{ "ticker": { "uuid": "ef1bd522-aba0-4cf4-a905-b7d61267f1c1", "symbol": "WCC", "name": "WESCO International Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Industrial Distribution", "page_url": "https://sharemaestro.com/factors/ticker/ef1bd522-aba0-4cf4-a905-b7d61267f1c1/", "api_url": "https://sharemaestro.com/factors/api/tickers/ef1bd522-aba0-4cf4-a905-b7d61267f1c1/" }, "ticker_metadata": { "id": 4322, "uuid": "ef1bd522-aba0-4cf4-a905-b7d61267f1c1", "symbol": "WCC", "name": "WESCO International Inc", "asset_type": "equity", "market_cap": 17951162000, "stock_exchange_id": 3, "industry": "Industrial Distribution", "sector": "Industrials", "description": "WESCO International, Inc. provides business-to-business distribution, logistics, and supply chain solutions in the United States, Canada, and internationally. The company is headquartered in Pittsburgh, Pennsylvania.", "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": "ef1bd522-aba0-4cf4-a905-b7d61267f1c1", "symbol": "WCC", "name": "WESCO International Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Industrial Distribution", "page_url": "https://sharemaestro.com/factors/ticker/ef1bd522-aba0-4cf4-a905-b7d61267f1c1/", "api_url": "https://sharemaestro.com/factors/api/tickers/ef1bd522-aba0-4cf4-a905-b7d61267f1c1/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.13, "value": 0.11, "quality": 0.1, "momentum": 0.93, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 354.31, "market_cap": 17538345000, "pe_ratio": 25.9558, "earnings_yield": 0.0385, "ebitda_to_ev": 0.0677, "shareholder_yield": 0.0059, "roe": 0.1325, "piotroski_f_score": 4, "momentum_12_1": 1.0666, "volatility_252d": 0.3259 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:07.964637+00:00", "batch_id": "" }, "size": { "price_close": 354.31, "market_cap": 17538345000, "market_cap_usd": 17538345000, "enterprise_value": 22602645000, "shares_outstanding": 49500000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 25.9558, "pb_ratio": 3.4403, "ptbv_ratio": 859.7228, "ps_ratio": 0.7233, "pcf_ratio": 55.0827, "pfcf_ratio": 41.639, "ev_ebitda": 14.7672, "ev_ebit": 17.3094, "ev_sales": 0.9322, "ev_fcf": 53.6625, "earnings_yield": 0.0385, "fcf_yield": 0.0186, "price_to_sales": 0.7233, "price_to_book": 3.4403, "price_to_cashflow": 55.0827, "ebitda_to_ev": 0.0677, "sales_yield": 1.0728 }, "yield": { "dividend_yield": 0.0059, "buyback_yield": 0, "shareholder_yield": 0.0059, "debt_paydown_yield": null, "total_yield": 0.0059 }, "quality": { "gross_margin": 0.2026, "operating_margin": 0.0539, "net_margin": 0.0279, "ebitda_margin": 0.0631, "fcf_margin": 0.0174, "roe": 0.1325, "roa": 0.0398, "roic": 0.097, "roc_greenblatt": null, "asset_turnover": 1.4293, "cash_conversion": 0.6234, "accruals_ratio": 0.0211, "sbc_to_revenue": 0.0011, "piotroski_f_score": 4, "altman_z_score": 3.4076, "earnings_stability_5y": 0.1967, "revenue_stability_5y": 0.316, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2896, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.3278, "net_debt_to_ebitda": 3.3087, "debt_to_assets": 0.3396, "interest_coverage": 3.2875, "current_ratio": 2.1231, "quick_ratio": 1.2245, "net_debt": 5064300000, "local_beta": 0.0009, "volatility_252d": 0.3259, "volatility_60d": 0.7764, "max_drawdown_12m": -0.2054, "risk_adjusted_momentum": 3.2729 }, "growth": { "revenue_growth_1y": 0.1116, "revenue_growth_3y_cagr": 0.0315, "revenue_growth_5y_cagr": 0.1379, "eps_growth_1y": -0.0618, "eps_growth_3y_cagr": -0.0939, "eps_growth_5y_cagr": 0.448, "fcf_growth_1y": -0.1181, "book_value_growth_1y": 0.0347, "revenue_growth": 0.1116, "earnings_growth": -0.0618 }, "momentum": { "price_return_1m": -0.0028, "price_return_3m": 0.344, "price_return_6m": 0.3009, "price_return_9m": 0.6259, "price_return_12m": 1.0608, "price_return_12m_ex1m": 1.0666, "momentum_6m": 0.3009, "momentum_12m": 1.0608, "momentum_12_1": 1.0666, "distance_from_52w_high": -0.0255, "distance_from_52w_low": 1.0567, "relative_strength": 0.9609 }, "raw_ttm": { "revenue_ttm": 24247400000, "gross_profit_ttm": 4913400000, "ebit_ttm": 1305800000, "ebitda_ttm": 1530600000, "net_income_ttm": 675700000, "eps_diluted_ttm": 13.6505, "operating_cash_flow_ttm": 318400000, "capital_expenditure_ttm": 102800000, "fcf_ttm": 421200000, "dividends_paid_ttm": 103600000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 397200000, "cash_and_equivalents": 696600000, "total_current_assets": 9953600000, "total_current_liabilities": 4688200000, "net_ppe": null, "total_assets": 16964700000, "total_debt": 5760900000, "total_equity": 5097900000, "net_working_capital": 4591600000, "book_value_per_share": 102.9879, "retained_earnings": 5635800000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 20400000, "tangible_book_per_share": 0.4121 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 64, "rank_pb": 68, "rank_ptbv": 100, "rank_ps": 21, "rank_pcf": 94, "rank_ev_ebitda": 63, "rank_ev_ebit": 63, "rank_earnings_yield": 64, "rank_fcf_yield": 81, "rank_dividend_yield": 51, "rank_shareholder_yield": 51, "rank_total_yield": 51, "rank_roe": 32, "rank_roc": 50, "rank_roic": 39, "rank_gross_margin": 82, "rank_fcf_margin": 85, "rank_piotroski": 82, "rank_accruals": 90, "rank_sue": 50, "rank_eps_growth_1y": 71, "rank_eps_growth_5y": 10, "rank_revenue_growth_1y": 37, "rank_momentum_12m": 11, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 10 }, "composites": { "value_composite": 89, "quality_composite": 90, "momentum_composite": 7, "growth_composite": 19, "yield_composite": 67, "svqf_composite": 82, "vc1_composite": 79, "vc2_composite": 78, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 87, "quality_value_composite": 0.1049, "os_score": 0.13, "value_percentile": 0.11, "quality_percentile": 0.1, "momentum_percentile": 0.93, "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": 36, "small_cap_core_rank": 77, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 5233, "ticker_id": 4322, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:07.964637+00:00", "batch_id": "", "os_score_delta": null, "price_close": 354.31, "market_cap": 17538345000, "market_cap_usd": 17538345000, "enterprise_value": 22602645000, "shares_outstanding": 49500000, "fx_rate_to_usd": null, "pe_ratio": 25.95581619, "pb_ratio": 3.44030777, "ptbv_ratio": 859.72279412, "ps_ratio": 0.72330827, "pcf_ratio": 55.08274183, "pfcf_ratio": 41.63899573, "ev_ebitda": 14.76717954, "ev_ebit": 17.30942334, "ev_sales": 0.93216778, "ev_fcf": 53.6625, "earnings_yield": 0.03852701, "fcf_yield": 0.01863499, "dividend_yield": 0.00590706, "buyback_yield": 0, "shareholder_yield": 0.00590706, "debt_paydown_yield": null, "total_yield": 0.00590706, "gross_margin": 0.20263616, "operating_margin": 0.0538532, "net_margin": 0.02786691, "ebitda_margin": 0.06312429, "fcf_margin": 0.01737093, "roe": 0.13254477, "roa": 0.03982976, "roic": 0.09699738, "roc_greenblatt": null, "asset_turnover": 1.42928552, "cash_conversion": 0.62335356, "accruals_ratio": 0.02106138, "sbc_to_revenue": 0.00112589, "debt_to_equity": 2.32778203, "net_debt_to_ebitda": 3.30870247, "debt_to_assets": 0.3395816, "interest_coverage": 3.28751259, "current_ratio": 2.12311761, "quick_ratio": 1.22445715, "net_debt": 5064300000, "revenue_growth_1y": 0.11162865, "revenue_growth_3y_cagr": 0.03153172, "revenue_growth_5y_cagr": 0.13786163, "eps_growth_1y": -0.06178839, "eps_growth_3y_cagr": -0.09387468, "eps_growth_5y_cagr": 0.44803174, "fcf_growth_1y": -0.11809045, "book_value_growth_1y": 0.03474628, "piotroski_f_score": 4, "altman_z_score": 3.40759119, "earnings_stability_5y": 0.196707, "revenue_stability_5y": 0.316024, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00281444, "price_return_3m": 0.34404187, "price_return_6m": 0.30092292, "price_return_9m": 0.62593381, "price_return_12m": 1.0608225, "price_return_12m_ex1m": 1.06663894, "distance_from_52w_high": -0.02546965, "distance_from_52w_low": 1.05674434, "relative_strength": 0.96085892, "local_beta": 0.0009, "volatility_252d": 0.325896, "volatility_60d": 0.77638, "max_drawdown_12m": -0.20541722, "revenue_ttm": 24247400000, "gross_profit_ttm": 4913400000, "ebit_ttm": 1305800000, "ebitda_ttm": 1530600000, "net_income_ttm": 675700000, "eps_diluted_ttm": 13.65050505, "operating_cash_flow_ttm": 318400000, "capital_expenditure_ttm": 102800000, "fcf_ttm": 421200000, "dividends_paid_ttm": 103600000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 397200000, "cash_and_equivalents": 696600000, "total_current_assets": 9953600000, "total_current_liabilities": 4688200000, "net_ppe": null, "total_assets": 16964700000, "total_debt": 5760900000, "total_equity": 5097900000, "net_working_capital": 4591600000, "book_value_per_share": 102.98787879, "retained_earnings": 5635800000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 20400000, "tangible_book_per_share": 0.41212121, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 64, "rank_pb": 68, "rank_ptbv": 100, "rank_ps": 21, "rank_pcf": 94, "rank_ev_ebitda": 63, "rank_ev_ebit": 63, "rank_earnings_yield": 64, "rank_fcf_yield": 81, "rank_dividend_yield": 51, "rank_shareholder_yield": 51, "rank_total_yield": 51, "rank_roe": 32, "rank_roc": 50, "rank_roic": 39, "rank_gross_margin": 82, "rank_fcf_margin": 85, "rank_piotroski": 82, "rank_accruals": 90, "rank_sue": 50, "rank_eps_growth_1y": 71, "rank_eps_growth_5y": 10, "rank_revenue_growth_1y": 37, "rank_momentum_12m": 11, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 10, "value_composite": 89, "quality_composite": 90, "momentum_composite": 7, "growth_composite": 19, "yield_composite": 67, "svqf_composite": 82, "vc1_composite": 79, "vc2_composite": 78, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 87, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 77, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 354.31, "os": 0.13, "value": 0.11, "quality": 0.1, "momentum": 0.93, "confidence": 1, "coverage": 1, "pe_ratio": 25.9558, "earnings_yield": 0.0385, "shareholder_yield": 0.0059, "roe": 0.1325, "momentum_12_1": 1.0666, "complete_fields": { "id": 5233, "ticker_id": 4322, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:07.964637+00:00", "batch_id": "", "os_score_delta": null, "price_close": 354.31, "market_cap": 17538345000, "market_cap_usd": 17538345000, "enterprise_value": 22602645000, "shares_outstanding": 49500000, "fx_rate_to_usd": null, "pe_ratio": 25.95581619, "pb_ratio": 3.44030777, "ptbv_ratio": 859.72279412, "ps_ratio": 0.72330827, "pcf_ratio": 55.08274183, "pfcf_ratio": 41.63899573, "ev_ebitda": 14.76717954, "ev_ebit": 17.30942334, "ev_sales": 0.93216778, "ev_fcf": 53.6625, "earnings_yield": 0.03852701, "fcf_yield": 0.01863499, "dividend_yield": 0.00590706, "buyback_yield": 0, "shareholder_yield": 0.00590706, "debt_paydown_yield": null, "total_yield": 0.00590706, "gross_margin": 0.20263616, "operating_margin": 0.0538532, "net_margin": 0.02786691, "ebitda_margin": 0.06312429, "fcf_margin": 0.01737093, "roe": 0.13254477, "roa": 0.03982976, "roic": 0.09699738, "roc_greenblatt": null, "asset_turnover": 1.42928552, "cash_conversion": 0.62335356, "accruals_ratio": 0.02106138, "sbc_to_revenue": 0.00112589, "debt_to_equity": 2.32778203, "net_debt_to_ebitda": 3.30870247, "debt_to_assets": 0.3395816, "interest_coverage": 3.28751259, "current_ratio": 2.12311761, "quick_ratio": 1.22445715, "net_debt": 5064300000, "revenue_growth_1y": 0.11162865, "revenue_growth_3y_cagr": 0.03153172, "revenue_growth_5y_cagr": 0.13786163, "eps_growth_1y": -0.06178839, "eps_growth_3y_cagr": -0.09387468, "eps_growth_5y_cagr": 0.44803174, "fcf_growth_1y": -0.11809045, "book_value_growth_1y": 0.03474628, "piotroski_f_score": 4, "altman_z_score": 3.40759119, "earnings_stability_5y": 0.196707, "revenue_stability_5y": 0.316024, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00281444, "price_return_3m": 0.34404187, "price_return_6m": 0.30092292, "price_return_9m": 0.62593381, "price_return_12m": 1.0608225, "price_return_12m_ex1m": 1.06663894, "distance_from_52w_high": -0.02546965, "distance_from_52w_low": 1.05674434, "relative_strength": 0.96085892, "local_beta": 0.0009, "volatility_252d": 0.325896, "volatility_60d": 0.77638, "max_drawdown_12m": -0.20541722, "revenue_ttm": 24247400000, "gross_profit_ttm": 4913400000, "ebit_ttm": 1305800000, "ebitda_ttm": 1530600000, "net_income_ttm": 675700000, "eps_diluted_ttm": 13.65050505, "operating_cash_flow_ttm": 318400000, "capital_expenditure_ttm": 102800000, "fcf_ttm": 421200000, "dividends_paid_ttm": 103600000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 397200000, "cash_and_equivalents": 696600000, "total_current_assets": 9953600000, "total_current_liabilities": 4688200000, "net_ppe": null, "total_assets": 16964700000, "total_debt": 5760900000, "total_equity": 5097900000, "net_working_capital": 4591600000, "book_value_per_share": 102.98787879, "retained_earnings": 5635800000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 20400000, "tangible_book_per_share": 0.41212121, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 64, "rank_pb": 68, "rank_ptbv": 100, "rank_ps": 21, "rank_pcf": 94, "rank_ev_ebitda": 63, "rank_ev_ebit": 63, "rank_earnings_yield": 64, "rank_fcf_yield": 81, "rank_dividend_yield": 51, "rank_shareholder_yield": 51, "rank_total_yield": 51, "rank_roe": 32, "rank_roc": 50, "rank_roic": 39, "rank_gross_margin": 82, "rank_fcf_margin": 85, "rank_piotroski": 82, "rank_accruals": 90, "rank_sue": 50, "rank_eps_growth_1y": 71, "rank_eps_growth_5y": 10, "rank_revenue_growth_1y": 37, "rank_momentum_12m": 11, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 10, "value_composite": 89, "quality_composite": 90, "momentum_composite": 7, "growth_composite": 19, "yield_composite": 67, "svqf_composite": 82, "vc1_composite": 79, "vc2_composite": 78, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 87, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 77, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:41.999728+00:00", "is_restated": false, "income_statement": { "revenue": 23510900000, "cost_of_revenue": 18766700000, "gross_profit": 4744200000, "ebit": 1233000000, "ebitda": 1460800000, "pretax_income": 855900000, "tax_provision": 213400000, "net_income": 640200000, "net_income_to_common": 640200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 604800000, "total_current_assets": 9456200000, "total_assets": 16494900000, "short_term_debt": 223900000, "long_term_debt": 5756400000, "total_debt": 5980300000, "total_liabilities": 11468500000, "total_equity": 5031600000, "shares_outstanding": 49500000, "goodwill_and_intangibles": 5112600000 }, "cash_flow": { "operating_cash_flow": 125000000, "capital_expenditure": 99800000, "free_cash_flow": 224800000, "dividends_paid": 115700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352644, "ticker_id": 4322, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:41.999728+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1233000000", "ebitda": "1460800000", "netIncome": "640200000", "grossProfit": "4744200000", "depreciation": "None", "totalRevenue": "23510900000", "costOfRevenue": "18766700000", "interestIncome": "386700000", "incomeBeforeTax": "855900000", "interestExpense": "386700000", "operatingIncome": "1233000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "213400000", "reportedCurrency": "USD", "netInterestIncome": "-386700000", "nonInterestIncome": "None", "operatingExpenses": "3511200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18766700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "227800000", "sellingGeneralAndAdministrative": "3506200000", "netIncomeFromContinuingOperations": "642500000" }, "balance": { "goodwill": "3343400000", "inventory": "4008800000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "16494900000", "longTermDebt": "5756400000", "shortTermDebt": "223900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1769200000", "reportedCurrency": "USD", "retainedEarnings": "5513400000", "totalLiabilities": "11468500000", "otherCurrentAssets": "250600000", "totalCurrentAssets": "9456200000", "currentLongTermDebt": "25000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4592000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7038700000", "currentAccountsPayable": "3030500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1355100000", "shortLongTermDebtTotal": "7484700000", "totalShareholderEquity": "5031600000", "capitalLeaseObligations": "752200000", "otherCurrentLiabilities": "891000000", "totalCurrentLiabilities": "4296800000", "otherNonCurrentLiabilities": "235900000", "totalNonCurrentLiabilities": "7171700000", "cashAndShortTermInvestments": "604800000", "commonStockSharesOutstanding": "49500000", "intangibleAssetsExcludingGoodwill": "1769200000", "cashAndCashEquivalentsAtCarryingValue": "604800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "642500000", "profitLoss": "None", "dividendPayout": "115700000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-446100000", "operatingCashflow": "125000000", "capitalExpenditures": "99800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92700000", "cashflowFromInvestment": "-140700000", "stockBasedCompensation": "40500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "115700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-615300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "227800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 23510900000, "cost_of_revenue": 18766700000, "gross_profit": 4744200000, "research_and_development": null, "selling_general_admin": 3506200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1233000000, "depreciation_amortisation": 227800000, "ebitda": 1460800000, "interest_expense": 386700000, "interest_income": null, "other_non_operating": null, "pretax_income": 855900000, "tax_provision": 213400000, "effective_tax_rate": null, "net_income": 640200000, "net_income_continuing_ops": 642500000, "net_income_to_common": 640200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 604800000, "short_term_investments": null, "net_receivables": 4592000000, "inventory": 4008800000, "other_current_assets": null, "total_current_assets": 9456200000, "net_ppe": null, "goodwill": 3343400000, "intangible_assets": 1769200000, "goodwill_and_intangibles": 5112600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7038700000, "total_assets": 16494900000, "short_term_debt": 223900000, "accounts_payable": 3030500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4296800000, "long_term_debt": 5756400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7171700000, "total_liabilities": 11468500000, "total_debt": 5980300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5513400000, "total_equity": 5031600000, "shares_outstanding": 49500000, "operating_cash_flow": 125000000, "stock_based_compensation": 40500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 99800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -140700000, "dividends_paid": 115700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -92700000, "free_cash_flow": 224800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1233000000", "ebitda": "1460800000", "netIncome": "640200000", "grossProfit": "4744200000", "depreciation": "None", "totalRevenue": "23510900000", "costOfRevenue": "18766700000", "interestIncome": "386700000", "incomeBeforeTax": "855900000", "interestExpense": "386700000", "operatingIncome": "1233000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "213400000", "reportedCurrency": "USD", "netInterestIncome": "-386700000", "nonInterestIncome": "None", "operatingExpenses": "3511200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18766700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "227800000", "sellingGeneralAndAdministrative": "3506200000", "netIncomeFromContinuingOperations": "642500000" }, "balance": { "goodwill": "3343400000", "inventory": "4008800000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "16494900000", "longTermDebt": "5756400000", "shortTermDebt": "223900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1769200000", "reportedCurrency": "USD", "retainedEarnings": "5513400000", "totalLiabilities": "11468500000", "otherCurrentAssets": "250600000", "totalCurrentAssets": "9456200000", "currentLongTermDebt": "25000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4592000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7038700000", "currentAccountsPayable": "3030500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1355100000", "shortLongTermDebtTotal": "7484700000", "totalShareholderEquity": "5031600000", "capitalLeaseObligations": "752200000", "otherCurrentLiabilities": "891000000", "totalCurrentLiabilities": "4296800000", "otherNonCurrentLiabilities": "235900000", "totalNonCurrentLiabilities": "7171700000", "cashAndShortTermInvestments": "604800000", "commonStockSharesOutstanding": "49500000", "intangibleAssetsExcludingGoodwill": "1769200000", "cashAndCashEquivalentsAtCarryingValue": "604800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "642500000", "profitLoss": "None", "dividendPayout": "115700000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-446100000", "operatingCashflow": "125000000", "capitalExpenditures": "99800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92700000", "cashflowFromInvestment": "-140700000", "stockBasedCompensation": "40500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "115700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-615300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "227800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:41.999728+00:00", "is_restated": false, "income_statement": { "revenue": 