeBeforeTax": "130369500", "interestExpense": "112000000", "operatingIncome": "262670400", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "72427500", "reportedCurrency": "USD", "netInterestIncome": "-109000000", "nonInterestIncome": "None", "operatingExpenses": "643156200", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "47319300", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6177582900", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "293572800", "sellingGeneralAndAdministrative": "313000000", "netIncomeFromContinuingOperations": "60000000" }, "balance": { "goodwill": "46000000", "inventory": "1181000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "4734000000", "longTermDebt": "1879000000", "shortTermDebt": "56000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "97000000", "reportedCurrency": "USD", "retainedEarnings": "203000000", "totalLiabilities": "4007000000", "otherCurrentAssets": "26000000", "totalCurrentAssets": "1834000000", "currentLongTermDebt": "39000000", "longTermInvestments": "None", "shortTermInvestments": "4892700", "currentNetReceivables": "486000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2900000000", "currentAccountsPayable": "959000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1935000000", "totalShareholderEquity": "706000000", "capitalLeaseObligations": "17000000", "otherCurrentLiabilities": "348000000", "totalCurrentLiabilities": "1446000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2561000000", "cashAndShortTermInvestments": "141000000", "commonStockSharesOutstanding": "147438000", "intangibleAssetsExcludingGoodwill": "97000000", "cashAndCashEquivalentsAtCarryingValue": "141000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54079200", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-23176800", "operatingCashflow": "290675700", "capitalExpenditures": "398834100", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54079200", "cashflowFromInvestment": "-307092600", "stockBasedCompensation": "24132500", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76290300", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "293572800", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7083409500, "cost_of_revenue": 6177582900, "gross_profit": 905826600, "research_and_development": 47319300, "selling_general_admin": 313000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 229836600, "depreciation_amortisation": 293572800, "ebitda": 523409400, "interest_expense": 112000000, "interest_income": null, "other_non_operating": null, "pretax_income": 130369500, "tax_provision": 72427500, "effective_tax_rate": null, "net_income": 54079200, "net_income_continuing_ops": 60000000, "net_income_to_common": 54079200, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 141000000, "short_term_investments": 4892700, "net_receivables": 486000000, "inventory": 1181000000, "other_current_assets": null, "total_current_assets": 1834000000, "net_ppe": null, "goodwill": 46000000, "intangible_assets": 97000000, "goodwill_and_intangibles": 143000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2900000000, "total_assets": 4734000000, "short_term_debt": 56000000, "accounts_payable": 959000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1446000000, "long_term_debt": 1879000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2561000000, "total_liabilities": 4007000000, "total_debt": 1935000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 203000000, "total_equity": 706000000, "shares_outstanding": 147438000, "operating_cash_flow": 290675700, "stock_based_compensation": 24132500, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 398834100, "acquisitions": null, "other_investing": null, "investing_cash_flow": -307092600, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -54079200, "free_cash_flow": 689509800, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "229836600", "ebitda": "523409400", "netIncome": "54079200", "grossProfit": "905826600", "depreciation": "None", "totalRevenue": "7083409500", "costOfRevenue": "6177582900", "interestIncome": "None", "incomeBeforeTax": "130369500", "interestExpense": "112000000", "operatingIncome": "262670400", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "72427500", "reportedCurrency": "USD", "netInterestIncome": "-109000000", "nonInterestIncome": "None", "operatingExpenses": "643156200", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "47319300", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6177582900", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "293572800", "sellingGeneralAndAdministrative": "313000000", "netIncomeFromContinuingOperations": "60000000" }, "balance": { "goodwill": "46000000", "inventory": "1181000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "4734000000", "longTermDebt": "1879000000", "shortTermDebt": "56000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "97000000", "reportedCurrency": "USD", "retainedEarnings": "203000000", "totalLiabilities": "4007000000", "otherCurrentAssets": "26000000", "totalCurrentAssets": "1834000000", "currentLongTermDebt": "39000000", "longTermInvestments": "None", "shortTermInvestments": "4892700", "currentNetReceivables": "486000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2900000000", "currentAccountsPayable": "959000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1935000000", "totalShareholderEquity": "706000000", "capitalLeaseObligations": "17000000", "otherCurrentLiabilities": "348000000", "totalCurrentLiabilities": "1446000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2561000000", "cashAndShortTermInvestments": "141000000", "commonStockSharesOutstanding": "147438000", "intangibleAssetsExcludingGoodwill": "97000000", "cashAndCashEquivalentsAtCarryingValue": "141000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54079200", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-23176800", "operatingCashflow": "290675700", "capitalExpenditures": "398834100", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54079200", "cashflowFromInvestment": "-307092600", "stockBasedCompensation": "24132500", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76290300", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "293572800", "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": "2026-06-07T01:30:58.279521+00:00", "is_restated": false, "income_statement": { "revenue": 7111475020, "cost_of_revenue": 6152798027, "gross_profit": 958676992, "ebit": 308048816, "ebitda": 580658387, "pretax_income": 210818068, "tax_provision": 68152392, "net_income": 138122182, "net_income_to_common": 138122182, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180000000, "total_current_assets": 1820000000, "total_assets": 4661000000, "short_term_debt": 54000000, "long_term_debt": 1814000000, "total_debt": 1868000000, "total_liabilities": 3797000000, "total_equity": 843000000, "shares_outstanding": 149236102, "goodwill_and_intangibles": 509000000 }, "cash_flow": { "operating_cash_flow": 432000000, "capital_expenditure": 366000000, "free_cash_flow": 798000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244506, "ticker_id": 871, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:58.279521+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "308048816", "ebitda": "580658387", "netIncome": "138122182", "grossProfit": "958676992", "depreciation": "None", "totalRevenue": "7111475020", "costOfRevenue": "6152798027", "interestIncome": "None", "incomeBeforeTax": "210818068", "interestExpense": "115000000", "operatingIncome": "350757648", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "68152392", "reportedCurrency": "EUR", "netInterestIncome": "-139000000", "nonInterestIncome": "None", "operatingExpenses": "607919344", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "47252325", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6152798027", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "272609571", "sellingGeneralAndAdministrative": "302000000", "netIncomeFromContinuingOperations": "148000000" }, "balance": { "goodwill": "462000000", "inventory": "1098000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "4661000000", "longTermDebt": "1814000000", "shortTermDebt": "54000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "47000000", "reportedCurrency": "EUR", "retainedEarnings": "420000000", "totalLiabilities": "3797000000", "otherCurrentAssets": "124000000", "totalCurrentAssets": "1820000000", "currentLongTermDebt": "54000000", "longTermInvestments": "2000000", "shortTermInvestments": "30000000", "currentNetReceivables": "388000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2841000000", "currentAccountsPayable": "931000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1868000000", "totalShareholderEquity": "843000000", "capitalLeaseObligations": "18000000", "otherCurrentLiabilities": "383984336", "totalCurrentLiabilities": "1388000000", "otherNonCurrentLiabilities": "8000000", "totalNonCurrentLiabilities": "2409000000", "cashAndShortTermInvestments": "180000000", "commonStockSharesOutstanding": "149236102", "intangibleAssetsExcludingGoodwill": "47000000", "cashAndCashEquivalentsAtCarryingValue": "180000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "152000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "EUR", "changeInInventory": "202000000", "operatingCashflow": "432000000", "capitalExpenditures": "366000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-174000000", "cashflowFromInvestment": "-219000000", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "300000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7111475020, "cost_of_revenue": 6152798027, "gross_profit": 958676992, "research_and_development": 47252325, "selling_general_admin": 302000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 308048816, "depreciation_amortisation": 272609571, "ebitda": 580658387, "interest_expense": 115000000, "interest_income": null, "other_non_operating": null, "pretax_income": 210818068, "tax_provision": 68152392, "effective_tax_rate": null, "net_income": 138122182, "net_income_continuing_ops": 148000000, "net_income_to_common": 138122182, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 180000000, "short_term_investments": 30000000, "net_receivables": 388000000, "inventory": 1098000000, "other_current_assets": null, "total_current_assets": 1820000000, "net_ppe": null, "goodwill": 462000000, "intangible_assets": 47000000, "goodwill_and_intangibles": 509000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2841000000, "total_assets": 4661000000, "short_term_debt": 54000000, "accounts_payable": 931000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1388000000, "long_term_debt": 1814000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2409000000, "total_liabilities": 3797000000, "total_debt": 1868000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 420000000, "total_equity": 843000000, "shares_outstanding": 149236102, "operating_cash_flow": 432000000, "stock_based_compensation": 20000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 366000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -219000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -174000000, "free_cash_flow": 798000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "308048816", "ebitda": "580658387", "netIncome": "138122182", "grossProfit": "958676992", "depreciation": "None", "totalRevenue": "7111475020", "costOfRevenue": "6152798027", "interestIncome": "None", "incomeBeforeTax": "210818068", "interestExpense": "115000000", "operatingIncome": "350757648", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "68152392", "reportedCurrency": "EUR", "netInterestIncome": "-139000000", "nonInterestIncome": "None", "operatingExpenses": "607919344", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "47252325", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6152798027", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "272609571", "sellingGeneralAndAdministrative": "302000000", "netIncomeFromContinuingOperations": "148000000" }, "balance": { "goodwill": "462000000", "inventory": "1098000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "4661000000", "longTermDebt": "1814000000", "shortTermDebt": "54000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "47000000", "reportedCurrency": "EUR", "retainedEarnings": "420000000", "totalLiabilities": "3797000000", "otherCurrentAssets": "124000000", "totalCurrentAssets": "1820000000", "currentLongTermDebt": "54000000", "longTermInvestments": "2000000", "shortTermInvestments": "30000000", "currentNetReceivables": "388000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2841000000", "currentAccountsPayable": "931000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1868000000", "totalShareholderEquity": "843000000", "capitalLeaseObligations": "18000000", "otherCurrentLiabilities": "383984336", "totalCurrentLiabilities": "1388000000", "otherNonCurrentLiabilities": "8000000", "totalNonCurrentLiabilities": "2409000000", "cashAndShortTermInvestments": "180000000", "commonStockSharesOutstanding": "149236102", "intangibleAssetsExcludingGoodwill": "47000000", "cashAndCashEquivalentsAtCarryingValue": "180000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "152000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "EUR", "changeInInventory": "202000000", "operatingCashflow": "432000000", "capitalExpenditures": "366000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-174000000", "cashflowFromInvestment": "-219000000", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "300000000", "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": "2026-06-07T01:30:58.279521+00:00", "is_restated": false, "income_statement": { "revenue": 7928531639, "cost_of_revenue": 7033644629, "gross_profit": 894887009, "ebit": 231388230, "ebitda": 500876529, "pretax_income": 139390499, "tax_provision": -153329549, "net_income": 286215159, "net_income_to_common": 286215159, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 177163500, "total_current_assets": 2194266000, "total_assets": 5273282250, "short_term_debt": 157953000, "long_term_debt": 1908000000, "total_debt": 2065953000, "total_liabilities": 4470710250, "total_equity": 780159750, "shares_outstanding": 146605716, "goodwill_and_intangibles": 567777000 }, "cash_flow": { "operating_cash_flow": 472938442, "capital_expenditure": 286915992, "free_cash_flow": 759854434, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244511, "ticker_id": 871, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:58.279521+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "231388230", "ebitda": "500876529", "netIncome": "286215159", "grossProfit": "894887009", "depreciation": "None", "totalRevenue": "7928531639", "costOfRevenue": "7033644629", "interestIncome": "None", "incomeBeforeTax": "139390499", "interestExpense": "126116917", "operatingIncome": "318739609", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-153329549", "reportedCurrency": "EUR", "netInterestIncome": "-131000000", "nonInterestIncome": "None", "operatingExpenses": "576147399", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "42746419", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7033644629", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "269488299", "sellingGeneralAndAdministrative": "235000000", "netIncomeFromContinuingOperations": "308000000" }, "balance": { "goodwill": "510145500", "inventory": "1408770000", "commonStock": "3201750", "currentDebt": "None", "investments": "None", "totalAssets": "5273282250", "longTermDebt": "1908000000", "shortTermDebt": "157953000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "57631500", "reportedCurrency": "EUR", "retainedEarnings": "157953000", "totalLiabilities": "4470710250", "otherCurrentAssets": "41622750", "totalCurrentAssets": "2194266000", "currentLongTermDebt": "148000000", "longTermInvestments": "8000000", "shortTermInvestments": "31000000", "currentNetReceivables": "566709750", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3079016250", "currentAccountsPayable": "1232673750", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2017000000", "shortLongTermDebtTotal": "2194266000", "totalShareholderEquity": "780159750", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "341573600", "totalCurrentLiabilities": "1806854250", "otherNonCurrentLiabilities": "14000000", "totalNonCurrentLiabilities": "2663856000", "cashAndShortTermInvestments": "177163500", "commonStockSharesOutstanding": "146605716", "intangibleAssetsExcludingGoodwill": "57631500", "cashAndCashEquivalentsAtCarryingValue": "177163500", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "316343269", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "EUR", "changeInInventory": "-253284810", "operatingCashflow": "472938442", "capitalExpenditures": "286915992", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-168155890", "cashflowFromInvestment": "-285865014", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "301629628", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7928531639, "cost_of_revenue": 