{ "ticker": { "uuid": "f6b88525-65e3-46c9-92d2-535d37d47b73", "symbol": "WEC", "name": "WEC Energy Group Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Electric", "page_url": "https://sharemaestro.com/factors/ticker/f6b88525-65e3-46c9-92d2-535d37d47b73/", "api_url": "https://sharemaestro.com/factors/api/tickers/f6b88525-65e3-46c9-92d2-535d37d47b73/" }, "ticker_metadata": { "id": 4337, "uuid": "f6b88525-65e3-46c9-92d2-535d37d47b73", "symbol": "WEC", "name": "WEC Energy Group Inc", "asset_type": "equity", "market_cap": 36171837000, "stock_exchange_id": 3, "industry": "Utilities - Regulated Electric", "sector": "Utilities", "description": "WEC Energy Group, based in Milwaukee, Wisconsin, provides electricity and natural gas to 4.4 million customers across four states.", "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": "f6b88525-65e3-46c9-92d2-535d37d47b73", "symbol": "WEC", "name": "WEC Energy Group Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Electric", "page_url": "https://sharemaestro.com/factors/ticker/f6b88525-65e3-46c9-92d2-535d37d47b73/", "api_url": "https://sharemaestro.com/factors/api/tickers/f6b88525-65e3-46c9-92d2-535d37d47b73/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.32, "value": 0.24, "quality": 0.83, "momentum": 0.3, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 112.95, "market_cap": 37081485000, "pe_ratio": 22.63, "earnings_yield": 0.0442, "ebitda_to_ev": 0.0685, "shareholder_yield": 0.0317, "roe": 0.1157, "piotroski_f_score": 6, "momentum_12_1": 0.0835, "volatility_252d": 0.1556 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:07.920363+00:00", "batch_id": "" }, "size": { "price_close": 112.95, "market_cap": 37081485000, "market_cap_usd": 37081485000, "enterprise_value": 58983285000, "shares_outstanding": 328300000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 22.63, "pb_ratio": 2.6185, "ptbv_ratio": 3.3381, "ps_ratio": 3.677, "pcf_ratio": 10.8801, "pfcf_ratio": 4.6802, "ev_ebitda": 14.6078, "ev_ebit": 23.2273, "ev_sales": 5.8487, "ev_fcf": 7.4445, "earnings_yield": 0.0442, "fcf_yield": 0.1343, "price_to_sales": 3.677, "price_to_book": 2.6185, "price_to_cashflow": 10.8801, "ebitda_to_ev": 0.0685, "sales_yield": 0.171 }, "yield": { "dividend_yield": 0.0317, "buyback_yield": 0, "shareholder_yield": 0.0317, "debt_paydown_yield": null, "total_yield": 0.0317 }, "quality": { "gross_margin": 0.5574, "operating_margin": 0.2518, "net_margin": 0.1625, "ebitda_margin": 0.4004, "fcf_margin": 0.7856, "roe": 0.1157, "roa": 0.0317, "roic": 0.066, "roc_greenblatt": null, "asset_turnover": 0.1949, "cash_conversion": 4.8353, "accruals_ratio": -0.0342, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": 1.1661, "earnings_stability_5y": 0.5699, "revenue_stability_5y": 0.1128, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1087, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.6244, "net_debt_to_ebitda": 5.4242, "debt_to_assets": 0.4242, "interest_coverage": 2.8197, "current_ratio": 0.6791, "quick_ratio": 0.5396, "net_debt": 21901800000, "local_beta": 0.0002, "volatility_252d": 0.1556, "volatility_60d": 0.3748, "max_drawdown_12m": -0.1038, "risk_adjusted_momentum": 0.5368 }, "growth": { "revenue_growth_1y": 0.112, "revenue_growth_3y_cagr": 0.007, "revenue_growth_5y_cagr": 0.0624, "eps_growth_1y": 0.0051, "eps_growth_3y_cagr": 0.0341, "eps_growth_5y_cagr": 0.0535, "fcf_growth_1y": 0.2099, "book_value_growth_1y": 0.0599, "revenue_growth": 0.112, "earnings_growth": 0.0051 }, "momentum": { "price_return_1m": 0.0202, "price_return_3m": -0.016, "price_return_6m": 0.0865, "price_return_9m": 0.0741, "price_return_12m": 0.1054, "price_return_12m_ex1m": 0.0835, "momentum_6m": 0.0865, "momentum_12m": 0.1054, "momentum_12_1": 0.0835, "distance_from_52w_high": -0.0312, "distance_from_52w_low": 0.1319, "relative_strength": 0.0054 }, "raw_ttm": { "revenue_ttm": 10084800000, "gross_profit_ttm": 5621200000, "ebit_ttm": 2539400000, "ebitda_ttm": 4037800000, "net_income_ttm": 1638600000, "eps_diluted_ttm": 4.9912, "operating_cash_flow_ttm": 3408200000, "capital_expenditure_ttm": 4514900000, "fcf_ttm": 7923100000, "dividends_paid_ttm": 1174300000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 900600000, "cash_and_equivalents": 45600000, "total_current_assets": 2981000000, "total_current_liabilities": 4389400000, "net_ppe": null, "total_assets": 51734000000, "total_debt": 21947400000, "total_equity": 14161400000, "net_working_capital": 1111600000, "book_value_per_share": 43.1355, "retained_earnings": 8987800000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 11108600000, "tangible_book_per_share": 33.8367 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 59, "rank_pb": 59, "rank_ptbv": 58, "rank_ps": 70, "rank_pcf": 48, "rank_ev_ebitda": 62, "rank_ev_ebit": 75, "rank_earnings_yield": 59, "rank_fcf_yield": 28, "rank_dividend_yield": 24, "rank_shareholder_yield": 24, "rank_total_yield": 25, "rank_roe": 38, "rank_roc": 50, "rank_roic": 53, "rank_gross_margin": 38, "rank_fcf_margin": 7, "rank_piotroski": 42, "rank_accruals": 55, "rank_sue": 50, "rank_eps_growth_1y": 64, "rank_eps_growth_5y": 64, "rank_revenue_growth_1y": 37, "rank_momentum_12m": 54, "rank_momentum_12m_ex1m": 57, "rank_relative_strength": 52 }, "composites": { "value_composite": 76, "quality_composite": 17, "momentum_composite": 70, "growth_composite": 73, "yield_composite": 17, "svqf_composite": 80, "vc1_composite": 77, "vc2_composite": 70, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 68, "quality_value_composite": 0.4463, "os_score": 0.32, "value_percentile": 0.24, "quality_percentile": 0.83, "momentum_percentile": 0.3, "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": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5232, "ticker_id": 4337, "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": "2026-06-07T06:55:07.920363+00:00", "batch_id": "", "os_score_delta": null, "price_close": 112.95, "market_cap": 37081485000, "market_cap_usd": 37081485000, "enterprise_value": 58983285000, "shares_outstanding": 328300000, "fx_rate_to_usd": null, "pe_ratio": 22.62997986, "pb_ratio": 2.61849005, "ptbv_ratio": 3.33808806, "ps_ratio": 3.67696781, "pcf_ratio": 10.88007893, "pfcf_ratio": 4.6801738, "ev_ebitda": 14.60777775, "ev_ebit": 23.2272525, "ev_sales": 5.84873126, "ev_fcf": 7.4444706, "earnings_yield": 0.04418917, "fcf_yield": 0.13432789, "dividend_yield": 0.0316681, "buyback_yield": 0, "shareholder_yield": 0.0316681, "debt_paydown_yield": null, "total_yield": 0.0316681, "gross_margin": 0.5573933, "operating_margin": 0.2518047, "net_margin": 0.16248215, "ebitda_margin": 0.40038474, "fcf_margin": 0.78564771, "roe": 0.1157089, "roa": 0.03167356, "roic": 0.06596417, "roc_greenblatt": null, "asset_turnover": 0.19493563, "cash_conversion": 4.83528622, "accruals_ratio": -0.03420574, "sbc_to_revenue": null, "debt_to_equity": 2.62436623, "net_debt_to_ebitda": 5.42419139, "debt_to_assets": 0.42423551, "interest_coverage": 2.81967577, "current_ratio": 0.6791361, "quick_ratio": 0.53964095, "net_debt": 21901800000, "revenue_growth_1y": 0.11198342, "revenue_growth_3y_cagr": 0.00699111, "revenue_growth_5y_cagr": 0.06237538, "eps_growth_1y": 0.00509109, "eps_growth_3y_cagr": 0.03409038, "eps_growth_5y_cagr": 0.05346462, "fcf_growth_1y": 0.20991067, "book_value_growth_1y": 0.05989692, "piotroski_f_score": 6, "altman_z_score": 1.16612978, "earnings_stability_5y": 0.569926, "revenue_stability_5y": 0.112752, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02018328, "price_return_3m": -0.01603441, "price_return_6m": 0.08647034, "price_return_9m": 0.07407453, "price_return_12m": 0.1053979, "price_return_12m_ex1m": 0.08352874, "distance_from_52w_high": -0.03118146, "distance_from_52w_low": 0.1318724, "relative_strength": 0.00543432, "local_beta": 0.0002, "volatility_252d": 0.155607, "volatility_60d": 0.374829, "max_drawdown_12m": -0.10377087, "revenue_ttm": 10084800000, "gross_profit_ttm": 5621200000, "ebit_ttm": 2539400000, "ebitda_ttm": 4037800000, "net_income_ttm": 1638600000, "eps_diluted_ttm": 4.99116662, "operating_cash_flow_ttm": 3408200000, "capital_expenditure_ttm": 4514900000, "fcf_ttm": 7923100000, "dividends_paid_ttm": 1174300000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 900600000, "cash_and_equivalents": 45600000, "total_current_assets": 2981000000, "total_current_liabilities": 4389400000, "net_ppe": null, "total_assets": 51734000000, "total_debt": 21947400000, "total_equity": 14161400000, "net_working_capital": 1111600000, "book_value_per_share": 43.13554676, "retained_earnings": 8987800000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 11108600000, "tangible_book_per_share": 33.83673469, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 59, "rank_pb": 59, "rank_ptbv": 58, "rank_ps": 70, "rank_pcf": 48, "rank_ev_ebitda": 62, "rank_ev_ebit": 75, "rank_earnings_yield": 59, "rank_fcf_yield": 28, "rank_dividend_yield": 24, "rank_shareholder_yield": 24, "rank_total_yield": 25, "rank_roe": 38, "rank_roc": 50, "rank_roic": 53, "rank_gross_margin": 38, "rank_fcf_margin": 7, "rank_piotroski": 42, "rank_accruals": 55, "rank_sue": 50, "rank_eps_growth_1y": 64, "rank_eps_growth_5y": 64, "rank_revenue_growth_1y": 37, "rank_momentum_12m": 54, "rank_momentum_12m_ex1m": 57, "rank_relative_strength": 52, "value_composite": 76, "quality_composite": 17, "momentum_composite": 70, "growth_composite": 73, "yield_composite": 17, "svqf_composite": 80, "vc1_composite": 77, "vc2_composite": 70, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 68, "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": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 112.95, "os": 0.32, "value": 0.24, "quality": 0.83, "momentum": 0.3, "confidence": 1, "coverage": 1, "pe_ratio": 22.63, "earnings_yield": 0.0442, "shareholder_yield": 0.0317, "roe": 0.1157, "momentum_12_1": 0.0835, "complete_fields": { "id": 5232, "ticker_id": 4337, "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": "2026-06-07T06:55:07.920363+00:00", "batch_id": "", "os_score_delta": null, "price_close": 112.95, "market_cap": 37081485000, "market_cap_usd": 37081485000, "enterprise_value": 58983285000, "shares_outstanding": 328300000, "fx_rate_to_usd": null, "pe_ratio": 22.62997986, "pb_ratio": 2.61849005, "ptbv_ratio": 3.33808806, "ps_ratio": 3.67696781, "pcf_ratio": 10.88007893, "pfcf_ratio": 4.6801738, "ev_ebitda": 14.60777775, "ev_ebit": 23.2272525, "ev_sales": 5.84873126, "ev_fcf": 7.4444706, "earnings_yield": 0.04418917, "fcf_yield": 0.13432789, "dividend_yield": 0.0316681, "buyback_yield": 0, "shareholder_yield": 0.0316681, "debt_paydown_yield": null, "total_yield": 0.0316681, "gross_margin": 0.5573933, "operating_margin": 0.2518047, "net_margin": 0.16248215, "ebitda_margin": 0.40038474, "fcf_margin": 0.78564771, "roe": 0.1157089, "roa": 0.03167356, "roic": 0.06596417, "roc_greenblatt": null, "asset_turnover": 0.19493563, "cash_conversion": 4.83528622, "accruals_ratio": -0.03420574, "sbc_to_revenue": null, "debt_to_equity": 2.62436623, "net_debt_to_ebitda": 5.42419139, "debt_to_assets": 0.42423551, "interest_coverage": 2.81967577, "current_ratio": 0.6791361, "quick_ratio": 0.53964095, "net_debt": 21901800000, "revenue_growth_1y": 0.11198342, "revenue_growth_3y_cagr": 0.00699111, "revenue_growth_5y_cagr": 0.06237538, "eps_growth_1y": 0.00509109, "eps_growth_3y_cagr": 0.03409038, "eps_growth_5y_cagr": 0.05346462, "fcf_growth_1y": 0.20991067, "book_value_growth_1y": 0.05989692, "piotroski_f_score": 6, "altman_z_score": 1.16612978, "earnings_stability_5y": 0.569926, "revenue_stability_5y": 0.112752, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02018328, "price_return_3m": -0.01603441, "price_return_6m": 0.08647034, "price_return_9m": 0.07407453, "price_return_12m": 0.1053979, "price_return_12m_ex1m": 0.08352874, "distance_from_52w_high": -0.03118146, "distance_from_52w_low": 0.1318724, "relative_strength": 0.00543432, "local_beta": 0.0002, "volatility_252d": 0.155607, "volatility_60d": 0.374829, "max_drawdown_12m": -0.10377087, "revenue_ttm": 10084800000, "gross_profit_ttm": 5621200000, "ebit_ttm": 2539400000, "ebitda_ttm": 4037800000, "net_income_ttm": 1638600000, "eps_diluted_ttm": 4.99116662, "operating_cash_flow_ttm": 3408200000, "capital_expenditure_ttm": 4514900000, "fcf_ttm": 7923100000, "dividends_paid_ttm": 1174300000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 900600000, "cash_and_equivalents": 45600000, "total_current_assets": 2981000000, "total_current_liabilities": 4389400000, "net_ppe": null, "total_assets": 51734000000, "total_debt": 21947400000, "total_equity": 14161400000, "net_working_capital": 1111600000, "book_value_per_share": 43.13554676, "retained_earnings": 8987800000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 11108600000, "tangible_book_per_share": 33.83673469, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 59, "rank_pb": 59, "rank_ptbv": 58, "rank_ps": 70, "rank_pcf": 48, "rank_ev_ebitda": 62, "rank_ev_ebit": 75, "rank_earnings_yield": 59, "rank_fcf_yield": 28, "rank_dividend_yield": 24, "rank_shareholder_yield": 24, "rank_total_yield": 25, "rank_roe": 38, "rank_roc": 50, "rank_roic": 53, "rank_gross_margin": 38, "rank_fcf_margin": 7, "rank_piotroski": 42, "rank_accruals": 55, "rank_sue": 50, "rank_eps_growth_1y": 64, "rank_eps_growth_5y": 64, "rank_revenue_growth_1y": 37, "rank_momentum_12m": 54, "rank_momentum_12m_ex1m": 57, "rank_relative_strength": 52, "value_composite": 76, "quality_composite": 17, "momentum_composite": 70, "growth_composite": 73, "yield_composite": 17, "svqf_composite": 80, "vc1_composite": 77, "vc2_composite": 70, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 68, "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": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:20.508363+00:00", "is_restated": false, "income_statement": { "revenue": 9800100000, "cost_of_revenue": 4846300000, "gross_profit": 4953800000, "ebit": 2568600000, "ebitda": 4047100000, "pretax_income": 1673500000, "tax_provision": 118000000, "net_income": 1558400000, "net_income_to_common": 1558400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27600000, "total_current_assets": 2893700000, "total_assets": 51518300000, "short_term_debt": 3444100000, "long_term_debt": 18498100000, "total_debt": 21942200000, "total_liabilities": 37465500000, "total_equity": 13644000000, "shares_outstanding": 327900000, "goodwill_and_intangibles": 3633100000 }, "cash_flow": { "operating_cash_flow": 3379400000, "capital_expenditure": 4398100000, "free_cash_flow": 7777500000, "dividends_paid": 1147800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353123, "ticker_id": 4337, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:20.508363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2568600000", "ebitda": "4047100000", "netIncome": "1558400000", "grossProfit": "4953800000", "depreciation": "None", "totalRevenue": "9800100000", "costOfRevenue": "4846300000", "interestIncome": "5900000", "incomeBeforeTax": "1673500000", "interestExpense": "895100000", "operatingIncome": "2374900000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "118000000", "reportedCurrency": "USD", "netInterestIncome": "-889200000", "nonInterestIncome": "None", "operatingExpenses": "2578900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4846300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1478500000", "sellingGeneralAndAdministrative": "7800000", "netIncomeFromContinuingOperations": "1555500000" }, "balance": { "goodwill": "3052800000", "inventory": "803400000", "commonStock": "3300000", "currentDebt": "None", "investments": "None", "totalAssets": "51518300000", "longTermDebt": "18498100000", "shortTermDebt": "3444100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "580300000", "reportedCurrency": "USD", "retainedEarnings": "8493500000", "totalLiabilities": "37465500000", "otherCurrentAssets": "1", "totalCurrentAssets": "2893700000", "currentLongTermDebt": "3444100000", "longTermInvestments": "2280400000", "shortTermInvestments": "None", "currentNetReceivables": "2062699999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41911200000", "currentAccountsPayable": "1140100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "38278100000", "shortLongTermDebtTotal": "22314200000", "totalShareholderEquity": "13644000000", "capitalLeaseObligations": "372000000", "otherCurrentLiabilities": "1589500000", "totalCurrentLiabilities": "6173700000", "otherNonCurrentLiabilities": "1543700000", "totalNonCurrentLiabilities": "31291800000", "cashAndShortTermInvestments": "27600000", "commonStockSharesOutstanding": "327900000", "intangibleAssetsExcludingGoodwill": "580300000", "cashAndCashEquivalentsAtCarryingValue": "27600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1555500000", "profitLoss": "None", "dividendPayout": "1147800000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "9800000", "operatingCashflow": "3379400000", "capitalExpenditures": "4398100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1524000000", "cashflowFromInvestment": "-4874700000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1147800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1478500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9800100000, "cost_of_revenue": 4846300000, "gross_profit": 4953800000, "research_and_development": null, "selling_general_admin": 7800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2568600000, "depreciation_amortisation": 1478500000, "ebitda": 4047100000, "interest_expense": 895100000, "interest_income": null, "other_non_operating": null, "pretax_income": 1673500000, "tax_provision": 118000000, "effective_tax_rate": null, "net_income": 1558400000, "net_income_continuing_ops": 1555500000, "net_income_to_common": 1558400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27600000, "short_term_investments": null, "net_receivables": 2062699999, "inventory": 803400000, "other_current_assets": null, "total_current_assets": 2893700000, "net_ppe": null, "goodwill": 3052800000, "intangible_assets": 580300000, "goodwill_and_intangibles": 3633100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 41911200000, "total_assets": 51518300000, "short_term_debt": 3444100000, "accounts_payable": 1140100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6173700000, "long_term_debt": 18498100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 31291800000, "total_liabilities": 37465500000, "total_debt": 21942200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8493500000, "total_equity": 13644000000, "shares_outstanding": 327900000, "operating_cash_flow": 3379400000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4398100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4874700000, "dividends_paid": 1147800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1524000000, "free_cash_flow": 7777500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2568600000", "ebitda": "4047100000", "netIncome": "1558400000", "grossProfit": "4953800000", "depreciation": "None", "totalRevenue": "9800100000", "costOfRevenue": "4846300000", "interestIncome": "5900000", "incomeBeforeTax": "1673500000", "interestExpense": "895100000", "operatingIncome": "2374900000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "118000000", "reportedCurrency": "USD", "netInterestIncome": "-889200000", "nonInterestIncome": "None", "operatingExpenses": "2578900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4846300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1478500000", "sellingGeneralAndAdministrative": "7800000", "netIncomeFromContinuingOperations": "1555500000" }, "balance": { "goodwill": "3052800000", "inventory": "803400000", "commonStock": "3300000", "currentDebt": "None", "investments": "None", "totalAssets": "51518300000", "longTermDebt": "18498100000", "shortTermDebt": "3444100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "580300000", "reportedCurrency": "USD", "retainedEarnings": "8493500000", "totalLiabilities": "37465500000", "otherCurrentAssets": "1", "totalCurrentAssets": "2893700000", "currentLongTermDebt": "3444100000", "longTermInvestments": "2280400000", "shortTermInvestments": "None", "currentNetReceivables": "2062699999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41911200000", "currentAccountsPayable": "1140100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "38278100000", "shortLongTermDebtTotal": "22314200000", "totalShareholderEquity": "13644000000", "capitalLeaseObligations": "372000000", "otherCurrentLiabilities": "1589500000", "totalCurrentLiabilities": "6173700000", "otherNonCurrentLiabilities": "1543700000", "totalNonCurrentLiabilities": "31291800000", "cashAndShortTermInvestments": "27600000", "commonStockSharesOutstanding": "327900000", "intangibleAssetsExcludingGoodwill": "580300000", "cashAndCashEquivalentsAtCarryingValue": "27600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1555500000", "profitLoss": "None", "dividendPayout": "1147800000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "9800000", "operatingCashflow": "3379400000", "capitalExpenditures": "4398100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1524000000", "cashflowFromInvestment": "-4874700000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1147800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1478500000", "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": "2026-06-07T03:53:20.508363+00:00", "is_restated": false, "income_statement": { "revenue": 