21818800000, "cost_of_revenue": 17106200000, "gross_profit": 4712600000, "ebit": 1315900000, "ebitda": 1499100000, "pretax_income": 951000000, "tax_provision": 231600000, "net_income": 717600000, "net_income_to_common": 717600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 702600000, "total_current_assets": 8351400000, "total_assets": 15061400000, "short_term_debt": 19500000, "long_term_debt": 5045500000, "total_debt": 5065000000, "total_liabilities": 10095900000, "total_equity": 4970700000, "shares_outstanding": 50600000, "goodwill_and_intangibles": 5116000000 }, "cash_flow": { "operating_cash_flow": 1101200000, "capital_expenditure": 94700000, "free_cash_flow": 1195900000, "dividends_paid": 138900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352649, "ticker_id": 4322, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:41.999728+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1315900000", "ebitda": "1499100000", "netIncome": "717600000", "grossProfit": "4712600000", "depreciation": "None", "totalRevenue": "21818800000", "costOfRevenue": "17106200000", "interestIncome": "364900000", "incomeBeforeTax": "951000000", "interestExpense": "364900000", "operatingIncome": "1223200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "231600000", "reportedCurrency": "USD", "netInterestIncome": "-364900000", "nonInterestIncome": "None", "operatingExpenses": "3489400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17106200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "183200000", "sellingGeneralAndAdministrative": "3306200000", "netIncomeFromContinuingOperations": "719400000" }, "balance": { "goodwill": "3280100000", "inventory": "3501700000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "15061400000", "longTermDebt": "5045500000", "shortTermDebt": "19500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1835900000", "reportedCurrency": "USD", "retainedEarnings": "4960700000", "totalLiabilities": "10095900000", "otherCurrentAssets": "276400000", "totalCurrentAssets": "8351400000", "currentLongTermDebt": "19500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3870700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6710000000", "currentAccountsPayable": "2670600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1178000000", "shortLongTermDebtTotal": "5679800000", "totalShareholderEquity": "4970700000", "capitalLeaseObligations": "614800000", "otherCurrentLiabilities": "1113900000", "totalCurrentLiabilities": "3804000000", "otherNonCurrentLiabilities": "216000000", "totalNonCurrentLiabilities": "6291900000", "cashAndShortTermInvestments": "702600000", "commonStockSharesOutstanding": "50600000", "intangibleAssetsExcludingGoodwill": "1835900000", "cashAndCashEquivalentsAtCarryingValue": "702600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "719400000", "profitLoss": "None", "dividendPayout": "138900000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-18000000", "operatingCashflow": "1101200000", "capitalExpenditures": "94700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-928300000", "cashflowFromInvestment": "40400000", "stockBasedCompensation": "28900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "138900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-425000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "183200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 21818800000, "cost_of_revenue": 17106200000, "gross_profit": 4712600000, "research_and_development": null, "selling_general_admin": 3306200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1315900000, "depreciation_amortisation": 183200000, "ebitda": 1499100000, "interest_expense": 364900000, "interest_income": null, "other_non_operating": null, "pretax_income": 951000000, "tax_provision": 231600000, "effective_tax_rate": null, "net_income": 717600000, "net_income_continuing_ops": 719400000, "net_income_to_common": 717600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 702600000, "short_term_investments": null, "net_receivables": 3870700000, "inventory": 3501700000, "other_current_assets": null, "total_current_assets": 8351400000, "net_ppe": null, "goodwill": 3280100000, "intangible_assets": 1835900000, "goodwill_and_intangibles": 5116000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6710000000, "total_assets": 15061400000, "short_term_debt": 19500000, "accounts_payable": 2670600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3804000000, "long_term_debt": 5045500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6291900000, "total_liabilities": 10095900000, "total_debt": 5065000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4960700000, "total_equity": 4970700000, "shares_outstanding": 50600000, "operating_cash_flow": 1101200000, "stock_based_compensation": 28900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 94700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 40400000, "dividends_paid": 138900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -928300000, "free_cash_flow": 1195900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1315900000", "ebitda": "1499100000", "netIncome": "717600000", "grossProfit": "4712600000", "depreciation": "None", "totalRevenue": "21818800000", "costOfRevenue": "17106200000", "interestIncome": "364900000", "incomeBeforeTax": "951000000", "interestExpense": "364900000", "operatingIncome": "1223200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "231600000", "reportedCurrency": "USD", "netInterestIncome": "-364900000", "nonInterestIncome": "None", "operatingExpenses": "3489400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17106200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "183200000", "sellingGeneralAndAdministrative": "3306200000", "netIncomeFromContinuingOperations": "719400000" }, "balance": { "goodwill": "3280100000", "inventory": "3501700000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "15061400000", "longTermDebt": "5045500000", "shortTermDebt": "19500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1835900000", "reportedCurrency": "USD", "retainedEarnings": "4960700000", "totalLiabilities": "10095900000", "otherCurrentAssets": "276400000", "totalCurrentAssets": "8351400000", "currentLongTermDebt": "19500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3870700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6710000000", "currentAccountsPayable": "2670600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1178000000", "shortLongTermDebtTotal": "5679800000", "totalShareholderEquity": "4970700000", "capitalLeaseObligations": "614800000", "otherCurrentLiabilities": "1113900000", "totalCurrentLiabilities": "3804000000", "otherNonCurrentLiabilities": "216000000", "totalNonCurrentLiabilities": "6291900000", "cashAndShortTermInvestments": "702600000", "commonStockSharesOutstanding": "50600000", "intangibleAssetsExcludingGoodwill": "1835900000", "cashAndCashEquivalentsAtCarryingValue": "702600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "719400000", "profitLoss": "None", "dividendPayout": "138900000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-18000000", "operatingCashflow": "1101200000", "capitalExpenditures": "94700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-928300000", "cashflowFromInvestment": "40400000", "stockBasedCompensation": "28900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "138900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-425000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "183200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:41.999728+00:00", "is_restated": false, "income_statement": { "revenue": 22385200000, "cost_of_revenue": 17541500000, "gross_profit": 4843700000, "ebit": 1381300000, "ebitda": 1562600000, "pretax_income": 992000000, "tax_provision": 225900000, "net_income": 765500000, "net_income_to_common": 765500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 524100000, "total_current_assets": 8391600000, "total_assets": 15060900000, "short_term_debt": 8600000, "long_term_debt": 5313100000, "total_debt": 5321700000, "total_liabilities": 10029000000, "total_equity": 5037100000, "shares_outstanding": 52300000, "goodwill_and_intangibles": 5119900000 }, "cash_flow": { "operating_cash_flow": 1020900000, "capital_expenditure": 103612000, "free_cash_flow": 1124512000, "dividends_paid": 57400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352654, "ticker_id": 4322, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:41.999728+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1381300000", "ebitda": "1562600000", "netIncome": "765500000", "grossProfit": "4843700000", "depreciation": "None", "totalRevenue": "22385200000", "costOfRevenue": "17541500000", "interestIncome": "389300000", "incomeBeforeTax": "992000000", "interestExpense": "389300000", "operatingIncome": "1406400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "225900000", "reportedCurrency": "USD", "netInterestIncome": "-379620000", "nonInterestIncome": "None", "operatingExpenses": "3437300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17541500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "181300000", "sellingGeneralAndAdministrative": "3220723000", "netIncomeFromContinuingOperations": "842722000" }, "balance": { "goodwill": "3262300000", "inventory": "3572100000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "15060900000", "longTermDebt": "5313100000", "shortTermDebt": "8600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1857600000", "reportedCurrency": "USD", "retainedEarnings": "4391700000", "totalLiabilities": "10029000000", "otherCurrentAssets": "225400000", "totalCurrentAssets": "8391600000", "currentLongTermDebt": "8600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4070000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6669300000", "currentAccountsPayable": "2431500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1184800000", "shortLongTermDebtTotal": "5963400000", "totalShareholderEquity": "5037100000", "capitalLeaseObligations": "641700000", "otherCurrentLiabilities": "948300000", "totalCurrentLiabilities": "3388400000", "otherNonCurrentLiabilities": "233900000", "totalNonCurrentLiabilities": "6640600000", "cashAndShortTermInvestments": "524100000", "commonStockSharesOutstanding": "52300000", "intangibleAssetsExcludingGoodwill": "1857600000", "cashAndCashEquivalentsAtCarryingValue": "524100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "803100000", "profitLoss": "None", "dividendPayout": "57400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6554000", "operatingCashflow": "1020900000", "capitalExpenditures": "103612000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57400000", "cashflowFromInvestment": "-89600000", "stockBasedCompensation": "40300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61069000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "177500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 22385200000, "cost_of_revenue": 17541500000, "gross_profit": 4843700000, "research_and_development": null, "selling_general_admin": 3220723000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1381300000, "depreciation_amortisation": 181300000, "ebitda": 1562600000, "interest_expense": 389300000, "interest_income": null, "other_non_operating": null, "pretax_income": 992000000, "tax_provision": 225900000, "effective_tax_rate": null, "net_income": 765500000, "net_income_continuing_ops": 842722000, "net_income_to_common": 765500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 524100000, "short_term_investments": null, "net_receivables": 4070000000, "inventory": 3572100000, "other_current_assets": null, "total_current_assets": 8391600000, "net_ppe": null, "goodwill": 3262300000, "intangible_assets": 1857600000, "goodwill_and_intangibles": 5119900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6669300000, "total_assets": 15060900000, "short_term_debt": 8600000, "accounts_payable": 2431500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3388400000, "long_term_debt": 5313100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6640600000, "total_liabilities": 10029000000, "total_debt": 5321700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4391700000, "total_equity": 5037100000, "shares_outstanding": 52300000, "operating_cash_flow": 1020900000, "stock_based_compensation": 40300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 103612000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -89600000, "dividends_paid": 57400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57400000, "free_cash_flow": 1124512000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1381300000", "ebitda": "1562600000", "netIncome": "765500000", "grossProfit": "4843700000", "depreciation": "None", "totalRevenue": "22385200000", "costOfRevenue": "17541500000", "interestIncome": "389300000", "incomeBeforeTax": "992000000", "interestExpense": "389300000", "operatingIncome": "1406400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "225900000", "reportedCurrency": "USD", "netInterestIncome": "-379620000", "nonInterestIncome": "None", "operatingExpenses": "3437300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17541500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "181300000", "sellingGeneralAndAdministrative": "3220723000", "netIncomeFromContinuingOperations": "842722000" }, "balance": { "goodwill": "3262300000", "inventory": "3572100000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "15060900000", "longTermDebt": "5313100000", "shortTermDebt": "8600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1857600000", "reportedCurrency": "USD", "retainedEarnings": "4391700000", "totalLiabilities": "10029000000", "otherCurrentAssets": "225400000", "totalCurrentAssets": "8391600000", "currentLongTermDebt": "8600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4070000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6669300000", "currentAccountsPayable": "2431500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1184800000", "shortLongTermDebtTotal": "5963400000", "totalShareholderEquity": "5037100000", "capitalLeaseObligations": "641700000", "otherCurrentLiabilities": "948300000", "totalCurrentLiabilities": "3388400000", "otherNonCurrentLiabilities": "233900000", "totalNonCurrentLiabilities": "6640600000", "cashAndShortTermInvestments": "524100000", "commonStockSharesOutstanding": "52300000", "intangibleAssetsExcludingGoodwill": "1857600000", "cashAndCashEquivalentsAtCarryingValue": "524100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "803100000", "profitLoss": "None", "dividendPayout": "57400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6554000", "operatingCashflow": "1020900000", "capitalExpenditures": "103612000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57400000", "cashflowFromInvestment": "-89600000", "stockBasedCompensation": "40300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61069000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "177500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:41.999728+00:00", "is_restated": false, "income_statement": { "revenue": 21420100000, "cost_of_revenue": 16758800000, "gross_profit": 4661300000, "ebit": 1431100000, "ebitda": 1610100000, "pretax_income": 1136651000, "tax_provision": 274529000, "net_income": 860500000, "net_income_to_common": 860500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 527300000, "total_current_assets": 8330500000, "total_assets": 14811700000, "short_term_debt": 70500000, "long_term_debt": 5345973000, "total_debt": 5416473000, "total_liabilities": 10362200000, "total_equity": 4454200000, "shares_outstanding": 52395000, "goodwill_and_intangibles": 5184300000 }, "cash_flow": { "operating_cash_flow": 11038000, "capital_expenditure": 99412000, "free_cash_flow": 110450000, "dividends_paid": 57408000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352659, "ticker_id": 4322, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:41.999728+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1431100000", "ebitda": "1610100000", "netIncome": "860500000", "grossProfit": "4661300000", "depreciation": "None", "totalRevenue": "21420100000", "costOfRevenue": "16758800000", "interestIncome": "294420000", "incomeBeforeTax": "1136651000", "interestExpense": "294400000", "operatingIncome": "1438100000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "274529000", "reportedCurrency": "USD", "netInterestIncome": "-294420000", "nonInterestIncome": "None", "operatingExpenses": "3223200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-7014000", "costofGoodsAndServicesSold": "16758800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179000000", "sellingGeneralAndAdministrative": "3044223000", "netIncomeFromContinuingOperations": "847379000" }, "balance": { "goodwill": "3240900000", "inventory": "3498800000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "14811700000", "longTermDebt": "5345973000", "shortTermDebt": "70500000", "treasuryStock": "-969150000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1943400000", "reportedCurrency": "USD", "retainedEarnings": "3795000000", "totalLiabilities": "10362200000", "otherCurrentAssets": "206000000", "totalCurrentAssets": "8330500000", "currentLongTermDebt": "70471000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4098400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6481200000", "currentAccountsPayable": "2728200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "402674000", "shortLongTermDebtTotal": "5926900000", "totalShareholderEquity": "4454200000", "capitalLeaseObligations": "510433000", "otherCurrentLiabilities": "1018600000", "totalCurrentLiabilities": "3817300000", "otherNonCurrentLiabilities": "738048000", "totalNonCurrentLiabilities": "6544900000", "cashAndShortTermInvestments": "527300000", "commonStockSharesOutstanding": "52395000", "intangibleAssetsExcludingGoodwill": "1943400000", "cashAndCashEquivalentsAtCarryingValue": "527300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "862122000", "profitLoss": "None", "dividendPayout": "57408000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-817046000", "operatingCashflow": "11038000", "capitalExpenditures": "99412000", "changeInReceivables": "-745340000", "changeInExchangeRate": "None", "cashflowFromFinancing": "584035000", "cashflowFromInvestment": "-283575000", "stockBasedCompensation": "46401000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57408000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "311498000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11069000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "179014000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 21420100000, "cost_of_revenue": 16758800000, "gross_profit": 4661300000, "research_and_development": null, "selling_general_admin": 3044223000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1431100000, "depreciation_amortisation": 179000000, "ebitda": 1610100000, "interest_expense": 294400000, "interest_income": null, "other_non_operating": null, "pretax_income": 