7033644629, "gross_profit": 894887009, "research_and_development": 42746419, "selling_general_admin": 235000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 231388230, "depreciation_amortisation": 269488299, "ebitda": 500876529, "interest_expense": 126116917, "interest_income": null, "other_non_operating": null, "pretax_income": 139390499, "tax_provision": -153329549, "effective_tax_rate": null, "net_income": 286215159, "net_income_continuing_ops": 308000000, "net_income_to_common": 286215159, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 177163500, "short_term_investments": 31000000, "net_receivables": 566709750, "inventory": 1408770000, "other_current_assets": null, "total_current_assets": 2194266000, "net_ppe": null, "goodwill": 510145500, "intangible_assets": 57631500, "goodwill_and_intangibles": 567777000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3079016250, "total_assets": 5273282250, "short_term_debt": 157953000, "accounts_payable": 1232673750, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1806854250, "long_term_debt": 1908000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2663856000, "total_liabilities": 4470710250, "total_debt": 2065953000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 157953000, "total_equity": 780159750, "shares_outstanding": 146605716, "operating_cash_flow": 472938442, "stock_based_compensation": 18000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 286915992, "acquisitions": null, "other_investing": null, "investing_cash_flow": -285865014, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -168155890, "free_cash_flow": 759854434, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "231388230", "ebitda": "500876529", "netIncome": "286215159", "grossProfit": "894887009", "depreciation": "None", "totalRevenue": "7928531639", "costOfRevenue": "7033644629", "interestIncome": "None", "incomeBeforeTax": "139390499", "interestExpense": "126116917", "operatingIncome": "318739609", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-153329549", "reportedCurrency": "EUR", "netInterestIncome": "-131000000", "nonInterestIncome": "None", "operatingExpenses": "576147399", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "42746419", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7033644629", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "269488299", "sellingGeneralAndAdministrative": "235000000", "netIncomeFromContinuingOperations": "308000000" }, "balance": { "goodwill": "510145500", "inventory": "1408770000", "commonStock": "3201750", "currentDebt": "None", "investments": "None", "totalAssets": "5273282250", "longTermDebt": "1908000000", "shortTermDebt": "157953000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "57631500", "reportedCurrency": "EUR", "retainedEarnings": "157953000", "totalLiabilities": "4470710250", "otherCurrentAssets": "41622750", "totalCurrentAssets": "2194266000", "currentLongTermDebt": "148000000", "longTermInvestments": "8000000", "shortTermInvestments": "31000000", "currentNetReceivables": "566709750", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3079016250", "currentAccountsPayable": "1232673750", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2017000000", "shortLongTermDebtTotal": "2194266000", "totalShareholderEquity": "780159750", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "341573600", "totalCurrentLiabilities": "1806854250", "otherNonCurrentLiabilities": "14000000", "totalNonCurrentLiabilities": "2663856000", "cashAndShortTermInvestments": "177163500", "commonStockSharesOutstanding": "146605716", "intangibleAssetsExcludingGoodwill": "57631500", "cashAndCashEquivalentsAtCarryingValue": "177163500", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "316343269", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "EUR", "changeInInventory": "-253284810", "operatingCashflow": "472938442", "capitalExpenditures": "286915992", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-168155890", "cashflowFromInvestment": "-285865014", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "301629628", "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": "2026-06-07T01:30:58.279521+00:00", "is_restated": false, "income_statement": { "revenue": 6965421978, "cost_of_revenue": 6213627408, "gross_profit": 751794569, "ebit": 500441567, "ebitda": 802744503, "pretax_income": 358913973, "tax_provision": 62272140, "net_income": 290980729, "net_income_to_common": 290980729, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 167168400, "total_current_assets": 2203893600, "total_assets": 5258412800, "short_term_debt": 293397600, "long_term_debt": 1871000000, "total_debt": 2164397600, "total_liabilities": 4927487600, "total_equity": 311592800, "shares_outstanding": 147169971, "goodwill_and_intangibles": 578834800 }, "cash_flow": { "operating_cash_flow": 357000000, "capital_expenditure": 232000000, "free_cash_flow": 589000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244516, "ticker_id": 871, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:58.279521+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "500441567", "ebitda": "802744503", "netIncome": "290980729", "grossProfit": "751794569", "depreciation": "None", "totalRevenue": "6965421978", "costOfRevenue": "6213627408", "interestIncome": "None", "incomeBeforeTax": "358913973", "interestExpense": "154839500", "operatingIncome": "547994837", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "62272140", "reportedCurrency": "EUR", "netInterestIncome": "-167000000", "nonInterestIncome": "None", "operatingExpenses": "203799732", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "44156608", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6213627408", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "302302936", "sellingGeneralAndAdministrative": "290000000", "netIncomeFromContinuingOperations": "262000000" }, "balance": { "goodwill": "512877200", "inventory": "1194060000", "commonStock": "3411600", "currentDebt": "None", "investments": "None", "totalAssets": "5258412800", "longTermDebt": "1871000000", "shortTermDebt": "293397600", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "65957600", "reportedCurrency": "EUR", "retainedEarnings": "-173991600", "totalLiabilities": "4927487600", "otherCurrentAssets": "76192400", "totalCurrentAssets": "2203893600", "currentLongTermDebt": "258000000", "longTermInvestments": "12000000", "shortTermInvestments": "58000000", "currentNetReceivables": "766472800", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3054519200", "currentAccountsPayable": "1211118000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1948000000", "shortLongTermDebtTotal": "2421098800", "totalShareholderEquity": "311592800", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "323064049", "totalCurrentLiabilities": "1949160800", "otherNonCurrentLiabilities": "6000000", "totalNonCurrentLiabilities": "2978326800", "cashAndShortTermInvestments": "167168400", "commonStockSharesOutstanding": "147169971", "intangibleAssetsExcludingGoodwill": "65957600", "cashAndCashEquivalentsAtCarryingValue": "167168400", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "296641833", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "EUR", "changeInInventory": "-435000000", "operatingCashflow": "357000000", "capitalExpenditures": "232000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-435000000", "cashflowFromInvestment": "-221000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "302302936", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6965421978, "cost_of_revenue": 6213627408, "gross_profit": 751794569, "research_and_development": 44156608, "selling_general_admin": 290000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 500441567, "depreciation_amortisation": 302302936, "ebitda": 802744503, "interest_expense": 154839500, "interest_income": null, "other_non_operating": null, "pretax_income": 358913973, "tax_provision": 62272140, "effective_tax_rate": null, "net_income": 290980729, "net_income_continuing_ops": 262000000, "net_income_to_common": 290980729, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 167168400, "short_term_investments": 58000000, "net_receivables": 766472800, "inventory": 1194060000, "other_current_assets": null, "total_current_assets": 2203893600, "net_ppe": null, "goodwill": 512877200, "intangible_assets": 65957600, "goodwill_and_intangibles": 578834800, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3054519200, "total_assets": 5258412800, "short_term_debt": 293397600, "accounts_payable": 1211118000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1949160800, "long_term_debt": 1871000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2978326800, "total_liabilities": 4927487600, "total_debt": 2164397600, "preferred_stock": null, "minority_interest": null, "retained_earnings": -173991600, "total_equity": 311592800, "shares_outstanding": 147169971, "operating_cash_flow": 357000000, "stock_based_compensation": 15000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 232000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -221000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -435000000, "free_cash_flow": 589000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "500441567", "ebitda": "802744503", "netIncome": "290980729", "grossProfit": "751794569", "depreciation": "None", "totalRevenue": "6965421978", "costOfRevenue": "6213627408", "interestIncome": "None", "incomeBeforeTax": "358913973", "interestExpense": "154839500", "operatingIncome": "547994837", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "62272140", "reportedCurrency": "EUR", "netInterestIncome": "-167000000", "nonInterestIncome": "None", "operatingExpenses": "203799732", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "44156608", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6213627408", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "302302936", "sellingGeneralAndAdministrative": "290000000", "netIncomeFromContinuingOperations": "262000000" }, "balance": { "goodwill": "512877200", "inventory": "1194060000", "commonStock": "3411600", "currentDebt": "None", "investments": "None", "totalAssets": "5258412800", "longTermDebt": "1871000000", "shortTermDebt": "293397600", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "65957600", "reportedCurrency": "EUR", "retainedEarnings": "-173991600", "totalLiabilities": "4927487600", "otherCurrentAssets": "76192400", "totalCurrentAssets": "2203893600", "currentLongTermDebt": "258000000", "longTermInvestments": "12000000", "shortTermInvestments": "58000000", "currentNetReceivables": "766472800", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3054519200", "currentAccountsPayable": "1211118000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1948000000", "shortLongTermDebtTotal": "2421098800", "totalShareholderEquity": "311592800", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "323064049", "totalCurrentLiabilities": "1949160800", "otherNonCurrentLiabilities": "6000000", "totalNonCurrentLiabilities": "2978326800", "cashAndShortTermInvestments": "167168400", "commonStockSharesOutstanding": "147169971", "intangibleAssetsExcludingGoodwill": "65957600", "cashAndCashEquivalentsAtCarryingValue": "167168400", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "296641833", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "EUR", "changeInInventory": "-435000000", "operatingCashflow": "357000000", "capitalExpenditures": "232000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-435000000", "cashflowFromInvestment": "-221000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "302302936", "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": "2026-06-07T01:30:58.279521+00:00", "is_restated": false, "income_statement": { "revenue": 4883000000, "cost_of_revenue": 4393000000, "gross_profit": 490000000, "ebit": 108000000, "ebitda": 367000000, "pretax_income": -34000000, "tax_provision": -17000000, "net_income": -21000000, "net_income_to_common": -21000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 537138450, "total_current_assets": 1793724300, "total_assets": 5052037950, "short_term_debt": 112566600, "long_term_debt": 2299000000, "total_debt": 2411566600, "total_liabilities": 5175616500, "total_equity": -140708250, "shares_outstanding": 138739635, "goodwill_and_intangibles": 584856900 }, "cash_flow": { "operating_cash_flow": 334000000, "capital_expenditure": 182000000, "free_cash_flow": 516000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244521, "ticker_id": 871, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:58.279521+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "108000000", "ebitda": "367000000", "netIncome": "-21000000", "grossProfit": "490000000", "depreciation": "None", "totalRevenue": "4883000000", "costOfRevenue": "4393000000", "interestIncome": "0", "incomeBeforeTax": "-34000000", "interestExpense": "174416086", "operatingIncome": "125000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-17000000", "reportedCurrency": "EUR", "netInterestIncome": "-159000000", "nonInterestIncome": "None", "operatingExpenses": "365000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4393000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "259000000", "sellingGeneralAndAdministrative": "239000000", "netIncomeFromContinuingOperations": "-17000000" }, "balance": { "goodwill": "510220350", "inventory": "712106100", "commonStock": "3670650", "currentDebt": "None", "investments": "None", "totalAssets": "5052037950", "longTermDebt": "2299000000", "shortTermDebt": "112566600", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "74636550", "reportedCurrency": "EUR", "retainedEarnings": "-501655500", "totalLiabilities": "5175616500", "otherCurrentAssets": "55059750", "totalCurrentAssets": "1793724300", "currentLongTermDebt": "92000000", "longTermInvestments": "19000000", "shortTermInvestments": "39000000", "currentNetReceivables": "489420000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3258313650", "currentAccountsPayable": "765942300", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1906000000", "shortLongTermDebtTotal": "2925508050", "totalShareholderEquity": "-140708250", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "331158850", "totalCurrentLiabilities": "1328775300", "otherNonCurrentLiabilities": "41000000", "totalNonCurrentLiabilities": "3846841200", "cashAndShortTermInvestments": "537138450", "commonStockSharesOutstanding": "138739635", "intangibleAssetsExcludingGoodwill": "74636550", "cashAndCashEquivalentsAtCarryingValue": "537138450", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "EUR", "changeInInventory": "63000000", "operatingCashflow": "334000000", "capitalExpenditures": "182000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "101000000", "cashflowFromInvestment": "-176000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "259000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4883000000, "cost_of_revenue": 4393000000, "gross_profit": 490000000, "research_and_development": 39000000, "selling_general_admin": 239000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 108000000, "depreciation_amortisation": 259000000, "ebitda": 367000000, "interest_expense": 174416086, "interest_income": null, "other_non_operating": null, "pretax_income": -34000000, "tax_provision": -17000000, "effective_tax_rate": null, "net_income": -21000000, "net_income_continuing_ops": -17000000, "net_income_to_common": -21000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 537138450, "short_term_investments": 39000000, "net_receivables": 489420000, "inventory": 712106100, "other_current_assets": null, "total_current_assets": 1793724300, "net_ppe": null, "goodwill": 510220350, "intangible_assets": 74636550, "goodwill_and_intangibles": 584856900, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3258313650, "total_assets": 5052037950, "short_term_debt": 112566600, "accounts_payable": 765942300, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1328775300, "long_term_debt": 2299000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3846841200, "total_liabilities": 5175616500, "total_debt": 2411566600, "preferred_stock": null, "minority_interest": null, "retained_earnings": -501655500, "total_equity": -140708250, "shares_outstanding": 138739635, "operating_cash_flow": 334000000, "stock_based_compensation": 15000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 182000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -176000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 101000000, "free_cash_flow": 