8599900000, "cost_of_revenue": 4814000000, "gross_profit": 3785900000, "ebit": 2561600000, "ebitda": 3916100000, "pretax_income": 1746300000, "tax_provision": 222000000, "net_income": 1528400000, "net_income_to_common": 1528400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9800000, "total_current_assets": 2911700000, "total_assets": 47363200000, "short_term_debt": 2845600000, "long_term_debt": 17178100000, "total_debt": 20023700000, "total_liabilities": 34561300000, "total_equity": 12425400000, "shares_outstanding": 316500000, "goodwill_and_intangibles": 3087300000 }, "cash_flow": { "operating_cash_flow": 3211800000, "capital_expenditure": 2781100000, "free_cash_flow": 5992900000, "dividends_paid": 1056200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353128, "ticker_id": 4337, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:20.508363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2561600000", "ebitda": "3916100000", "netIncome": "1528400000", "grossProfit": "3785900000", "depreciation": "None", "totalRevenue": "8599900000", "costOfRevenue": "4814000000", "interestIncome": "17200000", "incomeBeforeTax": "1746300000", "interestExpense": "815300000", "operatingIncome": "2152800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "222000000", "reportedCurrency": "USD", "netInterestIncome": "-798100000", "nonInterestIncome": "None", "operatingExpenses": "1633100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4814000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1354500000", "sellingGeneralAndAdministrative": "5800000", "netIncomeFromContinuingOperations": "1524300000" }, "balance": { "goodwill": "3052800000", "inventory": "813200000", "commonStock": "3200000", "currentDebt": "None", "investments": "None", "totalAssets": "47363200000", "longTermDebt": "17178100000", "shortTermDebt": "2845600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "34500000", "reportedCurrency": "USD", "retainedEarnings": "8083800000", "totalLiabilities": "34561300000", "otherCurrentAssets": "419400000", "totalCurrentAssets": "2911700000", "currentLongTermDebt": "2845600000", "longTermInvestments": "2108900000", "shortTermInvestments": "None", "currentNetReceivables": "1669300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "44451500000", "currentAccountsPayable": "1137100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8823200000", "shortLongTermDebtTotal": "20327000000", "totalShareholderEquity": "12425400000", "capitalLeaseObligations": "303300000", "otherCurrentLiabilities": "859200000", "totalCurrentLiabilities": "4841900000", "otherNonCurrentLiabilities": "1404900000", "totalNonCurrentLiabilities": "29719400000", "cashAndShortTermInvestments": "9800000", "commonStockSharesOutstanding": "316500000", "intangibleAssetsExcludingGoodwill": "34500000", "cashAndCashEquivalentsAtCarryingValue": "9800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1524300000", "profitLoss": "None", "dividendPayout": "1056200000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-38000000", "operatingCashflow": "3211800000", "capitalExpenditures": "2781100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "467700000", "cashflowFromInvestment": "-3802500000", "stockBasedCompensation": "39300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1056200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1354500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8599900000, "cost_of_revenue": 4814000000, "gross_profit": 3785900000, "research_and_development": null, "selling_general_admin": 5800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2561600000, "depreciation_amortisation": 1354500000, "ebitda": 3916100000, "interest_expense": 815300000, "interest_income": null, "other_non_operating": null, "pretax_income": 1746300000, "tax_provision": 222000000, "effective_tax_rate": null, "net_income": 1528400000, "net_income_continuing_ops": 1524300000, "net_income_to_common": 1528400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9800000, "short_term_investments": null, "net_receivables": 1669300000, "inventory": 813200000, "other_current_assets": null, "total_current_assets": 2911700000, "net_ppe": null, "goodwill": 3052800000, "intangible_assets": 34500000, "goodwill_and_intangibles": 3087300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 44451500000, "total_assets": 47363200000, "short_term_debt": 2845600000, "accounts_payable": 1137100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4841900000, "long_term_debt": 17178100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 29719400000, "total_liabilities": 34561300000, "total_debt": 20023700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8083800000, "total_equity": 12425400000, "shares_outstanding": 316500000, "operating_cash_flow": 3211800000, "stock_based_compensation": 39300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2781100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3802500000, "dividends_paid": 1056200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 467700000, "free_cash_flow": 5992900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2561600000", "ebitda": "3916100000", "netIncome": "1528400000", "grossProfit": "3785900000", "depreciation": "None", "totalRevenue": "8599900000", "costOfRevenue": "4814000000", "interestIncome": "17200000", "incomeBeforeTax": "1746300000", "interestExpense": "815300000", "operatingIncome": "2152800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "222000000", "reportedCurrency": "USD", "netInterestIncome": "-798100000", "nonInterestIncome": "None", "operatingExpenses": "1633100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4814000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1354500000", "sellingGeneralAndAdministrative": "5800000", "netIncomeFromContinuingOperations": "1524300000" }, "balance": { "goodwill": "3052800000", "inventory": "813200000", "commonStock": "3200000", "currentDebt": "None", "investments": "None", "totalAssets": "47363200000", "longTermDebt": "17178100000", "shortTermDebt": "2845600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "34500000", "reportedCurrency": "USD", "retainedEarnings": "8083800000", "totalLiabilities": "34561300000", "otherCurrentAssets": "419400000", "totalCurrentAssets": "2911700000", "currentLongTermDebt": "2845600000", "longTermInvestments": "2108900000", "shortTermInvestments": "None", "currentNetReceivables": "1669300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "44451500000", "currentAccountsPayable": "1137100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8823200000", "shortLongTermDebtTotal": "20327000000", "totalShareholderEquity": "12425400000", "capitalLeaseObligations": "303300000", "otherCurrentLiabilities": "859200000", "totalCurrentLiabilities": "4841900000", "otherNonCurrentLiabilities": "1404900000", "totalNonCurrentLiabilities": "29719400000", "cashAndShortTermInvestments": "9800000", "commonStockSharesOutstanding": "316500000", "intangibleAssetsExcludingGoodwill": "34500000", "cashAndCashEquivalentsAtCarryingValue": "9800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1524300000", "profitLoss": "None", "dividendPayout": "1056200000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-38000000", "operatingCashflow": "3211800000", "capitalExpenditures": "2781100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "467700000", "cashflowFromInvestment": "-3802500000", "stockBasedCompensation": "39300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1056200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1354500000", "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": "2026-06-07T03:53:20.508363+00:00", "is_restated": false, "income_statement": { "revenue": 8893000000, "cost_of_revenue": 5291700000, "gross_profit": 3601300000, "ebit": 2263700000, "ebitda": 3527900000, "pretax_income": 1536300000, "tax_provision": 204600000, "net_income": 1332900000, "net_income_to_common": 1332900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42900000, "total_current_assets": 2795700000, "total_assets": 43939700000, "short_term_debt": 3285100000, "long_term_debt": 15366900000, "total_debt": 18652000000, "total_liabilities": 31868200000, "total_equity": 11754600000, "shares_outstanding": 315900000, "goodwill_and_intangibles": 3087300000 }, "cash_flow": { "operating_cash_flow": 3018400000, "capital_expenditure": 2492900000, "free_cash_flow": 5511300000, "dividends_paid": 984200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353133, "ticker_id": 4337, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:20.508363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2263700000", "ebitda": "3527900000", "netIncome": "1332900000", "grossProfit": "3601300000", "depreciation": "None", "totalRevenue": "8893000000", "costOfRevenue": "5291700000", "interestIncome": "3900000", "incomeBeforeTax": "1536300000", "interestExpense": "727400000", "operatingIncome": "1908000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "204600000", "reportedCurrency": "USD", "netInterestIncome": "-683600000", "nonInterestIncome": "None", "operatingExpenses": "1693300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5291700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1264200000", "sellingGeneralAndAdministrative": "5900000", "netIncomeFromContinuingOperations": "1331700000" }, "balance": { "goodwill": "3052800000", "inventory": "775200000", "commonStock": "3200000", "currentDebt": "None", "investments": "None", "totalAssets": "43939700000", "longTermDebt": "15366900000", "shortTermDebt": "3285100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "34500000", "reportedCurrency": "USD", "retainedEarnings": "7612800000", "totalLiabilities": "31868200000", "otherCurrentAssets": "474400000", "totalCurrentAssets": "2795700000", "currentLongTermDebt": "3285100000", "longTermInvestments": "2005900000", "shortTermInvestments": "None", "currentNetReceivables": "1503200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41144000000", "currentAccountsPayable": "896600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7398200000", "shortLongTermDebtTotal": "18797900000", "totalShareholderEquity": "11754600000", "capitalLeaseObligations": "145900000", "otherCurrentLiabilities": "933100000", "totalCurrentLiabilities": "5114800000", "otherNonCurrentLiabilities": "1254100000", "totalNonCurrentLiabilities": "26753400000", "cashAndShortTermInvestments": "42900000", "commonStockSharesOutstanding": "315900000", "intangibleAssetsExcludingGoodwill": "34500000", "cashAndCashEquivalentsAtCarryingValue": "42900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1331700000", "profitLoss": "None", "dividendPayout": "984200000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "41900000", "operatingCashflow": "3018400000", "capitalExpenditures": "2492900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "522800000", "cashflowFromInvestment": "-3558200000", "stockBasedCompensation": "9700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "984200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1264200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8893000000, "cost_of_revenue": 5291700000, "gross_profit": 3601300000, "research_and_development": null, "selling_general_admin": 5900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2263700000, "depreciation_amortisation": 1264200000, "ebitda": 3527900000, "interest_expense": 727400000, "interest_income": null, "other_non_operating": null, "pretax_income": 1536300000, "tax_provision": 204600000, "effective_tax_rate": null, "net_income": 1332900000, "net_income_continuing_ops": 1331700000, "net_income_to_common": 1332900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42900000, "short_term_investments": null, "net_receivables": 1503200000, "inventory": 775200000, "other_current_assets": null, "total_current_assets": 2795700000, "net_ppe": null, "goodwill": 3052800000, "intangible_assets": 34500000, "goodwill_and_intangibles": 3087300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 41144000000, "total_assets": 43939700000, "short_term_debt": 3285100000, "accounts_payable": 896600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5114800000, "long_term_debt": 15366900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 26753400000, "total_liabilities": 31868200000, "total_debt": 18652000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7612800000, "total_equity": 11754600000, "shares_outstanding": 315900000, "operating_cash_flow": 3018400000, "stock_based_compensation": 9700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2492900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3558200000, "dividends_paid": 984200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 522800000, "free_cash_flow": 5511300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2263700000", "ebitda": "3527900000", "netIncome": "1332900000", "grossProfit": "3601300000", "depreciation": "None", "totalRevenue": "8893000000", "costOfRevenue": "5291700000", "interestIncome": "3900000", "incomeBeforeTax": "1536300000", "interestExpense": "727400000", "operatingIncome": "1908000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "204600000", "reportedCurrency": "USD", "netInterestIncome": "-683600000", "nonInterestIncome": "None", "operatingExpenses": "1693300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5291700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1264200000", "sellingGeneralAndAdministrative": "5900000", "netIncomeFromContinuingOperations": "1331700000" }, "balance": { "goodwill": "3052800000", "inventory": "775200000", "commonStock": "3200000", "currentDebt": "None", "investments": "None", "totalAssets": "43939700000", "longTermDebt": "15366900000", "shortTermDebt": "3285100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "34500000", "reportedCurrency": "USD", "retainedEarnings": "7612800000", "totalLiabilities": "31868200000", "otherCurrentAssets": "474400000", "totalCurrentAssets": "2795700000", "currentLongTermDebt": "3285100000", "longTermInvestments": "2005900000", "shortTermInvestments": "None", "currentNetReceivables": "1503200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41144000000", "currentAccountsPayable": "896600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7398200000", "shortLongTermDebtTotal": "18797900000", "totalShareholderEquity": "11754600000", "capitalLeaseObligations": "145900000", "otherCurrentLiabilities": "933100000", "totalCurrentLiabilities": "5114800000", "otherNonCurrentLiabilities": "1254100000", "totalNonCurrentLiabilities": "26753400000", "cashAndShortTermInvestments": "42900000", "commonStockSharesOutstanding": "315900000", "intangibleAssetsExcludingGoodwill": "34500000", "cashAndCashEquivalentsAtCarryingValue": "42900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1331700000", "profitLoss": "None", "dividendPayout": "984200000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "41900000", "operatingCashflow": "3018400000", "capitalExpenditures": "2492900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "522800000", "cashflowFromInvestment": "-3558200000", "stockBasedCompensation": "9700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "984200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1264200000", "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": "2026-06-07T03:53:20.508363+00:00", "is_restated": false, "income_statement": { "revenue": 9597400000, "cost_of_revenue": 6296900000, "gross_profit": 3300500000, "ebit": 2247700000, "ebitda": 3370300000, "pretax_income": 1732600000, "tax_provision": 322900000, "net_income": 1409300000, "net_income_to_common": 1409300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28900000, "total_current_assets": 3187700000, "total_assets": 41872100000, "short_term_debt": 2601000000, "long_term_debt": 14766200000, "total_debt": 17367200000, "total_liabilities": 30255500000, "total_equity": 11407300000, "shares_outstanding": 316100000, "goodwill_and_intangibles": 3077700000 }, "cash_flow": { "operating_cash_flow": 2060700000, "capital_expenditure": 2334100000, "free_cash_flow": 4394800000, "dividends_paid": 917900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353138, "ticker_id": 4337, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:20.508363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2247700000", "ebitda": "3370300000", "netIncome": "1409300000", "grossProfit": "3300500000", "depreciation": "None", "totalRevenue": "9597400000", "costOfRevenue": "6296900000", "interestIncome": "320400000", "incomeBeforeTax": "1732600000", "interestExpense": "515100000", "operatingIncome": "1924200000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "322900000", "reportedCurrency": "USD", "netInterestIncome": "-515100000", "nonInterestIncome": "None", "operatingExpenses": "1376300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "323500000", "costofGoodsAndServicesSold": "6296900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1122600000", "sellingGeneralAndAdministrative": "2191700000", "netIncomeFromContinuingOperations": "1409700000" }, "balance": { "goodwill": "3052800000", "inventory": "807100000", "commonStock": "3200000", "currentDebt": "None", "investments": "None", "totalAssets": "41872100000", "longTermDebt": "14766200000", "shortTermDebt": "2601000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "24900000", "reportedCurrency": "USD", "retainedEarnings": "7265300000", "totalLiabilities": "30255500000", "otherCurrentAssets": "533300000", "totalCurrentAssets": "3187700000", "currentLongTermDebt": "2528300000", "longTermInvestments": "1909200000", "shortTermInvestments": "1909200000", "currentNetReceivables": "1818400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38684400000", "currentAccountsPayable": "1198100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "29113800000", "shortLongTermDebtTotal": "17367200000", "totalShareholderEquity": "11407300000", "capitalLeaseObligations": "183200000", "otherCurrentLiabilities": "811900000", "totalCurrentLiabilities": "4611000000", "otherNonCurrentLiabilities": "1475300000", "totalNonCurrentLiabilities": "25644500000", "cashAndShortTermInvestments": "28900000", "commonStockSharesOutstanding": "316100000", "intangibleAssetsExcludingGoodwill": "24900000", "cashAndCashEquivalentsAtCarryingValue": "28900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1409700000", "profitLoss": "None", "dividendPayout": "917900000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-171300000", "operatingCashflow": "2060700000", "capitalExpenditures": "2334100000", "changeInReceivables": "-342100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "676400000", "cashflowFromInvestment": "-2642400000", "stockBasedCompensation": "34800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "917900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "94700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1122600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9597400000, "cost_of_revenue": 6296900000, "gross_profit": 3300500000, "research_and_development": null, "selling_general_admin": 2191700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2247700000, "depreciation_amortisation": 1122600000, "ebitda": 3370300000, "interest_expense": 515100000, "interest_income": null, "other_non_operating": null, "pretax_income": 1732600000, "tax_provision": 322900000, "effective_tax_rate": null, "net_income": 1409300000, "net_income_continuing_ops": 1409700000, "net_income_to_common": 1409300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28900000, "short_term_investments": 1909200000, "net_receivables": 1818400000, "inventory": 807100000, "other_current_assets": null, "total_current_assets": 3187700000, "net_ppe": null, "goodwill": 3052800000, "intangible_assets": 24900000, "goodwill_and_intangibles": 3077700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 38684400000, "total_assets": 41872100000, "short_term_debt": 2601000000, "accounts_payable": 1198100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4611000000, "long_term_debt": 14766200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25644500000, "total_liabilities": 30255500000, "total_debt": 