1136651000, "tax_provision": 274529000, "effective_tax_rate": null, "net_income": 860500000, "net_income_continuing_ops": 847379000, "net_income_to_common": 860500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 527300000, "short_term_investments": null, "net_receivables": 4098400000, "inventory": 3498800000, "other_current_assets": null, "total_current_assets": 8330500000, "net_ppe": null, "goodwill": 3240900000, "intangible_assets": 1943400000, "goodwill_and_intangibles": 5184300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6481200000, "total_assets": 14811700000, "short_term_debt": 70500000, "accounts_payable": 2728200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3817300000, "long_term_debt": 5345973000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6544900000, "total_liabilities": 10362200000, "total_debt": 5416473000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3795000000, "total_equity": 4454200000, "shares_outstanding": 52395000, "operating_cash_flow": 11038000, "stock_based_compensation": 46401000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 99412000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -283575000, "dividends_paid": 57408000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 584035000, "free_cash_flow": 110450000, "net_change_in_cash": 311498000 }, "raw_data": { "income": { "ebit": "1431100000", "ebitda": "1610100000", "netIncome": "860500000", "grossProfit": "4661300000", "depreciation": "None", "totalRevenue": "21420100000", "costOfRevenue": "16758800000", "interestIncome": "294420000", "incomeBeforeTax": "1136651000", "interestExpense": "294400000", "operatingIncome": "1438100000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "274529000", "reportedCurrency": "USD", "netInterestIncome": "-294420000", "nonInterestIncome": "None", "operatingExpenses": "3223200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-7014000", "costofGoodsAndServicesSold": "16758800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179000000", "sellingGeneralAndAdministrative": "3044223000", "netIncomeFromContinuingOperations": "847379000" }, "balance": { "goodwill": "3240900000", "inventory": "3498800000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "14811700000", "longTermDebt": "5345973000", "shortTermDebt": "70500000", "treasuryStock": "-969150000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1943400000", "reportedCurrency": "USD", "retainedEarnings": "3795000000", "totalLiabilities": "10362200000", "otherCurrentAssets": "206000000", "totalCurrentAssets": "8330500000", "currentLongTermDebt": "70471000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4098400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6481200000", "currentAccountsPayable": "2728200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "402674000", "shortLongTermDebtTotal": "5926900000", "totalShareholderEquity": "4454200000", "capitalLeaseObligations": "510433000", "otherCurrentLiabilities": "1018600000", "totalCurrentLiabilities": "3817300000", "otherNonCurrentLiabilities": "738048000", "totalNonCurrentLiabilities": "6544900000", "cashAndShortTermInvestments": "527300000", "commonStockSharesOutstanding": "52395000", "intangibleAssetsExcludingGoodwill": "1943400000", "cashAndCashEquivalentsAtCarryingValue": "527300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "862122000", "profitLoss": "None", "dividendPayout": "57408000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-817046000", "operatingCashflow": "11038000", "capitalExpenditures": "99412000", "changeInReceivables": "-745340000", "changeInExchangeRate": "None", "cashflowFromFinancing": "584035000", "cashflowFromInvestment": "-283575000", "stockBasedCompensation": "46401000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57408000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "311498000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11069000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "179014000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:41.999728+00:00", "is_restated": false, "income_statement": { "revenue": 18217500000, "cost_of_revenue": 14425400000, "gross_profit": 3792100000, "ebit": 850000000, "ebitda": 1048600000, "pretax_income": 581912000, "tax_provision": 115510000, "net_income": 465400000, "net_income_to_common": 465400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 212583000, "total_current_assets": 6350111000, "total_assets": 12617699000, "short_term_debt": 9528000, "long_term_debt": 4701542000, "total_debt": 4711070000, "total_liabilities": 8841488000, "total_equity": 3782524000, "shares_outstanding": 52030000, "goodwill_and_intangibles": 5152474000 }, "cash_flow": { "operating_cash_flow": 67138000, "capital_expenditure": 54746000, "free_cash_flow": 121884000, "dividends_paid": 57408000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352664, "ticker_id": 4322, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:41.999728+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "850000000", "ebitda": "1048600000", "netIncome": "465400000", "grossProfit": "3792100000", "depreciation": "None", "totalRevenue": "18217500000", "costOfRevenue": "14425400000", "interestIncome": "268073000", "incomeBeforeTax": "581912000", "interestExpense": "268100000", "operatingIncome": "801900000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "115510000", "reportedCurrency": "USD", "netInterestIncome": "-268073000", "nonInterestIncome": "None", "operatingExpenses": "2990200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "48112000", "costofGoodsAndServicesSold": "14425400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "198600000", "sellingGeneralAndAdministrative": "2791641000", "netIncomeFromContinuingOperations": "509085000" }, "balance": { "goodwill": "3208333000", "inventory": "2666219000", "commonStock": "725000", "currentDebt": "None", "investments": "None", "totalAssets": "12617699000", "longTermDebt": "4701542000", "shortTermDebt": "9528000", "treasuryStock": "-956188000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1944141000", "reportedCurrency": "USD", "retainedEarnings": "3004690000", "totalLiabilities": "8841488000", "otherCurrentAssets": "137811000", "totalCurrentAssets": "6350111000", "currentLongTermDebt": "9528000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3333498000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6267588000", "currentAccountsPayable": "2140251000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "379012000", "shortLongTermDebtTotal": "5125318000", "totalShareholderEquity": "3782524000", "capitalLeaseObligations": "414248000", "otherCurrentLiabilities": "900029000", "totalCurrentLiabilities": "3049808000", "otherNonCurrentLiabilities": "652694000", "totalNonCurrentLiabilities": "5791680000", "cashAndShortTermInvestments": "212583000", "commonStockSharesOutstanding": "52030000", "intangibleAssetsExcludingGoodwill": "1944141000", "cashAndCashEquivalentsAtCarryingValue": "212583000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "466402000", "profitLoss": "None", "dividendPayout": "57408000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-530730000", "operatingCashflow": "67138000", "capitalExpenditures": "54746000", "changeInReceivables": "-668487000", "changeInExchangeRate": "4552000", "cashflowFromFinancing": "-310779000", "cashflowFromInvestment": "2537000", "stockBasedCompensation": "30821000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57408000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-236552000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27158000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "198554000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 18217500000, "cost_of_revenue": 14425400000, "gross_profit": 3792100000, "research_and_development": null, "selling_general_admin": 2791641000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 850000000, "depreciation_amortisation": 198600000, "ebitda": 1048600000, "interest_expense": 268100000, "interest_income": null, "other_non_operating": null, "pretax_income": 581912000, "tax_provision": 115510000, "effective_tax_rate": null, "net_income": 465400000, "net_income_continuing_ops": 509085000, "net_income_to_common": 465400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 212583000, "short_term_investments": null, "net_receivables": 3333498000, "inventory": 2666219000, "other_current_assets": null, "total_current_assets": 6350111000, "net_ppe": null, "goodwill": 3208333000, "intangible_assets": 1944141000, "goodwill_and_intangibles": 5152474000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6267588000, "total_assets": 12617699000, "short_term_debt": 9528000, "accounts_payable": 2140251000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3049808000, "long_term_debt": 4701542000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5791680000, "total_liabilities": 8841488000, "total_debt": 4711070000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3004690000, "total_equity": 3782524000, "shares_outstanding": 52030000, "operating_cash_flow": 67138000, "stock_based_compensation": 30821000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54746000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2537000, "dividends_paid": 57408000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -310779000, "free_cash_flow": 121884000, "net_change_in_cash": -236552000 }, "raw_data": { "income": { "ebit": "850000000", "ebitda": "1048600000", "netIncome": "465400000", "grossProfit": "3792100000", "depreciation": "None", "totalRevenue": "18217500000", "costOfRevenue": "14425400000", "interestIncome": "268073000", "incomeBeforeTax": "581912000", "interestExpense": "268100000", "operatingIncome": "801900000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "115510000", "reportedCurrency": "USD", "netInterestIncome": "-268073000", "nonInterestIncome": "None", "operatingExpenses": "2990200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "48112000", "costofGoodsAndServicesSold": "14425400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "198600000", "sellingGeneralAndAdministrative": "2791641000", "netIncomeFromContinuingOperations": "509085000" }, "balance": { "goodwill": "3208333000", "inventory": "2666219000", "commonStock": "725000", "currentDebt": "None", "investments": "None", "totalAssets": "12617699000", "longTermDebt": "4701542000", "shortTermDebt": "9528000", "treasuryStock": "-956188000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1944141000", "reportedCurrency": "USD", "retainedEarnings": "3004690000", "totalLiabilities": "8841488000", "otherCurrentAssets": "137811000", "totalCurrentAssets": "6350111000", "currentLongTermDebt": "9528000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3333498000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6267588000", "currentAccountsPayable": "2140251000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "379012000", "shortLongTermDebtTotal": "5125318000", "totalShareholderEquity": "3782524000", "capitalLeaseObligations": "414248000", "otherCurrentLiabilities": "900029000", "totalCurrentLiabilities": "3049808000", "otherNonCurrentLiabilities": "652694000", "totalNonCurrentLiabilities": "5791680000", "cashAndShortTermInvestments": "212583000", "commonStockSharesOutstanding": "52030000", "intangibleAssetsExcludingGoodwill": "1944141000", "cashAndCashEquivalentsAtCarryingValue": "212583000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "466402000", "profitLoss": "None", "dividendPayout": "57408000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-530730000", "operatingCashflow": "67138000", "capitalExpenditures": "54746000", "changeInReceivables": "-668487000", "changeInExchangeRate": "4552000", "cashflowFromFinancing": "-310779000", "cashflowFromInvestment": "2537000", "stockBasedCompensation": "30821000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57408000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-236552000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27158000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "198554000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:41.999728+00:00", "is_restated": false, "income_statement": { "revenue": 12325995000, "cost_of_revenue": 9998329000, "gross_profit": 2327666000, "ebit": 347038000, "ebitda": 468638000, "pretax_income": 122842000, "tax_provision": 22803000, "net_income": 100560000, "net_income_to_common": 100560000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 449135000, "total_current_assets": 5506978000, "total_assets": 11880214000, "short_term_debt": 528830000, "long_term_debt": 4369953000, "total_debt": 4898783000, "total_liabilities": 8543825000, "total_equity": 3343722000, "shares_outstanding": 46625000, "goodwill_and_intangibles": 5252664000 }, "cash_flow": { "operating_cash_flow": 543931000, "capital_expenditure": 56671000, "free_cash_flow": 600602000, "dividends_paid": 30139000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352669, "ticker_id": 4322, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:41.999728+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "347038000", "ebitda": "468638000", "netIncome": "100560000", "grossProfit": "2327666000", "depreciation": "None", "totalRevenue": "12325995000", "costOfRevenue": "9998329000", "interestIncome": "226591000", "incomeBeforeTax": "122842000", "interestExpense": "226591000", "operatingIncome": "347038000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "22803000", "reportedCurrency": "USD", "netInterestIncome": "-226591000", "nonInterestIncome": "None", "operatingExpenses": "1980628000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2395000", "costofGoodsAndServicesSold": "9998329000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121600000", "sellingGeneralAndAdministrative": "1859028000", "netIncomeFromContinuingOperations": "109100000" }, "balance": { "goodwill": "3187169000", "inventory": "2163831000", "commonStock": "719000", "currentDebt": "None", "investments": "None", "totalAssets": "11880214000", "longTermDebt": "4369953000", "shortTermDebt": "528830000", "treasuryStock": "-938335000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2065495000", "reportedCurrency": "USD", "retainedEarnings": "2601662000", "totalLiabilities": "8543825000", "otherCurrentAssets": "187910000", "totalCurrentAssets": "5506978000", "currentLongTermDebt": "528830000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2706102000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6373588000", "currentAccountsPayable": "1707329000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "399157000", "shortLongTermDebtTotal": "5313672000", "totalShareholderEquity": "3343722000", "capitalLeaseObligations": "414889000", "otherCurrentLiabilities": "750836000", "totalCurrentLiabilities": "2986995000", "otherNonCurrentLiabilities": "420606000", "totalNonCurrentLiabilities": "5556830000", "cashAndShortTermInvestments": "449135000", "commonStockSharesOutstanding": "46625000", "intangibleAssetsExcludingGoodwill": "2065495000", "cashAndCashEquivalentsAtCarryingValue": "449135000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100039000", "profitLoss": "None", "dividendPayout": "30139000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "203827000", "operatingCashflow": "543931000", "capitalExpenditures": "56671000", "changeInReceivables": "47879000", "changeInExchangeRate": "8710000", "cashflowFromFinancing": "3480741000", "cashflowFromInvestment": "-3735149000", "stockBasedCompensation": "19279000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30139000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "298233000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2901000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12325995000, "cost_of_revenue": 9998329000, "gross_profit": 2327666000, "research_and_development": null, "selling_general_admin": 1859028000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 347038000, "depreciation_amortisation": 121600000, "ebitda": 468638000, "interest_expense": 226591000, "interest_income": null, "other_non_operating": null, "pretax_income": 122842000, "tax_provision": 22803000, "effective_tax_rate": null, "net_income": 100560000, "net_income_continuing_ops": 109100000, "net_income_to_common": 100560000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 449135000, "short_term_investments": null, "net_receivables": 2706102000, "inventory": 2163831000, "other_current_assets": null, "total_current_assets": 5506978000, "net_ppe": null, "goodwill": 3187169000, "intangible_assets": 2065495000, "goodwill_and_intangibles": 5252664000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6373588000, "total_assets": 11880214000, "short_term_debt": 528830000, "accounts_payable": 1707329000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2986995000, "long_term_debt": 4369953000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5556830000, "total_liabilities": 8543825000, "total_debt": 4898783000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2601662000, "total_equity": 3343722000, "shares_outstanding": 46625000, "operating_cash_flow": 543931000, "stock_based_compensation": 19279000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56671000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3735149000, "dividends_paid": 30139000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3480741000, "free_cash_flow": 600602000, "net_change_in_cash": 298233000 }, "raw_data": { "income": { "ebit": "347038000", "ebitda": "468638000", "netIncome": "100560000", "grossProfit": "2327666000", "depreciation": "None", "totalRevenue": "12325995000", "costOfRevenue": "9998329000", "interestIncome": "226591000", "incomeBeforeTax": "122842000", "interestExpense": "226591000", "operatingIncome": "347038000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "22803000", "reportedCurrency": "USD", "netInterestIncome": "-226591000", "nonInterestIncome": "None", "operatingExpenses": "1980628000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2395000", "costofGoodsAndServicesSold": "9998329000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121600000", "sellingGeneralAndAdministrative": "1859028000", "netIncomeFromContinuingOperations": "109100000" }, "balance": { "goodwill": "3187169000", "inventory": "2163831000", "commonStock": "719000", "currentDebt": "None", "investments": "None", "totalAssets": "11880214000", "longTermDebt": "4369953000", "shortTermDebt": "528830000", "treasuryStock": "-938335000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2065495000", "reportedCurrency": "USD", "retainedEarnings": "2601662000", "totalLiabilities": "8543825000", "otherCurrentAssets": "187910000", "totalCurrentAssets": "5506978000", "currentLongTermDebt": "528830000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2706102000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6373588000", "currentAccountsPayable": "1707329000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "399157000", "shortLongTermDebtTotal": "5313672000", "totalShareholderEquity": "3343722000", "capitalLeaseObligations": "414889000", "otherCurrentLiabilities": "750836000", "totalCurrentLiabilities": "2986995000", "otherNonCurrentLiabilities": "420606000", "totalNonCurrentLiabilities": "5556830000", "cashAndShortTermInvestments": "449135000", "commonStockSharesOutstanding": "46625000", "intangibleAssetsExcludingGoodwill": "2065495000", "cashAndCashEquivalentsAtCarryingValue": "449135000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100039000", "profitLoss": "None", "dividendPayout": "30139000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "203827000", "operatingCashflow": "543931000", "capitalExpenditures": "56671000", "changeInReceivables": "47879000", "changeInExchangeRate": "8710000", "cashflowFromFinancing": "3480741000", "cashflowFromInvestment": "-3735149000", "stockBasedCompensation": "19279000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30139000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "298233000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2901000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:41.999728+00:00", "is_restated": false, "income_statement": { "revenue": 8358917000, "cost_of_revenue": 6777456000, "gross_profit": 1581461000, "ebit": 