516000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "108000000", "ebitda": "367000000", "netIncome": "-21000000", "grossProfit": "490000000", "depreciation": "None", "totalRevenue": "4883000000", "costOfRevenue": "4393000000", "interestIncome": "0", "incomeBeforeTax": "-34000000", "interestExpense": "174416086", "operatingIncome": "125000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-17000000", "reportedCurrency": "EUR", "netInterestIncome": "-159000000", "nonInterestIncome": "None", "operatingExpenses": "365000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4393000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "259000000", "sellingGeneralAndAdministrative": "239000000", "netIncomeFromContinuingOperations": "-17000000" }, "balance": { "goodwill": "510220350", "inventory": "712106100", "commonStock": "3670650", "currentDebt": "None", "investments": "None", "totalAssets": "5052037950", "longTermDebt": "2299000000", "shortTermDebt": "112566600", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "74636550", "reportedCurrency": "EUR", "retainedEarnings": "-501655500", "totalLiabilities": "5175616500", "otherCurrentAssets": "55059750", "totalCurrentAssets": "1793724300", "currentLongTermDebt": "92000000", "longTermInvestments": "19000000", "shortTermInvestments": "39000000", "currentNetReceivables": "489420000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3258313650", "currentAccountsPayable": "765942300", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1906000000", "shortLongTermDebtTotal": "2925508050", "totalShareholderEquity": "-140708250", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "331158850", "totalCurrentLiabilities": "1328775300", "otherNonCurrentLiabilities": "41000000", "totalNonCurrentLiabilities": "3846841200", "cashAndShortTermInvestments": "537138450", "commonStockSharesOutstanding": "138739635", "intangibleAssetsExcludingGoodwill": "74636550", "cashAndCashEquivalentsAtCarryingValue": "537138450", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "EUR", "changeInInventory": "63000000", "operatingCashflow": "334000000", "capitalExpenditures": "182000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "101000000", "cashflowFromInvestment": "-176000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "259000000", "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": "2026-06-07T01:30:58.279521+00:00", "is_restated": false, "income_statement": { "revenue": 4883000000, "cost_of_revenue": 4393000000, "gross_profit": 490000000, "ebit": 108000000, "ebitda": 364000000, "pretax_income": -34000000, "tax_provision": -17000000, "net_income": -21000000, "net_income_to_common": -21000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 206540000, "total_current_assets": 1515375000, "total_assets": 4696540000, "short_term_debt": 225622500, "long_term_debt": 2160000000, "total_debt": 2385622500, "total_liabilities": 4791952500, "total_equity": -107760000, "shares_outstanding": 142645619, "goodwill_and_intangibles": 589312500 }, "cash_flow": { "operating_cash_flow": 447000000, "capital_expenditure": 271000000, "free_cash_flow": 718000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244526, "ticker_id": 871, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:58.279521+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "108000000", "ebitda": "364000000", "netIncome": "-21000000", "grossProfit": "490000000", "depreciation": "None", "totalRevenue": "4883000000", "costOfRevenue": "4393000000", "interestIncome": "0", "incomeBeforeTax": "-34000000", "interestExpense": "189153018", "operatingIncome": "125000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-17000000", "reportedCurrency": "EUR", "netInterestIncome": "-185000000", "nonInterestIncome": "None", "operatingExpenses": "365000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39000000", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "4393000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "256000000", "sellingGeneralAndAdministrative": "239000000", "netIncomeFromContinuingOperations": "64000000" }, "balance": { "goodwill": "510737500", "inventory": "752075000", "commonStock": "3367500", "currentDebt": "None", "investments": "None", "totalAssets": "4696540000", "longTermDebt": "2160000000", "shortTermDebt": "225622500", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "78575000", "reportedCurrency": "EUR", "retainedEarnings": "-436652500", "totalLiabilities": "4791952500", "otherCurrentAssets": "33674999", "totalCurrentAssets": "1515375000", "currentLongTermDebt": "201000000", "longTermInvestments": "8000000", "shortTermInvestments": "22000000", "currentNetReceivables": "523085000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3181165000", "currentAccountsPayable": "798097500", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2056000000", "shortLongTermDebtTotal": "2650222500", "totalShareholderEquity": "-107760000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "329484994", "totalCurrentLiabilities": "1427820000", "otherNonCurrentLiabilities": "23000000", "totalNonCurrentLiabilities": "3364132500", "cashAndShortTermInvestments": "206540000", "commonStockSharesOutstanding": "142645619", "intangibleAssetsExcludingGoodwill": "78575000", "cashAndCashEquivalentsAtCarryingValue": "206540000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "59000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "EUR", "changeInInventory": "57000000", "operatingCashflow": "447000000", "capitalExpenditures": "271000000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "-76000000", "cashflowFromInvestment": "-353000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "256000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4883000000, "cost_of_revenue": 4393000000, "gross_profit": 490000000, "research_and_development": 39000000, "selling_general_admin": 239000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 108000000, "depreciation_amortisation": 256000000, "ebitda": 364000000, "interest_expense": 189153018, "interest_income": null, "other_non_operating": null, "pretax_income": -34000000, "tax_provision": -17000000, "effective_tax_rate": null, "net_income": -21000000, "net_income_continuing_ops": 64000000, "net_income_to_common": -21000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 206540000, "short_term_investments": 22000000, "net_receivables": 523085000, "inventory": 752075000, "other_current_assets": null, "total_current_assets": 1515375000, "net_ppe": null, "goodwill": 510737500, "intangible_assets": 78575000, "goodwill_and_intangibles": 589312500, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3181165000, "total_assets": 4696540000, "short_term_debt": 225622500, "accounts_payable": 798097500, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1427820000, "long_term_debt": 2160000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3364132500, "total_liabilities": 4791952500, "total_debt": 2385622500, "preferred_stock": null, "minority_interest": null, "retained_earnings": -436652500, "total_equity": -107760000, "shares_outstanding": 142645619, "operating_cash_flow": 447000000, "stock_based_compensation": 16000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 271000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -353000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -76000000, "free_cash_flow": 718000000, "net_change_in_cash": 0 }, "raw_data": { "income": { "ebit": "108000000", "ebitda": "364000000", "netIncome": "-21000000", "grossProfit": "490000000", "depreciation": "None", "totalRevenue": "4883000000", "costOfRevenue": "4393000000", "interestIncome": "0", "incomeBeforeTax": "-34000000", "interestExpense": "189153018", "operatingIncome": "125000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-17000000", "reportedCurrency": "EUR", "netInterestIncome": "-185000000", "nonInterestIncome": "None", "operatingExpenses": "365000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39000000", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "4393000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "256000000", "sellingGeneralAndAdministrative": "239000000", "netIncomeFromContinuingOperations": "64000000" }, "balance": { "goodwill": "510737500", "inventory": "752075000", "commonStock": "3367500", "currentDebt": "None", "investments": "None", "totalAssets": "4696540000", "longTermDebt": "2160000000", "shortTermDebt": "225622500", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "78575000", "reportedCurrency": "EUR", "retainedEarnings": "-436652500", "totalLiabilities": "4791952500", "otherCurrentAssets": "33674999", "totalCurrentAssets": "1515375000", "currentLongTermDebt": "201000000", "longTermInvestments": "8000000", "shortTermInvestments": "22000000", "currentNetReceivables": "523085000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3181165000", "currentAccountsPayable": "798097500", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2056000000", "shortLongTermDebtTotal": "2650222500", "totalShareholderEquity": "-107760000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "329484994", "totalCurrentLiabilities": "1427820000", "otherNonCurrentLiabilities": "23000000", "totalNonCurrentLiabilities": "3364132500", "cashAndShortTermInvestments": "206540000", "commonStockSharesOutstanding": "142645619", "intangibleAssetsExcludingGoodwill": "78575000", "cashAndCashEquivalentsAtCarryingValue": "206540000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "59000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "EUR", "changeInInventory": "57000000", "operatingCashflow": "447000000", "capitalExpenditures": "271000000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "-76000000", "cashflowFromInvestment": "-353000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "256000000", "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": "2026-06-07T01:30:58.279521+00:00", "is_restated": false, "income_statement": { "revenue": 5686000000, "cost_of_revenue": 5148000000, "gross_profit": 538000000, "ebit": 356000000, "ebitda": 553000000, "pretax_income": 222000000, "tax_provision": 32000000, "net_income": 188000000, "net_income_to_common": 188000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164000000, "total_current_assets": 1441000000, "total_assets": 3901000000, "short_term_debt": 57000000, "long_term_debt": 2094000000, "total_debt": 2151000000, "total_liabilities": 4015000000, "total_equity": -122000000, "shares_outstanding": 138145914, "goodwill_and_intangibles": 492000000 }, "cash_flow": { "operating_cash_flow": 66000000, "capital_expenditure": 277000000, "free_cash_flow": 343000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244531, "ticker_id": 871, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:58.279521+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "356000000", "ebitda": "553000000", "netIncome": "188000000", "grossProfit": "538000000", "depreciation": "None", "totalRevenue": "5686000000", "costOfRevenue": "5148000000", "interestIncome": "7000000", "incomeBeforeTax": "222000000", "interestExpense": "151832312", "operatingIncome": "404000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "32000000", "reportedCurrency": "EUR", "netInterestIncome": "-155000000", "nonInterestIncome": "None", "operatingExpenses": "134000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "40000000", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "5148000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "197000000", "sellingGeneralAndAdministrative": "211000000", "netIncomeFromContinuingOperations": "190000000" }, "balance": { "goodwill": "422000000", "inventory": "660000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "3901000000", "longTermDebt": "2094000000", "shortTermDebt": "57000000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "70000000", "reportedCurrency": "EUR", "retainedEarnings": "-545000000", "totalLiabilities": "4015000000", "otherCurrentAssets": "12000000", "totalCurrentAssets": "1441000000", "currentLongTermDebt": "57000000", "longTermInvestments": "75000000", "shortTermInvestments": "30000000", "currentNetReceivables": "575000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2460000000", "currentAccountsPayable": "685000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1666000000", "shortLongTermDebtTotal": "2151000000", "totalShareholderEquity": "-122000000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "321000000", "totalCurrentLiabilities": "1139000000", "otherNonCurrentLiabilities": "29000000", "totalNonCurrentLiabilities": "2876000000", "cashAndShortTermInvestments": "164000000", "commonStockSharesOutstanding": "138145914", "intangibleAssetsExcludingGoodwill": "70000000", "cashAndCashEquivalentsAtCarryingValue": "164000000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "188000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "EUR", "changeInInventory": "-9000000", "operatingCashflow": "66000000", "capitalExpenditures": "277000000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "-82000000", "cashflowFromInvestment": "-91000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "197000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5686000000, "cost_of_revenue": 5148000000, "gross_profit": 538000000, "research_and_development": 40000000, "selling_general_admin": 211000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 356000000, "depreciation_amortisation": 197000000, "ebitda": 553000000, "interest_expense": 151832312, "interest_income": null, "other_non_operating": null, "pretax_income": 222000000, "tax_provision": 32000000, "effective_tax_rate": null, "net_income": 188000000, "net_income_continuing_ops": 190000000, "net_income_to_common": 188000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 164000000, "short_term_investments": 30000000, "net_receivables": 575000000, "inventory": 660000000, "other_current_assets": null, "total_current_assets": 1441000000, "net_ppe": null, "goodwill": 422000000, "intangible_assets": 70000000, "goodwill_and_intangibles": 492000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2460000000, "total_assets": 3901000000, "short_term_debt": 57000000, "accounts_payable": 685000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1139000000, "long_term_debt": 2094000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2876000000, "total_liabilities": 4015000000, "total_debt": 2151000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -545000000, "total_equity": -122000000, "shares_outstanding": 138145914, "operating_cash_flow": 66000000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 277000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -91000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -82000000, "free_cash_flow": 343000000, "net_change_in_cash": 0 }, "raw_data": { "income": { "ebit": "356000000", "ebitda": "553000000", "netIncome": "188000000", "grossProfit": "538000000", "depreciation": "None", "totalRevenue": "5686000000", "costOfRevenue": "5148000000", "interestIncome": "7000000", "incomeBeforeTax": "222000000", "interestExpense": "151832312", "operatingIncome": "404000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "32000000", "reportedCurrency": "EUR", "netInterestIncome": "-155000000", "nonInterestIncome": "None", "operatingExpenses": "134000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "40000000", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "5148000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "197000000", "sellingGeneralAndAdministrative": "211000000", "netIncomeFromContinuingOperations": "190000000" }, "balance": { "goodwill": "422000000", "inventory": "660000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "3901000000", "longTermDebt": "2094000000", "shortTermDebt": "57000000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "70000000", "reportedCurrency": "EUR", "retainedEarnings": "-545000000", "totalLiabilities": "4015000000", "otherCurrentAssets": "12000000", "totalCurrentAssets": "1441000000", "currentLongTermDebt": "57000000", "longTermInvestments": "75000000", "shortTermInvestments": "30000000", "currentNetReceivables": "575000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2460000000", "currentAccountsPayable": "685000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1666000000", "shortLongTermDebtTotal": "2151000000", "totalShareholderEquity": "-122000000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "321000000", "totalCurrentLiabilities": "1139000000", "otherNonCurrentLiabilities": "29000000", "totalNonCurrentLiabilities": "2876000000", "cashAndShortTermInvestments": "164000000", "commonStockSharesOutstanding": "138145914", "intangibleAssetsExcludingGoodwill": "70000000", "cashAndCashEquivalentsAtCarryingValue": "164000000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "188000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "EUR", "changeInInventory": "-9000000", "operatingCashflow": "66000000", "capitalExpenditures": "277000000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "-82000000", "cashflowFromInvestment": "-91000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "197000000", "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": "2026-06-07T01:30:58.279521+00:00", "is_restated": false, "income_statement": { "revenue": 