17367200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7265300000, "total_equity": 11407300000, "shares_outstanding": 316100000, "operating_cash_flow": 2060700000, "stock_based_compensation": 34800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2334100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2642400000, "dividends_paid": 917900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 676400000, "free_cash_flow": 4394800000, "net_change_in_cash": 94700000 }, "raw_data": { "income": { "ebit": "2247700000", "ebitda": "3370300000", "netIncome": "1409300000", "grossProfit": "3300500000", "depreciation": "None", "totalRevenue": "9597400000", "costOfRevenue": "6296900000", "interestIncome": "320400000", "incomeBeforeTax": "1732600000", "interestExpense": "515100000", "operatingIncome": "1924200000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "322900000", "reportedCurrency": "USD", "netInterestIncome": "-515100000", "nonInterestIncome": "None", "operatingExpenses": "1376300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "323500000", "costofGoodsAndServicesSold": "6296900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1122600000", "sellingGeneralAndAdministrative": "2191700000", "netIncomeFromContinuingOperations": "1409700000" }, "balance": { "goodwill": "3052800000", "inventory": "807100000", "commonStock": "3200000", "currentDebt": "None", "investments": "None", "totalAssets": "41872100000", "longTermDebt": "14766200000", "shortTermDebt": "2601000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "24900000", "reportedCurrency": "USD", "retainedEarnings": "7265300000", "totalLiabilities": "30255500000", "otherCurrentAssets": "533300000", "totalCurrentAssets": "3187700000", "currentLongTermDebt": "2528300000", "longTermInvestments": "1909200000", "shortTermInvestments": "1909200000", "currentNetReceivables": "1818400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38684400000", "currentAccountsPayable": "1198100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "29113800000", "shortLongTermDebtTotal": "17367200000", "totalShareholderEquity": "11407300000", "capitalLeaseObligations": "183200000", "otherCurrentLiabilities": "811900000", "totalCurrentLiabilities": "4611000000", "otherNonCurrentLiabilities": "1475300000", "totalNonCurrentLiabilities": "25644500000", "cashAndShortTermInvestments": "28900000", "commonStockSharesOutstanding": "316100000", "intangibleAssetsExcludingGoodwill": "24900000", "cashAndCashEquivalentsAtCarryingValue": "28900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1409700000", "profitLoss": "None", "dividendPayout": "917900000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-171300000", "operatingCashflow": "2060700000", "capitalExpenditures": "2334100000", "changeInReceivables": "-342100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "676400000", "cashflowFromInvestment": "-2642400000", "stockBasedCompensation": "34800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "917900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "94700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1122600000", "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": "2026-06-07T03:53:20.508363+00:00", "is_restated": false, "income_statement": { "revenue": 8316000000, "cost_of_revenue": 5316500000, "gross_profit": 2999500000, "ebit": 1969900000, "ebitda": 3044200000, "pretax_income": 1498800000, "tax_provision": 200300000, "net_income": 1301500000, "net_income_to_common": 1301500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16300000, "total_current_assets": 2656700000, "total_assets": 38988500000, "short_term_debt": 2066400000, "long_term_debt": 13523700000, "total_debt": 15590100000, "total_liabilities": 27875200000, "total_equity": 10943600000, "shares_outstanding": 316300000, "goodwill_and_intangibles": 3058500000 }, "cash_flow": { "operating_cash_flow": 2032700000, "capital_expenditure": 2252800000, "free_cash_flow": 4285500000, "dividends_paid": 854800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353143, "ticker_id": 4337, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:20.508363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1969900000", "ebitda": "3044200000", "netIncome": "1301500000", "grossProfit": "2999500000", "depreciation": "None", "totalRevenue": "8316000000", "costOfRevenue": "5316500000", "interestIncome": "313000000", "incomeBeforeTax": "1498800000", "interestExpense": "471100000", "operatingIncome": "1714900000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "200300000", "reportedCurrency": "USD", "netInterestIncome": "-471100000", "nonInterestIncome": "None", "operatingExpenses": "1284600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "255000000", "costofGoodsAndServicesSold": "5316500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1074300000", "sellingGeneralAndAdministrative": "2215800000", "netIncomeFromContinuingOperations": "1298500000" }, "balance": { "goodwill": "3052800000", "inventory": "635800000", "commonStock": "3200000", "currentDebt": "None", "investments": "None", "totalAssets": "38988500000", "longTermDebt": "13523700000", "shortTermDebt": "2066400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "5700000", "reportedCurrency": "USD", "retainedEarnings": "6775100000", "totalLiabilities": "27875200000", "otherCurrentAssets": "498900000", "totalCurrentAssets": "2656700000", "currentLongTermDebt": "2066400000", "longTermInvestments": "1789400000", "shortTermInvestments": "1789400000", "currentNetReceivables": "1505700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36331800000", "currentAccountsPayable": "1005700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "26982400000", "shortLongTermDebtTotal": "15590100000", "totalShareholderEquity": "10943600000", "capitalLeaseObligations": "129700000", "otherCurrentLiabilities": "680900000", "totalCurrentLiabilities": "3753000000", "otherNonCurrentLiabilities": "1203200000", "totalNonCurrentLiabilities": "24122200000", "cashAndShortTermInvestments": "16300000", "commonStockSharesOutstanding": "316300000", "intangibleAssetsExcludingGoodwill": "5700000", "cashAndCashEquivalentsAtCarryingValue": "16300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1298500000", "profitLoss": "None", "dividendPayout": "854800000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-107200000", "operatingCashflow": "2032700000", "capitalExpenditures": "2252800000", "changeInReceivables": "-249200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "294000000", "cashflowFromInvestment": "-2311800000", "stockBasedCompensation": "-25100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "854800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1074300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8316000000, "cost_of_revenue": 5316500000, "gross_profit": 2999500000, "research_and_development": null, "selling_general_admin": 2215800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1969900000, "depreciation_amortisation": 1074300000, "ebitda": 3044200000, "interest_expense": 471100000, "interest_income": null, "other_non_operating": null, "pretax_income": 1498800000, "tax_provision": 200300000, "effective_tax_rate": null, "net_income": 1301500000, "net_income_continuing_ops": 1298500000, "net_income_to_common": 1301500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16300000, "short_term_investments": 1789400000, "net_receivables": 1505700000, "inventory": 635800000, "other_current_assets": null, "total_current_assets": 2656700000, "net_ppe": null, "goodwill": 3052800000, "intangible_assets": 5700000, "goodwill_and_intangibles": 3058500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 36331800000, "total_assets": 38988500000, "short_term_debt": 2066400000, "accounts_payable": 1005700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3753000000, "long_term_debt": 13523700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 24122200000, "total_liabilities": 27875200000, "total_debt": 15590100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6775100000, "total_equity": 10943600000, "shares_outstanding": 316300000, "operating_cash_flow": 2032700000, "stock_based_compensation": -25100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2252800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2311800000, "dividends_paid": 854800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 294000000, "free_cash_flow": 4285500000, "net_change_in_cash": 14900000 }, "raw_data": { "income": { "ebit": "1969900000", "ebitda": "3044200000", "netIncome": "1301500000", "grossProfit": "2999500000", "depreciation": "None", "totalRevenue": "8316000000", "costOfRevenue": "5316500000", "interestIncome": "313000000", "incomeBeforeTax": "1498800000", "interestExpense": "471100000", "operatingIncome": "1714900000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "200300000", "reportedCurrency": "USD", "netInterestIncome": "-471100000", "nonInterestIncome": "None", "operatingExpenses": "1284600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "255000000", "costofGoodsAndServicesSold": "5316500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1074300000", "sellingGeneralAndAdministrative": "2215800000", "netIncomeFromContinuingOperations": "1298500000" }, "balance": { "goodwill": "3052800000", "inventory": "635800000", "commonStock": "3200000", "currentDebt": "None", "investments": "None", "totalAssets": "38988500000", "longTermDebt": "13523700000", "shortTermDebt": "2066400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "5700000", "reportedCurrency": "USD", "retainedEarnings": "6775100000", "totalLiabilities": "27875200000", "otherCurrentAssets": "498900000", "totalCurrentAssets": "2656700000", "currentLongTermDebt": "2066400000", "longTermInvestments": "1789400000", "shortTermInvestments": "1789400000", "currentNetReceivables": "1505700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36331800000", "currentAccountsPayable": "1005700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "26982400000", "shortLongTermDebtTotal": "15590100000", "totalShareholderEquity": "10943600000", "capitalLeaseObligations": "129700000", "otherCurrentLiabilities": "680900000", "totalCurrentLiabilities": "3753000000", "otherNonCurrentLiabilities": "1203200000", "totalNonCurrentLiabilities": "24122200000", "cashAndShortTermInvestments": "16300000", "commonStockSharesOutstanding": "316300000", "intangibleAssetsExcludingGoodwill": "5700000", "cashAndCashEquivalentsAtCarryingValue": "16300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1298500000", "profitLoss": "None", "dividendPayout": "854800000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-107200000", "operatingCashflow": "2032700000", "capitalExpenditures": "2252800000", "changeInReceivables": "-249200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "294000000", "cashflowFromInvestment": "-2311800000", "stockBasedCompensation": "-25100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "854800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1074300000", "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": "2026-06-07T03:53:20.508363+00:00", "is_restated": false, "income_statement": { "revenue": 7241700000, "cost_of_revenue": 4351700000, "gross_profit": 2890000000, "ebit": 1923000000, "ebitda": 2898900000, "pretax_income": 1429300000, "tax_provision": 227900000, "net_income": 1201100000, "net_income_to_common": 1201100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24800000, "total_current_assets": 2083000000, "total_assets": 37028100000, "short_term_debt": 2562700000, "long_term_debt": 11728100000, "total_debt": 14290800000, "total_liabilities": 26365600000, "total_equity": 10500100000, "shares_outstanding": 316500000, "goodwill_and_intangibles": 3052800000 }, "cash_flow": { "operating_cash_flow": 2196000000, "capital_expenditure": 2238800000, "free_cash_flow": 4434800000, "dividends_paid": 798000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353148, "ticker_id": 4337, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:20.508363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1923000000", "ebitda": "2898900000", "netIncome": "1201100000", "grossProfit": "2890000000", "depreciation": "None", "totalRevenue": "7241700000", "costOfRevenue": "4351700000", "interestIncome": "317900000", "incomeBeforeTax": "1429300000", "interestExpense": "493700000", "operatingIncome": "1706100000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "227900000", "reportedCurrency": "USD", "netInterestIncome": "-493700000", "nonInterestIncome": "None", "operatingExpenses": "1183900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "216900000", "costofGoodsAndServicesSold": "4351700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "975900000", "sellingGeneralAndAdministrative": "2240200000", "netIncomeFromContinuingOperations": "1201400000" }, "balance": { "goodwill": "3052800000", "inventory": "528600000", "commonStock": "3200000", "currentDebt": "None", "investments": "None", "totalAssets": "37028100000", "longTermDebt": "11728100000", "shortTermDebt": "2562700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6329600000", "totalLiabilities": "26365600000", "otherCurrentAssets": "326800000", "totalCurrentAssets": "2083000000", "currentLongTermDebt": "2562700000", "longTermInvestments": "1764300000", "shortTermInvestments": "1764000000", "currentNetReceivables": "1202800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34945100000", "currentAccountsPayable": "880700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25707400000", "shortLongTermDebtTotal": "14290800000", "totalShareholderEquity": "10500100000", "capitalLeaseObligations": "63400000", "otherCurrentLiabilities": "704700000", "totalCurrentLiabilities": "4148100000", "otherNonCurrentLiabilities": "6017400000", "totalNonCurrentLiabilities": "22217500000", "cashAndShortTermInvestments": "24800000", "commonStockSharesOutstanding": "316500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "24800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1201400000", "profitLoss": "None", "dividendPayout": "798000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "21200000", "operatingCashflow": "2196000000", "capitalExpenditures": "2238800000", "changeInReceivables": "16100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "601100000", "cashflowFromInvestment": "-2806800000", "stockBasedCompensation": "-29100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "798000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-9700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-99200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "975900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7241700000, "cost_of_revenue": 4351700000, "gross_profit": 2890000000, "research_and_development": null, "selling_general_admin": 2240200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1923000000, "depreciation_amortisation": 975900000, "ebitda": 2898900000, "interest_expense": 493700000, "interest_income": null, "other_non_operating": null, "pretax_income": 1429300000, "tax_provision": 227900000, "effective_tax_rate": null, "net_income": 1201100000, "net_income_continuing_ops": 1201400000, "net_income_to_common": 1201100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24800000, "short_term_investments": 1764000000, "net_receivables": 1202800000, "inventory": 528600000, "other_current_assets": null, "total_current_assets": 2083000000, "net_ppe": null, "goodwill": 3052800000, "intangible_assets": null, "goodwill_and_intangibles": 3052800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 34945100000, "total_assets": 37028100000, "short_term_debt": 2562700000, "accounts_payable": 880700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4148100000, "long_term_debt": 11728100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22217500000, "total_liabilities": 26365600000, "total_debt": 14290800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6329600000, "total_equity": 10500100000, "shares_outstanding": 316500000, "operating_cash_flow": 2196000000, "stock_based_compensation": -29100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2238800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2806800000, "dividends_paid": 798000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 601100000, "free_cash_flow": 4434800000, "net_change_in_cash": -9700000 }, "raw_data": { "income": { "ebit": "1923000000", "ebitda": "2898900000", "netIncome": "1201100000", "grossProfit": "2890000000", "depreciation": "None", "totalRevenue": "7241700000", "costOfRevenue": "4351700000", "interestIncome": "317900000", "incomeBeforeTax": "1429300000", "interestExpense": "493700000", "operatingIncome": "1706100000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "227900000", "reportedCurrency": "USD", "netInterestIncome": "-493700000", "nonInterestIncome": "None", "operatingExpenses": "1183900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "216900000", "costofGoodsAndServicesSold": "4351700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "975900000", "sellingGeneralAndAdministrative": "2240200000", "netIncomeFromContinuingOperations": "1201400000" }, "balance": { "goodwill": "3052800000", "inventory": "528600000", "commonStock": "3200000", "currentDebt": "None", "investments": "None", "totalAssets": "37028100000", "longTermDebt": "11728100000", "shortTermDebt": "2562700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6329600000", "totalLiabilities": "26365600000", "otherCurrentAssets": "326800000", "totalCurrentAssets": "2083000000", "currentLongTermDebt": "2562700000", "longTermInvestments": "1764300000", "shortTermInvestments": "1764000000", "currentNetReceivables": "1202800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34945100000", "currentAccountsPayable": "880700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25707400000", "shortLongTermDebtTotal": "14290800000", "totalShareholderEquity": "10500100000", "capitalLeaseObligations": "63400000", "otherCurrentLiabilities": "704700000", "totalCurrentLiabilities": "4148100000", "otherNonCurrentLiabilities": "6017400000", "totalNonCurrentLiabilities": "22217500000", "cashAndShortTermInvestments": "24800000", "commonStockSharesOutstanding": "316500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "24800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1201400000", "profitLoss": "None", "dividendPayout": "798000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "21200000", "operatingCashflow": "2196000000", "capitalExpenditures": "2238800000", "changeInReceivables": "16100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "601100000", "cashflowFromInvestment": "-2806800000", "stockBasedCompensation": "-29100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "798000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-9700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-99200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "975900000", "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": "2026-06-07T03:53:20.508363+00:00", "is_restated": false, "income_statement": { "revenue": 7523100000, "cost_of_revenue": 4863600000, "gross_profit": 2659500000, "ebit": 1761200000, "ebitda": 2687500000, "pretax_income": 1259700000, "tax_provision": 125000000, "net_income": 1135200000, "net_income_to_common": 1135200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37500000, "total_current_assets": 2093600000, "total_assets": 34951800000, "short_term_debt": 1524000000, "long_term_debt": 11211000000, "total_debt": 12735000000, "total_liabilities": 24697200000, "total_equity": 10143800000, "shares_outstanding": 316700000, "goodwill_and_intangibles": 3052800000 }, "cash_flow": { "operating_cash_flow": 2345500000, "capital_expenditure": 2260800000, "free_cash_flow": 4606300000, "dividends_paid": 744500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353153, "ticker_id": 