346217000, "ebitda": 408324000, "pretax_income": 282061000, "tax_provision": 59863000, "net_income": 223426000, "net_income_to_common": 223426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 150902000, "total_current_assets": 2540411000, "total_assets": 5017635000, "short_term_debt": 26685000, "long_term_debt": 1257067000, "total_debt": 1283752000, "total_liabilities": 2758964000, "total_equity": 2265483000, "shares_outstanding": 43487000, "goodwill_and_intangibles": 2046315000 }, "cash_flow": { "operating_cash_flow": 224367000, "capital_expenditure": 44067000, "free_cash_flow": 268434000, "dividends_paid": 30139000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352674, "ticker_id": 4322, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:41.999728+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "346217000", "ebitda": "408324000", "netIncome": "223426000", "grossProfit": "1581461000", "depreciation": "None", "totalRevenue": "8358917000", "costOfRevenue": "6777456000", "interestIncome": "64156000", "incomeBeforeTax": "282061000", "interestExpense": "65710000", "operatingIncome": "346217000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "59863000", "reportedCurrency": "USD", "netInterestIncome": "-64156000", "nonInterestIncome": "None", "operatingExpenses": "1235244000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6777456000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62107000", "sellingGeneralAndAdministrative": "1173137000", "netIncomeFromContinuingOperations": "222198000" }, "balance": { "goodwill": "1759040000", "inventory": "1011674000", "commonStock": "636000", "currentDebt": "None", "investments": "None", "totalAssets": "5017635000", "longTermDebt": "1257067000", "shortTermDebt": "26685000", "treasuryStock": "-937157000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "287275000", "reportedCurrency": "USD", "retainedEarnings": "2530429000", "totalLiabilities": "2758964000", "otherCurrentAssets": "190476000", "totalCurrentAssets": "2540411000", "currentLongTermDebt": "44706000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1187359000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2477224000", "currentAccountsPayable": "830478000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "387482000", "shortLongTermDebtTotal": "1463582000", "totalShareholderEquity": "2265483000", "capitalLeaseObligations": "179830000", "otherCurrentLiabilities": "226896000", "totalCurrentLiabilities": "1084059000", "otherNonCurrentLiabilities": "91391000", "totalNonCurrentLiabilities": "1674905000", "cashAndShortTermInvestments": "150902000", "commonStockSharesOutstanding": "43487000", "intangibleAssetsExcludingGoodwill": "287275000", "cashAndCashEquivalentsAtCarryingValue": "150902000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "222198000", "profitLoss": "None", "dividendPayout": "30139000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-47297000", "operatingCashflow": "224367000", "capitalExpenditures": "44067000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-109766000", "cashflowFromInvestment": "-60800000", "stockBasedCompensation": "19062000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30139000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-153049000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62107000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8358917000, "cost_of_revenue": 6777456000, "gross_profit": 1581461000, "research_and_development": null, "selling_general_admin": 1173137000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 346217000, "depreciation_amortisation": 62107000, "ebitda": 408324000, "interest_expense": 65710000, "interest_income": null, "other_non_operating": null, "pretax_income": 282061000, "tax_provision": 59863000, "effective_tax_rate": null, "net_income": 223426000, "net_income_continuing_ops": 222198000, "net_income_to_common": 223426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 150902000, "short_term_investments": null, "net_receivables": 1187359000, "inventory": 1011674000, "other_current_assets": null, "total_current_assets": 2540411000, "net_ppe": null, "goodwill": 1759040000, "intangible_assets": 287275000, "goodwill_and_intangibles": 2046315000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2477224000, "total_assets": 5017635000, "short_term_debt": 26685000, "accounts_payable": 830478000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1084059000, "long_term_debt": 1257067000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1674905000, "total_liabilities": 2758964000, "total_debt": 1283752000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2530429000, "total_equity": 2265483000, "shares_outstanding": 43487000, "operating_cash_flow": 224367000, "stock_based_compensation": 19062000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44067000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60800000, "dividends_paid": 30139000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -109766000, "free_cash_flow": 268434000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "346217000", "ebitda": "408324000", "netIncome": "223426000", "grossProfit": "1581461000", "depreciation": "None", "totalRevenue": "8358917000", "costOfRevenue": "6777456000", "interestIncome": "64156000", "incomeBeforeTax": "282061000", "interestExpense": "65710000", "operatingIncome": "346217000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "59863000", "reportedCurrency": "USD", "netInterestIncome": "-64156000", "nonInterestIncome": "None", "operatingExpenses": "1235244000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6777456000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62107000", "sellingGeneralAndAdministrative": "1173137000", "netIncomeFromContinuingOperations": "222198000" }, "balance": { "goodwill": "1759040000", "inventory": "1011674000", "commonStock": "636000", "currentDebt": "None", "investments": "None", "totalAssets": "5017635000", "longTermDebt": "1257067000", "shortTermDebt": "26685000", "treasuryStock": "-937157000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "287275000", "reportedCurrency": "USD", "retainedEarnings": "2530429000", "totalLiabilities": "2758964000", "otherCurrentAssets": "190476000", "totalCurrentAssets": "2540411000", "currentLongTermDebt": "44706000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1187359000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2477224000", "currentAccountsPayable": "830478000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "387482000", "shortLongTermDebtTotal": "1463582000", "totalShareholderEquity": "2265483000", "capitalLeaseObligations": "179830000", "otherCurrentLiabilities": "226896000", "totalCurrentLiabilities": "1084059000", "otherNonCurrentLiabilities": "91391000", "totalNonCurrentLiabilities": "1674905000", "cashAndShortTermInvestments": "150902000", "commonStockSharesOutstanding": "43487000", "intangibleAssetsExcludingGoodwill": "287275000", "cashAndCashEquivalentsAtCarryingValue": "150902000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "222198000", "profitLoss": "None", "dividendPayout": "30139000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-47297000", "operatingCashflow": "224367000", "capitalExpenditures": "44067000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-109766000", "cashflowFromInvestment": "-60800000", "stockBasedCompensation": "19062000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30139000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-153049000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62107000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:41.999728+00:00", "is_restated": false, "income_statement": { "revenue": 8176601000, "cost_of_revenue": 6609220000, "gross_profit": 1567381000, "ebit": 352440000, "ebitda": 415437000, "pretax_income": 281100000, "tax_provision": 55700000, "net_income": 227343000, "net_income_to_common": 227343000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96300000, "total_current_assets": 2385600000, "total_assets": 4605000000, "short_term_debt": 56200000, "long_term_debt": 1167311000, "total_debt": 1223511000, "total_liabilities": 2469600000, "total_equity": 2135400000, "shares_outstanding": 47200000, "goodwill_and_intangibles": 2038619000 }, "cash_flow": { "operating_cash_flow": 296700000, "capital_expenditure": 36200000, "free_cash_flow": 332900000, "dividends_paid": 30139000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352679, "ticker_id": 4322, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:41.999728+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "352440000", "ebitda": "415437000", "netIncome": "227343000", "grossProfit": "1567381000", "depreciation": "None", "totalRevenue": "8176601000", "costOfRevenue": "6609220000", "interestIncome": "71415000", "incomeBeforeTax": "281100000", "interestExpense": "68661000", "operatingIncome": "352440000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "55700000", "reportedCurrency": "USD", "netInterestIncome": "-71415000", "nonInterestIncome": "None", "operatingExpenses": "1214941000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-71415000", "costofGoodsAndServicesSold": "6609220000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62997000", "sellingGeneralAndAdministrative": "1151944000", "netIncomeFromContinuingOperations": "229153000" }, "balance": { "goodwill": "1722603000", "inventory": "948700000", "commonStock": "635000", "currentDebt": "None", "investments": "None", "totalAssets": "4605000000", "longTermDebt": "1167311000", "shortTermDebt": "56200000", "treasuryStock": "-758018000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "316016000", "reportedCurrency": "USD", "retainedEarnings": "2307462000", "totalLiabilities": "2469600000", "otherCurrentAssets": "174000000", "totalCurrentAssets": "2385600000", "currentLongTermDebt": "74032000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1166600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2219400000", "currentAccountsPayable": "794300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "160878000", "shortLongTermDebtTotal": "1223511000", "totalShareholderEquity": "2135400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "199600000", "totalCurrentLiabilities": "1061900000", "otherNonCurrentLiabilities": "102086000", "totalNonCurrentLiabilities": "1407700000", "cashAndShortTermInvestments": "96300000", "commonStockSharesOutstanding": "47200000", "intangibleAssetsExcludingGoodwill": "316016000", "cashAndCashEquivalentsAtCarryingValue": "96300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "225400000", "profitLoss": "None", "dividendPayout": "30139000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-8700000", "operatingCashflow": "296700000", "capitalExpenditures": "36200000", "changeInReceivables": "-22934000", "changeInExchangeRate": "-9095000", "cashflowFromFinancing": "-275200000", "cashflowFromInvestment": "-34100000", "stockBasedCompensation": "16445000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30139000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-21610000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-127169000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8176601000, "cost_of_revenue": 6609220000, "gross_profit": 1567381000, "research_and_development": 0, "selling_general_admin": 1151944000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 352440000, "depreciation_amortisation": 62997000, "ebitda": 415437000, "interest_expense": 68661000, "interest_income": null, "other_non_operating": null, "pretax_income": 281100000, "tax_provision": 55700000, "effective_tax_rate": null, "net_income": 227343000, "net_income_continuing_ops": 229153000, "net_income_to_common": 227343000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96300000, "short_term_investments": null, "net_receivables": 1166600000, "inventory": 948700000, "other_current_assets": null, "total_current_assets": 2385600000, "net_ppe": null, "goodwill": 1722603000, "intangible_assets": 316016000, "goodwill_and_intangibles": 2038619000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2219400000, "total_assets": 4605000000, "short_term_debt": 56200000, "accounts_payable": 794300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1061900000, "long_term_debt": 1167311000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1407700000, "total_liabilities": 2469600000, "total_debt": 1223511000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2307462000, "total_equity": 2135400000, "shares_outstanding": 47200000, "operating_cash_flow": 296700000, "stock_based_compensation": 16445000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34100000, "dividends_paid": 30139000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -275200000, "free_cash_flow": 332900000, "net_change_in_cash": -21610000 }, "raw_data": { "income": { "ebit": "352440000", "ebitda": "415437000", "netIncome": "227343000", "grossProfit": "1567381000", "depreciation": "None", "totalRevenue": "8176601000", "costOfRevenue": "6609220000", "interestIncome": "71415000", "incomeBeforeTax": "281100000", "interestExpense": "68661000", "operatingIncome": "352440000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "55700000", "reportedCurrency": "USD", "netInterestIncome": "-71415000", "nonInterestIncome": "None", "operatingExpenses": "1214941000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-71415000", "costofGoodsAndServicesSold": "6609220000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62997000", "sellingGeneralAndAdministrative": "1151944000", "netIncomeFromContinuingOperations": "229153000" }, "balance": { "goodwill": "1722603000", "inventory": "948700000", "commonStock": "635000", "currentDebt": "None", "investments": "None", "totalAssets": "4605000000", "longTermDebt": "1167311000", "shortTermDebt": "56200000", "treasuryStock": "-758018000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "316016000", "reportedCurrency": "USD", "retainedEarnings": "2307462000", "totalLiabilities": "2469600000", "otherCurrentAssets": "174000000", "totalCurrentAssets": "2385600000", "currentLongTermDebt": "74032000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1166600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2219400000", "currentAccountsPayable": "794300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "160878000", "shortLongTermDebtTotal": "1223511000", "totalShareholderEquity": "2135400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "199600000", "totalCurrentLiabilities": "1061900000", "otherNonCurrentLiabilities": "102086000", "totalNonCurrentLiabilities": "1407700000", "cashAndShortTermInvestments": "96300000", "commonStockSharesOutstanding": "47200000", "intangibleAssetsExcludingGoodwill": "316016000", "cashAndCashEquivalentsAtCarryingValue": "96300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "225400000", "profitLoss": "None", "dividendPayout": "30139000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-8700000", "operatingCashflow": "296700000", "capitalExpenditures": "36200000", "changeInReceivables": "-22934000", "changeInExchangeRate": "-9095000", "cashflowFromFinancing": "-275200000", "cashflowFromInvestment": "-34100000", "stockBasedCompensation": "16445000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30139000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-21610000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-127169000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:41.999728+00:00", "is_restated": false, "income_statement": { "revenue": 6080100000, "cost_of_revenue": 4839000000, "gross_profit": 1241100000, "ebit": 293500000, "ebitda": 344200000, "pretax_income": 197200000, "tax_provision": 43100000, "net_income": 153800000, "net_income_to_common": 153800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 696600000, "total_current_assets": 9953600000, "total_assets": 16964700000, "short_term_debt": 22800000, "long_term_debt": 5738100000, "total_debt": 5760900000, "total_liabilities": 11866800000, "total_equity": 5097900000, "shares_outstanding": 49500000, "goodwill_and_intangibles": 5077500000 }, "cash_flow": { "operating_cash_flow": 221400000, "capital_expenditure": 23400000, "free_cash_flow": 244800000, "dividends_paid": 24400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352642, "ticker_id": 4322, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:41.999728+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "293500000", "ebitda": "344200000", "netIncome": "153800000", "grossProfit": "1241100000", "depreciation": "None", "totalRevenue": "6080100000", "costOfRevenue": "4839000000", "interestIncome": "None", "incomeBeforeTax": "197200000", "interestExpense": "96700000", "operatingIncome": "293500000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "43100000", "reportedCurrency": "USD", "netInterestIncome": "-96700000", "nonInterestIncome": "None", "operatingExpenses": "947600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4839000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50700000", "sellingGeneralAndAdministrative": "947600000", "netIncomeFromContinuingOperations": "154100000" }, "balance": { "goodwill": "3331600000", "inventory": "4213100000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "16964700000", "longTermDebt": "5738100000", "shortTermDebt": "22800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1745900000", "reportedCurrency": "USD", "retainedEarnings": "5635800000", "totalLiabilities": "11866800000", "otherCurrentAssets": "291900000", "totalCurrentAssets": "9953600000", "currentLongTermDebt": "22800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4752000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7011100000", "currentAccountsPayable": "3470500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6510600000", "totalShareholderEquity": "5097900000", "capitalLeaseObligations": "749700000", "otherCurrentLiabilities": "1194900000", "totalCurrentLiabilities": "4688200000", "otherNonCurrentLiabilities": "235000000", "totalNonCurrentLiabilities": "7178600000", "cashAndShortTermInvestments": "696600000", "commonStockSharesOutstanding": "49500000", "intangibleAssetsExcludingGoodwill": "1745900000", "cashAndCashEquivalentsAtCarryingValue": "696600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "154100000", "profitLoss": "None", "dividendPayout": "24400000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-215200000", "operatingCashflow": "221400000", "capitalExpenditures": "23400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108200000", "cashflowFromInvestment": "-19900000", "stockBasedCompensation": "16100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6080100000, "cost_of_revenue": 4839000000, "gross_profit": 1241100000, "research_and_development": null, "selling_general_admin": 947600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 293500000, "depreciation_amortisation": 50700000, "ebitda": 344200000, "interest_expense": 96700000, "interest_income": null, "other_non_operating": null, "pretax_income": 197200000, "tax_provision": 43100000, "effective_tax_rate": null, "net_income": 153800000, "net_income_continuing_ops": 154100000, "net_income_to_common": 153800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 696600000, "short_term_investments": null, "net_receivables": 4752000000, "inventory": 4213100000, "other_current_assets": null, "total_current_assets": 9953600000, "net_ppe": null, "goodwill": 3331600000, "intangible_assets": 1745900000, "goodwill_and_intangibles": 5077500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7011100000, "total_assets": 16964700000, "short_term_debt": 22800000, "accounts_payable": 3470500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4688200000, "long_term_debt": 5738100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7178600000, "total_liabilities": 11866800000, "total_debt": 5760900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5635800000, "total_equity": 5097900000, "shares_outstanding": 49500000, "operating_cash_flow": 221400000, "stock_based_compensation": 16100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19900000, "dividends_paid": 24400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -108200000, "free_cash_flow": 