2461000000, "cost_of_revenue": 2041000000, "gross_profit": 420000000, "ebit": 273000000, "ebitda": 356000000, "pretax_income": 272000000, "tax_provision": 76000000, "net_income": 199000000, "net_income_to_common": 199000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 143000000, "total_current_assets": 2951000000, "total_assets": 5845000000, "short_term_debt": 35000000, "long_term_debt": 1938000000, "total_debt": 1973000000, "total_liabilities": 4713000000, "total_equity": 1119000000, "shares_outstanding": 140084655, "goodwill_and_intangibles": 131000000 }, "cash_flow": { "operating_cash_flow": 73000000, "capital_expenditure": 72000000, "free_cash_flow": 145000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244494, "ticker_id": 871, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:58.279521+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "273000000", "ebitda": "356000000", "netIncome": "199000000", "grossProfit": "420000000", "depreciation": "None", "totalRevenue": "2461000000", "costOfRevenue": "2041000000", "interestIncome": "None", "incomeBeforeTax": "272000000", "interestExpense": "1000000", "operatingIncome": "230000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "76000000", "reportedCurrency": "USD", "netInterestIncome": "-29000000", "nonInterestIncome": "None", "operatingExpenses": "190000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2041000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83000000", "sellingGeneralAndAdministrative": "94000000", "netIncomeFromContinuingOperations": "196000000" }, "balance": { "goodwill": "47000000", "inventory": "1671000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "5845000000", "longTermDebt": "1938000000", "shortTermDebt": "35000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "84000000", "reportedCurrency": "USD", "retainedEarnings": "529000000", "totalLiabilities": "4713000000", "otherCurrentAssets": "132000000", "totalCurrentAssets": "2951000000", "currentLongTermDebt": "35000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1005000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2894000000", "currentAccountsPayable": "1529000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1973000000", "totalShareholderEquity": "1119000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "534000000", "totalCurrentLiabilities": "2118000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2595000000", "cashAndShortTermInvestments": "143000000", "commonStockSharesOutstanding": "140084655", "intangibleAssetsExcludingGoodwill": "84000000", "cashAndCashEquivalentsAtCarryingValue": "143000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "196000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-279000000", "operatingCashflow": "73000000", "capitalExpenditures": "72000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20000000", "cashflowFromInvestment": "-68000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2461000000, "cost_of_revenue": 2041000000, "gross_profit": 420000000, "research_and_development": 13000000, "selling_general_admin": 94000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 273000000, "depreciation_amortisation": 83000000, "ebitda": 356000000, "interest_expense": 1000000, "interest_income": null, "other_non_operating": null, "pretax_income": 272000000, "tax_provision": 76000000, "effective_tax_rate": null, "net_income": 199000000, "net_income_continuing_ops": 196000000, "net_income_to_common": 199000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 143000000, "short_term_investments": null, "net_receivables": 1005000000, "inventory": 1671000000, "other_current_assets": null, "total_current_assets": 2951000000, "net_ppe": null, "goodwill": 47000000, "intangible_assets": 84000000, "goodwill_and_intangibles": 131000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2894000000, "total_assets": 5845000000, "short_term_debt": 35000000, "accounts_payable": 1529000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2118000000, "long_term_debt": 1938000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2595000000, "total_liabilities": 4713000000, "total_debt": 1973000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 529000000, "total_equity": 1119000000, "shares_outstanding": 140084655, "operating_cash_flow": 73000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 72000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -68000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20000000, "free_cash_flow": 145000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "273000000", "ebitda": "356000000", "netIncome": "199000000", "grossProfit": "420000000", "depreciation": "None", "totalRevenue": "2461000000", "costOfRevenue": "2041000000", "interestIncome": "None", "incomeBeforeTax": "272000000", "interestExpense": "1000000", "operatingIncome": "230000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "76000000", "reportedCurrency": "USD", "netInterestIncome": "-29000000", "nonInterestIncome": "None", "operatingExpenses": "190000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2041000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83000000", "sellingGeneralAndAdministrative": "94000000", "netIncomeFromContinuingOperations": "196000000" }, "balance": { "goodwill": "47000000", "inventory": "1671000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "5845000000", "longTermDebt": "1938000000", "shortTermDebt": "35000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "84000000", "reportedCurrency": "USD", "retainedEarnings": "529000000", "totalLiabilities": "4713000000", "otherCurrentAssets": "132000000", "totalCurrentAssets": "2951000000", "currentLongTermDebt": "35000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1005000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2894000000", "currentAccountsPayable": "1529000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1973000000", "totalShareholderEquity": "1119000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "534000000", "totalCurrentLiabilities": "2118000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2595000000", "cashAndShortTermInvestments": "143000000", "commonStockSharesOutstanding": "140084655", "intangibleAssetsExcludingGoodwill": "84000000", "cashAndCashEquivalentsAtCarryingValue": "143000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "196000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-279000000", "operatingCashflow": "73000000", "capitalExpenditures": "72000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20000000", "cashflowFromInvestment": "-68000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83000000", "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": "2026-06-07T01:30:58.279521+00:00", "is_restated": false, "income_statement": { "revenue": 2201000000, "cost_of_revenue": 1940000000, "gross_profit": 261000000, "ebit": 166000000, "ebitda": 252000000, "pretax_income": 164000000, "tax_provision": 51000000, "net_income": 112000000, "net_income_to_common": 112000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 119963225, "total_current_assets": 2321288420, "total_assets": 5352359261, "short_term_debt": 38988048, "long_term_debt": 1905000000, "total_debt": 1943988048, "total_liabilities": 4381656825, "total_equity": 951708258, "shares_outstanding": 140253000, "goodwill_and_intangibles": 134958628 }, "cash_flow": { "operating_cash_flow": 220782631, "capital_expenditure": 109136386, "free_cash_flow": 329919017, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244495, "ticker_id": 871, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:58.279521+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "166000000", "ebitda": "252000000", "netIncome": "112000000", "grossProfit": "261000000", "depreciation": "None", "totalRevenue": "2201000000", "costOfRevenue": "1940000000", "interestIncome": "None", "incomeBeforeTax": "164000000", "interestExpense": "27000000", "operatingIncome": "166000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "51000000", "reportedCurrency": "USD", "netInterestIncome": "-27000000", "nonInterestIncome": "None", "operatingExpenses": "95000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1940000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86000000", "sellingGeneralAndAdministrative": "81000000", "netIncomeFromContinuingOperations": "113000000" }, "balance": { "goodwill": "46985596", "inventory": "1406568823", "commonStock": "3998774", "currentDebt": "None", "investments": "None", "totalAssets": "5352359261", "longTermDebt": "1905000000", "shortTermDebt": "38988048", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "87973032", "reportedCurrency": "USD", "retainedEarnings": "353891516", "totalLiabilities": "4381656825", "otherCurrentAssets": "71977935", "totalCurrentAssets": "2321288420", "currentLongTermDebt": "39000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "722778435", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3031070840", "currentAccountsPayable": "1673487000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1943404259", "totalShareholderEquity": "951708258", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "84973951", "totalCurrentLiabilities": "1797449000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2584207824", "cashAndShortTermInvestments": "119963225", "commonStockSharesOutstanding": "140253000", "intangibleAssetsExcludingGoodwill": "87973032", "cashAndCashEquivalentsAtCarryingValue": "119963225", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "111965677", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-39640561", "operatingCashflow": "220782631", "capitalExpenditures": "109136386", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-114064107", "cashflowFromInvestment": "-109341873", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40139595", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85973645", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2201000000, "cost_of_revenue": 1940000000, "gross_profit": 261000000, "research_and_development": 14000000, "selling_general_admin": 81000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 166000000, "depreciation_amortisation": 86000000, "ebitda": 252000000, "interest_expense": 27000000, "interest_income": null, "other_non_operating": null, "pretax_income": 164000000, "tax_provision": 51000000, "effective_tax_rate": null, "net_income": 112000000, "net_income_continuing_ops": 113000000, "net_income_to_common": 112000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 119963225, "short_term_investments": null, "net_receivables": 722778435, "inventory": 1406568823, "other_current_assets": null, "total_current_assets": 2321288420, "net_ppe": null, "goodwill": 46985596, "intangible_assets": 87973032, "goodwill_and_intangibles": 134958628, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3031070840, "total_assets": 5352359261, "short_term_debt": 38988048, "accounts_payable": 1673487000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1797449000, "long_term_debt": 1905000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2584207824, "total_liabilities": 4381656825, "total_debt": 1943988048, "preferred_stock": null, "minority_interest": null, "retained_earnings": 353891516, "total_equity": 951708258, "shares_outstanding": 140253000, "operating_cash_flow": 220782631, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 109136386, "acquisitions": null, "other_investing": null, "investing_cash_flow": -109341873, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -114064107, "free_cash_flow": 329919017, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "166000000", "ebitda": "252000000", "netIncome": "112000000", "grossProfit": "261000000", "depreciation": "None", "totalRevenue": "2201000000", "costOfRevenue": "1940000000", "interestIncome": "None", "incomeBeforeTax": "164000000", "interestExpense": "27000000", "operatingIncome": "166000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "51000000", "reportedCurrency": "USD", "netInterestIncome": "-27000000", "nonInterestIncome": "None", "operatingExpenses": "95000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1940000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86000000", "sellingGeneralAndAdministrative": "81000000", "netIncomeFromContinuingOperations": "113000000" }, "balance": { "goodwill": "46985596", "inventory": "1406568823", "commonStock": "3998774", "currentDebt": "None", "investments": "None", "totalAssets": "5352359261", "longTermDebt": "1905000000", "shortTermDebt": "38988048", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "87973032", "reportedCurrency": "USD", "retainedEarnings": "353891516", "totalLiabilities": "4381656825", "otherCurrentAssets": "71977935", "totalCurrentAssets": "2321288420", "currentLongTermDebt": "39000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "722778435", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3031070840", "currentAccountsPayable": "1673487000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1943404259", "totalShareholderEquity": "951708258", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "84973951", "totalCurrentLiabilities": "1797449000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2584207824", "cashAndShortTermInvestments": "119963225", "commonStockSharesOutstanding": "140253000", "intangibleAssetsExcludingGoodwill": "87973032", "cashAndCashEquivalentsAtCarryingValue": "119963225", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "111965677", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-39640561", "operatingCashflow": "220782631", "capitalExpenditures": "109136386", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-114064107", "cashflowFromInvestment": "-109341873", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40139595", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85973645", "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": "2026-06-07T01:30:58.279521+00:00", "is_restated": false, "income_statement": { "revenue": 2166000000, "cost_of_revenue": 1936000000, "gross_profit": 230000000, "ebit": 133000000, "ebitda": 217000000, "pretax_income": 126000000, "tax_provision": 38000000, "net_income": 88000000, "net_income_to_common": 88000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 122000000, "total_current_assets": 2353000000, "total_assets": 5375000000, "short_term_debt": 59000000, "long_term_debt": 1974000000, "total_debt": 2033000000, "total_liabilities": 4512000000, "total_equity": 845000000, "shares_outstanding": 140524641, "goodwill_and_intangibles": 137000000 }, "cash_flow": { "operating_cash_flow": 104831657, "capital_expenditure": 79534447, "free_cash_flow": 184366104, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244497, "ticker_id": 871, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:58.279521+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "133000000", "ebitda": "217000000", "netIncome": "88000000", "grossProfit": "230000000", "depreciation": "None", "totalRevenue": "2166000000", "costOfRevenue": "1936000000", "interestIncome": "None", "incomeBeforeTax": "126000000", "interestExpense": "29000000", "operatingIncome": "133000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "38000000", "reportedCurrency": "USD", "netInterestIncome": "-29000000", "nonInterestIncome": "None", "operatingExpenses": "97000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1936000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84000000", "sellingGeneralAndAdministrative": "85000000", "netIncomeFromContinuingOperations": "88000000" }, "balance": { "goodwill": "47000000", "inventory": "1366000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "5375000000", "longTermDebt": "1974000000", "shortTermDebt": "59000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "90000000", "reportedCurrency": "USD", "retainedEarnings": "240000000", "totalLiabilities": "4512000000", "otherCurrentAssets": "46000000", "totalCurrentAssets": "2353000000", "currentLongTermDebt": "38000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "819000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3022000000", "currentAccountsPayable": "1275000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2132000000", "totalShareholderEquity": "845000000", "capitalLeaseObligations": "120000000", "otherCurrentLiabilities": "410000000", "totalCurrentLiabilities": "1842000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2670000000", "cashAndShortTermInvestments": "122000000", "commonStockSharesOutstanding": "140524641", "intangibleAssetsExcludingGoodwill": "90000000", "cashAndCashEquivalentsAtCarryingValue": "122000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-46506890", "operatingCashflow": "104831657", "capitalExpenditures": "79534447", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40178876", "cashflowFromInvestment": "-76314764", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26521380", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2166000000, "cost_of_revenue": 