4337, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:20.508363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1761200000", "ebitda": "2687500000", "netIncome": "1135200000", "grossProfit": "2659500000", "depreciation": "None", "totalRevenue": "7523100000", "costOfRevenue": "4863600000", "interestIncome": "352700000", "incomeBeforeTax": "1259700000", "interestExpense": "501500000", "operatingIncome": "1531400000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "125000000", "reportedCurrency": "USD", "netInterestIncome": "-501500000", "nonInterestIncome": "None", "operatingExpenses": "1128100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "229800000", "costofGoodsAndServicesSold": "4863600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "926300000", "sellingGeneralAndAdministrative": "2386600000", "netIncomeFromContinuingOperations": "1134700000" }, "balance": { "goodwill": "3052800000", "inventory": "549800000", "commonStock": "3200000", "currentDebt": "None", "investments": "None", "totalAssets": "34951800000", "longTermDebt": "11211000000", "shortTermDebt": "1524000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "5927700000", "totalLiabilities": "24697200000", "otherCurrentAssets": "329800000", "totalCurrentAssets": "2093600000", "currentLongTermDebt": "1524000000", "longTermInvestments": "1720800000", "shortTermInvestments": "None", "currentNetReceivables": "1176500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32858200000", "currentAccountsPayable": "908100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "23620100000", "shortLongTermDebtTotal": "12735000000", "totalShareholderEquity": "10143800000", "capitalLeaseObligations": "45900000", "otherCurrentLiabilities": "750600000", "totalCurrentLiabilities": "3182700000", "otherNonCurrentLiabilities": "6037100000", "totalNonCurrentLiabilities": "21514500000", "cashAndShortTermInvestments": "37500000", "commonStockSharesOutstanding": "316700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "37500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1134700000", "profitLoss": "None", "dividendPayout": "744500000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1500000", "operatingCashflow": "2345500000", "capitalExpenditures": "2260800000", "changeInReceivables": "98200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "85600000", "cashflowFromInvestment": "-2494900000", "stockBasedCompensation": "-2900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "744500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-63800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-140100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "926300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7523100000, "cost_of_revenue": 4863600000, "gross_profit": 2659500000, "research_and_development": null, "selling_general_admin": 2386600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1761200000, "depreciation_amortisation": 926300000, "ebitda": 2687500000, "interest_expense": 501500000, "interest_income": null, "other_non_operating": null, "pretax_income": 1259700000, "tax_provision": 125000000, "effective_tax_rate": null, "net_income": 1135200000, "net_income_continuing_ops": 1134700000, "net_income_to_common": 1135200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37500000, "short_term_investments": null, "net_receivables": 1176500000, "inventory": 549800000, "other_current_assets": null, "total_current_assets": 2093600000, "net_ppe": null, "goodwill": 3052800000, "intangible_assets": null, "goodwill_and_intangibles": 3052800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 32858200000, "total_assets": 34951800000, "short_term_debt": 1524000000, "accounts_payable": 908100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3182700000, "long_term_debt": 11211000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21514500000, "total_liabilities": 24697200000, "total_debt": 12735000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5927700000, "total_equity": 10143800000, "shares_outstanding": 316700000, "operating_cash_flow": 2345500000, "stock_based_compensation": -2900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2260800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2494900000, "dividends_paid": 744500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 85600000, "free_cash_flow": 4606300000, "net_change_in_cash": -63800000 }, "raw_data": { "income": { "ebit": "1761200000", "ebitda": "2687500000", "netIncome": "1135200000", "grossProfit": "2659500000", "depreciation": "None", "totalRevenue": "7523100000", "costOfRevenue": "4863600000", "interestIncome": "352700000", "incomeBeforeTax": "1259700000", "interestExpense": "501500000", "operatingIncome": "1531400000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "125000000", "reportedCurrency": "USD", "netInterestIncome": "-501500000", "nonInterestIncome": "None", "operatingExpenses": "1128100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "229800000", "costofGoodsAndServicesSold": "4863600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "926300000", "sellingGeneralAndAdministrative": "2386600000", "netIncomeFromContinuingOperations": "1134700000" }, "balance": { "goodwill": "3052800000", "inventory": "549800000", "commonStock": "3200000", "currentDebt": "None", "investments": "None", "totalAssets": "34951800000", "longTermDebt": "11211000000", "shortTermDebt": "1524000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "5927700000", "totalLiabilities": "24697200000", "otherCurrentAssets": "329800000", "totalCurrentAssets": "2093600000", "currentLongTermDebt": "1524000000", "longTermInvestments": "1720800000", "shortTermInvestments": "None", "currentNetReceivables": "1176500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32858200000", "currentAccountsPayable": "908100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "23620100000", "shortLongTermDebtTotal": "12735000000", "totalShareholderEquity": "10143800000", "capitalLeaseObligations": "45900000", "otherCurrentLiabilities": "750600000", "totalCurrentLiabilities": "3182700000", "otherNonCurrentLiabilities": "6037100000", "totalNonCurrentLiabilities": "21514500000", "cashAndShortTermInvestments": "37500000", "commonStockSharesOutstanding": "316700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "37500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1134700000", "profitLoss": "None", "dividendPayout": "744500000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1500000", "operatingCashflow": "2345500000", "capitalExpenditures": "2260800000", "changeInReceivables": "98200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "85600000", "cashflowFromInvestment": "-2494900000", "stockBasedCompensation": "-2900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "744500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-63800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-140100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "926300000", "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": "2026-06-07T03:53:20.508363+00:00", "is_restated": false, "income_statement": { "revenue": 7679500000, "cost_of_revenue": 5168400000, "gross_profit": 2511100000, "ebit": 1675400000, "ebitda": 2521200000, "pretax_income": 1230300000, "tax_provision": 169800000, "net_income": 1060500000, "net_income_to_common": 1060500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84500000, "total_current_assets": 2247600000, "total_assets": 33475800000, "short_term_debt": 1805100000, "long_term_debt": 9994000000, "total_debt": 11799100000, "total_liabilities": 23633100000, "total_equity": 9819300000, "shares_outstanding": 316900000, "goodwill_and_intangibles": 3052800000 }, "cash_flow": { "operating_cash_flow": 2445500000, "capital_expenditure": 2115700000, "free_cash_flow": 4561200000, "dividends_paid": 697300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353158, "ticker_id": 4337, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:20.508363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1675400000", "ebitda": "2521200000", "netIncome": "1060500000", "grossProfit": "2511100000", "depreciation": "None", "totalRevenue": "7679500000", "costOfRevenue": "5168400000", "interestIncome": "308400000", "incomeBeforeTax": "1230300000", "interestExpense": "445100000", "operatingIncome": "1468400000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "169800000", "reportedCurrency": "USD", "netInterestIncome": "-445100000", "nonInterestIncome": "None", "operatingExpenses": "1042700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "207000000", "costofGoodsAndServicesSold": "5168400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "845800000", "sellingGeneralAndAdministrative": "2467400000", "netIncomeFromContinuingOperations": "1060500000" }, "balance": { "goodwill": "3052800000", "inventory": "548200000", "commonStock": "3200000", "currentDebt": "None", "investments": "None", "totalAssets": "33475800000", "longTermDebt": "9994000000", "shortTermDebt": "1805100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "5538200000", "totalLiabilities": "23633100000", "otherCurrentAssets": "334000000", "totalCurrentAssets": "2247600000", "currentLongTermDebt": "1805100000", "longTermInvestments": "1665300000", "shortTermInvestments": "None", "currentNetReceivables": "1280900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31228200000", "currentAccountsPayable": "876400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22000900000", "shortLongTermDebtTotal": "11799100000", "totalShareholderEquity": "9819300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "650200000", "totalCurrentLiabilities": "3331700000", "otherNonCurrentLiabilities": "6398900000", "totalNonCurrentLiabilities": "20301400000", "cashAndShortTermInvestments": "84500000", "commonStockSharesOutstanding": "316900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "84500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1060500000", "profitLoss": "None", "dividendPayout": "697300000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-8800000", "operatingCashflow": "2445500000", "capitalExpenditures": "2115700000", "changeInReceivables": "23500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "26400000", "cashflowFromInvestment": "-2384400000", "stockBasedCompensation": "36100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "697300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "87500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-72400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "845800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7679500000, "cost_of_revenue": 5168400000, "gross_profit": 2511100000, "research_and_development": 0, "selling_general_admin": 2467400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1675400000, "depreciation_amortisation": 845800000, "ebitda": 2521200000, "interest_expense": 445100000, "interest_income": null, "other_non_operating": null, "pretax_income": 1230300000, "tax_provision": 169800000, "effective_tax_rate": null, "net_income": 1060500000, "net_income_continuing_ops": 1060500000, "net_income_to_common": 1060500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84500000, "short_term_investments": null, "net_receivables": 1280900000, "inventory": 548200000, "other_current_assets": null, "total_current_assets": 2247600000, "net_ppe": null, "goodwill": 3052800000, "intangible_assets": null, "goodwill_and_intangibles": 3052800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31228200000, "total_assets": 33475800000, "short_term_debt": 1805100000, "accounts_payable": 876400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3331700000, "long_term_debt": 9994000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 20301400000, "total_liabilities": 23633100000, "total_debt": 11799100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5538200000, "total_equity": 9819300000, "shares_outstanding": 316900000, "operating_cash_flow": 2445500000, "stock_based_compensation": 36100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2115700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2384400000, "dividends_paid": 697300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 26400000, "free_cash_flow": 4561200000, "net_change_in_cash": 87500000 }, "raw_data": { "income": { "ebit": "1675400000", "ebitda": "2521200000", "netIncome": "1060500000", "grossProfit": "2511100000", "depreciation": "None", "totalRevenue": "7679500000", "costOfRevenue": "5168400000", "interestIncome": "308400000", "incomeBeforeTax": "1230300000", "interestExpense": "445100000", "operatingIncome": "1468400000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "169800000", "reportedCurrency": "USD", "netInterestIncome": "-445100000", "nonInterestIncome": "None", "operatingExpenses": "1042700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "207000000", "costofGoodsAndServicesSold": "5168400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "845800000", "sellingGeneralAndAdministrative": "2467400000", "netIncomeFromContinuingOperations": "1060500000" }, "balance": { "goodwill": "3052800000", "inventory": "548200000", "commonStock": "3200000", "currentDebt": "None", "investments": "None", "totalAssets": "33475800000", "longTermDebt": "9994000000", "shortTermDebt": "1805100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "5538200000", "totalLiabilities": "23633100000", "otherCurrentAssets": "334000000", "totalCurrentAssets": "2247600000", "currentLongTermDebt": "1805100000", "longTermInvestments": "1665300000", "shortTermInvestments": "None", "currentNetReceivables": "1280900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31228200000", "currentAccountsPayable": "876400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22000900000", "shortLongTermDebtTotal": "11799100000", "totalShareholderEquity": "9819300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "650200000", "totalCurrentLiabilities": "3331700000", "otherNonCurrentLiabilities": "6398900000", "totalNonCurrentLiabilities": "20301400000", "cashAndShortTermInvestments": "84500000", "commonStockSharesOutstanding": "316900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "84500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1060500000", "profitLoss": "None", "dividendPayout": "697300000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-8800000", "operatingCashflow": "2445500000", "capitalExpenditures": "2115700000", "changeInReceivables": "23500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "26400000", "cashflowFromInvestment": "-2384400000", "stockBasedCompensation": "36100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "697300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "87500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-72400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "845800000", "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": "2026-06-07T03:53:20.508363+00:00", "is_restated": false, "income_statement": { "revenue": 3434200000, "cost_of_revenue": 1391000000, "gross_profit": 2043200000, "ebit": 980000000, "ebitda": 1359800000, "pretax_income": 859200000, "tax_provision": 53100000, "net_income": 804700000, "net_income_to_common": 804700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45600000, "total_current_assets": 2981000000, "total_assets": 51734000000, "short_term_debt": 2565600000, "long_term_debt": 19381800000, "total_debt": 21947400000, "total_liabilities": 37164700000, "total_equity": 14161400000, "shares_outstanding": 328300000, "goodwill_and_intangibles": 3052800000 }, "cash_flow": { "operating_cash_flow": 1218400000, "capital_expenditure": 817900000, "free_cash_flow": 2036300000, "dividends_paid": 310100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353121, "ticker_id": 4337, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:20.508363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "980000000", "ebitda": "1359800000", "netIncome": "804700000", "grossProfit": "2043200000", "depreciation": "None", "totalRevenue": "3434200000", "costOfRevenue": "1391000000", "interestIncome": "None", "incomeBeforeTax": "859200000", "interestExpense": "228500000", "operatingIncome": "980000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "53100000", "reportedCurrency": "USD", "netInterestIncome": "-228500000", "nonInterestIncome": "None", "operatingExpenses": "1063200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1391000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "379800000", "sellingGeneralAndAdministrative": "608700000", "netIncomeFromContinuingOperations": "806100000" }, "balance": { "goodwill": "3052800000", "inventory": "612300000", "commonStock": "3300000", "currentDebt": "None", "investments": "None", "totalAssets": "51734000000", "longTermDebt": "19381800000", "shortTermDebt": "2565600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "8987800000", "totalLiabilities": "37164700000", "otherCurrentAssets": "408700000", "totalCurrentAssets": "2981000000", "currentLongTermDebt": "2565600000", "longTermInvestments": "2369500000", "shortTermInvestments": "None", "currentNetReceivables": "1914400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "48753000000", "currentAccountsPayable": "830800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22317800000", "totalShareholderEquity": "14161400000", "capitalLeaseObligations": "370400000", "otherCurrentLiabilities": "993000000", "totalCurrentLiabilities": "4389400000", "otherNonCurrentLiabilities": "1496700000", "totalNonCurrentLiabilities": "32775300000", "cashAndShortTermInvestments": "45600000", "commonStockSharesOutstanding": "328300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "45600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "806100000", "profitLoss": "None", "dividendPayout": "310100000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "191100000", "operatingCashflow": "1218400000", "capitalExpenditures": "817900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-295600000", "cashflowFromInvestment": "-886400000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "310100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "379800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3434200000, "cost_of_revenue": 1391000000, "gross_profit": 2043200000, "research_and_development": null, "selling_general_admin": 608700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 980000000, "depreciation_amortisation": 379800000, "ebitda": 1359800000, "interest_expense": 228500000, "interest_income": null, "other_non_operating": null, "pretax_income": 859200000, "tax_provision": 53100000, "effective_tax_rate": null, "net_income": 804700000, "net_income_continuing_ops": 806100000, "net_income_to_common": 804700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45600000, "short_term_investments": null, "net_receivables": 1914400000, "inventory": 612300000, "other_current_assets": null, "total_current_assets": 2981000000, "net_ppe": null, "goodwill": 3052800000, "intangible_assets": null, "goodwill_and_intangibles": 3052800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 48753000000, "total_assets": 51734000000, "short_term_debt": 2565600000, "accounts_payable": 830800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4389400000, "long_term_debt": 19381800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 32775300000, "total_liabilities": 37164700000, "total_debt": 21947400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8987800000, "total_equity": 14161400000, "shares_outstanding": 328300000, "operating_cash_flow": 1218400000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 817900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -886400000, "dividends_paid": 310100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -295600000, "free_cash_flow": 2036300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "980000000", "ebitda": "1359800000", "netIncome": "804700000", "grossProfit": "2043200000", "depreciation": "None", "totalRevenue": "3434200000", "costOfRevenue": "1391000000", "interestIncome": "None", "incomeBeforeTax": "859200000", "interestExpense": "228500000", "operatingIncome": "980000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "53100000", "reportedCurrency": "USD", "netInterestIncome": "-228500000", "nonInterestIncome": "None", "operatingExpenses": "1063200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1391000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "379800000", "sellingGeneralAndAdministrative": "608700000", "netIncomeFromContinuingOperations": "806100000" }, "balance": { "goodwill": "3052800000", "inventory": "612300000", "commonStock": "3300000", "currentDebt": "None", "investments": "None", "totalAssets": "51734000000", "longTermDebt": "19381800000", "shortTermDebt": "2565600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "8987800000", "totalLiabilities": "37164700000", "otherCurrentAssets": "408700000", "totalCurrentAssets": "2981000000", "currentLongTermDebt": "2565600000", "longTermInvestments": "2369500000", "shortTermInvestments": "None", "currentNetReceivables": "1914400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "48753000000", "currentAccountsPayable": "830800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22317800000", "totalShareholderEquity": "14161400000", "capitalLeaseObligations": "370400000", "otherCurrentLiabilities": "993000000", "totalCurrentLiabilities": "4389400000", "otherNonCurrentLiabilities": "1496700000", "totalNonCurrentLiabilities": "32775300000", "cashAndShortTermInvestments": "45600000", "commonStockSharesOutstanding": "328300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "45600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "806100000", "profitLoss": "None", "dividendPayout": "310100000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "191100000", "operatingCashflow": "1218400000", "capitalExpenditures": "817900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-295600000", "cashflowFromInvestment": "-886400000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "310100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "379800000", "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": "2026-06-07T03:53:20.508363+00:00", "is_restated": false, "income_statement": { "revenue": 