244800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "293500000", "ebitda": "344200000", "netIncome": "153800000", "grossProfit": "1241100000", "depreciation": "None", "totalRevenue": "6080100000", "costOfRevenue": "4839000000", "interestIncome": "None", "incomeBeforeTax": "197200000", "interestExpense": "96700000", "operatingIncome": "293500000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "43100000", "reportedCurrency": "USD", "netInterestIncome": "-96700000", "nonInterestIncome": "None", "operatingExpenses": "947600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4839000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50700000", "sellingGeneralAndAdministrative": "947600000", "netIncomeFromContinuingOperations": "154100000" }, "balance": { "goodwill": "3331600000", "inventory": "4213100000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "16964700000", "longTermDebt": "5738100000", "shortTermDebt": "22800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1745900000", "reportedCurrency": "USD", "retainedEarnings": "5635800000", "totalLiabilities": "11866800000", "otherCurrentAssets": "291900000", "totalCurrentAssets": "9953600000", "currentLongTermDebt": "22800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4752000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7011100000", "currentAccountsPayable": "3470500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6510600000", "totalShareholderEquity": "5097900000", "capitalLeaseObligations": "749700000", "otherCurrentLiabilities": "1194900000", "totalCurrentLiabilities": "4688200000", "otherNonCurrentLiabilities": "235000000", "totalNonCurrentLiabilities": "7178600000", "cashAndShortTermInvestments": "696600000", "commonStockSharesOutstanding": "49500000", "intangibleAssetsExcludingGoodwill": "1745900000", "cashAndCashEquivalentsAtCarryingValue": "696600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "154100000", "profitLoss": "None", "dividendPayout": "24400000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-215200000", "operatingCashflow": "221400000", "capitalExpenditures": "23400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108200000", "cashflowFromInvestment": "-19900000", "stockBasedCompensation": "16100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:41.999728+00:00", "is_restated": false, "income_statement": { "revenue": 6068600000, "cost_of_revenue": 4844100000, "gross_profit": 1224500000, "ebit": 324600000, "ebitda": 386400000, "pretax_income": 218500000, "tax_provision": 57600000, "net_income": 159900000, "net_income_to_common": 159900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 604800000, "total_current_assets": 9456200000, "total_assets": 16494900000, "short_term_debt": 223900000, "long_term_debt": 5756400000, "total_debt": 5980300000, "total_liabilities": 11468500000, "total_equity": 5031600000, "shares_outstanding": 49400000, "goodwill_and_intangibles": 5112600000 }, "cash_flow": { "operating_cash_flow": 71900000, "capital_expenditure": 44400000, "free_cash_flow": 116300000, "dividends_paid": 22100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352643, "ticker_id": 4322, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:41.999728+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "324600000", "ebitda": "386400000", "netIncome": "159900000", "grossProfit": "1224500000", "depreciation": "None", "totalRevenue": "6068600000", "costOfRevenue": "4844100000", "interestIncome": "108600000", "incomeBeforeTax": "218500000", "interestExpense": "108600000", "operatingIncome": "324600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "57600000", "reportedCurrency": "USD", "netInterestIncome": "-108500000", "nonInterestIncome": "None", "operatingExpenses": "899900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4844100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61800000", "sellingGeneralAndAdministrative": "899000000", "netIncomeFromContinuingOperations": "160900000" }, "balance": { "goodwill": "3343400000", "inventory": "4008800000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "16494900000", "longTermDebt": "5756400000", "shortTermDebt": "223900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1769200000", "reportedCurrency": "USD", "retainedEarnings": "5513400000", "totalLiabilities": "11468500000", "otherCurrentAssets": "250600000", "totalCurrentAssets": "9456200000", "currentLongTermDebt": "25000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4592000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7038700000", "currentAccountsPayable": "3030500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1355100000", "shortLongTermDebtTotal": "7484700000", "totalShareholderEquity": "5031600000", "capitalLeaseObligations": "752200000", "otherCurrentLiabilities": "891000000", "totalCurrentLiabilities": "4296800000", "otherNonCurrentLiabilities": "235900000", "totalNonCurrentLiabilities": "7171700000", "cashAndShortTermInvestments": "604800000", "commonStockSharesOutstanding": "49400000", "intangibleAssetsExcludingGoodwill": "1769200000", "cashAndCashEquivalentsAtCarryingValue": "604800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "160900000", "profitLoss": "None", "dividendPayout": "22100000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "60200000", "operatingCashflow": "71900000", "capitalExpenditures": "44400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1500000", "cashflowFromInvestment": "-40300000", "stockBasedCompensation": "11200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-615300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6068600000, "cost_of_revenue": 4844100000, "gross_profit": 1224500000, "research_and_development": null, "selling_general_admin": 899000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 324600000, "depreciation_amortisation": 61800000, "ebitda": 386400000, "interest_expense": 108600000, "interest_income": null, "other_non_operating": null, "pretax_income": 218500000, "tax_provision": 57600000, "effective_tax_rate": null, "net_income": 159900000, "net_income_continuing_ops": 160900000, "net_income_to_common": 159900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 604800000, "short_term_investments": null, "net_receivables": 4592000000, "inventory": 4008800000, "other_current_assets": null, "total_current_assets": 9456200000, "net_ppe": null, "goodwill": 3343400000, "intangible_assets": 1769200000, "goodwill_and_intangibles": 5112600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7038700000, "total_assets": 16494900000, "short_term_debt": 223900000, "accounts_payable": 3030500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4296800000, "long_term_debt": 5756400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7171700000, "total_liabilities": 11468500000, "total_debt": 5980300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5513400000, "total_equity": 5031600000, "shares_outstanding": 49400000, "operating_cash_flow": 71900000, "stock_based_compensation": 11200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40300000, "dividends_paid": 22100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1500000, "free_cash_flow": 116300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "324600000", "ebitda": "386400000", "netIncome": "159900000", "grossProfit": "1224500000", "depreciation": "None", "totalRevenue": "6068600000", "costOfRevenue": "4844100000", "interestIncome": "108600000", "incomeBeforeTax": "218500000", "interestExpense": "108600000", "operatingIncome": "324600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "57600000", "reportedCurrency": "USD", "netInterestIncome": "-108500000", "nonInterestIncome": "None", "operatingExpenses": "899900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4844100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61800000", "sellingGeneralAndAdministrative": "899000000", "netIncomeFromContinuingOperations": "160900000" }, "balance": { "goodwill": "3343400000", "inventory": "4008800000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "16494900000", "longTermDebt": "5756400000", "shortTermDebt": "223900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1769200000", "reportedCurrency": "USD", "retainedEarnings": "5513400000", "totalLiabilities": "11468500000", "otherCurrentAssets": "250600000", "totalCurrentAssets": "9456200000", "currentLongTermDebt": "25000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4592000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7038700000", "currentAccountsPayable": "3030500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1355100000", "shortLongTermDebtTotal": "7484700000", "totalShareholderEquity": "5031600000", "capitalLeaseObligations": "752200000", "otherCurrentLiabilities": "891000000", "totalCurrentLiabilities": "4296800000", "otherNonCurrentLiabilities": "235900000", "totalNonCurrentLiabilities": "7171700000", "cashAndShortTermInvestments": "604800000", "commonStockSharesOutstanding": "49400000", "intangibleAssetsExcludingGoodwill": "1769200000", "cashAndCashEquivalentsAtCarryingValue": "604800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "160900000", "profitLoss": "None", "dividendPayout": "22100000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "60200000", "operatingCashflow": "71900000", "capitalExpenditures": "44400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1500000", "cashflowFromInvestment": "-40300000", "stockBasedCompensation": "11200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-615300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:41.999728+00:00", "is_restated": false, "income_statement": { "revenue": 6199100000, "cost_of_revenue": 4939800000, "gross_profit": 1259300000, "ebit": 357400000, "ebitda": 415500000, "pretax_income": 246400000, "tax_provision": 57800000, "net_income": 187500000, "net_income_to_common": 187500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 571900000, "total_current_assets": 9566300000, "total_assets": 16553300000, "short_term_debt": 28000000, "long_term_debt": 5721900000, "total_debt": 5749900000, "total_liabilities": 11711600000, "total_equity": 4841700000, "shares_outstanding": 49500000, "goodwill_and_intangibles": 5120400000 }, "cash_flow": { "operating_cash_flow": -82700000, "capital_expenditure": 13200000, "free_cash_flow": -69500000, "dividends_paid": 22100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352645, "ticker_id": 4322, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:41.999728+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "357400000", "ebitda": "415500000", "netIncome": "187500000", "grossProfit": "1259300000", "depreciation": "None", "totalRevenue": "6199100000", "costOfRevenue": "4939800000", "interestIncome": "99000000", "incomeBeforeTax": "246400000", "interestExpense": "99000000", "operatingIncome": "357400000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "57800000", "reportedCurrency": "USD", "netInterestIncome": "-99000000", "nonInterestIncome": "None", "operatingExpenses": "901900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4939800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58100000", "sellingGeneralAndAdministrative": "922900000", "netIncomeFromContinuingOperations": "188600000" }, "balance": { "goodwill": "3331300000", "inventory": "4059100000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "16553300000", "longTermDebt": "5721900000", "shortTermDebt": "28000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1789100000", "reportedCurrency": "USD", "retainedEarnings": "5370400000", "totalLiabilities": "11711600000", "otherCurrentAssets": "228600000", "totalCurrentAssets": "9566300000", "currentLongTermDebt": "28000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4706700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6987000000", "currentAccountsPayable": "3375100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1340200000", "shortLongTermDebtTotal": "6513700000", "totalShareholderEquity": "4841700000", "capitalLeaseObligations": "763800000", "otherCurrentLiabilities": "1058500000", "totalCurrentLiabilities": "4579700000", "otherNonCurrentLiabilities": "231800000", "totalNonCurrentLiabilities": "7131900000", "cashAndShortTermInvestments": "571900000", "commonStockSharesOutstanding": "49500000", "intangibleAssetsExcludingGoodwill": "1789100000", "cashAndCashEquivalentsAtCarryingValue": "571900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "188500000", "profitLoss": "None", "dividendPayout": "22100000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-103200000", "operatingCashflow": "-82700000", "capitalExpenditures": "13200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14100000", "cashflowFromInvestment": "-23500000", "stockBasedCompensation": "-8400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6199100000, "cost_of_revenue": 4939800000, "gross_profit": 1259300000, "research_and_development": null, "selling_general_admin": 922900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 357400000, "depreciation_amortisation": 58100000, "ebitda": 415500000, "interest_expense": 99000000, "interest_income": null, "other_non_operating": null, "pretax_income": 246400000, "tax_provision": 57800000, "effective_tax_rate": null, "net_income": 187500000, "net_income_continuing_ops": 188600000, "net_income_to_common": 187500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 571900000, "short_term_investments": null, "net_receivables": 4706700000, "inventory": 4059100000, "other_current_assets": null, "total_current_assets": 9566300000, "net_ppe": null, "goodwill": 3331300000, "intangible_assets": 1789100000, "goodwill_and_intangibles": 5120400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6987000000, "total_assets": 16553300000, "short_term_debt": 28000000, "accounts_payable": 3375100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4579700000, "long_term_debt": 5721900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7131900000, "total_liabilities": 11711600000, "total_debt": 5749900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5370400000, "total_equity": 4841700000, "shares_outstanding": 49500000, "operating_cash_flow": -82700000, "stock_based_compensation": -8400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23500000, "dividends_paid": 22100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14100000, "free_cash_flow": -69500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "357400000", "ebitda": "415500000", "netIncome": "187500000", "grossProfit": "1259300000", "depreciation": "None", "totalRevenue": "6199100000", "costOfRevenue": "4939800000", "interestIncome": "99000000", "incomeBeforeTax": "246400000", "interestExpense": "99000000", "operatingIncome": "357400000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "57800000", "reportedCurrency": "USD", "netInterestIncome": "-99000000", "nonInterestIncome": "None", "operatingExpenses": "901900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4939800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58100000", "sellingGeneralAndAdministrative": "922900000", "netIncomeFromContinuingOperations": "188600000" }, "balance": { "goodwill": "3331300000", "inventory": "4059100000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "16553300000", "longTermDebt": "5721900000", "shortTermDebt": "28000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1789100000", "reportedCurrency": "USD", "retainedEarnings": "5370400000", "totalLiabilities": "11711600000", "otherCurrentAssets": "228600000", "totalCurrentAssets": "9566300000", "currentLongTermDebt": "28000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4706700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6987000000", "currentAccountsPayable": "3375100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1340200000", "shortLongTermDebtTotal": "6513700000", "totalShareholderEquity": "4841700000", "capitalLeaseObligations": "763800000", "otherCurrentLiabilities": "1058500000", "totalCurrentLiabilities": "4579700000", "otherNonCurrentLiabilities": "231800000", "totalNonCurrentLiabilities": "7131900000", "cashAndShortTermInvestments": "571900000", "commonStockSharesOutstanding": "49500000", "intangibleAssetsExcludingGoodwill": "1789100000", "cashAndCashEquivalentsAtCarryingValue": "571900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "188500000", "profitLoss": "None", "dividendPayout": "22100000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-103200000", "operatingCashflow": "-82700000", "capitalExpenditures": "13200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14100000", "cashflowFromInvestment": "-23500000", "stockBasedCompensation": "-8400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:41.999728+00:00", "is_restated": false, "income_statement": { "revenue": 5899600000, "cost_of_revenue": 4711100000, "gross_profit": 1188500000, "ebit": 330300000, "ebitda": 384500000, "pretax_income": 236600000, "tax_provision": 61800000, "net_income": 174500000, "net_income_to_common": 174500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 667000000, "total_current_assets": 9243600000, "total_assets": 16202500000, "short_term_debt": 27300000, "long_term_debt": 5641200000, "total_debt": 5668500000, "total_liabilities": 11447500000, "total_equity": 4762200000, "shares_outstanding": 49400000, "goodwill_and_intangibles": 5166800000 }, "cash_flow": { "operating_cash_flow": 107800000, "capital_expenditure": 21800000, "free_cash_flow": 129600000, "dividends_paid": 35000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352646, "ticker_id": 4322, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:41.999728+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "330300000", "ebitda": "384500000", "netIncome": "174500000", "grossProfit": "1188500000", "depreciation": "None", "totalRevenue": "5899600000", "costOfRevenue": "4711100000", "interestIncome": "92900000", "incomeBeforeTax": "236600000", "interestExpense": "92900000", "operatingIncome": "330300000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "61800000", "reportedCurrency": "USD", "netInterestIncome": "-92900000", "nonInterestIncome": "None", "operatingExpenses": "858200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4711100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54200000", "sellingGeneralAndAdministrative": "872200000", "netIncomeFromContinuingOperations": "174800000" }, "balance": { "goodwill": "3351700000", "inventory": "3971200000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "16202500000", "longTermDebt": "5641200000", "shortTermDebt": "27300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1815100000", "reportedCurrency": "USD", "retainedEarnings": "5205000000", "totalLiabilities": "11447500000", "otherCurrentAssets": "251900000", "totalCurrentAssets": "9243600000", "currentLongTermDebt": "27300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4353500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6958900000", "currentAccountsPayable": "3291400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1298200000", "shortLongTermDebtTotal": "6387500000", "totalShareholderEquity": "4762200000", "capitalLeaseObligations": "719000000", "otherCurrentLiabilities": "1112500000", "totalCurrentLiabilities": "4431200000", "otherNonCurrentLiabilities": "241800000", "totalNonCurrentLiabilities": "7016300000", "cashAndShortTermInvestments": "667000000", "commonStockSharesOutstanding": "49400000", "intangibleAssetsExcludingGoodwill": "1815100000", "cashAndCashEquivalentsAtCarryingValue": "667000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "174800000", "profitLoss": "None", "dividendPayout": "35000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-175700000", "operatingCashflow": "107800000", "capitalExpenditures": "21800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-110600000", "cashflowFromInvestment": "-22500000", "stockBasedCompensation": "8400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-565300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5899600000, "cost_of_revenue": 4711100000, "gross_profit": 1188500000, "research_and_development": null, "selling_general_admin": 872200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 330300000, "depreciation_amortisation": 54200000, "ebitda": 384500000, "interest_expense": 92900000, "interest_income": null, "other_non_operating": null, "pretax_income": 236600000, "tax_provision": 61800000, "effective_tax_rate": null, "net_income": 174500000, "net_income_continuing_ops": 174800000, "net_income_to_common": 174500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 667000000, "short_term_investments": null, "net_receivables": 4353500000, "inventory": 3971200000, "other_current_assets": null, "total_current_assets": 9243600000, "net_ppe": null, "goodwill": 3351700000, "intangible_assets": 1815100000, "goodwill_and_intangibles": 5166800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6958900000, "total_assets": 16202500000, "short_term_debt": 27300000, "accounts_payable": 3291400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4431200000, "long_term_debt": 5641200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7016300000, "total_liabilities": 11447500000, "total_debt": 5668500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5205000000, "total_equity": 4762200000, "shares_outstanding": 49400000, "operating_cash_flow": 107800000, "stock_based_compensation": 8400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22500000, "dividends_paid": 35000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -110600000, "free_cash_flow": 129600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "330300000", "ebitda": "384500000", "netIncome": "174500000", "grossProfit": "1188500000", "depreciation": "None", "totalRevenue": "5899600000", "costOfRevenue": "4711100000", "interestIncome": "92900000", "incomeBeforeTax": "236600000", "interestExpense": "92900000", "operatingIncome": "330300000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "61800000", "reportedCurrency": "USD", "netInterestIncome": "-92900000", "nonInterestIncome": "None", "operatingExpenses": "858200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4711100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54200000", "sellingGeneralAndAdministrative": "872200000", "netIncomeFromContinuingOperations": "174800000" }, "balance": { "goodwill": "3351700000", "inventory": "3971200000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "16202500000", "longTermDebt": "5641200000", "shortTermDebt": "27300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1815100000", "reportedCurrency": "USD", "retainedEarnings": "5205000000", "totalLiabilities": "11447500000", "otherCurrentAssets": "251900000", "totalCurrentAssets": "9243600000", "currentLongTermDebt": "27300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4353500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6958900000", "currentAccountsPayable": "3291400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1298200000", "shortLongTermDebtTotal": "6387500000", "totalShareholderEquity": "4762200000", "capitalLeaseObligations": "719000000", "otherCurrentLiabilities": "1112500000", "totalCurrentLiabilities": "4431200000", "otherNonCurrentLiabilities": "241800000", "totalNonCurrentLiabilities": "7016300000", "cashAndShortTermInvestments": "667000000", "commonStockSharesOutstanding": "49400000", "intangibleAssetsExcludingGoodwill": "1815100000", "cashAndCashEquivalentsAtCarryingValue": "667000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "174800000", "profitLoss": "None", "dividendPayout": "35000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-175700000", "operatingCashflow": "107800000", "capitalExpenditures": "21800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-110600000", "cashflowFromInvestment": "-22500000", "stockBasedCompensation": "8400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-565300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:41.999728+00:00", "is_restated": false, "income_statement": { "revenue": 5343700000, "cost_of_revenue": 4218100000, "gross_profit": 1125600000, "ebit": 240700000, "ebitda": 289100000, "pretax_income": 154400000, "tax_provision": 36100000, "net_income": 118400000, "net_income_to_common": 118400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 681600000, "total_current_assets": 8686800000, "total_assets": 15515100000, "short_term_debt": 21000000, "long_term_debt": 5136600000, "total_debt": 5157600000, "total_liabilities": 10485000000, "total_equity": 5035300000, "shares_outstanding": 49600000, "goodwill_and_intangibles": 5128900000 }, "cash_flow": { "operating_cash_flow": 28000000, "capital_expenditure": 20400000, "free_cash_flow": 48400000, "dividends_paid": 36500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352647, "ticker_id": 4322, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:41.999728+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "240700000", "ebitda": "289100000", "netIncome": "118400000", "grossProfit": "1125600000", "depreciation": "None", "totalRevenue": "5343700000", "costOfRevenue": "4218100000", "interestIncome": "86300000", "incomeBeforeTax": "154400000", "interestExpense": "86300000", "operatingIncome": "240900000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "36100000", "reportedCurrency": "USD", "netInterestIncome": "-86300000", "nonInterestIncome": "None", "operatingExpenses": "884700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4218100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48400000", "sellingGeneralAndAdministrative": "835200000", "netIncomeFromContinuingOperations": "118300000" }, "balance": { "goodwill": "3299800000", "inventory": "3740200000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "15515100000", "longTermDebt": "5136600000", "shortTermDebt": "21000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1829100000", "reportedCurrency": "USD", "retainedEarnings": "5037800000", "totalLiabilities": "10485000000", "otherCurrentAssets": "271000000", "totalCurrentAssets": "8686800000", "currentLongTermDebt": "21000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3994000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6828300000", "currentAccountsPayable": "3025800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1221600000", "shortLongTermDebtTotal": "5813300000", "totalShareholderEquity": "5035300000", "capitalLeaseObligations": "655700000", "otherCurrentLiabilities": "988700000", "totalCurrentLiabilities": "4035500000", "otherNonCurrentLiabilities": "239500000", "totalNonCurrentLiabilities": "6449500000", "cashAndShortTermInvestments": "681600000", "commonStockSharesOutstanding": "49600000", "intangibleAssetsExcludingGoodwill": "1829100000", "cashAndCashEquivalentsAtCarryingValue": "681600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118300000", "profitLoss": "None", "dividendPayout": "36500000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-227400000", "operatingCashflow": "28000000", "capitalExpenditures": "20400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2300000", "cashflowFromInvestment": "-54400000", "stockBasedCompensation": "10200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5343700000, "cost_of_revenue": 4218100000, "gross_profit": 1125600000, "research_and_development": null, "selling_general_admin": 835200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 240700000, "depreciation_amortisation": 48400000, "ebitda": 289100000, "interest_expense": 86300000, "interest_income": null, "other_non_operating": null, "pretax_income": 154400000, "tax_provision": 36100000, "effective_tax_rate": null, "net_income": 118400000, "net_income_continuing_ops": 118300000, "net_income_to_common": 118400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 681600000, "short_term_investments": null, "net_receivables": 3994000000, "inventory": 3740200000, "other_current_assets": null, "total_current_assets": 8686800000, "net_ppe": null, "goodwill": 3299800000, "intangible_assets": 1829100000, "goodwill_and_intangibles": 5128900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6828300000, "total_assets": 15515100000, "short_term_debt": 21000000, "accounts_payable": 3025800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4035500000, "long_term_debt": 5136600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6449500000, "total_liabilities": 10485000000, "total_debt": 5157600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5037800000, "total_equity": 5035300000, "shares_outstanding": 49600000, "operating_cash_flow": 28000000, "stock_based_compensation": 10200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54400000, "dividends_paid": 36500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2300000, "free_cash_flow": 48400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "240700000", "ebitda": "289100000", "netIncome": "118400000", "grossProfit": "1125600000", "depreciation": "None", "totalRevenue": "5343700000", "costOfRevenue": "4218100000", "interestIncome": "86300000", "incomeBeforeTax": "154400000", "interestExpense": "86300000", "operatingIncome": "240900000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "36100000", "reportedCurrency": "USD", "netInterestIncome": "-86300000", "nonInterestIncome": "None", "operatingExpenses": "884700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4218100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48400000", "sellingGeneralAndAdministrative": "835200000", "netIncomeFromContinuingOperations": "118300000" }, "balance": { "goodwill": "3299800000", "inventory": "3740200000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "15515100000", "longTermDebt": "5136600000", "shortTermDebt": "21000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1829100000", "reportedCurrency": "USD", "retainedEarnings": "5037800000", "totalLiabilities": "10485000000", "otherCurrentAssets": "271000000", "totalCurrentAssets": "8686800000", "currentLongTermDebt": "21000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3994000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6828300000", "currentAccountsPayable": "3025800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1221600000", "shortLongTermDebtTotal": "5813300000", "totalShareholderEquity": "5035300000", "capitalLeaseObligations": "655700000", "otherCurrentLiabilities": "988700000", "totalCurrentLiabilities": "4035500000", "otherNonCurrentLiabilities": "239500000", "totalNonCurrentLiabilities": "6449500000", "cashAndShortTermInvestments": "681600000", "commonStockSharesOutstanding": "49600000", "intangibleAssetsExcludingGoodwill": "1829100000", "cashAndCashEquivalentsAtCarryingValue": "681600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118300000", "profitLoss": "None", "dividendPayout": "36500000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-227400000", "operatingCashflow": "28000000", "capitalExpenditures": "20400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2300000", "cashflowFromInvestment": "-54400000", "stockBasedCompensation": "10200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:41.999728+00:00", "is_restated": false, "income_statement": { "revenue": 5499700000, "cost_of_revenue": 4335700000, "gross_profit": 1164000000, "ebit": 294500000, "ebitda": 340100000, "pretax_income": 209400000, "tax_provision": 43500000, "net_income": 165400000, "net_income_to_common": 165400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 702600000, "total_current_assets": 8351400000, "total_assets": 15061400000, "short_term_debt": 19500000, "long_term_debt": 5045500000, "total_debt": 5065000000, "total_liabilities": 10095900000, "total_equity": 4970700000, "shares_outstanding": 49800000, "goodwill_and_intangibles": 5116000000 }, "cash_flow": { "operating_cash_flow": 276600000, "capital_expenditure": 24300000, "free_cash_flow": 300900000, "dividends_paid": 34400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352648, "ticker_id": 4322, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:41.999728+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "294500000", "ebitda": "340100000", "netIncome": "165400000", "grossProfit": "1164000000", "depreciation": "None", "totalRevenue": "5499700000", "costOfRevenue": "4335700000", "interestIncome": "85100000", "incomeBeforeTax": "209400000", "interestExpense": "85100000", "operatingIncome": "301100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "43500000", "reportedCurrency": "USD", "netInterestIncome": "-85100000", "nonInterestIncome": "None", "operatingExpenses": "862900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4335700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45600000", "sellingGeneralAndAdministrative": "2462200000", "netIncomeFromContinuingOperations": "165900000" }, "balance": { "goodwill": "3280100000", "inventory": "3501700000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "15061400000", "longTermDebt": "5045500000", "shortTermDebt": "19500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1835900000", "reportedCurrency": "USD", "retainedEarnings": "4960700000", "totalLiabilities": "10095900000", "otherCurrentAssets": "276400000", "totalCurrentAssets": "8351400000", "currentLongTermDebt": "19500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3870700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6710000000", "currentAccountsPayable": "2670600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1178000000", "shortLongTermDebtTotal": "5679800000", "totalShareholderEquity": "4970700000", "capitalLeaseObligations": "614800000", "otherCurrentLiabilities": "1113900000", "totalCurrentLiabilities": "3804000000", "otherNonCurrentLiabilities": "216000000", "totalNonCurrentLiabilities": "6291900000", "cashAndShortTermInvestments": "702600000", "commonStockSharesOutstanding": "49800000", "intangibleAssetsExcludingGoodwill": "1835900000", "cashAndCashEquivalentsAtCarryingValue": "702600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "165400000", "profitLoss": "None", "dividendPayout": "34400000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "67000000", "operatingCashflow": "276600000", "capitalExpenditures": "24300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54000000", "cashflowFromInvestment": "-209300000", "stockBasedCompensation": "9300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5499700000, "cost_of_revenue": 4335700000, "gross_profit": 1164000000, "research_and_development": null, "selling_general_admin": 2462200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 294500000, "depreciation_amortisation": 45600000, "ebitda": 340100000, "interest_expense": 85100000, "interest_income": null, "other_non_operating": null, "pretax_income": 209400000, "tax_provision": 43500000, "effective_tax_rate": null, "net_income": 165400000, "net_income_continuing_ops": 165900000, "net_income_to_common": 165400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 702600000, "short_term_investments": null, "net_receivables": 3870700000, "inventory": 3501700000, "other_current_assets": null, "total_current_assets": 8351400000, "net_ppe": null, "goodwill": 3280100000, "intangible_assets": 1835900000, "goodwill_and_intangibles": 5116000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6710000000, "total_assets": 15061400000, "short_term_debt": 19500000, "accounts_payable": 2670600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3804000000, "long_term_debt": 5045500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6291900000, "total_liabilities": 10095900000, "total_debt": 5065000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4960700000, "total_equity": 4970700000, "shares_outstanding": 49800000, "operating_cash_flow": 276600000, "stock_based_compensation": 9300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -209300000, "dividends_paid": 34400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -54000000, "free_cash_flow": 300900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "294500000", "ebitda": "340100000", "netIncome": "165400000", "grossProfit": "1164000000", "depreciation": "None", "totalRevenue": "5499700000", "costOfRevenue": "4335700000", "interestIncome": "85100000", "incomeBeforeTax": "209400000", "interestExpense": "85100000", "operatingIncome": "301100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "43500000", "reportedCurrency": "USD", "netInterestIncome": "-85100000", "nonInterestIncome": "None", "operatingExpenses": "862900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4335700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45600000", "sellingGeneralAndAdministrative": "2462200000", "netIncomeFromContinuingOperations": "165900000" }, "balance": { "goodwill": "3280100000", "inventory": "3501700000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "15061400000", "longTermDebt": "5045500000", "shortTermDebt": "19500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1835900000", "reportedCurrency": "USD", "retainedEarnings": "4960700000", "totalLiabilities": "10095900000", "otherCurrentAssets": "276400000", "totalCurrentAssets": "8351400000", "currentLongTermDebt": "19500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3870700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6710000000", "currentAccountsPayable": "2670600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1178000000", "shortLongTermDebtTotal": "5679800000", "totalShareholderEquity": "4970700000", "capitalLeaseObligations": "614800000", "otherCurrentLiabilities": "1113900000", "totalCurrentLiabilities": "3804000000", "otherNonCurrentLiabilities": "216000000", "totalNonCurrentLiabilities": "6291900000", "cashAndShortTermInvestments": "702600000", "commonStockSharesOutstanding": "49800000", "intangibleAssetsExcludingGoodwill": "1835900000", "cashAndCashEquivalentsAtCarryingValue": "702600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "165400000", "profitLoss": "None", "dividendPayout": "34400000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "67000000", "operatingCashflow": "276600000", "capitalExpenditures": "24300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54000000", "cashflowFromInvestment": "-209300000", "stockBasedCompensation": "9300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:41.999728+00:00", "is_restated": false, "income_statement": { "revenue": 5489400000, "cost_of_revenue": 4276700000, "gross_profit": 1212700000, "ebit": 360500000, "ebitda": 406500000, "pretax_income": 274000000, "tax_provision": 69300000, "net_income": 204300000, "net_income_to_common": 204300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 706800000, "total_current_assets": 8683500000, "total_assets": 15275000000, "short_term_debt": 14900000, "long_term_debt": 5007800000, "total_debt": 5022700000, "total_liabilities": 10238200000, "total_equity": 5042400000, "shares_outstanding": 49800000, "goodwill_and_intangibles": 5028900000 }, "cash_flow": { "operating_cash_flow": 302100000, "capital_expenditure": 29200000, "free_cash_flow": 331300000, "dividends_paid": 34600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352650, "ticker_id": 4322, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:41.999728+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "360500000", "ebitda": "406500000", "netIncome": "204300000", "grossProfit": "1212700000", "depreciation": "None", "totalRevenue": "5489400000", "costOfRevenue": "4276700000", "interestIncome": "86500000", "incomeBeforeTax": "274000000", "interestExpense": "86500000", "operatingIncome": "335600000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "69300000", "reportedCurrency": "USD", "netInterestIncome": "-86500000", "nonInterestIncome": "None", "operatingExpenses": "877100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4276700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46000000", "sellingGeneralAndAdministrative": "830600000", "netIncomeFromContinuingOperations": "204700000" }, "balance": { "goodwill": "3217700000", "inventory": "3630100000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "15275000000", "longTermDebt": "5007800000", "shortTermDebt": "14900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1811200000", "reportedCurrency": "USD", "retainedEarnings": "4829800000", "totalLiabilities": "10238200000", "otherCurrentAssets": "318700000", "totalCurrentAssets": "8683500000", "currentLongTermDebt": "14900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4027900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6591500000", "currentAccountsPayable": "2839100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1189300000", "shortLongTermDebtTotal": "5647300000", "totalShareholderEquity": "5042400000", "capitalLeaseObligations": "624600000", "otherCurrentLiabilities": "1074500000", "totalCurrentLiabilities": "3928500000", "otherNonCurrentLiabilities": "236900000", "totalNonCurrentLiabilities": "6309700000", "cashAndShortTermInvestments": "706800000", "commonStockSharesOutstanding": "49800000", "intangibleAssetsExcludingGoodwill": "1811200000", "cashAndCashEquivalentsAtCarryingValue": "706800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "204300000", "profitLoss": "None", "dividendPayout": "34600000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-103900000", "operatingCashflow": "302100000", "capitalExpenditures": "29200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-292900000", "cashflowFromInvestment": "-19400000", "stockBasedCompensation": "6800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5489400000, "cost_of_revenue": 4276700000, "gross_profit": 1212700000, "research_and_development": null, "selling_general_admin": 830600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 360500000, "depreciation_amortisation": 46000000, "ebitda": 406500000, "interest_expense": 86500000, "interest_income": null, "other_non_operating": null, "pretax_income": 274000000, "tax_provision": 69300000, "effective_tax_rate": null, "net_income": 204300000, "net_income_continuing_ops": 204700000, "net_income_to_common": 204300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 706800000, "short_term_investments": null, "net_receivables": 4027900000, "inventory": 3630100000, "other_current_assets": null, "total_current_assets": 8683500000, "net_ppe": null, "goodwill": 3217700000, "intangible_assets": 1811200000, "goodwill_and_intangibles": 5028900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6591500000, "total_assets": 15275000000, "short_term_debt": 14900000, "accounts_payable": 2839100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3928500000, "long_term_debt": 5007800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6309700000, "total_liabilities": 10238200000, "total_debt": 5022700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4829800000, "total_equity": 5042400000, "shares_outstanding": 49800000, "operating_cash_flow": 302100000, "stock_based_compensation": 6800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19400000, "dividends_paid": 34600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -292900000, "free_cash_flow": 331300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "360500000", "ebitda": "406500000", "netIncome": "204300000", "grossProfit": "1212700000", "depreciation": "None", "totalRevenue": "5489400000", "costOfRevenue": "4276700000", "interestIncome": "86500000", "incomeBeforeTax": "274000000", "interestExpense": "86500000", "operatingIncome": "335600000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "69300000", "reportedCurrency": "USD", "netInterestIncome": "-86500000", "nonInterestIncome": "None", "operatingExpenses": "877100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4276700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46000000", "sellingGeneralAndAdministrative": "830600000", "netIncomeFromContinuingOperations": "204700000" }, "balance": { "goodwill": "3217700000", "inventory": "3630100000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "15275000000", "longTermDebt": "5007800000", "shortTermDebt": "14900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1811200000", "reportedCurrency": "USD", "retainedEarnings": "4829800000", "totalLiabilities": "10238200000", "otherCurrentAssets": "318700000", "totalCurrentAssets": "8683500000", "currentLongTermDebt": "14900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4027900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6591500000", "currentAccountsPayable": "2839100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1189300000", "shortLongTermDebtTotal": "5647300000", "totalShareholderEquity": "5042400000", "capitalLeaseObligations": "624600000", "otherCurrentLiabilities": "1074500000", "totalCurrentLiabilities": "3928500000", "otherNonCurrentLiabilities": "236900000", "totalNonCurrentLiabilities": "6309700000", "cashAndShortTermInvestments": "706800000", "commonStockSharesOutstanding": "49800000", "intangibleAssetsExcludingGoodwill": "1811200000", "cashAndCashEquivalentsAtCarryingValue": "706800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "204300000", "profitLoss": "None", "dividendPayout": "34600000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-103900000", "operatingCashflow": "302100000", "capitalExpenditures": "29200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-292900000", "cashflowFromInvestment": "-19400000", "stockBasedCompensation": "6800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:41.999728+00:00", "is_restated": false, "income_statement": { "revenue": 5479700000, "cost_of_revenue": 4281700000, "gross_profit": 1198000000, "ebit": 419400000, "ebitda": 465500000, "pretax_income": 320600000, "tax_provision": 87800000, "net_income": 232100000, "net_income_to_common": 232100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 716500000, "total_current_assets": 8536100000, "total_assets": 15108500000, "short_term_debt": 13800000, "long_term_debt": 5203400000, "total_debt": 5217200000, "total_liabilities": 10257200000, "total_equity": 4857300000, "shares_outstanding": 50900000, "goodwill_and_intangibles": 5019500000 }, "cash_flow": { "operating_cash_flow": -223800000, "capital_expenditure": 20800000, "free_cash_flow": -203000000, "dividends_paid": 34600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352651, "ticker_id": 4322, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:41.999728+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "419400000", "ebitda": "465500000", "netIncome": "232100000", "grossProfit": "1198000000", "depreciation": "None", "totalRevenue": "5479700000", "costOfRevenue": "4281700000", "interestIncome": "None", "incomeBeforeTax": "320600000", "interestExpense": "98800000", "operatingIncome": "323500000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "87800000", "reportedCurrency": "USD", "netInterestIncome": "-98800000", "nonInterestIncome": "None", "operatingExpenses": "874500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4281700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46100000", "sellingGeneralAndAdministrative": "809700000", "netIncomeFromContinuingOperations": "232800000" }, "balance": { "goodwill": "3203100000", "inventory": "3505800000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "15108500000", "longTermDebt": "5203400000", "shortTermDebt": "13800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1816400000", "reportedCurrency": "USD", "retainedEarnings": "4660100000", "totalLiabilities": "10257200000", "otherCurrentAssets": "256400000", "totalCurrentAssets": "8536100000", "currentLongTermDebt": "13800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4057400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6572400000", "currentAccountsPayable": "2688900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5856500000", "totalShareholderEquity": "4857300000", "capitalLeaseObligations": "639300000", "otherCurrentLiabilities": "1045600000", "totalCurrentLiabilities": "3748300000", "otherNonCurrentLiabilities": "223700000", "totalNonCurrentLiabilities": "6508900000", "cashAndShortTermInvestments": "716500000", "commonStockSharesOutstanding": "50900000", "intangibleAssetsExcludingGoodwill": "1816400000", "cashAndCashEquivalentsAtCarryingValue": "716500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "232100000", "profitLoss": "None", "dividendPayout": "34600000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "13400000", "operatingCashflow": "-223800000", "capitalExpenditures": "20800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-326900000", "cashflowFromInvestment": "285600000", "stockBasedCompensation": "2700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5479700000, "cost_of_revenue": 4281700000, "gross_profit": 1198000000, "research_and_development": null, "selling_general_admin": 809700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 419400000, "depreciation_amortisation": 46100000, "ebitda": 465500000, "interest_expense": 98800000, "interest_income": null, "other_non_operating": null, "pretax_income": 320600000, "tax_provision": 87800000, "effective_tax_rate": null, "net_income": 232100000, "net_income_continuing_ops": 232800000, "net_income_to_common": 232100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 716500000, "short_term_investments": null, "net_receivables": 4057400000, "inventory": 3505800000, "other_current_assets": null, "total_current_assets": 8536100000, "net_ppe": null, "goodwill": 3203100000, "intangible_assets": 1816400000, "goodwill_and_intangibles": 5019500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6572400000, "total_assets": 15108500000, "short_term_debt": 13800000, "accounts_payable": 2688900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3748300000, "long_term_debt": 5203400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6508900000, "total_liabilities": 10257200000, "total_debt": 5217200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4660100000, "total_equity": 4857300000, "shares_outstanding": 50900000, "operating_cash_flow": -223800000, "stock_based_compensation": 2700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 285600000, "dividends_paid": 34600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -326900000, "free_cash_flow": -203000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "419400000", "ebitda": "465500000", "netIncome": "232100000", "grossProfit": "1198000000", "depreciation": "None", "totalRevenue": "5479700000", "costOfRevenue": "4281700000", "interestIncome": "None", "incomeBeforeTax": "320600000", "interestExpense": "98800000", "operatingIncome": "323500000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "87800000", "reportedCurrency": "USD", "netInterestIncome": "-98800000", "nonInterestIncome": "None", "operatingExpenses": "874500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4281700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46100000", "sellingGeneralAndAdministrative": "809700000", "netIncomeFromContinuingOperations": "232800000" }, "balance": { "goodwill": "3203100000", "inventory": "3505800000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "15108500000", "longTermDebt": "5203400000", "shortTermDebt": "13800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1816400000", "reportedCurrency": "USD", "retainedEarnings": "4660100000", "totalLiabilities": "10257200000", "otherCurrentAssets": "256400000", "totalCurrentAssets": "8536100000", "currentLongTermDebt": "13800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4057400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6572400000", "currentAccountsPayable": "2688900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5856500000", "totalShareholderEquity": "4857300000", "capitalLeaseObligations": "639300000", "otherCurrentLiabilities": "1045600000", "totalCurrentLiabilities": "3748300000", "otherNonCurrentLiabilities": "223700000", "totalNonCurrentLiabilities": "6508900000", "cashAndShortTermInvestments": "716500000", "commonStockSharesOutstanding": "50900000", "intangibleAssetsExcludingGoodwill": "1816400000", "cashAndCashEquivalentsAtCarryingValue": "716500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "232100000", "profitLoss": "None", "dividendPayout": "34600000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "13400000", "operatingCashflow": "-223800000", "capitalExpenditures": "20800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-326900000", "cashflowFromInvestment": "285600000", "stockBasedCompensation": "2700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:41.999728+00:00", "is_restated": false, "income_statement": { "revenue": 5350000000, "cost_of_revenue": 4212100000, "gross_profit": 1137900000, "ebit": 241400000, "ebitda": 286900000, "pretax_income": 147000000, "tax_provision": 30900000, "net_income": 115800000, "net_income_to_common": 115800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 984100000, "total_current_assets": 8912800000, "total_assets": 15539000000, "short_term_debt": 11100000, "long_term_debt": 5183800000, "total_debt": 5194900000, "total_liabilities": 10561200000, "total_equity": 4982700000, "shares_outstanding": 51900000, "goodwill_and_intangibles": 5013500000 }, "cash_flow": { "operating_cash_flow": 746300000, "capital_expenditure": 20400000, "free_cash_flow": 766700000, "dividends_paid": 35300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352652, "ticker_id": 4322, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:41.999728+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "241400000", "ebitda": "286900000", "netIncome": "115800000", "grossProfit": "1137900000", "depreciation": "None", "totalRevenue": "5350000000", "costOfRevenue": "4212100000", "interestIncome": "None", "incomeBeforeTax": "147000000", "interestExpense": "94400000", "operatingIncome": "263000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "30900000", "reportedCurrency": "USD", "netInterestIncome": "-94400000", "nonInterestIncome": "None", "operatingExpenses": "874900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4212100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45500000", "sellingGeneralAndAdministrative": "816600000", "netIncomeFromContinuingOperations": "116100000" }, "balance": { "goodwill": "3182500000", "inventory": "3525400000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "15539000000", "longTermDebt": "5183800000", "shortTermDebt": "11100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1831000000", "reportedCurrency": "USD", "retainedEarnings": "4462600000", "totalLiabilities": "10561200000", "otherCurrentAssets": "496100000", "totalCurrentAssets": "8912800000", "currentLongTermDebt": "11100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3907200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6626200000", "currentAccountsPayable": "2974300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5838400000", "totalShareholderEquity": "4982700000", "capitalLeaseObligations": "643500000", "otherCurrentLiabilities": "1050500000", "totalCurrentLiabilities": "4035900000", "otherNonCurrentLiabilities": "237200000", "totalNonCurrentLiabilities": "6525300000", "cashAndShortTermInvestments": "984100000", "commonStockSharesOutstanding": "51900000", "intangibleAssetsExcludingGoodwill": "1831000000", "cashAndCashEquivalentsAtCarryingValue": "984100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "115800000", "profitLoss": "None", "dividendPayout": "35300000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "5500000", "operatingCashflow": "746300000", "capitalExpenditures": "20400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-254500000", "cashflowFromInvestment": "-16500000", "stockBasedCompensation": "10100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5350000000, "cost_of_revenue": 4212100000, "gross_profit": 1137900000, "research_and_development": null, "selling_general_admin": 816600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 241400000, "depreciation_amortisation": 45500000, "ebitda": 286900000, "interest_expense": 94400000, "interest_income": null, "other_non_operating": null, "pretax_income": 147000000, "tax_provision": 30900000, "effective_tax_rate": null, "net_income": 115800000, "net_income_continuing_ops": 116100000, "net_income_to_common": 115800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 984100000, "short_term_investments": null, "net_receivables": 3907200000, "inventory": 3525400000, "other_current_assets": null, "total_current_assets": 8912800000, "net_ppe": null, "goodwill": 3182500000, "intangible_assets": 1831000000, "goodwill_and_intangibles": 5013500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6626200000, "total_assets": 15539000000, "short_term_debt": 11100000, "accounts_payable": 2974300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4035900000, "long_term_debt": 5183800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6525300000, "total_liabilities": 10561200000, "total_debt": 5194900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4462600000, "total_equity": 4982700000, "shares_outstanding": 51900000, "operating_cash_flow": 746300000, "stock_based_compensation": 10100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16500000, "dividends_paid": 35300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -254500000, "free_cash_flow": 766700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "241400000", "ebitda": "286900000", "netIncome": "115800000", "grossProfit": "1137900000", "depreciation": "None", "totalRevenue": "5350000000", "costOfRevenue": "4212100000", "interestIncome": "None", "incomeBeforeTax": "147000000", "interestExpense": "94400000", "operatingIncome": "263000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "30900000", "reportedCurrency": "USD", "netInterestIncome": "-94400000", "nonInterestIncome": "None", "operatingExpenses": "874900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4212100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45500000", "sellingGeneralAndAdministrative": "816600000", "netIncomeFromContinuingOperations": "116100000" }, "balance": { "goodwill": "3182500000", "inventory": "3525400000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "15539000000", "longTermDebt": "5183800000", "shortTermDebt": "11100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1831000000", "reportedCurrency": "USD", "retainedEarnings": "4462600000", "totalLiabilities": "10561200000", "otherCurrentAssets": "496100000", "totalCurrentAssets": "8912800000", "currentLongTermDebt": "11100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3907200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6626200000", "currentAccountsPayable": "2974300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5838400000", "totalShareholderEquity": "4982700000", "capitalLeaseObligations": "643500000", "otherCurrentLiabilities": "1050500000", "totalCurrentLiabilities": "4035900000", "otherNonCurrentLiabilities": "237200000", "totalNonCurrentLiabilities": "6525300000", "cashAndShortTermInvestments": "984100000", "commonStockSharesOutstanding": "51900000", "intangibleAssetsExcludingGoodwill": "1831000000", "cashAndCashEquivalentsAtCarryingValue": "984100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "115800000", "profitLoss": "None", "dividendPayout": "35300000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "5500000", "operatingCashflow": "746300000", "capitalExpenditures": "20400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-254500000", "cashflowFromInvestment": "-16500000", "stockBasedCompensation": "10100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:41.999728+00:00", "is_restated": false, "income_statement": { "revenue": 5473400000, "cost_of_revenue": 4302600000, "gross_profit": 1170800000, "ebit": 305200000, "ebitda": 350100000, "pretax_income": 208200000, "tax_provision": 65700000, "net_income": 141900000, "net_income_to_common": 141900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 524100000, "total_current_assets": 8391600000, "total_assets": 15060900000, "short_term_debt": 8600000, "long_term_debt": 5313100000, "total_debt": 5321700000, "total_liabilities": 10029000000, "total_equity": 5037100000, "shares_outstanding": 52000000, "goodwill_and_intangibles": 5119900000 }, "cash_flow": { "operating_cash_flow": 69300000, "capital_expenditure": 28700000, "free_cash_flow": 98000000, "dividends_paid": 33300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352653, "ticker_id": 4322, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:41.999728+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "305200000", "ebitda": "350100000", "netIncome": "141900000", "grossProfit": "1170800000", "depreciation": "None", "totalRevenue": "5473400000", "costOfRevenue": "4302600000", "interestIncome": "None", "incomeBeforeTax": "208200000", "interestExpense": "97000000", "operatingIncome": "315700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "65700000", "reportedCurrency": "USD", "netInterestIncome": "-97000000", "nonInterestIncome": "None", "operatingExpenses": "855100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4302600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44900000", "sellingGeneralAndAdministrative": "200000", "netIncomeFromContinuingOperations": "142500000" }, "balance": { "goodwill": "3262300000", "inventory": "3572100000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "15060900000", "longTermDebt": "5313100000", "shortTermDebt": "8600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1857600000", "reportedCurrency": "USD", "retainedEarnings": "4391700000", "totalLiabilities": "10029000000", "otherCurrentAssets": "225400000", "totalCurrentAssets": "8391600000", "currentLongTermDebt": "8600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4070000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6669300000", "currentAccountsPayable": "2431500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5963400000", "totalShareholderEquity": "5037100000", "capitalLeaseObligations": "641700000", "otherCurrentLiabilities": "948300000", "totalCurrentLiabilities": "3388400000", "otherNonCurrentLiabilities": "233900000", "totalNonCurrentLiabilities": "6640600000", "cashAndShortTermInvestments": "524100000", "commonStockSharesOutstanding": "52000000", "intangibleAssetsExcludingGoodwill": "1857600000", "cashAndCashEquivalentsAtCarryingValue": "524100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142500000", "profitLoss": "None", "dividendPayout": "33300000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-5700000", "operatingCashflow": "69300000", "capitalExpenditures": "28700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-150500000", "cashflowFromInvestment": "-28400000", "stockBasedCompensation": "13400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5473400000, "cost_of_revenue": 4302600000, "gross_profit": 1170800000, "research_and_development": null, "selling_general_admin": 200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 305200000, "depreciation_amortisation": 44900000, "ebitda": 350100000, "interest_expense": 97000000, "interest_income": null, "other_non_operating": null, "pretax_income": 208200000, "tax_provision": 65700000, "effective_tax_rate": null, "net_income": 141900000, "net_income_continuing_ops": 142500000, "net_income_to_common": 141900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 524100000, "short_term_investments": null, "net_receivables": 4070000000, "inventory": 3572100000, "other_current_assets": null, "total_current_assets": 8391600000, "net_ppe": null, "goodwill": 3262300000, "intangible_assets": 1857600000, "goodwill_and_intangibles": 5119900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6669300000, "total_assets": 15060900000, "short_term_debt": 8600000, "accounts_payable": 2431500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3388400000, "long_term_debt": 5313100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6640600000, "total_liabilities": 10029000000, "total_debt": 5321700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4391700000, "total_equity": 5037100000, "shares_outstanding": 52000000, "operating_cash_flow": 69300000, "stock_based_compensation": 13400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28400000, "dividends_paid": 33300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -150500000, "free_cash_flow": 98000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "305200000", "ebitda": "350100000", "netIncome": "141900000", "grossProfit": "1170800000", "depreciation": "None", "totalRevenue": "5473400000", "costOfRevenue": "4302600000", "interestIncome": "None", "incomeBeforeTax": "208200000", "interestExpense": "97000000", "operatingIncome": "315700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "65700000", "reportedCurrency": "USD", "netInterestIncome": "-97000000", "nonInterestIncome": "None", "operatingExpenses": "855100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4302600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44900000", "sellingGeneralAndAdministrative": "200000", "netIncomeFromContinuingOperations": "142500000" }, "balance": { "goodwill": "3262300000", "inventory": "3572100000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "15060900000", "longTermDebt": "5313100000", "shortTermDebt": "8600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1857600000", "reportedCurrency": "USD", "retainedEarnings": "4391700000", "totalLiabilities": "10029000000", "otherCurrentAssets": "225400000", "totalCurrentAssets": "8391600000", "currentLongTermDebt": "8600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4070000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6669300000", "currentAccountsPayable": "2431500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5963400000", "totalShareholderEquity": "5037100000", "capitalLeaseObligations": "641700000", "otherCurrentLiabilities": "948300000", "totalCurrentLiabilities": "3388400000", "otherNonCurrentLiabilities": "233900000", "totalNonCurrentLiabilities": "6640600000", "cashAndShortTermInvestments": "524100000", "commonStockSharesOutstanding": "52000000", "intangibleAssetsExcludingGoodwill": "1857600000", "cashAndCashEquivalentsAtCarryingValue": "524100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142500000", "profitLoss": "None", "dividendPayout": "33300000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-5700000", "operatingCashflow": "69300000", "capitalExpenditures": "28700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-150500000", "cashflowFromInvestment": "-28400000", "stockBasedCompensation": "13400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:41.999728+00:00", "is_restated": false, "income_statement": { "revenue": 5644400000, "cost_of_revenue": 4422400000, "gross_profit": 1222000000, "ebit": 376800000, "ebitda": 421900000, "pretax_income": 278300000, "tax_provision": 44300000, "net_income": 233400000, "net_income_to_common": 233400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 631400000, "total_current_assets": 8611400000, "total_assets": 15168600000, "short_term_debt": 14700000, "long_term_debt": 5378300000, "total_debt": 5393000000, "total_liabilities": 10286100000, "total_equity": 4888200000, "shares_outstanding": 52200000, "goodwill_and_intangibles": 5112600000 }, "cash_flow": { "operating_cash_flow": 361700000, "capital_expenditure": 19300000, "free_cash_flow": 381000000, "dividends_paid": 33600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352655, "ticker_id": 4322, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:41.999728+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "376800000", "ebitda": "421900000", "netIncome": "233400000", "grossProfit": "1222000000", "depreciation": "None", "totalRevenue": "5644400000", "costOfRevenue": "4422400000", "interestIncome": "98500000", "incomeBeforeTax": "278300000", "interestExpense": "98500000", "operatingIncome": "380500000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "44300000", "reportedCurrency": "USD", "netInterestIncome": "-98500000", "nonInterestIncome": "None", "operatingExpenses": "841500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4422400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45100000", "sellingGeneralAndAdministrative": "776000000", "netIncomeFromContinuingOperations": "234000000" }, "balance": { "goodwill": "3237700000", "inventory": "3541400000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "15168600000", "longTermDebt": "5378300000", "shortTermDebt": "14700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1874900000", "reportedCurrency": "USD", "retainedEarnings": "4283500000", "totalLiabilities": "10286100000", "otherCurrentAssets": "231900000", "totalCurrentAssets": "8611400000", "currentLongTermDebt": "14700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4206700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6557200000", "currentAccountsPayable": "2650000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1107600000", "shortLongTermDebtTotal": "5968400000", "totalShareholderEquity": "4888200000", "capitalLeaseObligations": "575400000", "otherCurrentLiabilities": "988900000", "totalCurrentLiabilities": "3653600000", "otherNonCurrentLiabilities": "1254200000", "totalNonCurrentLiabilities": "6632500000", "cashAndShortTermInvestments": "631400000", "commonStockSharesOutstanding": "52200000", "intangibleAssetsExcludingGoodwill": "1874900000", "cashAndCashEquivalentsAtCarryingValue": "631400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "234000000", "profitLoss": "None", "dividendPayout": "33600000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "11200000", "operatingCashflow": "361700000", "capitalExpenditures": "19300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-233000000", "cashflowFromInvestment": "-61200000", "stockBasedCompensation": "7900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5644400000, "cost_of_revenue": 4422400000, "gross_profit": 1222000000, "research_and_development": null, "selling_general_admin": 776000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 376800000, "depreciation_amortisation": 45100000, "ebitda": 421900000, "interest_expense": 98500000, "interest_income": null, "other_non_operating": null, "pretax_income": 278300000, "tax_provision": 44300000, "effective_tax_rate": null, "net_income": 233400000, "net_income_continuing_ops": 234000000, "net_income_to_common": 233400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 631400000, "short_term_investments": null, "net_receivables": 4206700000, "inventory": 3541400000, "other_current_assets": null, "total_current_assets": 8611400000, "net_ppe": null, "goodwill": 3237700000, "intangible_assets": 1874900000, "goodwill_and_intangibles": 5112600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6557200000, "total_assets": 15168600000, "short_term_debt": 14700000, "accounts_payable": 2650000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3653600000, "long_term_debt": 5378300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6632500000, "total_liabilities": 10286100000, "total_debt": 5393000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4283500000, "total_equity": 4888200000, "shares_outstanding": 52200000, "operating_cash_flow": 361700000, "stock_based_compensation": 7900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -61200000, "dividends_paid": 33600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -233000000, "free_cash_flow": 381000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "376800000", "ebitda": "421900000", "netIncome": "233400000", "grossProfit": "1222000000", "depreciation": "None", "totalRevenue": "5644400000", "costOfRevenue": "4422400000", "interestIncome": "98500000", "incomeBeforeTax": "278300000", "interestExpense": "98500000", "operatingIncome": "380500000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "44300000", "reportedCurrency": "USD", "netInterestIncome": "-98500000", "nonInterestIncome": "None", "operatingExpenses": "841500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4422400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45100000", "sellingGeneralAndAdministrative": "776000000", "netIncomeFromContinuingOperations": "234000000" }, "balance": { "goodwill": "3237700000", "inventory": "3541400000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "15168600000", "longTermDebt": "5378300000", "shortTermDebt": "14700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1874900000", "reportedCurrency": "USD", "retainedEarnings": "4283500000", "totalLiabilities": "10286100000", "otherCurrentAssets": "231900000", "totalCurrentAssets": "8611400000", "currentLongTermDebt": "14700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4206700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6557200000", "currentAccountsPayable": "2650000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1107600000", "shortLongTermDebtTotal": "5968400000", "totalShareholderEquity": "4888200000", "capitalLeaseObligations": "575400000", "otherCurrentLiabilities": "988900000", "totalCurrentLiabilities": "3653600000", "otherNonCurrentLiabilities": "1254200000", "totalNonCurrentLiabilities": "6632500000", "cashAndShortTermInvestments": "631400000", "commonStockSharesOutstanding": "52200000", "intangibleAssetsExcludingGoodwill": "1874900000", "cashAndCashEquivalentsAtCarryingValue": "631400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "234000000", "profitLoss": "None", "dividendPayout": "33600000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "11200000", "operatingCashflow": "361700000", "capitalExpenditures": "19300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-233000000", "cashflowFromInvestment": "-61200000", "stockBasedCompensation": "7900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:41.999728+00:00", "is_restated": false, "income_statement": { "revenue": 5745500000, "cost_of_revenue": 4503100000, "gross_profit": 1242400000, "ebit": 363000000, "ebitda": 409900000, "pretax_income": 264200000, "tax_provision": 71800000, "net_income": 193100000, "net_income_to_common": 193100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 529000000, "total_current_assets": 8583400000, "total_assets": 15162700000, "short_term_debt": 9200000, "long_term_debt": 5523100000, "total_debt": 5532300000, "total_liabilities": 10362400000, "total_equity": 4805600000, "shares_outstanding": 52400000, "goodwill_and_intangibles": 5168600000 }, "cash_flow": { "operating_cash_flow": 317600000, "capital_expenditure": 30400000, "free_cash_flow": 348000000, "dividends_paid": 33500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352656, "ticker_id": 4322, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:41.999728+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "363000000", "ebitda": "409900000", "netIncome": "193100000", "grossProfit": "1242400000", "depreciation": "None", "totalRevenue": "5745500000", "costOfRevenue": "4503100000", "interestIncome": "98800000", "incomeBeforeTax": "264200000", "interestExpense": "98800000", "operatingIncome": "363800000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "71800000", "reportedCurrency": "USD", "netInterestIncome": "-98800000", "nonInterestIncome": "None", "operatingExpenses": "878600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-800000", "costofGoodsAndServicesSold": "4503100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46900000", "sellingGeneralAndAdministrative": "831700000", "netIncomeFromContinuingOperations": "192400000" }, "balance": { "goodwill": "3266600000", "inventory": "3584300000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "15162700000", "longTermDebt": "5523100000", "shortTermDebt": "9200000", "treasuryStock": "-984500000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1902000000", "reportedCurrency": "USD", "retainedEarnings": "4093400000", "totalLiabilities": "10362400000", "otherCurrentAssets": "239100000", "totalCurrentAssets": "8583400000", "currentLongTermDebt": "9200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4231000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6579300000", "currentAccountsPayable": "2662700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "411300000", "shortLongTermDebtTotal": "6091600000", "totalShareholderEquity": "4805600000", "capitalLeaseObligations": "559300000", "otherCurrentLiabilities": "909800000", "totalCurrentLiabilities": "3581700000", "otherNonCurrentLiabilities": "1257600000", "totalNonCurrentLiabilities": "6780700000", "cashAndShortTermInvestments": "529000000", "commonStockSharesOutstanding": "52400000", "intangibleAssetsExcludingGoodwill": "1902000000", "cashAndCashEquivalentsAtCarryingValue": "529000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "192400000", "profitLoss": "None", "dividendPayout": "33500000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "149900000", "operatingCashflow": "317600000", "capitalExpenditures": "30400000", "changeInReceivables": "-65200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-109000000", "cashflowFromInvestment": "-43700000", "stockBasedCompensation": "-11700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "177500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5745500000, "cost_of_revenue": 4503100000, "gross_profit": 1242400000, "research_and_development": null, "selling_general_admin": 831700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 363000000, "depreciation_amortisation": 46900000, "ebitda": 409900000, "interest_expense": 98800000, "interest_income": null, "other_non_operating": null, "pretax_income": 264200000, "tax_provision": 71800000, "effective_tax_rate": null, "net_income": 193100000, "net_income_continuing_ops": 192400000, "net_income_to_common": 193100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 529000000, "short_term_investments": null, "net_receivables": 4231000000, "inventory": 3584300000, "other_current_assets": null, "total_current_assets": 8583400000, "net_ppe": null, "goodwill": 3266600000, "intangible_assets": 1902000000, "goodwill_and_intangibles": 5168600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6579300000, "total_assets": 15162700000, "short_term_debt": 9200000, "accounts_payable": 2662700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3581700000, "long_term_debt": 5523100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6780700000, "total_liabilities": 10362400000, "total_debt": 5532300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4093400000, "total_equity": 4805600000, "shares_outstanding": 52400000, "operating_cash_flow": 317600000, "stock_based_compensation": -11700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43700000, "dividends_paid": 33500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -109000000, "free_cash_flow": 348000000, "net_change_in_cash": 177500000 }, "raw_data": { "income": { "ebit": "363000000", "ebitda": "409900000", "netIncome": "193100000", "grossProfit": "1242400000", "depreciation": "None", "totalRevenue": "5745500000", "costOfRevenue": "4503100000", "interestIncome": "98800000", "incomeBeforeTax": "264200000", "interestExpense": "98800000", "operatingIncome": "363800000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "71800000", "reportedCurrency": "USD", "netInterestIncome": "-98800000", "nonInterestIncome": "None", "operatingExpenses": "878600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-800000", "costofGoodsAndServicesSold": "4503100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46900000", "sellingGeneralAndAdministrative": "831700000", "netIncomeFromContinuingOperations": "192400000" }, "balance": { "goodwill": "3266600000", "inventory": "3584300000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "15162700000", "longTermDebt": "5523100000", "shortTermDebt": "9200000", "treasuryStock": "-984500000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1902000000", "reportedCurrency": "USD", "retainedEarnings": "4093400000", "totalLiabilities": "10362400000", "otherCurrentAssets": "239100000", "totalCurrentAssets": "8583400000", "currentLongTermDebt": "9200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4231000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6579300000", "currentAccountsPayable": "2662700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "411300000", "shortLongTermDebtTotal": "6091600000", "totalShareholderEquity": "4805600000", "capitalLeaseObligations": "559300000", "otherCurrentLiabilities": "909800000", "totalCurrentLiabilities": "3581700000", "otherNonCurrentLiabilities": "1257600000", "totalNonCurrentLiabilities": "6780700000", "cashAndShortTermInvestments": "529000000", "commonStockSharesOutstanding": "52400000", "intangibleAssetsExcludingGoodwill": "1902000000", "cashAndCashEquivalentsAtCarryingValue": "529000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "192400000", "profitLoss": "None", "dividendPayout": "33500000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "149900000", "operatingCashflow": "317600000", "capitalExpenditures": "30400000", "changeInReceivables": "-65200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-109000000", "cashflowFromInvestment": "-43700000", "stockBasedCompensation": "-11700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "177500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "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" ] } } }