1936000000, "gross_profit": 230000000, "research_and_development": 12000000, "selling_general_admin": 85000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 133000000, "depreciation_amortisation": 84000000, "ebitda": 217000000, "interest_expense": 29000000, "interest_income": null, "other_non_operating": null, "pretax_income": 126000000, "tax_provision": 38000000, "effective_tax_rate": null, "net_income": 88000000, "net_income_continuing_ops": 88000000, "net_income_to_common": 88000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 122000000, "short_term_investments": null, "net_receivables": 819000000, "inventory": 1366000000, "other_current_assets": null, "total_current_assets": 2353000000, "net_ppe": null, "goodwill": 47000000, "intangible_assets": 90000000, "goodwill_and_intangibles": 137000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3022000000, "total_assets": 5375000000, "short_term_debt": 59000000, "accounts_payable": 1275000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1842000000, "long_term_debt": 1974000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2670000000, "total_liabilities": 4512000000, "total_debt": 2033000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 240000000, "total_equity": 845000000, "shares_outstanding": 140524641, "operating_cash_flow": 104831657, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79534447, "acquisitions": null, "other_investing": null, "investing_cash_flow": -76314764, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -40178876, "free_cash_flow": 184366104, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "133000000", "ebitda": "217000000", "netIncome": "88000000", "grossProfit": "230000000", "depreciation": "None", "totalRevenue": "2166000000", "costOfRevenue": "1936000000", "interestIncome": "None", "incomeBeforeTax": "126000000", "interestExpense": "29000000", "operatingIncome": "133000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "38000000", "reportedCurrency": "USD", "netInterestIncome": "-29000000", "nonInterestIncome": "None", "operatingExpenses": "97000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1936000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84000000", "sellingGeneralAndAdministrative": "85000000", "netIncomeFromContinuingOperations": "88000000" }, "balance": { "goodwill": "47000000", "inventory": "1366000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "5375000000", "longTermDebt": "1974000000", "shortTermDebt": "59000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "90000000", "reportedCurrency": "USD", "retainedEarnings": "240000000", "totalLiabilities": "4512000000", "otherCurrentAssets": "46000000", "totalCurrentAssets": "2353000000", "currentLongTermDebt": "38000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "819000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3022000000", "currentAccountsPayable": "1275000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2132000000", "totalShareholderEquity": "845000000", "capitalLeaseObligations": "120000000", "otherCurrentLiabilities": "410000000", "totalCurrentLiabilities": "1842000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2670000000", "cashAndShortTermInvestments": "122000000", "commonStockSharesOutstanding": "140524641", "intangibleAssetsExcludingGoodwill": "90000000", "cashAndCashEquivalentsAtCarryingValue": "122000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-46506890", "operatingCashflow": "104831657", "capitalExpenditures": "79534447", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40178876", "cashflowFromInvestment": "-76314764", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26521380", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84000000", "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": "2026-06-07T01:30:58.279521+00:00", "is_restated": false, "income_statement": { "revenue": 1786288200, "cost_of_revenue": 1562896000, "gross_profit": 223392200, "ebit": 70500200, "ebitda": 140151000, "pretax_income": 47566400, "tax_provision": 16988000, "net_income": 30578400, "net_income_to_common": 30578400, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133000000, "total_current_assets": 2312000000, "total_assets": 5368000000, "short_term_debt": 75000000, "long_term_debt": 1972000000, "total_debt": 2047000000, "total_liabilities": 4569000000, "total_equity": 780000000, "shares_outstanding": 142244000, "goodwill_and_intangibles": 140000000 }, "cash_flow": { "operating_cash_flow": 114000000, "capital_expenditure": 77000000, "free_cash_flow": 191000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244498, "ticker_id": 871, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:58.279521+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "70500200", "ebitda": "140151000", "netIncome": "30578400", "grossProfit": "223392200", "depreciation": "None", "totalRevenue": "1786288200", "costOfRevenue": "1562896000", "interestIncome": "None", "incomeBeforeTax": "47566400", "interestExpense": "35144700", "operatingIncome": "72199000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "16988000", "reportedCurrency": "USD", "netInterestIncome": "-30000000", "nonInterestIncome": "None", "operatingExpenses": "151193200", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10192800", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1562896000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69650800", "sellingGeneralAndAdministrative": "71349600", "netIncomeFromContinuingOperations": "36000000" }, "balance": { "goodwill": "47000000", "inventory": "1328000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "5368000000", "longTermDebt": "1972000000", "shortTermDebt": "75000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "93000000", "reportedCurrency": "USD", "retainedEarnings": "152000000", "totalLiabilities": "4569000000", "otherCurrentAssets": "46000000", "totalCurrentAssets": "2312000000", "currentLongTermDebt": "54000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "805000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3056000000", "currentAccountsPayable": "1294000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2150000000", "totalShareholderEquity": "780000000", "capitalLeaseObligations": "124000000", "otherCurrentLiabilities": "413000000", "totalCurrentLiabilities": "1873000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2696000000", "cashAndShortTermInvestments": "133000000", "commonStockSharesOutstanding": "142244000", "intangibleAssetsExcludingGoodwill": "93000000", "cashAndCashEquivalentsAtCarryingValue": "133000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "3396000", "operatingCashflow": "114000000", "capitalExpenditures": "77000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36000000", "cashflowFromInvestment": "-72000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29715000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1786288200, "cost_of_revenue": 1562896000, "gross_profit": 223392200, "research_and_development": 10192800, "selling_general_admin": 71349600, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70500200, "depreciation_amortisation": 69650800, "ebitda": 140151000, "interest_expense": 35144700, "interest_income": null, "other_non_operating": null, "pretax_income": 47566400, "tax_provision": 16988000, "effective_tax_rate": null, "net_income": 30578400, "net_income_continuing_ops": 36000000, "net_income_to_common": 30578400, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 133000000, "short_term_investments": null, "net_receivables": 805000000, "inventory": 1328000000, "other_current_assets": null, "total_current_assets": 2312000000, "net_ppe": null, "goodwill": 47000000, "intangible_assets": 93000000, "goodwill_and_intangibles": 140000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3056000000, "total_assets": 5368000000, "short_term_debt": 75000000, "accounts_payable": 1294000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1873000000, "long_term_debt": 1972000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2696000000, "total_liabilities": 4569000000, "total_debt": 2047000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 152000000, "total_equity": 780000000, "shares_outstanding": 142244000, "operating_cash_flow": 114000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -72000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36000000, "free_cash_flow": 191000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "70500200", "ebitda": "140151000", "netIncome": "30578400", "grossProfit": "223392200", "depreciation": "None", "totalRevenue": "1786288200", "costOfRevenue": "1562896000", "interestIncome": "None", "incomeBeforeTax": "47566400", "interestExpense": "35144700", "operatingIncome": "72199000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "16988000", "reportedCurrency": "USD", "netInterestIncome": "-30000000", "nonInterestIncome": "None", "operatingExpenses": "151193200", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10192800", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1562896000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69650800", "sellingGeneralAndAdministrative": "71349600", "netIncomeFromContinuingOperations": "36000000" }, "balance": { "goodwill": "47000000", "inventory": "1328000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "5368000000", "longTermDebt": "1972000000", "shortTermDebt": "75000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "93000000", "reportedCurrency": "USD", "retainedEarnings": "152000000", "totalLiabilities": "4569000000", "otherCurrentAssets": "46000000", "totalCurrentAssets": "2312000000", "currentLongTermDebt": "54000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "805000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3056000000", "currentAccountsPayable": "1294000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2150000000", "totalShareholderEquity": "780000000", "capitalLeaseObligations": "124000000", "otherCurrentLiabilities": "413000000", "totalCurrentLiabilities": "1873000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2696000000", "cashAndShortTermInvestments": "133000000", "commonStockSharesOutstanding": "142244000", "intangibleAssetsExcludingGoodwill": "93000000", "cashAndCashEquivalentsAtCarryingValue": "133000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "3396000", "operatingCashflow": "114000000", "capitalExpenditures": "77000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36000000", "cashflowFromInvestment": "-72000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29715000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82000000", "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": "2026-06-07T01:30:58.279521+00:00", "is_restated": false, "income_statement": { "revenue": 1801622230, "cost_of_revenue": 1562194920, "gross_profit": 239427310, "ebit": 57353310, "ebitda": 128362170, "pretax_income": 56442940, "tax_provision": 21848880, "net_income": 33683690, "net_income_to_common": 33683690, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118000000, "total_current_assets": 2236000000, "total_assets": 5168000000, "short_term_debt": 54000000, "long_term_debt": 1908000000, "total_debt": 1962000000, "total_liabilities": 4403000000, "total_equity": 745000000, "shares_outstanding": 144090000, "goodwill_and_intangibles": 140000000 }, "cash_flow": { "operating_cash_flow": 58000000, "capital_expenditure": 69000000, "free_cash_flow": 127000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244499, "ticker_id": 871, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:58.279521+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57353310", "ebitda": "128362170", "netIncome": "33683690", "grossProfit": "239427310", "depreciation": "None", "totalRevenue": "1801622230", "costOfRevenue": "1562194920", "interestIncome": "None", "incomeBeforeTax": "56442940", "interestExpense": "30306920", "operatingIncome": "85574780", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "21848880", "reportedCurrency": "USD", "netInterestIncome": "-28000000", "nonInterestIncome": "None", "operatingExpenses": "153852530", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11834810", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1562194920", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71008860", "sellingGeneralAndAdministrative": "68277750", "netIncomeFromContinuingOperations": "38000000" }, "balance": { "goodwill": "46000000", "inventory": "1278000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "5168000000", "longTermDebt": "1908000000", "shortTermDebt": "54000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "94000000", "reportedCurrency": "USD", "retainedEarnings": "116000000", "totalLiabilities": "4403000000", "otherCurrentAssets": "22000000", "totalCurrentAssets": "2236000000", "currentLongTermDebt": "35000000", "longTermInvestments": "None", "shortTermInvestments": "21598038", "currentNetReceivables": "818000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2932000000", "currentAccountsPayable": "1267000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2061000000", "totalShareholderEquity": "745000000", "capitalLeaseObligations": "118000000", "otherCurrentLiabilities": "400000000", "totalCurrentLiabilities": "1808000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2595000000", "cashAndShortTermInvestments": "118000000", "commonStockSharesOutstanding": "144090000", "intangibleAssetsExcludingGoodwill": "94000000", "cashAndCashEquivalentsAtCarryingValue": "118000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-63777000", "operatingCashflow": "58000000", "capitalExpenditures": "69000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26000000", "cashflowFromInvestment": "-59000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13864500", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1801622230, "cost_of_revenue": 1562194920, "gross_profit": 239427310, "research_and_development": 11834810, "selling_general_admin": 68277750, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57353310, "depreciation_amortisation": 71008860, "ebitda": 128362170, "interest_expense": 30306920, "interest_income": null, "other_non_operating": null, "pretax_income": 56442940, "tax_provision": 21848880, "effective_tax_rate": null, "net_income": 33683690, "net_income_continuing_ops": 38000000, "net_income_to_common": 33683690, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 118000000, "short_term_investments": 21598038, "net_receivables": 818000000, "inventory": 1278000000, "other_current_assets": null, "total_current_assets": 2236000000, "net_ppe": null, "goodwill": 46000000, "intangible_assets": 94000000, "goodwill_and_intangibles": 140000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2932000000, "total_assets": 5168000000, "short_term_debt": 54000000, "accounts_payable": 1267000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1808000000, "long_term_debt": 1908000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2595000000, "total_liabilities": 4403000000, "total_debt": 1962000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 116000000, "total_equity": 745000000, "shares_outstanding": 144090000, "operating_cash_flow": 58000000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26000000, "free_cash_flow": 127000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57353310", "ebitda": "128362170", "netIncome": "33683690", "grossProfit": "239427310", "depreciation": "None", "totalRevenue": "1801622230", "costOfRevenue": "1562194920", "interestIncome": "None", "incomeBeforeTax": "56442940", "interestExpense": "30306920", "operatingIncome": "85574780", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "21848880", "reportedCurrency": "USD", "netInterestIncome": "-28000000", "nonInterestIncome": "None", "operatingExpenses": "153852530", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11834810", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1562194920", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71008860", "sellingGeneralAndAdministrative": "68277750", "netIncomeFromContinuingOperations": "38000000" }, "balance": { "goodwill": "46000000", "inventory": "1278000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "5168000000", "longTermDebt": "1908000000", "shortTermDebt": "54000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "94000000", "reportedCurrency": "USD", "retainedEarnings": "116000000", "totalLiabilities": "4403000000", "otherCurrentAssets": "22000000", "totalCurrentAssets": "2236000000", "currentLongTermDebt": "35000000", "longTermInvestments": "None", "shortTermInvestments": "21598038", "currentNetReceivables": "818000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2932000000", "currentAccountsPayable": "1267000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2061000000", "totalShareholderEquity": "745000000", "capitalLeaseObligations": "118000000", "otherCurrentLiabilities": "400000000", "totalCurrentLiabilities": "1808000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2595000000", "cashAndShortTermInvestments": "118000000", "commonStockSharesOutstanding": "144090000", "intangibleAssetsExcludingGoodwill": "94000000", "cashAndCashEquivalentsAtCarryingValue": "118000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-63777000", "operatingCashflow": "58000000", "capitalExpenditures": "69000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26000000", "cashflowFromInvestment": "-59000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13864500", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78000000", "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": "2026-06-07T01:30:58.279521+00:00", "is_restated": false, "income_statement": { "revenue": 