2537100000, "cost_of_revenue": 1297800000, "gross_profit": 1239300000, "ebit": 547900000, "ebitda": 924200000, "pretax_income": 320200000, "tax_provision": 3400000, "net_income": 316900000, "net_income_to_common": 316900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27600000, "total_current_assets": 2893700000, "total_assets": 51518300000, "short_term_debt": 3444100000, "long_term_debt": 18498100000, "total_debt": 21942200000, "total_liabilities": 37465500000, "total_equity": 13644000000, "shares_outstanding": 327900000, "goodwill_and_intangibles": 3633100000 }, "cash_flow": { "operating_cash_flow": 397600000, "capital_expenditure": 1303000000, "free_cash_flow": 1700600000, "dividends_paid": 290400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353122, "ticker_id": 4337, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:20.508363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "547900000", "ebitda": "924200000", "netIncome": "316900000", "grossProfit": "1239300000", "depreciation": "None", "totalRevenue": "2537100000", "costOfRevenue": "1297800000", "interestIncome": "172200000", "incomeBeforeTax": "320200000", "interestExpense": "227700000", "operatingIncome": "582900000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3400000", "reportedCurrency": "USD", "netInterestIncome": "-221800000", "nonInterestIncome": "None", "operatingExpenses": "656400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1297800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "376300000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "316800000" }, "balance": { "goodwill": "3052800000", "inventory": "803400000", "commonStock": "3300000", "currentDebt": "None", "investments": "None", "totalAssets": "51518300000", "longTermDebt": "18498100000", "shortTermDebt": "3444100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "580300000", "reportedCurrency": "USD", "retainedEarnings": "8493500000", "totalLiabilities": "37465500000", "otherCurrentAssets": "119800000", "totalCurrentAssets": "2893700000", "currentLongTermDebt": "3444100000", "longTermInvestments": "2280400000", "shortTermInvestments": "None", "currentNetReceivables": "2062700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41911200000", "currentAccountsPayable": "1140100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "38278100000", "shortLongTermDebtTotal": "22314200000", "totalShareholderEquity": "13644000000", "capitalLeaseObligations": "372000000", "otherCurrentLiabilities": "1589500000", "totalCurrentLiabilities": "6173700000", "otherNonCurrentLiabilities": "1543700000", "totalNonCurrentLiabilities": "31291800000", "cashAndShortTermInvestments": "27600000", "commonStockSharesOutstanding": "327900000", "intangibleAssetsExcludingGoodwill": "580300000", "cashAndCashEquivalentsAtCarryingValue": "27600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "316900000", "profitLoss": "None", "dividendPayout": "290400000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "39200000", "operatingCashflow": "397600000", "capitalExpenditures": "1303000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "832800000", "cashflowFromInvestment": "-1304200000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "290400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "799700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "376300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2537100000, "cost_of_revenue": 1297800000, "gross_profit": 1239300000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 547900000, "depreciation_amortisation": 376300000, "ebitda": 924200000, "interest_expense": 227700000, "interest_income": null, "other_non_operating": null, "pretax_income": 320200000, "tax_provision": 3400000, "effective_tax_rate": null, "net_income": 316900000, "net_income_continuing_ops": 316800000, "net_income_to_common": 316900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27600000, "short_term_investments": null, "net_receivables": 2062700000, "inventory": 803400000, "other_current_assets": null, "total_current_assets": 2893700000, "net_ppe": null, "goodwill": 3052800000, "intangible_assets": 580300000, "goodwill_and_intangibles": 3633100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 41911200000, "total_assets": 51518300000, "short_term_debt": 3444100000, "accounts_payable": 1140100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6173700000, "long_term_debt": 18498100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 31291800000, "total_liabilities": 37465500000, "total_debt": 21942200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8493500000, "total_equity": 13644000000, "shares_outstanding": 327900000, "operating_cash_flow": 397600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1303000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1304200000, "dividends_paid": 290400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 832800000, "free_cash_flow": 1700600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "547900000", "ebitda": "924200000", "netIncome": "316900000", "grossProfit": "1239300000", "depreciation": "None", "totalRevenue": "2537100000", "costOfRevenue": "1297800000", "interestIncome": "172200000", "incomeBeforeTax": "320200000", "interestExpense": "227700000", "operatingIncome": "582900000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3400000", "reportedCurrency": "USD", "netInterestIncome": "-221800000", "nonInterestIncome": "None", "operatingExpenses": "656400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1297800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "376300000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "316800000" }, "balance": { "goodwill": "3052800000", "inventory": "803400000", "commonStock": "3300000", "currentDebt": "None", "investments": "None", "totalAssets": "51518300000", "longTermDebt": "18498100000", "shortTermDebt": "3444100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "580300000", "reportedCurrency": "USD", "retainedEarnings": "8493500000", "totalLiabilities": "37465500000", "otherCurrentAssets": "119800000", "totalCurrentAssets": "2893700000", "currentLongTermDebt": "3444100000", "longTermInvestments": "2280400000", "shortTermInvestments": "None", "currentNetReceivables": "2062700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41911200000", "currentAccountsPayable": "1140100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "38278100000", "shortLongTermDebtTotal": "22314200000", "totalShareholderEquity": "13644000000", "capitalLeaseObligations": "372000000", "otherCurrentLiabilities": "1589500000", "totalCurrentLiabilities": "6173700000", "otherNonCurrentLiabilities": "1543700000", "totalNonCurrentLiabilities": "31291800000", "cashAndShortTermInvestments": "27600000", "commonStockSharesOutstanding": "327900000", "intangibleAssetsExcludingGoodwill": "580300000", "cashAndCashEquivalentsAtCarryingValue": "27600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "316900000", "profitLoss": "None", "dividendPayout": "290400000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "39200000", "operatingCashflow": "397600000", "capitalExpenditures": "1303000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "832800000", "cashflowFromInvestment": "-1304200000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "290400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "799700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "376300000", "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": "2026-06-07T03:53:20.508363+00:00", "is_restated": false, "income_statement": { "revenue": 2104000000, "cost_of_revenue": 608100000, "gross_profit": 1495900000, "ebit": 528200000, "ebitda": 901600000, "pretax_income": 304600000, "tax_provision": 34400000, "net_income": 271300000, "net_income_to_common": 271300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51100000, "total_current_assets": 2163400000, "total_assets": 49808900000, "short_term_debt": 3162000000, "long_term_debt": 17663300000, "total_debt": 20825300000, "total_liabilities": 35798100000, "total_equity": 13598800000, "shares_outstanding": 325600000, "goodwill_and_intangibles": 3647800000 }, "cash_flow": { "operating_cash_flow": 938900000, "capital_expenditure": 1564600000, "free_cash_flow": 2503500000, "dividends_paid": 288700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353124, "ticker_id": 4337, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:20.508363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "528200000", "ebitda": "901600000", "netIncome": "271300000", "grossProfit": "1495900000", "depreciation": "None", "totalRevenue": "2104000000", "costOfRevenue": "608100000", "interestIncome": "168800000", "incomeBeforeTax": "304600000", "interestExpense": "223600000", "operatingIncome": "449600000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "34400000", "reportedCurrency": "USD", "netInterestIncome": "-223600000", "nonInterestIncome": "None", "operatingExpenses": "1046300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "608100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "373400000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "270200000" }, "balance": { "goodwill": "3052800000", "inventory": "842800000", "commonStock": "3200000", "currentDebt": "None", "investments": "None", "totalAssets": "49808900000", "longTermDebt": "17663300000", "shortTermDebt": "3162000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "595000000", "reportedCurrency": "USD", "retainedEarnings": "8467299999", "totalLiabilities": "35798100000", "otherCurrentAssets": "144000000", "totalCurrentAssets": "2163400000", "currentLongTermDebt": "3162000000", "longTermInvestments": "2268800000", "shortTermInvestments": "None", "currentNetReceivables": "1269500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41002000000", "currentAccountsPayable": "917000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "37354200000", "shortLongTermDebtTotal": "21189500000", "totalShareholderEquity": "13598800000", "capitalLeaseObligations": "364200000", "otherCurrentLiabilities": "971300000", "totalCurrentLiabilities": "5050300000", "otherNonCurrentLiabilities": "1586000000", "totalNonCurrentLiabilities": "30747800000", "cashAndShortTermInvestments": "51100000", "commonStockSharesOutstanding": "325600000", "intangibleAssetsExcludingGoodwill": "595000000", "cashAndCashEquivalentsAtCarryingValue": "51100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "270200000", "profitLoss": "None", "dividendPayout": "288700000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-139600000", "operatingCashflow": "938900000", "capitalExpenditures": "1564600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "707300000", "cashflowFromInvestment": "-1597700000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "288700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "782900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "373400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2104000000, "cost_of_revenue": 608100000, "gross_profit": 1495900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 528200000, "depreciation_amortisation": 373400000, "ebitda": 901600000, "interest_expense": 223600000, "interest_income": null, "other_non_operating": null, "pretax_income": 304600000, "tax_provision": 34400000, "effective_tax_rate": null, "net_income": 271300000, "net_income_continuing_ops": 270200000, "net_income_to_common": 271300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51100000, "short_term_investments": null, "net_receivables": 1269500000, "inventory": 842800000, "other_current_assets": null, "total_current_assets": 2163400000, "net_ppe": null, "goodwill": 3052800000, "intangible_assets": 595000000, "goodwill_and_intangibles": 3647800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 41002000000, "total_assets": 49808900000, "short_term_debt": 3162000000, "accounts_payable": 917000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5050300000, "long_term_debt": 17663300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 30747800000, "total_liabilities": 35798100000, "total_debt": 20825300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8467299999, "total_equity": 13598800000, "shares_outstanding": 325600000, "operating_cash_flow": 938900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1564600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1597700000, "dividends_paid": 288700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 707300000, "free_cash_flow": 2503500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "528200000", "ebitda": "901600000", "netIncome": "271300000", "grossProfit": "1495900000", "depreciation": "None", "totalRevenue": "2104000000", "costOfRevenue": "608100000", "interestIncome": "168800000", "incomeBeforeTax": "304600000", "interestExpense": "223600000", "operatingIncome": "449600000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "34400000", "reportedCurrency": "USD", "netInterestIncome": "-223600000", "nonInterestIncome": "None", "operatingExpenses": "1046300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "608100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "373400000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "270200000" }, "balance": { "goodwill": "3052800000", "inventory": "842800000", "commonStock": "3200000", "currentDebt": "None", "investments": "None", "totalAssets": "49808900000", "longTermDebt": "17663300000", "shortTermDebt": "3162000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "595000000", "reportedCurrency": "USD", "retainedEarnings": "8467299999", "totalLiabilities": "35798100000", "otherCurrentAssets": "144000000", "totalCurrentAssets": "2163400000", "currentLongTermDebt": "3162000000", "longTermInvestments": "2268800000", "shortTermInvestments": "None", "currentNetReceivables": "1269500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41002000000", "currentAccountsPayable": "917000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "37354200000", "shortLongTermDebtTotal": "21189500000", "totalShareholderEquity": "13598800000", "capitalLeaseObligations": "364200000", "otherCurrentLiabilities": "971300000", "totalCurrentLiabilities": "5050300000", "otherNonCurrentLiabilities": "1586000000", "totalNonCurrentLiabilities": "30747800000", "cashAndShortTermInvestments": "51100000", "commonStockSharesOutstanding": "325600000", "intangibleAssetsExcludingGoodwill": "595000000", "cashAndCashEquivalentsAtCarryingValue": "51100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "270200000", "profitLoss": "None", "dividendPayout": "288700000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-139600000", "operatingCashflow": "938900000", "capitalExpenditures": "1564600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "707300000", "cashflowFromInvestment": "-1597700000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "288700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "782900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "373400000", "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": "2026-06-07T03:53:20.508363+00:00", "is_restated": false, "income_statement": { "revenue": 2009500000, "cost_of_revenue": 1166700000, "gross_profit": 842800000, "ebit": 483300000, "ebitda": 852200000, "pretax_income": 262500000, "tax_provision": 19500000, "net_income": 245700000, "net_income_to_common": 245700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23000000, "total_current_assets": 2599100000, "total_assets": 48524300000, "short_term_debt": 3060700000, "long_term_debt": 17110400000, "total_debt": 20171100000, "total_liabilities": 34854200000, "total_equity": 13253500000, "shares_outstanding": 320700000, "goodwill_and_intangibles": 3662500000 }, "cash_flow": { "operating_cash_flow": 853300000, "capital_expenditure": 829400000, "free_cash_flow": 1682700000, "dividends_paid": 285100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353125, "ticker_id": 4337, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:20.508363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "483300000", "ebitda": "852200000", "netIncome": "245700000", "grossProfit": "842800000", "depreciation": "None", "totalRevenue": "2009500000", "costOfRevenue": "1166700000", "interestIncome": "168900000", "incomeBeforeTax": "262500000", "interestExpense": "220800000", "operatingIncome": "404900000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "19500000", "reportedCurrency": "USD", "netInterestIncome": "-220800000", "nonInterestIncome": "None", "operatingExpenses": "437900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1166700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "368900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "243000000" }, "balance": { "goodwill": "3052800000", "inventory": "703000000", "commonStock": "3200000", "currentDebt": "None", "investments": "None", "totalAssets": "48524300000", "longTermDebt": "17110400000", "shortTermDebt": "3060700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "609700000", "reportedCurrency": "USD", "retainedEarnings": "8484700000", "totalLiabilities": "34854200000", "otherCurrentAssets": "376700000", "totalCurrentAssets": "2599100000", "currentLongTermDebt": "3060700000", "longTermInvestments": "2200100000", "shortTermInvestments": "None", "currentNetReceivables": "1496400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45925200000", "currentAccountsPayable": "816500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "36060800000", "shortLongTermDebtTotal": "20532900000", "totalShareholderEquity": "13253500000", "capitalLeaseObligations": "361800000", "otherCurrentLiabilities": "820400000", "totalCurrentLiabilities": "4697600000", "otherNonCurrentLiabilities": "1526700000", "totalNonCurrentLiabilities": "30156600000", "cashAndShortTermInvestments": "23000000", "commonStockSharesOutstanding": "320700000", "intangibleAssetsExcludingGoodwill": "609700000", "cashAndCashEquivalentsAtCarryingValue": "23000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "243000000", "profitLoss": "None", "dividendPayout": "285100000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-127000000", "operatingCashflow": "853300000", "capitalExpenditures": "829400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56500000", "cashflowFromInvestment": "-871000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "285100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "422200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "368900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2009500000, "cost_of_revenue": 1166700000, "gross_profit": 842800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 483300000, "depreciation_amortisation": 368900000, "ebitda": 852200000, "interest_expense": 220800000, "interest_income": null, "other_non_operating": null, "pretax_income": 262500000, "tax_provision": 19500000, "effective_tax_rate": null, "net_income": 245700000, "net_income_continuing_ops": 243000000, "net_income_to_common": 245700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23000000, "short_term_investments": null, "net_receivables": 1496400000, "inventory": 703000000, "other_current_assets": null, "total_current_assets": 2599100000, "net_ppe": null, "goodwill": 3052800000, "intangible_assets": 609700000, "goodwill_and_intangibles": 3662500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 45925200000, "total_assets": 48524300000, "short_term_debt": 3060700000, "accounts_payable": 816500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4697600000, "long_term_debt": 17110400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 30156600000, "total_liabilities": 34854200000, "total_debt": 20171100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8484700000, "total_equity": 13253500000, "shares_outstanding": 320700000, "operating_cash_flow": 853300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 829400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -871000000, "dividends_paid": 285100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -56500000, "free_cash_flow": 1682700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "483300000", "ebitda": "852200000", "netIncome": "245700000", "grossProfit": "842800000", "depreciation": "None", "totalRevenue": "2009500000", "costOfRevenue": "1166700000", "interestIncome": "168900000", "incomeBeforeTax": "262500000", "interestExpense": "220800000", "operatingIncome": "404900000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "19500000", "reportedCurrency": "USD", "netInterestIncome": "-220800000", "nonInterestIncome": "None", "operatingExpenses": "437900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1166700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "368900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "243000000" }, "balance": { "goodwill": "3052800000", "inventory": "703000000", "commonStock": "3200000", "currentDebt": "None", "investments": "None", "totalAssets": "48524300000", "longTermDebt": "17110400000", "shortTermDebt": "3060700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "609700000", "reportedCurrency": "USD", "retainedEarnings": "8484700000", "totalLiabilities": "34854200000", "otherCurrentAssets": "376700000", "totalCurrentAssets": "2599100000", "currentLongTermDebt": "3060700000", "longTermInvestments": "2200100000", "shortTermInvestments": "None", "currentNetReceivables": "1496400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45925200000", "currentAccountsPayable": "816500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "36060800000", "shortLongTermDebtTotal": "20532900000", "totalShareholderEquity": "13253500000", "capitalLeaseObligations": "361800000", "otherCurrentLiabilities": "820400000", "totalCurrentLiabilities": "4697600000", "otherNonCurrentLiabilities": "1526700000", "totalNonCurrentLiabilities": "30156600000", "cashAndShortTermInvestments": "23000000", "commonStockSharesOutstanding": "320700000", "intangibleAssetsExcludingGoodwill": "609700000", "cashAndCashEquivalentsAtCarryingValue": "23000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "243000000", "profitLoss": "None", "dividendPayout": "285100000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-127000000", "operatingCashflow": "853300000", "capitalExpenditures": "829400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56500000", "cashflowFromInvestment": "-871000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "285100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "422200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "368900000", "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": "2026-06-07T03:53:20.508363+00:00", "is_restated": false, "income_statement": { "revenue": 3149500000, "cost_of_revenue": 1773700000, "gross_profit": 1375800000, "ebit": 1009200000, "ebitda": 1369100000, "pretax_income": 786200000, "tax_provision": 60700000, "net_income": 724500000, "net_income_to_common": 724500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82200000, "total_current_assets": 2943300000, "total_assets": 48232100000, "short_term_debt": 4057000000, "long_term_debt": 16161800000, "total_debt": 20218800000, "total_liabilities": 34805100000, "total_equity": 13006200000, "shares_outstanding": 319300000, "goodwill_and_intangibles": 3087300000 }, "cash_flow": { "operating_cash_flow": 1162600000, "capital_expenditure": 701100000, "free_cash_flow": 1863700000, "dividends_paid": 283600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353126, "ticker_id": 4337, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:20.508363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1009200000", "ebitda": "1369100000", "netIncome": "724500000", "grossProfit": "1375800000", "depreciation": "None", "totalRevenue": "3149500000", "costOfRevenue": "1773700000", "interestIncome": "169400000", "incomeBeforeTax": "786200000", "interestExpense": "223000000", "operatingIncome": "937500000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "60700000", "reportedCurrency": "USD", "netInterestIncome": "-223000000", "nonInterestIncome": "None", "operatingExpenses": "438300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1773700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "359900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "725500000" }, "balance": { "goodwill": "3052800000", "inventory": "576000000", "commonStock": "3200000", "currentDebt": "None", "investments": "None", "totalAssets": "48232100000", "longTermDebt": "16161800000", "shortTermDebt": "4057000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "34500000", "reportedCurrency": "USD", "retainedEarnings": "8524400000", "totalLiabilities": "34805100000", "otherCurrentAssets": "472700000", "totalCurrentAssets": "2943300000", "currentLongTermDebt": "4057000000", "longTermInvestments": "2149000000", "shortTermInvestments": "None", "currentNetReceivables": "1812400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45288800000", "currentAccountsPayable": "791500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "35447800000", "shortLongTermDebtTotal": "20512700000", "totalShareholderEquity": "13006200000", "capitalLeaseObligations": "293900000", "otherCurrentLiabilities": "1014400000", "totalCurrentLiabilities": "5862900000", "otherNonCurrentLiabilities": "1492500000", "totalNonCurrentLiabilities": "28942200000", "cashAndShortTermInvestments": "82200000", "commonStockSharesOutstanding": "319300000", "intangibleAssetsExcludingGoodwill": "34500000", "cashAndCashEquivalentsAtCarryingValue": "82200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "725500000", "profitLoss": "None", "dividendPayout": "283600000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "237200000", "operatingCashflow": "1162600000", "capitalExpenditures": "701100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "40400000", "cashflowFromInvestment": "-1101800000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "283600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "359900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3149500000, "cost_of_revenue": 1773700000, "gross_profit": 1375800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1009200000, "depreciation_amortisation": 359900000, "ebitda": 1369100000, "interest_expense": 223000000, "interest_income": null, "other_non_operating": null, "pretax_income": 786200000, "tax_provision": 60700000, "effective_tax_rate": null, "net_income": 724500000, "net_income_continuing_ops": 725500000, "net_income_to_common": 724500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 82200000, "short_term_investments": null, "net_receivables": 1812400000, "inventory": 576000000, "other_current_assets": null, "total_current_assets": 2943300000, "net_ppe": null, "goodwill": 3052800000, "intangible_assets": 34500000, "goodwill_and_intangibles": 3087300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 45288800000, "total_assets": 48232100000, "short_term_debt": 4057000000, "accounts_payable": 791500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5862900000, "long_term_debt": 16161800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28942200000, "total_liabilities": 34805100000, "total_debt": 20218800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8524400000, "total_equity": 13006200000, "shares_outstanding": 319300000, "operating_cash_flow": 1162600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 701100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1101800000, "dividends_paid": 283600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 40400000, "free_cash_flow": 1863700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1009200000", "ebitda": "1369100000", "netIncome": "724500000", "grossProfit": "1375800000", "depreciation": "None", "totalRevenue": "3149500000", "costOfRevenue": "1773700000", "interestIncome": "169400000", "incomeBeforeTax": "786200000", "interestExpense": "223000000", "operatingIncome": "937500000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "60700000", "reportedCurrency": "USD", "netInterestIncome": "-223000000", "nonInterestIncome": "None", "operatingExpenses": "438300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1773700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "359900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "725500000" }, "balance": { "goodwill": "3052800000", "inventory": "576000000", "commonStock": "3200000", "currentDebt": "None", "investments": "None", "totalAssets": "48232100000", "longTermDebt": "16161800000", "shortTermDebt": "4057000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "34500000", "reportedCurrency": "USD", "retainedEarnings": "8524400000", "totalLiabilities": "34805100000", "otherCurrentAssets": "472700000", "totalCurrentAssets": "2943300000", "currentLongTermDebt": "4057000000", "longTermInvestments": "2149000000", "shortTermInvestments": "None", "currentNetReceivables": "1812400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45288800000", "currentAccountsPayable": "791500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "35447800000", "shortLongTermDebtTotal": "20512700000", "totalShareholderEquity": "13006200000", "capitalLeaseObligations": "293900000", "otherCurrentLiabilities": "1014400000", "totalCurrentLiabilities": "5862900000", "otherNonCurrentLiabilities": "1492500000", "totalNonCurrentLiabilities": "28942200000", "cashAndShortTermInvestments": "82200000", "commonStockSharesOutstanding": "319300000", "intangibleAssetsExcludingGoodwill": "34500000", "cashAndCashEquivalentsAtCarryingValue": "82200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "725500000", "profitLoss": "None", "dividendPayout": "283600000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "237200000", "operatingCashflow": "1162600000", "capitalExpenditures": "701100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "40400000", "cashflowFromInvestment": "-1101800000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "283600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "359900000", "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": "2026-06-07T03:53:20.508363+00:00", "is_restated": false, "income_statement": { "revenue": 2284200000, "cost_of_revenue": 1265400000, "gross_profit": 1018800000, "ebit": 732700000, "ebitda": 1076700000, "pretax_income": 514200000, "tax_provision": 61100000, "net_income": 453800000, "net_income_to_common": 453800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9800000, "total_current_assets": 2911700000, "total_assets": 47363200000, "short_term_debt": 2845600000, "long_term_debt": 17178100000, "total_debt": 20023700000, "total_liabilities": 34561300000, "total_equity": 12425400000, "shares_outstanding": 317500000, "goodwill_and_intangibles": 3087300000 }, "cash_flow": { "operating_cash_flow": 581800000, "capital_expenditure": 846400000, "free_cash_flow": 1428200000, "dividends_paid": 265000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353127, "ticker_id": 4337, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:20.508363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "732700000", "ebitda": "1076700000", "netIncome": "453800000", "grossProfit": "1018800000", "depreciation": "None", "totalRevenue": "2284200000", "costOfRevenue": "1265400000", "interestIncome": "149300000", "incomeBeforeTax": "514200000", "interestExpense": "201300000", "operatingIncome": "590900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "61100000", "reportedCurrency": "USD", "netInterestIncome": "-201300000", "nonInterestIncome": "None", "operatingExpenses": "427900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1265400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "344000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "453100000" }, "balance": { "goodwill": "3052800000", "inventory": "813200000", "commonStock": "3200000", "currentDebt": "None", "investments": "None", "totalAssets": "47363200000", "longTermDebt": "17178100000", "shortTermDebt": "2845600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "34500000", "reportedCurrency": "USD", "retainedEarnings": "8083800000", "totalLiabilities": "34561300000", "otherCurrentAssets": "419400000", "totalCurrentAssets": "2911700000", "currentLongTermDebt": "2845600000", "longTermInvestments": "2108900000", "shortTermInvestments": "None", "currentNetReceivables": "1669300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "44451500000", "currentAccountsPayable": "1137100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "34677500000", "shortLongTermDebtTotal": "20327000000", "totalShareholderEquity": "12425400000", "capitalLeaseObligations": "303300000", "otherCurrentLiabilities": "859200000", "totalCurrentLiabilities": "4841900000", "otherNonCurrentLiabilities": "1404900000", "totalNonCurrentLiabilities": "29719400000", "cashAndShortTermInvestments": "9800000", "commonStockSharesOutstanding": "317500000", "intangibleAssetsExcludingGoodwill": "34500000", "cashAndCashEquivalentsAtCarryingValue": "9800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "453100000", "profitLoss": "None", "dividendPayout": "265000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-23300000", "operatingCashflow": "581800000", "capitalExpenditures": "846400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "848700000", "cashflowFromInvestment": "-1749300000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "265000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "183900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "344000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2284200000, "cost_of_revenue": 1265400000, "gross_profit": 1018800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 732700000, "depreciation_amortisation": 344000000, "ebitda": 1076700000, "interest_expense": 201300000, "interest_income": null, "other_non_operating": null, "pretax_income": 514200000, "tax_provision": 61100000, "effective_tax_rate": null, "net_income": 453800000, "net_income_continuing_ops": 453100000, "net_income_to_common": 453800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9800000, "short_term_investments": null, "net_receivables": 1669300000, "inventory": 813200000, "other_current_assets": null, "total_current_assets": 2911700000, "net_ppe": null, "goodwill": 3052800000, "intangible_assets": 34500000, "goodwill_and_intangibles": 3087300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 44451500000, "total_assets": 47363200000, "short_term_debt": 2845600000, "accounts_payable": 1137100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4841900000, "long_term_debt": 17178100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 29719400000, "total_liabilities": 34561300000, "total_debt": 20023700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8083800000, "total_equity": 12425400000, "shares_outstanding": 317500000, "operating_cash_flow": 581800000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 846400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1749300000, "dividends_paid": 265000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 848700000, "free_cash_flow": 1428200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "732700000", "ebitda": "1076700000", "netIncome": "453800000", "grossProfit": "1018800000", "depreciation": "None", "totalRevenue": "2284200000", "costOfRevenue": "1265400000", "interestIncome": "149300000", "incomeBeforeTax": "514200000", "interestExpense": "201300000", "operatingIncome": "590900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "61100000", "reportedCurrency": "USD", "netInterestIncome": "-201300000", "nonInterestIncome": "None", "operatingExpenses": "427900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1265400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "344000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "453100000" }, "balance": { "goodwill": "3052800000", "inventory": "813200000", "commonStock": "3200000", "currentDebt": "None", "investments": "None", "totalAssets": "47363200000", "longTermDebt": "17178100000", "shortTermDebt": "2845600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "34500000", "reportedCurrency": "USD", "retainedEarnings": "8083800000", "totalLiabilities": "34561300000", "otherCurrentAssets": "419400000", "totalCurrentAssets": "2911700000", "currentLongTermDebt": "2845600000", "longTermInvestments": "2108900000", "shortTermInvestments": "None", "currentNetReceivables": "1669300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "44451500000", "currentAccountsPayable": "1137100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "34677500000", "shortLongTermDebtTotal": "20327000000", "totalShareholderEquity": "12425400000", "capitalLeaseObligations": "303300000", "otherCurrentLiabilities": "859200000", "totalCurrentLiabilities": "4841900000", "otherNonCurrentLiabilities": "1404900000", "totalNonCurrentLiabilities": "29719400000", "cashAndShortTermInvestments": "9800000", "commonStockSharesOutstanding": "317500000", "intangibleAssetsExcludingGoodwill": "34500000", "cashAndCashEquivalentsAtCarryingValue": "9800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "453100000", "profitLoss": "None", "dividendPayout": "265000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-23300000", "operatingCashflow": "581800000", "capitalExpenditures": "846400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "848700000", "cashflowFromInvestment": "-1749300000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "265000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "183900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "344000000", "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": "2026-06-07T03:53:20.508363+00:00", "is_restated": false, "income_statement": { "revenue": 1863500000, "cost_of_revenue": 1087600000, "gross_profit": 775900000, "ebit": 474400000, "ebitda": 814900000, "pretax_income": 270200000, "tax_provision": 31600000, "net_income": 240400000, "net_income_to_common": 240400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 322500000, "total_current_assets": 2619200000, "total_assets": 45196500000, "short_term_debt": 2420700000, "long_term_debt": 16889200000, "total_debt": 19309900000, "total_liabilities": 32805300000, "total_equity": 12112400000, "shares_outstanding": 316500000, "goodwill_and_intangibles": 3607400000 }, "cash_flow": { "operating_cash_flow": 729000000, "capital_expenditure": 796300000, "free_cash_flow": 1525300000, "dividends_paid": 264000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353129, "ticker_id": 4337, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:20.508363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "474400000", "ebitda": "814900000", "netIncome": "240400000", "grossProfit": "775900000", "depreciation": "None", "totalRevenue": "1863500000", "costOfRevenue": "1087600000", "interestIncome": "157500000", "incomeBeforeTax": "270200000", "interestExpense": "204200000", "operatingIncome": "383700000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "31600000", "reportedCurrency": "USD", "netInterestIncome": "-204200000", "nonInterestIncome": "None", "operatingExpenses": "392200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1087600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "340500000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "238600000" }, "balance": { "goodwill": "3052800000", "inventory": "789900000", "commonStock": "3200000", "currentDebt": "None", "investments": "None", "totalAssets": "45196500000", "longTermDebt": "16889200000", "shortTermDebt": "2420700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "554600000", "reportedCurrency": "USD", "retainedEarnings": "7895300000", "totalLiabilities": "32805300000", "otherCurrentAssets": "331300000", "totalCurrentAssets": "2619200000", "currentLongTermDebt": "2420700000", "longTermInvestments": "2080800000", "shortTermInvestments": "None", "currentNetReceivables": "1175500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42577300000", "currentAccountsPayable": "740700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32852900000", "shortLongTermDebtTotal": "19309900000", "totalShareholderEquity": "12112400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "848000000", "totalCurrentLiabilities": "4009400000", "otherNonCurrentLiabilities": "1377100000", "totalNonCurrentLiabilities": "28795900000", "cashAndShortTermInvestments": "322500000", "commonStockSharesOutstanding": "316500000", "intangibleAssetsExcludingGoodwill": "554600000", "cashAndCashEquivalentsAtCarryingValue": "322500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "238600000", "profitLoss": "None", "dividendPayout": "264000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-94100000", "operatingCashflow": "729000000", "capitalExpenditures": "796300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "131500000", "cashflowFromInvestment": "-802400000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "264000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "61200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "340500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1863500000, "cost_of_revenue": 1087600000, "gross_profit": 775900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 474400000, "depreciation_amortisation": 340500000, "ebitda": 814900000, "interest_expense": 204200000, "interest_income": null, "other_non_operating": null, "pretax_income": 270200000, "tax_provision": 31600000, "effective_tax_rate": null, "net_income": 240400000, "net_income_continuing_ops": 238600000, "net_income_to_common": 240400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 322500000, "short_term_investments": null, "net_receivables": 1175500000, "inventory": 789900000, "other_current_assets": null, "total_current_assets": 2619200000, "net_ppe": null, "goodwill": 3052800000, "intangible_assets": 554600000, "goodwill_and_intangibles": 3607400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 42577300000, "total_assets": 45196500000, "short_term_debt": 2420700000, "accounts_payable": 740700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4009400000, "long_term_debt": 16889200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28795900000, "total_liabilities": 32805300000, "total_debt": 19309900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7895300000, "total_equity": 12112400000, "shares_outstanding": 316500000, "operating_cash_flow": 729000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 796300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -802400000, "dividends_paid": 264000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 131500000, "free_cash_flow": 1525300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "474400000", "ebitda": "814900000", "netIncome": "240400000", "grossProfit": "775900000", "depreciation": "None", "totalRevenue": "1863500000", "costOfRevenue": "1087600000", "interestIncome": "157500000", "incomeBeforeTax": "270200000", "interestExpense": "204200000", "operatingIncome": "383700000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "31600000", "reportedCurrency": "USD", "netInterestIncome": "-204200000", "nonInterestIncome": "None", "operatingExpenses": "392200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1087600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "340500000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "238600000" }, "balance": { "goodwill": "3052800000", "inventory": "789900000", "commonStock": "3200000", "currentDebt": "None", "investments": "None", "totalAssets": "45196500000", "longTermDebt": "16889200000", "shortTermDebt": "2420700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "554600000", "reportedCurrency": "USD", "retainedEarnings": "7895300000", "totalLiabilities": "32805300000", "otherCurrentAssets": "331300000", "totalCurrentAssets": "2619200000", "currentLongTermDebt": "2420700000", "longTermInvestments": "2080800000", "shortTermInvestments": "None", "currentNetReceivables": "1175500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42577300000", "currentAccountsPayable": "740700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32852900000", "shortLongTermDebtTotal": "19309900000", "totalShareholderEquity": "12112400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "848000000", "totalCurrentLiabilities": "4009400000", "otherNonCurrentLiabilities": "1377100000", "totalNonCurrentLiabilities": "28795900000", "cashAndShortTermInvestments": "322500000", "commonStockSharesOutstanding": "316500000", "intangibleAssetsExcludingGoodwill": "554600000", "cashAndCashEquivalentsAtCarryingValue": "322500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "238600000", "profitLoss": "None", "dividendPayout": "264000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-94100000", "operatingCashflow": "729000000", "capitalExpenditures": "796300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "131500000", "cashflowFromInvestment": "-802400000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "264000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "61200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "340500000", "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": "2026-06-07T03:53:20.508363+00:00", "is_restated": false, "income_statement": { "revenue": 1772000000, "cost_of_revenue": 1003100000, "gross_profit": 768900000, "ebit": 452200000, "ebitda": 788800000, "pretax_income": 251600000, "tax_provision": 41600000, "net_income": 211600000, "net_income_to_common": 211600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 224000000, "total_current_assets": 2584100000, "total_assets": 44582200000, "short_term_debt": 1918700000, "long_term_debt": 16907800000, "total_debt": 18826500000, "total_liabilities": 32187800000, "total_equity": 12113300000, "shares_outstanding": 316200000, "goodwill_and_intangibles": 3082100000 }, "cash_flow": { "operating_cash_flow": 1037400000, "capital_expenditure": 693900000, "free_cash_flow": 1731300000, "dividends_paid": 263700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353130, "ticker_id": 4337, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:20.508363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "452200000", "ebitda": "788800000", "netIncome": "211600000", "grossProfit": "768900000", "depreciation": "None", "totalRevenue": "1772000000", "costOfRevenue": "1003100000", "interestIncome": "None", "incomeBeforeTax": "251600000", "interestExpense": "200600000", "operatingIncome": "364800000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "41600000", "reportedCurrency": "USD", "netInterestIncome": "-200600000", "nonInterestIncome": "None", "operatingExpenses": "404100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1003100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "336600000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "210000000" }, "balance": { "goodwill": "3052800000", "inventory": "695800000", "commonStock": "3200000", "currentDebt": "None", "investments": "None", "totalAssets": "44582200000", "longTermDebt": "16907800000", "shortTermDebt": "1918700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "29300000", "reportedCurrency": "USD", "retainedEarnings": "7919200000", "totalLiabilities": "32187800000", "otherCurrentAssets": "421600000", "totalCurrentAssets": "2584100000", "currentLongTermDebt": "1918700000", "longTermInvestments": "2055800000", "shortTermInvestments": "None", "currentNetReceivables": "1242700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41998100000", "currentAccountsPayable": "799900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18826500000", "totalShareholderEquity": "12113300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "773000000", "totalCurrentLiabilities": "3491600000", "otherNonCurrentLiabilities": "1362200000", "totalNonCurrentLiabilities": "28696200000", "cashAndShortTermInvestments": "224000000", "commonStockSharesOutstanding": "316200000", "intangibleAssetsExcludingGoodwill": "29300000", "cashAndCashEquivalentsAtCarryingValue": "224000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "210000000", "profitLoss": "None", "dividendPayout": "263700000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-87200000", "operatingCashflow": "1037400000", "capitalExpenditures": "693900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36000000", "cashflowFromInvestment": "-814600000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "263700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "336600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1772000000, "cost_of_revenue": 1003100000, "gross_profit": 768900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 452200000, "depreciation_amortisation": 336600000, "ebitda": 788800000, "interest_expense": 200600000, "interest_income": null, "other_non_operating": null, "pretax_income": 251600000, "tax_provision": 41600000, "effective_tax_rate": null, "net_income": 211600000, "net_income_continuing_ops": 210000000, "net_income_to_common": 211600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 224000000, "short_term_investments": null, "net_receivables": 1242700000, "inventory": 695800000, "other_current_assets": null, "total_current_assets": 2584100000, "net_ppe": null, "goodwill": 3052800000, "intangible_assets": 29300000, "goodwill_and_intangibles": 3082100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 41998100000, "total_assets": 44582200000, "short_term_debt": 1918700000, "accounts_payable": 799900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3491600000, "long_term_debt": 16907800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28696200000, "total_liabilities": 32187800000, "total_debt": 18826500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7919200000, "total_equity": 12113300000, "shares_outstanding": 316200000, "operating_cash_flow": 1037400000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 693900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -814600000, "dividends_paid": 263700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36000000, "free_cash_flow": 1731300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "452200000", "ebitda": "788800000", "netIncome": "211600000", "grossProfit": "768900000", "depreciation": "None", "totalRevenue": "1772000000", "costOfRevenue": "1003100000", "interestIncome": "None", "incomeBeforeTax": "251600000", "interestExpense": "200600000", "operatingIncome": "364800000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "41600000", "reportedCurrency": "USD", "netInterestIncome": "-200600000", "nonInterestIncome": "None", "operatingExpenses": "404100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1003100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "336600000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "210000000" }, "balance": { "goodwill": "3052800000", "inventory": "695800000", "commonStock": "3200000", "currentDebt": "None", "investments": "None", "totalAssets": "44582200000", "longTermDebt": "16907800000", "shortTermDebt": "1918700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "29300000", "reportedCurrency": "USD", "retainedEarnings": "7919200000", "totalLiabilities": "32187800000", "otherCurrentAssets": "421600000", "totalCurrentAssets": "2584100000", "currentLongTermDebt": "1918700000", "longTermInvestments": "2055800000", "shortTermInvestments": "None", "currentNetReceivables": "1242700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41998100000", "currentAccountsPayable": "799900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18826500000", "totalShareholderEquity": "12113300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "773000000", "totalCurrentLiabilities": "3491600000", "otherNonCurrentLiabilities": "1362200000", "totalNonCurrentLiabilities": "28696200000", "cashAndShortTermInvestments": "224000000", "commonStockSharesOutstanding": "316200000", "intangibleAssetsExcludingGoodwill": "29300000", "cashAndCashEquivalentsAtCarryingValue": "224000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "210000000", "profitLoss": "None", "dividendPayout": "263700000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-87200000", "operatingCashflow": "1037400000", "capitalExpenditures": "693900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36000000", "cashflowFromInvestment": "-814600000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "263700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "336600000", "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": "2026-06-07T03:53:20.508363+00:00", "is_restated": false, "income_statement": { "revenue": 2680200000, "cost_of_revenue": 1457900000, "gross_profit": 1222300000, "ebit": 902300000, "ebitda": 1235700000, "pretax_income": 710300000, "tax_provision": 87700000, "net_income": 622600000, "net_income_to_common": 622600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38900000, "total_current_assets": 2604600000, "total_assets": 43927200000, "short_term_debt": 3214700000, "long_term_debt": 15375800000, "total_debt": 18590500000, "total_liabilities": 31501100000, "total_equity": 12143100000, "shares_outstanding": 315900000, "goodwill_and_intangibles": 3087300000 }, "cash_flow": { "operating_cash_flow": 863600000, "capital_expenditure": 444500000, "free_cash_flow": 1308100000, "dividends_paid": 263500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353131, "ticker_id": 4337, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:20.508363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "902300000", "ebitda": "1235700000", "netIncome": "622600000", "grossProfit": "1222300000", "depreciation": "None", "totalRevenue": "2680200000", "costOfRevenue": "1457900000", "interestIncome": "None", "incomeBeforeTax": "710300000", "interestExpense": "192000000", "operatingIncome": "813400000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "87700000", "reportedCurrency": "USD", "netInterestIncome": "-192000000", "nonInterestIncome": "None", "operatingExpenses": "408900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1457900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "333400000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "622600000" }, "balance": { "goodwill": "3052800000", "inventory": "608600000", "commonStock": "3200000", "currentDebt": "None", "investments": "None", "totalAssets": "43927200000", "longTermDebt": "15375800000", "shortTermDebt": "3214700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "34500000", "reportedCurrency": "USD", "retainedEarnings": "7971600000", "totalLiabilities": "31501100000", "otherCurrentAssets": "400100000", "totalCurrentAssets": "2604600000", "currentLongTermDebt": "3214700000", "longTermInvestments": "2027100000", "shortTermInvestments": "None", "currentNetReceivables": "1557000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41322600000", "currentAccountsPayable": "640900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18590500000", "totalShareholderEquity": "12143100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "854100000", "totalCurrentLiabilities": "4709700000", "otherNonCurrentLiabilities": "1387700000", "totalNonCurrentLiabilities": "26791400000", "cashAndShortTermInvestments": "38900000", "commonStockSharesOutstanding": "315900000", "intangibleAssetsExcludingGoodwill": "34500000", "cashAndCashEquivalentsAtCarryingValue": "38900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "622600000", "profitLoss": "None", "dividendPayout": "263500000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "166600000", "operatingCashflow": "863600000", "capitalExpenditures": "444500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-476500000", "cashflowFromInvestment": "-436200000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "263500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "333400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2680200000, "cost_of_revenue": 1457900000, "gross_profit": 1222300000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 902300000, "depreciation_amortisation": 333400000, "ebitda": 1235700000, "interest_expense": 192000000, "interest_income": null, "other_non_operating": null, "pretax_income": 710300000, "tax_provision": 87700000, "effective_tax_rate": null, "net_income": 622600000, "net_income_continuing_ops": 622600000, "net_income_to_common": 622600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38900000, "short_term_investments": null, "net_receivables": 1557000000, "inventory": 608600000, "other_current_assets": null, "total_current_assets": 2604600000, "net_ppe": null, "goodwill": 3052800000, "intangible_assets": 34500000, "goodwill_and_intangibles": 3087300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 41322600000, "total_assets": 43927200000, "short_term_debt": 3214700000, "accounts_payable": 640900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4709700000, "long_term_debt": 15375800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 26791400000, "total_liabilities": 31501100000, "total_debt": 18590500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7971600000, "total_equity": 12143100000, "shares_outstanding": 315900000, "operating_cash_flow": 863600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 444500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -436200000, "dividends_paid": 263500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -476500000, "free_cash_flow": 1308100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "902300000", "ebitda": "1235700000", "netIncome": "622600000", "grossProfit": "1222300000", "depreciation": "None", "totalRevenue": "2680200000", "costOfRevenue": "1457900000", "interestIncome": "None", "incomeBeforeTax": "710300000", "interestExpense": "192000000", "operatingIncome": "813400000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "87700000", "reportedCurrency": "USD", "netInterestIncome": "-192000000", "nonInterestIncome": "None", "operatingExpenses": "408900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1457900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "333400000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "622600000" }, "balance": { "goodwill": "3052800000", "inventory": "608600000", "commonStock": "3200000", "currentDebt": "None", "investments": "None", "totalAssets": "43927200000", "longTermDebt": "15375800000", "shortTermDebt": "3214700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "34500000", "reportedCurrency": "USD", "retainedEarnings": "7971600000", "totalLiabilities": "31501100000", "otherCurrentAssets": "400100000", "totalCurrentAssets": "2604600000", "currentLongTermDebt": "3214700000", "longTermInvestments": "2027100000", "shortTermInvestments": "None", "currentNetReceivables": "1557000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41322600000", "currentAccountsPayable": "640900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18590500000", "totalShareholderEquity": "12143100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "854100000", "totalCurrentLiabilities": "4709700000", "otherNonCurrentLiabilities": "1387700000", "totalNonCurrentLiabilities": "26791400000", "cashAndShortTermInvestments": "38900000", "commonStockSharesOutstanding": "315900000", "intangibleAssetsExcludingGoodwill": "34500000", "cashAndCashEquivalentsAtCarryingValue": "38900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "622600000", "profitLoss": "None", "dividendPayout": "263500000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "166600000", "operatingCashflow": "863600000", "capitalExpenditures": "444500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-476500000", "cashflowFromInvestment": "-436200000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "263500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "333400000", "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": "2026-06-07T03:53:20.508363+00:00", "is_restated": false, "income_statement": { "revenue": 2217500000, "cost_of_revenue": 1315000000, "gross_profit": 902500000, "ebit": 433600000, "ebitda": 758100000, "pretax_income": 240100000, "tax_provision": 21600000, "net_income": 218800000, "net_income_to_common": 218800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42900000, "total_current_assets": 2795700000, "total_assets": 43939700000, "short_term_debt": 3285100000, "long_term_debt": 15366900000, "total_debt": 18652000000, "total_liabilities": 31868200000, "total_equity": 11754600000, "shares_outstanding": 315800000, "goodwill_and_intangibles": 3087300000 }, "cash_flow": { "operating_cash_flow": 480000000, "capital_expenditure": 763400000, "free_cash_flow": 1243400000, "dividends_paid": 246100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353132, "ticker_id": 4337, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:20.508363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "433600000", "ebitda": "758100000", "netIncome": "218800000", "grossProfit": "902500000", "depreciation": "None", "totalRevenue": "2217500000", "costOfRevenue": "1315000000", "interestIncome": "None", "incomeBeforeTax": "240100000", "interestExpense": "193500000", "operatingIncome": "341400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "21600000", "reportedCurrency": "USD", "netInterestIncome": "-193500000", "nonInterestIncome": "None", "operatingExpenses": "561100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1315000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "324500000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "218500000" }, "balance": { "goodwill": "3052800000", "inventory": "775200000", "commonStock": "3200000", "currentDebt": "None", "investments": "None", "totalAssets": "43939700000", "longTermDebt": "15366900000", "shortTermDebt": "3285100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "34500000", "reportedCurrency": "USD", "retainedEarnings": "7612800000", "totalLiabilities": "31868200000", "otherCurrentAssets": "474400000", "totalCurrentAssets": "2795700000", "currentLongTermDebt": "3285100000", "longTermInvestments": "2005900000", "shortTermInvestments": "None", "currentNetReceivables": "1503200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41144000000", "currentAccountsPayable": "896600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18797900000", "totalShareholderEquity": "11754600000", "capitalLeaseObligations": "145900000", "otherCurrentLiabilities": "933100000", "totalCurrentLiabilities": "5114800000", "otherNonCurrentLiabilities": "1254100000", "totalNonCurrentLiabilities": "26753400000", "cashAndShortTermInvestments": "42900000", "commonStockSharesOutstanding": "315800000", "intangibleAssetsExcludingGoodwill": "34500000", "cashAndCashEquivalentsAtCarryingValue": "42900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "218500000", "profitLoss": "None", "dividendPayout": "246100000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-25300000", "operatingCashflow": "480000000", "capitalExpenditures": "763400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "330300000", "cashflowFromInvestment": "-786500000", "stockBasedCompensation": "9700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "246100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "324500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2217500000, "cost_of_revenue": 1315000000, "gross_profit": 902500000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 433600000, "depreciation_amortisation": 324500000, "ebitda": 758100000, "interest_expense": 193500000, "interest_income": null, "other_non_operating": null, "pretax_income": 240100000, "tax_provision": 21600000, "effective_tax_rate": null, "net_income": 218800000, "net_income_continuing_ops": 218500000, "net_income_to_common": 218800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42900000, "short_term_investments": null, "net_receivables": 1503200000, "inventory": 775200000, "other_current_assets": null, "total_current_assets": 2795700000, "net_ppe": null, "goodwill": 3052800000, "intangible_assets": 34500000, "goodwill_and_intangibles": 3087300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 41144000000, "total_assets": 43939700000, "short_term_debt": 3285100000, "accounts_payable": 896600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5114800000, "long_term_debt": 15366900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 26753400000, "total_liabilities": 31868200000, "total_debt": 18652000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7612800000, "total_equity": 11754600000, "shares_outstanding": 315800000, "operating_cash_flow": 480000000, "stock_based_compensation": 9700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 763400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -786500000, "dividends_paid": 246100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 330300000, "free_cash_flow": 1243400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "433600000", "ebitda": "758100000", "netIncome": "218800000", "grossProfit": "902500000", "depreciation": "None", "totalRevenue": "2217500000", "costOfRevenue": "1315000000", "interestIncome": "None", "incomeBeforeTax": "240100000", "interestExpense": "193500000", "operatingIncome": "341400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "21600000", "reportedCurrency": "USD", "netInterestIncome": "-193500000", "nonInterestIncome": "None", "operatingExpenses": "561100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1315000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "324500000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "218500000" }, "balance": { "goodwill": "3052800000", "inventory": "775200000", "commonStock": "3200000", "currentDebt": "None", "investments": "None", "totalAssets": "43939700000", "longTermDebt": "15366900000", "shortTermDebt": "3285100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "34500000", "reportedCurrency": "USD", "retainedEarnings": "7612800000", "totalLiabilities": "31868200000", "otherCurrentAssets": "474400000", "totalCurrentAssets": "2795700000", "currentLongTermDebt": "3285100000", "longTermInvestments": "2005900000", "shortTermInvestments": "None", "currentNetReceivables": "1503200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41144000000", "currentAccountsPayable": "896600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18797900000", "totalShareholderEquity": "11754600000", "capitalLeaseObligations": "145900000", "otherCurrentLiabilities": "933100000", "totalCurrentLiabilities": "5114800000", "otherNonCurrentLiabilities": "1254100000", "totalNonCurrentLiabilities": "26753400000", "cashAndShortTermInvestments": "42900000", "commonStockSharesOutstanding": "315800000", "intangibleAssetsExcludingGoodwill": "34500000", "cashAndCashEquivalentsAtCarryingValue": "42900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "218500000", "profitLoss": "None", "dividendPayout": "246100000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-25300000", "operatingCashflow": "480000000", "capitalExpenditures": "763400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "330300000", "cashflowFromInvestment": "-786500000", "stockBasedCompensation": "9700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "246100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "324500000", "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": "2026-06-07T03:53:20.508363+00:00", "is_restated": false, "income_statement": { "revenue": 1957400000, "cost_of_revenue": 1104000000, "gross_profit": 853400000, "ebit": 558500000, "ebitda": 878800000, "pretax_income": 376000000, "tax_provision": 60400000, "net_income": 316300000, "net_income_to_common": 316300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45900000, "total_current_assets": 2443600000, "total_assets": 43441700000, "short_term_debt": 2262200000, "long_term_debt": 15956500000, "total_debt": 18218700000, "total_liabilities": 31341400000, "total_equity": 11783400000, "shares_outstanding": 315800000, "goodwill_and_intangibles": 3661000000 }, "cash_flow": { "operating_cash_flow": 784100000, "capital_expenditure": 655800000, "free_cash_flow": 1439900000, "dividends_paid": 246000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353134, "ticker_id": 4337, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:20.508363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "558500000", "ebitda": "878800000", "netIncome": "316300000", "grossProfit": "853400000", "depreciation": "None", "totalRevenue": "1957400000", "costOfRevenue": "1104000000", "interestIncome": "137800000", "incomeBeforeTax": "376000000", "interestExpense": "182500000", "operatingIncome": "472000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "60400000", "reportedCurrency": "USD", "netInterestIncome": "-182500000", "nonInterestIncome": "None", "operatingExpenses": "381400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1104000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "320300000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "315600000" }, "balance": { "goodwill": "3052800000", "inventory": "749900000", "commonStock": "3200000", "currentDebt": "None", "investments": "None", "totalAssets": "43441700000", "longTermDebt": "15956500000", "shortTermDebt": "2262200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "608200000", "reportedCurrency": "USD", "retainedEarnings": "7640400000", "totalLiabilities": "31341400000", "otherCurrentAssets": "404600000", "totalCurrentAssets": "2443600000", "currentLongTermDebt": "2262200000", "longTermInvestments": "1983800000", "shortTermInvestments": "None", "currentNetReceivables": "1243200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40998100000", "currentAccountsPayable": "867700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "31467500000", "shortLongTermDebtTotal": "18218700000", "totalShareholderEquity": "11783400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "943800000", "totalCurrentLiabilities": "4073700000", "otherNonCurrentLiabilities": "1436500000", "totalNonCurrentLiabilities": "27267700000", "cashAndShortTermInvestments": "45900000", "commonStockSharesOutstanding": "315800000", "intangibleAssetsExcludingGoodwill": "608200000", "cashAndCashEquivalentsAtCarryingValue": "45900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "315600000", "profitLoss": "None", "dividendPayout": "246000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-146100000", "operatingCashflow": "784100000", "capitalExpenditures": "655800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-112500000", "cashflowFromInvestment": "-2771700000", "stockBasedCompensation": "-9700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "246000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "320300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1957400000, "cost_of_revenue": 1104000000, "gross_profit": 853400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 558500000, "depreciation_amortisation": 320300000, "ebitda": 878800000, "interest_expense": 182500000, "interest_income": null, "other_non_operating": null, "pretax_income": 376000000, "tax_provision": 60400000, "effective_tax_rate": null, "net_income": 316300000, "net_income_continuing_ops": 315600000, "net_income_to_common": 316300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45900000, "short_term_investments": null, "net_receivables": 1243200000, "inventory": 749900000, "other_current_assets": null, "total_current_assets": 2443600000, "net_ppe": null, "goodwill": 3052800000, "intangible_assets": 608200000, "goodwill_and_intangibles": 3661000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 40998100000, "total_assets": 43441700000, "short_term_debt": 2262200000, "accounts_payable": 867700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4073700000, "long_term_debt": 15956500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 27267700000, "total_liabilities": 31341400000, "total_debt": 18218700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7640400000, "total_equity": 11783400000, "shares_outstanding": 315800000, "operating_cash_flow": 784100000, "stock_based_compensation": -9700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 655800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2771700000, "dividends_paid": 246000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -112500000, "free_cash_flow": 1439900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "558500000", "ebitda": "878800000", "netIncome": "316300000", "grossProfit": "853400000", "depreciation": "None", "totalRevenue": "1957400000", "costOfRevenue": "1104000000", "interestIncome": "137800000", "incomeBeforeTax": "376000000", "interestExpense": "182500000", "operatingIncome": "472000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "60400000", "reportedCurrency": "USD", "netInterestIncome": "-182500000", "nonInterestIncome": "None", "operatingExpenses": "381400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1104000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "320300000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "315600000" }, "balance": { "goodwill": "3052800000", "inventory": "749900000", "commonStock": "3200000", "currentDebt": "None", "investments": "None", "totalAssets": "43441700000", "longTermDebt": "15956500000", "shortTermDebt": "2262200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "608200000", "reportedCurrency": "USD", "retainedEarnings": "7640400000", "totalLiabilities": "31341400000", "otherCurrentAssets": "404600000", "totalCurrentAssets": "2443600000", "currentLongTermDebt": "2262200000", "longTermInvestments": "1983800000", "shortTermInvestments": "None", "currentNetReceivables": "1243200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40998100000", "currentAccountsPayable": "867700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "31467500000", "shortLongTermDebtTotal": "18218700000", "totalShareholderEquity": "11783400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "943800000", "totalCurrentLiabilities": "4073700000", "otherNonCurrentLiabilities": "1436500000", "totalNonCurrentLiabilities": "27267700000", "cashAndShortTermInvestments": "45900000", "commonStockSharesOutstanding": "315800000", "intangibleAssetsExcludingGoodwill": "608200000", "cashAndCashEquivalentsAtCarryingValue": "45900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "315600000", "profitLoss": "None", "dividendPayout": "246000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-146100000", "operatingCashflow": "784100000", "capitalExpenditures": "655800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-112500000", "cashflowFromInvestment": "-2771700000", "stockBasedCompensation": "-9700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "246000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "320300000", "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": "2026-06-07T03:53:20.508363+00:00", "is_restated": false, "income_statement": { "revenue": 1830000000, "cost_of_revenue": 1029000000, "gross_profit": 801000000, "ebit": 517200000, "ebitda": 831100000, "pretax_income": 338500000, "tax_provision": 48500000, "net_income": 290000000, "net_income_to_common": 290000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54700000, "total_current_assets": 2457600000, "total_assets": 43019300000, "short_term_debt": 2467800000, "long_term_debt": 15608300000, "total_debt": 18076100000, "total_liabilities": 30987900000, "total_equity": 11711800000, "shares_outstanding": 315900000, "goodwill_and_intangibles": 3674400000 }, "cash_flow": { "operating_cash_flow": 958200000, "capital_expenditure": 574300000, "free_cash_flow": 1532500000, "dividends_paid": 246000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 353135, "ticker_id": 4337, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:53:20.508363+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "517200000", "ebitda": "831100000", "netIncome": "290000000", "grossProfit": "801000000", "depreciation": "None", "totalRevenue": "1830000000", "costOfRevenue": "1029000000", "interestIncome": "135100000", "incomeBeforeTax": "338500000", "interestExpense": "178700000", "operatingIncome": "425300000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "48500000", "reportedCurrency": "USD", "netInterestIncome": "-178700000", "nonInterestIncome": "None", "operatingExpenses": "375700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "91900000", "costofGoodsAndServicesSold": "1029000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "313900000", "sellingGeneralAndAdministrative": "557800000", "netIncomeFromContinuingOperations": "290000000" }, "balance": { "goodwill": "3052800000", "inventory": "603700000", "commonStock": "3200000", "currentDebt": "None", "investments": "None", "totalAssets": "43019300000", "longTermDebt": "15608300000", "shortTermDebt": "2467800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "621600000", "reportedCurrency": "USD", "retainedEarnings": "7570400000", "totalLiabilities": "30987900000", "otherCurrentAssets": "484100000", "totalCurrentAssets": "2457600000", "currentLongTermDebt": "2467800000", "longTermInvestments": "1955900000", "shortTermInvestments": "None", "currentNetReceivables": "1315100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40561700000", "currentAccountsPayable": "748500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "31010400000", "shortLongTermDebtTotal": "18076100000", "totalShareholderEquity": "11711800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "880600000", "totalCurrentLiabilities": "4096900000", "otherNonCurrentLiabilities": "6145200000", "totalNonCurrentLiabilities": "26891000000", "cashAndShortTermInvestments": "54700000", "commonStockSharesOutstanding": "315900000", "intangibleAssetsExcludingGoodwill": "621600000", "cashAndCashEquivalentsAtCarryingValue": "54700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "290000000", "profitLoss": "None", "dividendPayout": "246000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-80300000", "operatingCashflow": "958200000", "capitalExpenditures": "574300000", "changeInReceivables": "468800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-112600000", "cashflowFromInvestment": "-833500000", "stockBasedCompensation": "-7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "246000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "382800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "313900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1830000000, "cost_of_revenue": 1029000000, "gross_profit": 801000000, "research_and_development": null, "selling_general_admin": 557800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 517200000, "depreciation_amortisation": 313900000, "ebitda": 831100000, "interest_expense": 178700000, "interest_income": null, "other_non_operating": null, "pretax_income": 338500000, "tax_provision": 48500000, "effective_tax_rate": null, "net_income": 290000000, "net_income_continuing_ops": 290000000, "net_income_to_common": 290000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54700000, "short_term_investments": null, "net_receivables": 1315100000, "inventory": 603700000, "other_current_assets": null, "total_current_assets": 2457600000, "net_ppe": null, "goodwill": 3052800000, "intangible_assets": 621600000, "goodwill_and_intangibles": 3674400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 40561700000, "total_assets": 43019300000, "short_term_debt": 2467800000, "accounts_payable": 748500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4096900000, "long_term_debt": 15608300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 26891000000, "total_liabilities": 30987900000, "total_debt": 18076100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7570400000, "total_equity": 11711800000, "shares_outstanding": 315900000, "operating_cash_flow": 958200000, "stock_based_compensation": -7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 574300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -833500000, "dividends_paid": 246000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -112600000, "free_cash_flow": 1532500000, "net_change_in_cash": 12100000 }, "raw_data": { "income": { "ebit": "517200000", "ebitda": "831100000", "netIncome": "290000000", "grossProfit": "801000000", "depreciation": "None", "totalRevenue": "1830000000", "costOfRevenue": "1029000000", "interestIncome": "135100000", "incomeBeforeTax": "338500000", "interestExpense": "178700000", "operatingIncome": "425300000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "48500000", "reportedCurrency": "USD", "netInterestIncome": "-178700000", "nonInterestIncome": "None", "operatingExpenses": "375700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "91900000", "costofGoodsAndServicesSold": "1029000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "313900000", "sellingGeneralAndAdministrative": "557800000", "netIncomeFromContinuingOperations": "290000000" }, "balance": { "goodwill": "3052800000", "inventory": "603700000", "commonStock": "3200000", "currentDebt": "None", "investments": "None", "totalAssets": "43019300000", "longTermDebt": "15608300000", "shortTermDebt": "2467800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "621600000", "reportedCurrency": "USD", "retainedEarnings": "7570400000", "totalLiabilities": "30987900000", "otherCurrentAssets": "484100000", "totalCurrentAssets": "2457600000", "currentLongTermDebt": "2467800000", "longTermInvestments": "1955900000", "shortTermInvestments": "None", "currentNetReceivables": "1315100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40561700000", "currentAccountsPayable": "748500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "31010400000", "shortLongTermDebtTotal": "18076100000", "totalShareholderEquity": "11711800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "880600000", "totalCurrentLiabilities": "4096900000", "otherNonCurrentLiabilities": "6145200000", "totalNonCurrentLiabilities": "26891000000", "cashAndShortTermInvestments": "54700000", "commonStockSharesOutstanding": "315900000", "intangibleAssetsExcludingGoodwill": "621600000", "cashAndCashEquivalentsAtCarryingValue": "54700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "290000000", "profitLoss": "None", "dividendPayout": "246000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-80300000", "operatingCashflow": "958200000", "capitalExpenditures": "574300000", "changeInReceivables": "468800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-112600000", "cashflowFromInvestment": "-833500000", "stockBasedCompensation": "-7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "246000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "382800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "313900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "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" ] } } }