1512519669, "cost_of_revenue": 1113627866, "gross_profit": 398891803, "ebit": -17159290, "ebitda": 41282051, "pretax_income": -7689337, "tax_provision": 32519866, "net_income": -41914835, "net_income_to_common": -41914835, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 141000000, "total_current_assets": 1834000000, "total_assets": 4734000000, "short_term_debt": 56000000, "long_term_debt": 1879000000, "total_debt": 1935000000, "total_liabilities": 4007000000, "total_equity": 706000000, "shares_outstanding": 147438000, "goodwill_and_intangibles": 143000000 }, "cash_flow": { "operating_cash_flow": -9336026, "capital_expenditure": 136574685, "free_cash_flow": 127238659, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244500, "ticker_id": 871, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:58.279521+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17159290", "ebitda": "41282051", "netIncome": "-41914835", "grossProfit": "398891803", "depreciation": "None", "totalRevenue": "1512519669", "costOfRevenue": "1113627866", "interestIncome": "None", "incomeBeforeTax": "-7689337", "interestExpense": "16148300", "operatingIncome": "26460356", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "32519866", "reportedCurrency": "USD", "netInterestIncome": "3806308.22", "nonInterestIncome": "None", "operatingExpenses": "372431446", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5254497", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1113627866", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58441341", "sellingGeneralAndAdministrative": "76218442.16", "netIncomeFromContinuingOperations": "-41637366.81" }, "balance": { "goodwill": "46000000", "inventory": "1181000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "4734000000", "longTermDebt": "1879000000", "shortTermDebt": "56000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "97000000", "reportedCurrency": "USD", "retainedEarnings": "203000000", "totalLiabilities": "4007000000", "otherCurrentAssets": "26000000", "totalCurrentAssets": "1834000000", "currentLongTermDebt": "39000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "486000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2900000000", "currentAccountsPayable": "959000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1935000000", "totalShareholderEquity": "706000000", "capitalLeaseObligations": "17000000", "otherCurrentLiabilities": "348000000", "totalCurrentLiabilities": "1446000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2561000000", "cashAndShortTermInvestments": "141000000", "commonStockSharesOutstanding": "147438000", "intangibleAssetsExcludingGoodwill": "97000000", "cashAndCashEquivalentsAtCarryingValue": "141000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46353600", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "25944347", "operatingCashflow": "-9336026", "capitalExpenditures": "136574685", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45331082", "cashflowFromInvestment": "-52470432", "stockBasedCompensation": "7143057", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15824048", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74358900", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1512519669, "cost_of_revenue": 1113627866, "gross_profit": 398891803, "research_and_development": 5254497, "selling_general_admin": 76218442.16, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17159290, "depreciation_amortisation": 58441341, "ebitda": 41282051, "interest_expense": 16148300, "interest_income": null, "other_non_operating": null, "pretax_income": -7689337, "tax_provision": 32519866, "effective_tax_rate": null, "net_income": -41914835, "net_income_continuing_ops": -41637366.81, "net_income_to_common": -41914835, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 141000000, "short_term_investments": null, "net_receivables": 486000000, "inventory": 1181000000, "other_current_assets": null, "total_current_assets": 1834000000, "net_ppe": null, "goodwill": 46000000, "intangible_assets": 97000000, "goodwill_and_intangibles": 143000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2900000000, "total_assets": 4734000000, "short_term_debt": 56000000, "accounts_payable": 959000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1446000000, "long_term_debt": 1879000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2561000000, "total_liabilities": 4007000000, "total_debt": 1935000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 203000000, "total_equity": 706000000, "shares_outstanding": 147438000, "operating_cash_flow": -9336026, "stock_based_compensation": 7143057, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 136574685, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52470432, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 45331082, "free_cash_flow": 127238659, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-17159290", "ebitda": "41282051", "netIncome": "-41914835", "grossProfit": "398891803", "depreciation": "None", "totalRevenue": "1512519669", "costOfRevenue": "1113627866", "interestIncome": "None", "incomeBeforeTax": "-7689337", "interestExpense": "16148300", "operatingIncome": "26460356", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "32519866", "reportedCurrency": "USD", "netInterestIncome": "3806308.22", "nonInterestIncome": "None", "operatingExpenses": "372431446", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5254497", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1113627866", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58441341", "sellingGeneralAndAdministrative": "76218442.16", "netIncomeFromContinuingOperations": "-41637366.81" }, "balance": { "goodwill": "46000000", "inventory": "1181000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "4734000000", "longTermDebt": "1879000000", "shortTermDebt": "56000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "97000000", "reportedCurrency": "USD", "retainedEarnings": "203000000", "totalLiabilities": "4007000000", "otherCurrentAssets": "26000000", "totalCurrentAssets": "1834000000", "currentLongTermDebt": "39000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "486000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2900000000", "currentAccountsPayable": "959000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1935000000", "totalShareholderEquity": "706000000", "capitalLeaseObligations": "17000000", "otherCurrentLiabilities": "348000000", "totalCurrentLiabilities": "1446000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2561000000", "cashAndShortTermInvestments": "141000000", "commonStockSharesOutstanding": "147438000", "intangibleAssetsExcludingGoodwill": "97000000", "cashAndCashEquivalentsAtCarryingValue": "141000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46353600", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "25944347", "operatingCashflow": "-9336026", "capitalExpenditures": "136574685", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45331082", "cashflowFromInvestment": "-52470432", "stockBasedCompensation": "7143057", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15824048", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74358900", "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": "2026-06-07T01:30:58.279521+00:00", "is_restated": false, "income_statement": { "revenue": 1643243800, "cost_of_revenue": 1456304300, "gross_profit": 186939500, "ebit": 41035500, "ebitda": 115385690, "pretax_income": 17326100, "tax_provision": 10030900, "net_income": 6383300, "net_income_to_common": 6383300, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 152000000, "total_current_assets": 1911000000, "total_assets": 4762000000, "short_term_debt": 53000000, "long_term_debt": 1775000000, "total_debt": 1828000000, "total_liabilities": 3842000000, "total_equity": 900000000, "shares_outstanding": 147438000, "goodwill_and_intangibles": 503000000 }, "cash_flow": { "operating_cash_flow": 86000000, "capital_expenditure": 96000000, "free_cash_flow": 182000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244502, "ticker_id": 871, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:58.279521+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41035500", "ebitda": "115385690", "netIncome": "6383300", "grossProfit": "186939500", "depreciation": "None", "totalRevenue": "1643243800", "costOfRevenue": "1456304300", "interestIncome": "None", "incomeBeforeTax": "17326100", "interestExpense": "36000000", "operatingIncome": "47418800", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "10030900", "reportedCurrency": "USD", "netInterestIncome": "-36000000", "nonInterestIncome": "None", "operatingExpenses": "139520700", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10030900", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1456304300", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74350190", "sellingGeneralAndAdministrative": "63000000", "netIncomeFromContinuingOperations": "3000000" }, "balance": { "goodwill": "461000000", "inventory": "1138000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "4762000000", "longTermDebt": "1775000000", "shortTermDebt": "53000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "42000000", "reportedCurrency": "EUR", "retainedEarnings": "363000000", "totalLiabilities": "3842000000", "otherCurrentAssets": "None", "totalCurrentAssets": "1911000000", "currentLongTermDebt": "53000000", "longTermInvestments": "7000000", "shortTermInvestments": "30000000", "currentNetReceivables": "591000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2851000000", "currentAccountsPayable": "1386000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1828000000", "totalShareholderEquity": "900000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "41000000", "totalCurrentLiabilities": "1496000000", "otherNonCurrentLiabilities": "4000000", "totalNonCurrentLiabilities": "2346000000", "cashAndShortTermInvestments": "152000000", "commonStockSharesOutstanding": "147438000", "intangibleAssetsExcludingGoodwill": "42000000", "cashAndCashEquivalentsAtCarryingValue": "152000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "EUR", "changeInInventory": "-23000000", "operatingCashflow": "86000000", "capitalExpenditures": "96000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54000000", "cashflowFromInvestment": "-93000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1643243800, "cost_of_revenue": 1456304300, "gross_profit": 186939500, "research_and_development": 10030900, "selling_general_admin": 63000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41035500, "depreciation_amortisation": 74350190, "ebitda": 115385690, "interest_expense": 36000000, "interest_income": null, "other_non_operating": null, "pretax_income": 17326100, "tax_provision": 10030900, "effective_tax_rate": null, "net_income": 6383300, "net_income_continuing_ops": 3000000, "net_income_to_common": 6383300, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 152000000, "short_term_investments": 30000000, "net_receivables": 591000000, "inventory": 1138000000, "other_current_assets": null, "total_current_assets": 1911000000, "net_ppe": null, "goodwill": 461000000, "intangible_assets": 42000000, "goodwill_and_intangibles": 503000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2851000000, "total_assets": 4762000000, "short_term_debt": 53000000, "accounts_payable": 1386000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1496000000, "long_term_debt": 1775000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2346000000, "total_liabilities": 3842000000, "total_debt": 1828000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 363000000, "total_equity": 900000000, "shares_outstanding": 147438000, "operating_cash_flow": 86000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 96000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -93000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -54000000, "free_cash_flow": 182000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41035500", "ebitda": "115385690", "netIncome": "6383300", "grossProfit": "186939500", "depreciation": "None", "totalRevenue": "1643243800", "costOfRevenue": "1456304300", "interestIncome": "None", "incomeBeforeTax": "17326100", "interestExpense": "36000000", "operatingIncome": "47418800", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "10030900", "reportedCurrency": "USD", "netInterestIncome": "-36000000", "nonInterestIncome": "None", "operatingExpenses": "139520700", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10030900", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1456304300", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74350190", "sellingGeneralAndAdministrative": "63000000", "netIncomeFromContinuingOperations": "3000000" }, "balance": { "goodwill": "461000000", "inventory": "1138000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "4762000000", "longTermDebt": "1775000000", "shortTermDebt": "53000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "42000000", "reportedCurrency": "EUR", "retainedEarnings": "363000000", "totalLiabilities": "3842000000", "otherCurrentAssets": "None", "totalCurrentAssets": "1911000000", "currentLongTermDebt": "53000000", "longTermInvestments": "7000000", "shortTermInvestments": "30000000", "currentNetReceivables": "591000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2851000000", "currentAccountsPayable": "1386000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1828000000", "totalShareholderEquity": "900000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "41000000", "totalCurrentLiabilities": "1496000000", "otherNonCurrentLiabilities": "4000000", "totalNonCurrentLiabilities": "2346000000", "cashAndShortTermInvestments": "152000000", "commonStockSharesOutstanding": "147438000", "intangibleAssetsExcludingGoodwill": "42000000", "cashAndCashEquivalentsAtCarryingValue": "152000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "EUR", "changeInInventory": "-23000000", "operatingCashflow": "86000000", "capitalExpenditures": "96000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54000000", "cashflowFromInvestment": "-93000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73000000", "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": "2026-06-07T01:30:58.279521+00:00", "is_restated": false, "income_statement": { "revenue": 1932000000, "cost_of_revenue": 1652000000, "gross_profit": 280000000, "ebit": 128000000, "ebitda": 204000000, "pretax_income": 104000000, "tax_provision": 27000000, "net_income": 76000000, "net_income_to_common": 76000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 228315396, "total_current_assets": 2210264545, "total_assets": 5294130257, "short_term_debt": 56810873, "long_term_debt": 1842000000, "total_debt": 1898810873, "total_liabilities": 4251168374, "total_equity": 1020451914, "shares_outstanding": 149040318, "goodwill_and_intangibles": 559533507 }, "cash_flow": { "operating_cash_flow": 152000000, "capital_expenditure": 78000000, "free_cash_flow": 230000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244503, "ticker_id": 871, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:58.279521+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "128000000", "ebitda": "204000000", "netIncome": "76000000", "grossProfit": "280000000", "depreciation": "None", "totalRevenue": "1932000000", "costOfRevenue": "1652000000", "interestIncome": "None", "incomeBeforeTax": "104000000", "interestExpense": "34300904", "operatingIncome": "136131715", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "27000000", "reportedCurrency": "USD", "netInterestIncome": "-32000000", "nonInterestIncome": "None", "operatingExpenses": "143868284", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1652000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76000000", "sellingGeneralAndAdministrative": "74000000", "netIncomeFromContinuingOperations": "71000000" }, "balance": { "goodwill": "511297860", "inventory": "1215538309", "commonStock": "3215709", "currentDebt": "None", "investments": "None", "totalAssets": "5294130257", "longTermDebt": "1842000000", "shortTermDebt": "56810873", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "48235647", "reportedCurrency": "EUR", "retainedEarnings": "386957080", "totalLiabilities": "4251168374", "otherCurrentAssets": "0", "totalCurrentAssets": "2210264545", "currentLongTermDebt": "53000000", "longTermInvestments": "2000000", "shortTermInvestments": "23581871", "currentNetReceivables": "742828967", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3083865711", "currentAccountsPayable": "1533893581", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2031256699", "totalShareholderEquity": "1020451914", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "52523260", "totalCurrentLiabilities": "1663593877", "otherNonCurrentLiabilities": "11000000", "totalNonCurrentLiabilities": "2587574497", "cashAndShortTermInvestments": "228315396", "commonStockSharesOutstanding": "149040318", "intangibleAssetsExcludingGoodwill": "48235647", "cashAndCashEquivalentsAtCarryingValue": "228315396", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "EUR", "changeInInventory": "-40000000", "operatingCashflow": "152000000", "capitalExpenditures": "78000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42000000", "cashflowFromInvestment": "-77000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1932000000, "cost_of_revenue": 1652000000, "gross_profit": 280000000, "research_and_development": 13000000, "selling_general_admin": 74000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 128000000, "depreciation_amortisation": 76000000, "ebitda": 204000000, "interest_expense": 34300904, "interest_income": null, "other_non_operating": null, "pretax_income": 104000000, "tax_provision": 27000000, "effective_tax_rate": null, "net_income": 76000000, "net_income_continuing_ops": 71000000, "net_income_to_common": 76000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 228315396, "short_term_investments": 23581871, "net_receivables": 742828967, "inventory": 1215538309, "other_current_assets": null, "total_current_assets": 2210264545, "net_ppe": null, "goodwill": 511297860, "intangible_assets": 48235647, "goodwill_and_intangibles": 559533507, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3083865711, "total_assets": 5294130257, "short_term_debt": 56810873, "accounts_payable": 1533893581, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1663593877, "long_term_debt": 1842000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2587574497, "total_liabilities": 4251168374, "total_debt": 1898810873, "preferred_stock": null, "minority_interest": null, "retained_earnings": 386957080, "total_equity": 1020451914, "shares_outstanding": 149040318, "operating_cash_flow": 152000000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 78000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42000000, "free_cash_flow": 230000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "128000000", "ebitda": "204000000", "netIncome": "76000000", "grossProfit": "280000000", "depreciation": "None", "totalRevenue": "1932000000", "costOfRevenue": "1652000000", "interestIncome": "None", "incomeBeforeTax": "104000000", "interestExpense": "34300904", "operatingIncome": "136131715", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "27000000", "reportedCurrency": "USD", "netInterestIncome": "-32000000", "nonInterestIncome": "None", "operatingExpenses": "143868284", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1652000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76000000", "sellingGeneralAndAdministrative": "74000000", "netIncomeFromContinuingOperations": "71000000" }, "balance": { "goodwill": "511297860", "inventory": "1215538309", "commonStock": "3215709", "currentDebt": "None", "investments": "None", "totalAssets": "5294130257", "longTermDebt": "1842000000", "shortTermDebt": "56810873", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "48235647", "reportedCurrency": "EUR", "retainedEarnings": "386957080", "totalLiabilities": "4251168374", "otherCurrentAssets": "0", "totalCurrentAssets": "2210264545", "currentLongTermDebt": "53000000", "longTermInvestments": "2000000", "shortTermInvestments": "23581871", "currentNetReceivables": "742828967", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3083865711", "currentAccountsPayable": "1533893581", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2031256699", "totalShareholderEquity": "1020451914", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "52523260", "totalCurrentLiabilities": "1663593877", "otherNonCurrentLiabilities": "11000000", "totalNonCurrentLiabilities": "2587574497", "cashAndShortTermInvestments": "228315396", "commonStockSharesOutstanding": "149040318", "intangibleAssetsExcludingGoodwill": "48235647", "cashAndCashEquivalentsAtCarryingValue": "228315396", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "EUR", "changeInInventory": "-40000000", "operatingCashflow": "152000000", "capitalExpenditures": "78000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42000000", "cashflowFromInvestment": "-77000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74000000", "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": "2026-06-07T01:30:58.279521+00:00", "is_restated": false, "income_statement": { "revenue": 1731000000, "cost_of_revenue": 1570000000, "gross_profit": 161000000, "ebit": 58000000, "ebitda": 129000000, "pretax_income": 25000000, "tax_provision": 8000000, "net_income": 16000000, "net_income_to_common": 16000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 194382350, "total_current_assets": 2098249478, "total_assets": 5153292081, "short_term_debt": 56154901, "long_term_debt": 1831000000, "total_debt": 1887154901, "total_liabilities": 4170581311, "total_equity": 961112730, "shares_outstanding": 146796000, "goodwill_and_intangibles": 558309304 }, "cash_flow": { "operating_cash_flow": 54000000, "capital_expenditure": 68000000, "free_cash_flow": 122000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244504, "ticker_id": 871, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:58.279521+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58000000", "ebitda": "129000000", "netIncome": "16000000", "grossProfit": "161000000", "depreciation": "None", "totalRevenue": "1731000000", "costOfRevenue": "1570000000", "interestIncome": "None", "incomeBeforeTax": "25000000", "interestExpense": "33000000", "operatingIncome": "58000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "8000000", "reportedCurrency": "EUR", "netInterestIncome": "-33000000", "nonInterestIncome": "None", "operatingExpenses": "103000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1570000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71000000", "sellingGeneralAndAdministrative": "75000000", "netIncomeFromContinuingOperations": "17000000" }, "balance": { "goodwill": "509713717", "inventory": "1174933316", "commonStock": "3239705", "currentDebt": "None", "investments": "None", "totalAssets": "5153292081", "longTermDebt": "1831000000", "shortTermDebt": "56154901", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "48595587", "reportedCurrency": "EUR", "retainedEarnings": "313171564", "totalLiabilities": "4170581311", "otherCurrentAssets": "-101112963", "totalCurrentAssets": "2098249478", "currentLongTermDebt": "52000000", "longTermInvestments": "1000000", "shortTermInvestments": "21598038", "currentNetReceivables": "707335773", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3055042602", "currentAccountsPayable": "1470826448", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2033455362", "totalShareholderEquity": "961112730", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "59394607", "totalCurrentLiabilities": "1604734290", "otherNonCurrentLiabilities": "5000000", "totalNonCurrentLiabilities": "2565847021", "cashAndShortTermInvestments": "194382350", "commonStockSharesOutstanding": "146796000", "intangibleAssetsExcludingGoodwill": "48595587", "cashAndCashEquivalentsAtCarryingValue": "194382350", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "EUR", "changeInInventory": "17000000", "operatingCashflow": "54000000", "capitalExpenditures": "68000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14000000", "cashflowFromInvestment": "-62000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1731000000, "cost_of_revenue": 1570000000, "gross_profit": 161000000, "research_and_development": 15000000, "selling_general_admin": 75000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58000000, "depreciation_amortisation": 71000000, "ebitda": 129000000, "interest_expense": 33000000, "interest_income": null, "other_non_operating": null, "pretax_income": 25000000, "tax_provision": 8000000, "effective_tax_rate": null, "net_income": 16000000, "net_income_continuing_ops": 17000000, "net_income_to_common": 16000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 194382350, "short_term_investments": 21598038, "net_receivables": 707335773, "inventory": 1174933316, "other_current_assets": null, "total_current_assets": 2098249478, "net_ppe": null, "goodwill": 509713717, "intangible_assets": 48595587, "goodwill_and_intangibles": 558309304, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3055042602, "total_assets": 5153292081, "short_term_debt": 56154901, "accounts_payable": 1470826448, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1604734290, "long_term_debt": 1831000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2565847021, "total_liabilities": 4170581311, "total_debt": 1887154901, "preferred_stock": null, "minority_interest": null, "retained_earnings": 313171564, "total_equity": 961112730, "shares_outstanding": 146796000, "operating_cash_flow": 54000000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -62000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14000000, "free_cash_flow": 122000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "58000000", "ebitda": "129000000", "netIncome": "16000000", "grossProfit": "161000000", "depreciation": "None", "totalRevenue": "1731000000", "costOfRevenue": "1570000000", "interestIncome": "None", "incomeBeforeTax": "25000000", "interestExpense": "33000000", "operatingIncome": "58000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "8000000", "reportedCurrency": "EUR", "netInterestIncome": "-33000000", "nonInterestIncome": "None", "operatingExpenses": "103000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1570000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71000000", "sellingGeneralAndAdministrative": "75000000", "netIncomeFromContinuingOperations": "17000000" }, "balance": { "goodwill": "509713717", "inventory": "1174933316", "commonStock": "3239705", "currentDebt": "None", "investments": "None", "totalAssets": "5153292081", "longTermDebt": "1831000000", "shortTermDebt": "56154901", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "48595587", "reportedCurrency": "EUR", "retainedEarnings": "313171564", "totalLiabilities": "4170581311", "otherCurrentAssets": "-101112963", "totalCurrentAssets": "2098249478", "currentLongTermDebt": "52000000", "longTermInvestments": "1000000", "shortTermInvestments": "21598038", "currentNetReceivables": "707335773", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3055042602", "currentAccountsPayable": "1470826448", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2033455362", "totalShareholderEquity": "961112730", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "59394607", "totalCurrentLiabilities": "1604734290", "otherNonCurrentLiabilities": "5000000", "totalNonCurrentLiabilities": "2565847021", "cashAndShortTermInvestments": "194382350", "commonStockSharesOutstanding": "146796000", "intangibleAssetsExcludingGoodwill": "48595587", "cashAndCashEquivalentsAtCarryingValue": "194382350", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "EUR", "changeInInventory": "17000000", "operatingCashflow": "54000000", "capitalExpenditures": "68000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14000000", "cashflowFromInvestment": "-62000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71000000", "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": "2026-06-07T01:30:58.279521+00:00", "is_restated": false, "income_statement": { "revenue": 2046849097, "cost_of_revenue": 1825139039, "gross_profit": 221710058, "ebit": 69626959, "ebitda": 160685252, "pretax_income": 54707342, "tax_provision": 37014169, "net_income": 16447083, "net_income_to_common": 16447083, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 223000000, "total_current_assets": 1992000000, "total_assets": 4933000000, "short_term_debt": 59000000, "long_term_debt": 1814000000, "total_debt": 1873000000, "total_liabilities": 4191000000, "total_equity": 718000000, "shares_outstanding": 149236000, "goodwill_and_intangibles": 145000000 }, "cash_flow": { "operating_cash_flow": 80528378, "capital_expenditure": 135625978, "free_cash_flow": 216154356, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244505, "ticker_id": 871, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:58.279521+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69626959", "ebitda": "160685252", "netIncome": "16447083", "grossProfit": "221710058", "depreciation": "None", "totalRevenue": "2046849097", "costOfRevenue": "1825139039", "interestIncome": "None", "incomeBeforeTax": "54707342", "interestExpense": "26000000", "operatingIncome": "98367355", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "37014169", "reportedCurrency": "EUR", "netInterestIncome": "-36000000", "nonInterestIncome": "None", "operatingExpenses": "123342702", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18316164", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1825139039", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91058293", "sellingGeneralAndAdministrative": "81000000", "netIncomeFromContinuingOperations": "11000000" }, "balance": { "goodwill": "41000000", "inventory": "1197000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "4933000000", "longTermDebt": "1814000000", "shortTermDebt": "59000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "104000000", "reportedCurrency": "EUR", "retainedEarnings": "201000000", "totalLiabilities": "4191000000", "otherCurrentAssets": "41000000", "totalCurrentAssets": "1992000000", "currentLongTermDebt": "54000000", "longTermInvestments": "2000000", "shortTermInvestments": "30000000", "currentNetReceivables": "531000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2941000000", "currentAccountsPayable": "1025000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2054000000", "totalShareholderEquity": "718000000", "capitalLeaseObligations": "18000000", "otherCurrentLiabilities": "384496036", "totalCurrentLiabilities": "1556000000", "otherNonCurrentLiabilities": "8000000", "totalNonCurrentLiabilities": "2635000000", "cashAndShortTermInvestments": "223000000", "commonStockSharesOutstanding": "149236000", "intangibleAssetsExcludingGoodwill": "104000000", "cashAndCashEquivalentsAtCarryingValue": "223000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "EUR", "changeInInventory": "10564317", "operatingCashflow": "80528378", "capitalExpenditures": "135625978", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5321958", "cashflowFromInvestment": "-39440954", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2046849097, "cost_of_revenue": 1825139039, "gross_profit": 221710058, "research_and_development": 18316164, "selling_general_admin": 81000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69626959, "depreciation_amortisation": 91058293, "ebitda": 160685252, "interest_expense": 26000000, "interest_income": null, "other_non_operating": null, "pretax_income": 54707342, "tax_provision": 37014169, "effective_tax_rate": null, "net_income": 16447083, "net_income_continuing_ops": 11000000, "net_income_to_common": 16447083, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 223000000, "short_term_investments": 30000000, "net_receivables": 531000000, "inventory": 1197000000, "other_current_assets": null, "total_current_assets": 1992000000, "net_ppe": null, "goodwill": 41000000, "intangible_assets": 104000000, "goodwill_and_intangibles": 145000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2941000000, "total_assets": 4933000000, "short_term_debt": 59000000, "accounts_payable": 1025000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1556000000, "long_term_debt": 1814000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2635000000, "total_liabilities": 4191000000, "total_debt": 1873000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 201000000, "total_equity": 718000000, "shares_outstanding": 149236000, "operating_cash_flow": 80528378, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 135625978, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39440954, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5321958, "free_cash_flow": 216154356, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "69626959", "ebitda": "160685252", "netIncome": "16447083", "grossProfit": "221710058", "depreciation": "None", "totalRevenue": "2046849097", "costOfRevenue": "1825139039", "interestIncome": "None", "incomeBeforeTax": "54707342", "interestExpense": "26000000", "operatingIncome": "98367355", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "37014169", "reportedCurrency": "EUR", "netInterestIncome": "-36000000", "nonInterestIncome": "None", "operatingExpenses": "123342702", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18316164", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1825139039", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91058293", "sellingGeneralAndAdministrative": "81000000", "netIncomeFromContinuingOperations": "11000000" }, "balance": { "goodwill": "41000000", "inventory": "1197000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "4933000000", "longTermDebt": "1814000000", "shortTermDebt": "59000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "104000000", "reportedCurrency": "EUR", "retainedEarnings": "201000000", "totalLiabilities": "4191000000", "otherCurrentAssets": "41000000", "totalCurrentAssets": "1992000000", "currentLongTermDebt": "54000000", "longTermInvestments": "2000000", "shortTermInvestments": "30000000", "currentNetReceivables": "531000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2941000000", "currentAccountsPayable": "1025000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2054000000", "totalShareholderEquity": "718000000", "capitalLeaseObligations": "18000000", "otherCurrentLiabilities": "384496036", "totalCurrentLiabilities": "1556000000", "otherNonCurrentLiabilities": "8000000", "totalNonCurrentLiabilities": "2635000000", "cashAndShortTermInvestments": "223000000", "commonStockSharesOutstanding": "149236000", "intangibleAssetsExcludingGoodwill": "104000000", "cashAndCashEquivalentsAtCarryingValue": "223000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "EUR", "changeInInventory": "10564317", "operatingCashflow": "80528378", "capitalExpenditures": "135625978", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5321958", "cashflowFromInvestment": "-39440954", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71000000", "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": "2026-06-07T01:30:58.279521+00:00", "is_restated": false, "income_statement": { "revenue": 1720000000, "cost_of_revenue": 1562000000, "gross_profit": 158000000, "ebit": 118000000, "ebitda": 195000000, "pretax_income": 82000000, "tax_provision": 18000000, "net_income": 64000000, "net_income_to_common": 64000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159000000, "total_current_assets": 1972000000, "total_assets": 4795000000, "short_term_debt": 54000000, "long_term_debt": 1855000000, "total_debt": 1909000000, "total_liabilities": 3884000000, "total_equity": 889000000, "shares_outstanding": 148704000, "goodwill_and_intangibles": 532000000 }, "cash_flow": { "operating_cash_flow": 167442627, "capital_expenditure": 82608007, "free_cash_flow": 250050634, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244507, "ticker_id": 871, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:58.279521+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "118000000", "ebitda": "195000000", "netIncome": "64000000", "grossProfit": "158000000", "depreciation": "None", "totalRevenue": "1720000000", "costOfRevenue": "1562000000", "interestIncome": "None", "incomeBeforeTax": "82000000", "interestExpense": "36000000", "operatingIncome": "118000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "18000000", "reportedCurrency": "EUR", "netInterestIncome": "-36000000", "nonInterestIncome": "None", "operatingExpenses": "40000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1562000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77000000", "sellingGeneralAndAdministrative": "70000000", "netIncomeFromContinuingOperations": "64000000" }, "balance": { "goodwill": "482000000", "inventory": "1137000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "4795000000", "longTermDebt": "1855000000", "shortTermDebt": "54000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "50000000", "reportedCurrency": "EUR", "retainedEarnings": "264000000", "totalLiabilities": "3884000000", "otherCurrentAssets": "34053391", "totalCurrentAssets": "1972000000", "currentLongTermDebt": "54000000", "longTermInvestments": "3000000", "shortTermInvestments": "34000000", "currentNetReceivables": "642000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2823000000", "currentAccountsPayable": "1354000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2020000000", "shortLongTermDebtTotal": "1909000000", "totalShareholderEquity": "889000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "31000000", "totalCurrentLiabilities": "1490000000", "otherNonCurrentLiabilities": "14000000", "totalNonCurrentLiabilities": "2394000000", "cashAndShortTermInvestments": "159000000", "commonStockSharesOutstanding": "148704000", "intangibleAssetsExcludingGoodwill": "50000000", "cashAndCashEquivalentsAtCarryingValue": "159000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69621549", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "EUR", "changeInInventory": "27120264", "operatingCashflow": "167442627", "capitalExpenditures": "82608007", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-160991764", "cashflowFromInvestment": "-30390835", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83763427", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1720000000, "cost_of_revenue": 1562000000, "gross_profit": 158000000, "research_and_development": 11000000, "selling_general_admin": 70000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 118000000, "depreciation_amortisation": 77000000, "ebitda": 195000000, "interest_expense": 36000000, "interest_income": null, "other_non_operating": null, "pretax_income": 82000000, "tax_provision": 18000000, "effective_tax_rate": null, "net_income": 64000000, "net_income_continuing_ops": 64000000, "net_income_to_common": 64000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 159000000, "short_term_investments": 34000000, "net_receivables": 642000000, "inventory": 1137000000, "other_current_assets": null, "total_current_assets": 1972000000, "net_ppe": null, "goodwill": 482000000, "intangible_assets": 50000000, "goodwill_and_intangibles": 532000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2823000000, "total_assets": 4795000000, "short_term_debt": 54000000, "accounts_payable": 1354000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1490000000, "long_term_debt": 1855000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2394000000, "total_liabilities": 3884000000, "total_debt": 1909000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 264000000, "total_equity": 889000000, "shares_outstanding": 148704000, "operating_cash_flow": 167442627, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82608007, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30390835, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -160991764, "free_cash_flow": 250050634, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "118000000", "ebitda": "195000000", "netIncome": "64000000", "grossProfit": "158000000", "depreciation": "None", "totalRevenue": "1720000000", "costOfRevenue": "1562000000", "interestIncome": "None", "incomeBeforeTax": "82000000", "interestExpense": "36000000", "operatingIncome": "118000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "18000000", "reportedCurrency": "EUR", "netInterestIncome": "-36000000", "nonInterestIncome": "None", "operatingExpenses": "40000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1562000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77000000", "sellingGeneralAndAdministrative": "70000000", "netIncomeFromContinuingOperations": "64000000" }, "balance": { "goodwill": "482000000", "inventory": "1137000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "4795000000", "longTermDebt": "1855000000", "shortTermDebt": "54000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "50000000", "reportedCurrency": "EUR", "retainedEarnings": "264000000", "totalLiabilities": "3884000000", "otherCurrentAssets": "34053391", "totalCurrentAssets": "1972000000", "currentLongTermDebt": "54000000", "longTermInvestments": "3000000", "shortTermInvestments": "34000000", "currentNetReceivables": "642000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2823000000", "currentAccountsPayable": "1354000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2020000000", "shortLongTermDebtTotal": "1909000000", "totalShareholderEquity": "889000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "31000000", "totalCurrentLiabilities": "1490000000", "otherNonCurrentLiabilities": "14000000", "totalNonCurrentLiabilities": "2394000000", "cashAndShortTermInvestments": "159000000", "commonStockSharesOutstanding": "148704000", "intangibleAssetsExcludingGoodwill": "50000000", "cashAndCashEquivalentsAtCarryingValue": "159000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69621549", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "EUR", "changeInInventory": "27120264", "operatingCashflow": "167442627", "capitalExpenditures": "82608007", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-160991764", "cashflowFromInvestment": "-30390835", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83763427", "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": "2026-06-07T01:30:58.279521+00:00", "is_restated": false, "income_statement": { "revenue": 1950000000, "cost_of_revenue": 1737000000, "gross_profit": 213000000, "ebit": 79000000, "ebitda": 151000000, "pretax_income": 44000000, "tax_provision": 12000000, "net_income": 31000000, "net_income_to_common": 31000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 194198000, "total_current_assets": 2306374000, "total_assets": 5399359000, "short_term_debt": 214927000, "long_term_debt": 1831000000, "total_debt": 2045927000, "total_liabilities": 4520013000, "total_equity": 856435000, "shares_outstanding": 148190856, "goodwill_and_intangibles": 567320000 }, "cash_flow": { "operating_cash_flow": 145272912, "capital_expenditure": 71804672, "free_cash_flow": 217077584, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244508, "ticker_id": 871, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:58.279521+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79000000", "ebitda": "151000000", "netIncome": "31000000", "grossProfit": "213000000", "depreciation": "None", "totalRevenue": "1950000000", "costOfRevenue": "1737000000", "interestIncome": "None", "incomeBeforeTax": "44000000", "interestExpense": "38091937", "operatingIncome": "79000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "12000000", "reportedCurrency": "EUR", "netInterestIncome": "-36000000", "nonInterestIncome": "None", "operatingExpenses": "134000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1737000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72000000", "sellingGeneralAndAdministrative": "80000000", "netIncomeFromContinuingOperations": "32000000" }, "balance": { "goodwill": "512770000", "inventory": "1253559000", "commonStock": "3273000", "currentDebt": "None", "investments": "None", "totalAssets": "5399359000", "longTermDebt": "1831000000", "shortTermDebt": "214927000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "54550000", "reportedCurrency": "EUR", "retainedEarnings": "217109000", "totalLiabilities": "4520013000", "otherCurrentAssets": "24002000", "totalCurrentAssets": "2306374000", "currentLongTermDebt": "197000000", "longTermInvestments": "None", "shortTermInvestments": "29000000", "currentNetReceivables": "834615000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3092985000", "currentAccountsPayable": "1593951000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2212548000", "totalShareholderEquity": "856435000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "82367710", "totalCurrentLiabilities": "1909250000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2610763000", "cashAndShortTermInvestments": "194198000", "commonStockSharesOutstanding": "148190856", "intangibleAssetsExcludingGoodwill": "54550000", "cashAndCashEquivalentsAtCarryingValue": "194198000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33738573", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "EUR", "changeInInventory": "79561642", "operatingCashflow": "145272912", "capitalExpenditures": "71804672", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82862952", "cashflowFromInvestment": "-75054292", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78360557", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1950000000, "cost_of_revenue": 1737000000, "gross_profit": 213000000, "research_and_development": 13000000, "selling_general_admin": 80000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79000000, "depreciation_amortisation": 72000000, "ebitda": 151000000, "interest_expense": 38091937, "interest_income": null, "other_non_operating": null, "pretax_income": 44000000, "tax_provision": 12000000, "effective_tax_rate": null, "net_income": 31000000, "net_income_continuing_ops": 32000000, "net_income_to_common": 31000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 194198000, "short_term_investments": 29000000, "net_receivables": 834615000, "inventory": 1253559000, "other_current_assets": null, "total_current_assets": 2306374000, "net_ppe": null, "goodwill": 512770000, "intangible_assets": 54550000, "goodwill_and_intangibles": 567320000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3092985000, "total_assets": 5399359000, "short_term_debt": 214927000, "accounts_payable": 1593951000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1909250000, "long_term_debt": 1831000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2610763000, "total_liabilities": 4520013000, "total_debt": 2045927000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 217109000, "total_equity": 856435000, "shares_outstanding": 148190856, "operating_cash_flow": 145272912, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71804672, "acquisitions": null, "other_investing": null, "investing_cash_flow": -75054292, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -82862952, "free_cash_flow": 217077584, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "79000000", "ebitda": "151000000", "netIncome": "31000000", "grossProfit": "213000000", "depreciation": "None", "totalRevenue": "1950000000", "costOfRevenue": "1737000000", "interestIncome": "None", "incomeBeforeTax": "44000000", "interestExpense": "38091937", "operatingIncome": "79000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "12000000", "reportedCurrency": "EUR", "netInterestIncome": "-36000000", "nonInterestIncome": "None", "operatingExpenses": "134000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1737000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72000000", "sellingGeneralAndAdministrative": "80000000", "netIncomeFromContinuingOperations": "32000000" }, "balance": { "goodwill": "512770000", "inventory": "1253559000", "commonStock": "3273000", "currentDebt": "None", "investments": "None", "totalAssets": "5399359000", "longTermDebt": "1831000000", "shortTermDebt": "214927000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "54550000", "reportedCurrency": "EUR", "retainedEarnings": "217109000", "totalLiabilities": "4520013000", "otherCurrentAssets": "24002000", "totalCurrentAssets": "2306374000", "currentLongTermDebt": "197000000", "longTermInvestments": "None", "shortTermInvestments": "29000000", "currentNetReceivables": "834615000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3092985000", "currentAccountsPayable": "1593951000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2212548000", "totalShareholderEquity": "856435000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "82367710", "totalCurrentLiabilities": "1909250000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2610763000", "cashAndShortTermInvestments": "194198000", "commonStockSharesOutstanding": "148190856", "intangibleAssetsExcludingGoodwill": "54550000", "cashAndCashEquivalentsAtCarryingValue": "194198000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33738573", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "EUR", "changeInInventory": "79561642", "operatingCashflow": "145272912", "capitalExpenditures": "71804672", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82862952", "cashflowFromInvestment": "-75054292", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78360557", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }