{ "ticker": { "uuid": "fdd014ca-4190-4a34-868a-6806831b7484", "symbol": "MLM", "name": "Martin Marietta Materials Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Building Materials", "page_url": "https://sharemaestro.com/factors/ticker/fdd014ca-4190-4a34-868a-6806831b7484/", "api_url": "https://sharemaestro.com/factors/api/tickers/fdd014ca-4190-4a34-868a-6806831b7484/" }, "ticker_metadata": { "id": 2672, "uuid": "fdd014ca-4190-4a34-868a-6806831b7484", "symbol": "MLM", "name": "Martin Marietta Materials Inc", "asset_type": "equity", "market_cap": 34925097000, "stock_exchange_id": 3, "industry": "Building Materials", "sector": "Basic Materials", "description": "Martin Marietta Materials, Inc. is an American-based company. The company is a supplier of aggregates and heavy building materials, with operations spanning 26 states, Canada and the Caribbean. In particular, Martin Marietta supplies the resources for roads, sidewalks and foundations.", "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": "fdd014ca-4190-4a34-868a-6806831b7484", "symbol": "MLM", "name": "Martin Marietta Materials Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Building Materials", "page_url": "https://sharemaestro.com/factors/ticker/fdd014ca-4190-4a34-868a-6806831b7484/", "api_url": "https://sharemaestro.com/factors/api/tickers/fdd014ca-4190-4a34-868a-6806831b7484/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.16, "value": 0.16, "quality": 0.74, "momentum": 0.27, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 575.83, "market_cap": 34780132000, "pe_ratio": 13.7254, "earnings_yield": 0.0729, "ebitda_to_ev": 0.0533, "shareholder_yield": 0.0057, "roe": 0.2243, "piotroski_f_score": 7, "momentum_12_1": 0.0735, "volatility_252d": 0.226 }, "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": "2026-06-07T06:53:46.752156+00:00", "batch_id": "" }, "size": { "price_close": 575.83, "market_cap": 34780132000, "market_cap_usd": 34780132000, "enterprise_value": 39866132000, "shares_outstanding": 60400000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 13.7254, "pb_ratio": 3.0787, "ptbv_ratio": 4.9943, "ps_ratio": 5.3075, "pcf_ratio": 19.3869, "pfcf_ratio": 13.6179, "ev_ebitda": 18.7605, "ev_ebit": 27.0279, "ev_sales": 6.0836, "ev_fcf": 15.6093, "earnings_yield": 0.0729, "fcf_yield": 0.0641, "price_to_sales": 5.3075, "price_to_book": 3.0787, "price_to_cashflow": 19.3869, "ebitda_to_ev": 0.0533, "sales_yield": 0.1644 }, "yield": { "dividend_yield": 0.0057, "buyback_yield": 0, "shareholder_yield": 0.0057, "debt_paydown_yield": null, "total_yield": 0.0057 }, "quality": { "gross_margin": 0.2956, "operating_margin": 0.2251, "net_margin": 0.3867, "ebitda_margin": 0.3243, "fcf_margin": 0.3897, "roe": 0.2243, "roa": 0.1236, "roic": 0.0717, "roc_greenblatt": null, "asset_turnover": 0.3197, "cash_conversion": 1.0079, "accruals_ratio": 0.0361, "sbc_to_revenue": 0.007, "piotroski_f_score": 7, "altman_z_score": 3.421, "earnings_stability_5y": 0.9732, "revenue_stability_5y": 0.1496, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0945, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.8144, "net_debt_to_ebitda": 2.3934, "debt_to_assets": 0.2615, "interest_coverage": 6.441, "current_ratio": 2.1915, "quick_ratio": 1.0184, "net_debt": 5086000000, "local_beta": 0, "volatility_252d": 0.226, "volatility_60d": 0.542, "max_drawdown_12m": -0.2227, "risk_adjusted_momentum": 0.3253 }, "growth": { "revenue_growth_1y": -0.0127, "revenue_growth_3y_cagr": 0.0203, "revenue_growth_5y_cagr": 0.0671, "eps_growth_1y": 1.3749, "eps_growth_3y_cagr": 0.0946, "eps_growth_5y_cagr": 0.0954, "fcf_growth_1y": 0.0673, "book_value_growth_1y": 0.0808, "revenue_growth": -0.0127, "earnings_growth": 1.3749 }, "momentum": { "price_return_1m": -0.0232, "price_return_3m": -0.056, "price_return_6m": -0.0766, "price_return_9m": -0.0728, "price_return_12m": 0.0486, "price_return_12m_ex1m": 0.0735, "momentum_6m": -0.0766, "momentum_12m": 0.0486, "momentum_12_1": 0.0735, "distance_from_52w_high": -0.1644, "distance_from_52w_low": 0.0749, "relative_strength": -0.0514 }, "raw_ttm": { "revenue_ttm": 6553000000, "gross_profit_ttm": 1937000000, "ebit_ttm": 1475000000, "ebitda_ttm": 2125000000, "net_income_ttm": 2534000000, "eps_diluted_ttm": 41.9536, "operating_cash_flow_ttm": 1794000000, "capital_expenditure_ttm": 760000000, "fcf_ttm": 2554000000, "dividends_paid_ttm": 199000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 229000000, "cash_and_equivalents": 273000000, "total_current_assets": 2266000000, "total_current_liabilities": 1034000000, "net_ppe": null, "total_assets": 20497000000, "total_debt": 5359000000, "total_equity": 11297000000, "net_working_capital": 1024000000, "book_value_per_share": 187.0364, "retained_earnings": 7663000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 6964000000, "tangible_book_per_share": 115.298 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 35, "rank_pb": 65, "rank_ptbv": 68, "rank_ps": 80, "rank_pcf": 75, "rank_ev_ebitda": 74, "rank_ev_ebit": 80, "rank_earnings_yield": 35, "rank_fcf_yield": 60, "rank_dividend_yield": 51, "rank_shareholder_yield": 51, "rank_total_yield": 51, "rank_roe": 16, "rank_roc": 50, "rank_roic": 51, "rank_gross_margin": 71, "rank_fcf_margin": 21, "rank_piotroski": 18, "rank_accruals": 92, "rank_sue": 50, "rank_eps_growth_1y": 10, "rank_eps_growth_5y": 52, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 60, "rank_momentum_12m_ex1m": 58, "rank_relative_strength": 57 }, "composites": { "value_composite": 84, "quality_composite": 26, "momentum_composite": 73, "growth_composite": 29, "yield_composite": 67, "svqf_composite": 18, "vc1_composite": 84, "vc2_composite": 82, "vc3_composite": 82, "trending_value_composite": null, "overall_composite": 84, "quality_value_composite": 0.3441, "os_score": 0.16, "value_percentile": 0.16, "quality_percentile": 0.74, "momentum_percentile": 0.27, "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": 22, "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": 4520, "ticker_id": 2672, "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": "2026-06-07T06:53:46.752156+00:00", "batch_id": "", "os_score_delta": null, "price_close": 575.83, "market_cap": 34780132000, "market_cap_usd": 34780132000, "enterprise_value": 39866132000, "shares_outstanding": 60400000, "fx_rate_to_usd": null, "pe_ratio": 13.72538753, "pb_ratio": 3.07870514, "ptbv_ratio": 4.99427513, "ps_ratio": 5.30751289, "pcf_ratio": 19.38691862, "pfcf_ratio": 13.61790603, "ev_ebitda": 18.76053271, "ev_ebit": 27.0278861, "ev_sales": 6.08364596, "ev_fcf": 15.60929209, "earnings_yield": 0.07285769, "fcf_yield": 0.0640644, "dividend_yield": 0.00572166, "buyback_yield": 0, "shareholder_yield": 0.00572166, "debt_paydown_yield": null, "total_yield": 0.00572166, "gross_margin": 0.29558981, "operating_margin": 0.22508775, "net_margin": 0.38669312, "ebitda_margin": 0.32427896, "fcf_margin": 0.38974515, "roe": 0.22430734, "roa": 0.12362785, "roic": 0.07169641, "roc_greenblatt": null, "asset_turnover": 0.31970532, "cash_conversion": 1.00789266, "accruals_ratio": 0.03610284, "sbc_to_revenue": 0.00701969, "debt_to_equity": 0.8143755, "net_debt_to_ebitda": 2.39341176, "debt_to_assets": 0.2614529, "interest_coverage": 6.44104803, "current_ratio": 2.19148936, "quick_ratio": 1.01837524, "net_debt": 5086000000, "revenue_growth_1y": -0.01265632, "revenue_growth_3y_cagr": 0.0203066, "revenue_growth_5y_cagr": 0.06708316, "eps_growth_1y": 1.37488285, "eps_growth_3y_cagr": 0.09457903, "eps_growth_5y_cagr": 0.09538059, "fcf_growth_1y": 0.06727957, "book_value_growth_1y": 0.08076128, "piotroski_f_score": 7, "altman_z_score": 3.42097963, "earnings_stability_5y": 0.973164, "revenue_stability_5y": 0.149638, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02322725, "price_return_3m": -0.05600092, "price_return_6m": -0.07659189, "price_return_9m": -0.07277709, "price_return_12m": 0.04858074, "price_return_12m_ex1m": 0.07351556, "distance_from_52w_high": -0.16442269, "distance_from_52w_low": 0.07490872, "relative_strength": -0.05138284, "local_beta": 0, "volatility_252d": 0.225994, "volatility_60d": 0.541972, "max_drawdown_12m": -0.22265277, "revenue_ttm": 6553000000, "gross_profit_ttm": 1937000000, "ebit_ttm": 1475000000, "ebitda_ttm": 2125000000, "net_income_ttm": 2534000000, "eps_diluted_ttm": 41.95364238, "operating_cash_flow_ttm": 1794000000, "capital_expenditure_ttm": 760000000, "fcf_ttm": 2554000000, "dividends_paid_ttm": 199000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 229000000, "cash_and_equivalents": 273000000, "total_current_assets": 2266000000, "total_current_liabilities": 1034000000, "net_ppe": null, "total_assets": 20497000000, "total_debt": 5359000000, "total_equity": 11297000000, "net_working_capital": 1024000000, "book_value_per_share": 187.03642384, "retained_earnings": 7663000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 6964000000, "tangible_book_per_share": 115.29801325, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 35, "rank_pb": 65, "rank_ptbv": 68, "rank_ps": 80, "rank_pcf": 75, "rank_ev_ebitda": 74, "rank_ev_ebit": 80, "rank_earnings_yield": 35, "rank_fcf_yield": 60, "rank_dividend_yield": 51, "rank_shareholder_yield": 51, "rank_total_yield": 51, "rank_roe": 16, "rank_roc": 50, "rank_roic": 51, "rank_gross_margin": 71, "rank_fcf_margin": 21, "rank_piotroski": 18, "rank_accruals": 92, "rank_sue": 50, "rank_eps_growth_1y": 10, "rank_eps_growth_5y": 52, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 60, "rank_momentum_12m_ex1m": 58, "rank_relative_strength": 57, "value_composite": 84, "quality_composite": 26, "momentum_composite": 73, "growth_composite": 29, "yield_composite": 67, "svqf_composite": 18, "vc1_composite": 84, "vc2_composite": 82, "vc3_composite": 82, "trending_value_composite": null, "overall_composite": 84, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 22, "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": 575.83, "os": 0.16, "value": 0.16, "quality": 0.74, "momentum": 0.27, "confidence": 1, "coverage": 1, "pe_ratio": 13.7254, "earnings_yield": 0.0729, "shareholder_yield": 0.0057, "roe": 0.2243, "momentum_12_1": 0.0735, "complete_fields": { "id": 4520, "ticker_id": 2672, "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": "2026-06-07T06:53:46.752156+00:00", "batch_id": "", "os_score_delta": null, "price_close": 575.83, "market_cap": 34780132000, "market_cap_usd": 34780132000, "enterprise_value": 39866132000, "shares_outstanding": 60400000, "fx_rate_to_usd": null, "pe_ratio": 13.72538753, "pb_ratio": 3.07870514, "ptbv_ratio": 4.99427513, "ps_ratio": 5.30751289, "pcf_ratio": 19.38691862, "pfcf_ratio": 13.61790603, "ev_ebitda": 18.76053271, "ev_ebit": 27.0278861, "ev_sales": 6.08364596, "ev_fcf": 15.60929209, "earnings_yield": 0.07285769, "fcf_yield": 0.0640644, "dividend_yield": 0.00572166, "buyback_yield": 0, "shareholder_yield": 0.00572166, "debt_paydown_yield": null, "total_yield": 0.00572166, "gross_margin": 0.29558981, "operating_margin": 0.22508775, "net_margin": 0.38669312, "ebitda_margin": 0.32427896, "fcf_margin": 0.38974515, "roe": 0.22430734, "roa": 0.12362785, "roic": 0.07169641, "roc_greenblatt": null, "asset_turnover": 0.31970532, "cash_conversion": 1.00789266, "accruals_ratio": 0.03610284, "sbc_to_revenue": 0.00701969, "debt_to_equity": 0.8143755, "net_debt_to_ebitda": 2.39341176, "debt_to_assets": 0.2614529, "interest_coverage": 6.44104803, "current_ratio": 2.19148936, "quick_ratio": 1.01837524, "net_debt": 5086000000, "revenue_growth_1y": -0.01265632, "revenue_growth_3y_cagr": 0.0203066, "revenue_growth_5y_cagr": 0.06708316, "eps_growth_1y": 1.37488285, "eps_growth_3y_cagr": 0.09457903, "eps_growth_5y_cagr": 0.09538059, "fcf_growth_1y": 0.06727957, "book_value_growth_1y": 0.08076128, "piotroski_f_score": 7, "altman_z_score": 3.42097963, "earnings_stability_5y": 0.973164, "revenue_stability_5y": 0.149638, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02322725, "price_return_3m": -0.05600092, "price_return_6m": -0.07659189, "price_return_9m": -0.07277709, "price_return_12m": 0.04858074, "price_return_12m_ex1m": 0.07351556, "distance_from_52w_high": -0.16442269, "distance_from_52w_low": 0.07490872, "relative_strength": -0.05138284, "local_beta": 0, "volatility_252d": 0.225994, "volatility_60d": 0.541972, "max_drawdown_12m": -0.22265277, "revenue_ttm": 6553000000, "gross_profit_ttm": 1937000000, "ebit_ttm": 1475000000, "ebitda_ttm": 2125000000, "net_income_ttm": 2534000000, "eps_diluted_ttm": 41.95364238, "operating_cash_flow_ttm": 1794000000, "capital_expenditure_ttm": 760000000, "fcf_ttm": 2554000000, "dividends_paid_ttm": 199000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 229000000, "cash_and_equivalents": 273000000, "total_current_assets": 2266000000, "total_current_liabilities": 1034000000, "net_ppe": null, "total_assets": 20497000000, "total_debt": 5359000000, "total_equity": 11297000000, "net_working_capital": 1024000000, "book_value_per_share": 187.03642384, "retained_earnings": 7663000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 6964000000, "tangible_book_per_share": 115.29801325, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 35, "rank_pb": 65, "rank_ptbv": 68, "rank_ps": 80, "rank_pcf": 75, "rank_ev_ebitda": 74, "rank_ev_ebit": 80, "rank_earnings_yield": 35, "rank_fcf_yield": 60, "rank_dividend_yield": 51, "rank_shareholder_yield": 51, "rank_total_yield": 51, "rank_roe": 16, "rank_roc": 50, "rank_roic": 51, "rank_gross_margin": 71, "rank_fcf_margin": 21, "rank_piotroski": 18, "rank_accruals": 92, "rank_sue": 50, "rank_eps_growth_1y": 10, "rank_eps_growth_5y": 52, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 60, "rank_momentum_12m_ex1m": 58, "rank_relative_strength": 57, "value_composite": 84, "quality_composite": 26, "momentum_composite": 73, "growth_composite": 29, "yield_composite": 67, "svqf_composite": 18, "vc1_composite": 84, "vc2_composite": 82, "vc3_composite": 82, "trending_value_composite": null, "overall_composite": 84, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 22, "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": "2026-06-07T02:37:35.723866+00:00", "is_restated": false, "income_statement": { "revenue": 6544000000, "cost_of_revenue": 4586000000, "gross_profit": 1962000000, "ebit": 1517000000, "ebitda": 2154000000, "pretax_income": 1288000000, "tax_provision": 250000000, "net_income": 1137000000, "net_income_to_common": 1137000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67000000, "total_current_assets": 3193000000, "total_assets": 18711000000, "short_term_debt": 30000000, "long_term_debt": 5293000000, "total_debt": 5323000000, "total_liabilities": 8677000000, "total_equity": 10034000000, "shares_outstanding": 60500000, "goodwill_and_intangibles": 7687000000 }, "cash_flow": { "operating_cash_flow": 1785000000, "capital_expenditure": 807000000, "free_cash_flow": 2592000000, "dividends_paid": 197000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296622, "ticker_id": 2672, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:37:35.723866+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1517000000", "ebitda": "2154000000", "netIncome": "1137000000", "grossProfit": "1962000000", "depreciation": "None", "totalRevenue": "6544000000", "costOfRevenue": "4586000000", "interestIncome": "230000000", "incomeBeforeTax": "1288000000", "interestExpense": "229000000", "operatingIncome": "1522000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "250000000", "reportedCurrency": "USD", "netInterestIncome": "-230000000", "nonInterestIncome": "None", "operatingExpenses": "440000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4586000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "637000000", "sellingGeneralAndAdministrative": "443000000", "netIncomeFromContinuingOperations": "990000000" }, "balance": { "goodwill": "3614000000", "inventory": "1078000000", "commonStock": "10034000000", "currentDebt": "None", "investments": "None", "totalAssets": "18711000000", "longTermDebt": "5293000000", "shortTermDebt": "30000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4073000000", "reportedCurrency": "USD", "retainedEarnings": "6402000000", "totalLiabilities": "8677000000", "otherCurrentAssets": "1325000000", "totalCurrentAssets": "3193000000", "currentLongTermDebt": "30000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "723000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15518000000", "currentAccountsPayable": "389000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10657000000", "shortLongTermDebtTotal": "5323000000", "totalShareholderEquity": "10034000000", "capitalLeaseObligations": "382000000", "otherCurrentLiabilities": "865000000", "totalCurrentLiabilities": "895000000", "otherNonCurrentLiabilities": "903000000", "totalNonCurrentLiabilities": "7782000000", "cashAndShortTermInvestments": "67000000", "commonStockSharesOutstanding": "60500000", "intangibleAssetsExcludingGoodwill": "4073000000", "cashAndCashEquivalentsAtCarryingValue": "67000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1137000000", "profitLoss": "None", "dividendPayout": "197000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-30000000", "operatingCashflow": "1785000000", "capitalExpenditures": "807000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-800000000", "cashflowFromInvestment": "-1588000000", "stockBasedCompensation": "46000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "197000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-450000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "637000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6544000000, "cost_of_revenue": 4586000000, "gross_profit": 1962000000, "research_and_development": null, "selling_general_admin": 443000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1517000000, "depreciation_amortisation": 637000000, "ebitda": 2154000000, "interest_expense": 229000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1288000000, "tax_provision": 250000000, "effective_tax_rate": null, "net_income": 1137000000, "net_income_continuing_ops": 990000000, "net_income_to_common": 1137000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67000000, "short_term_investments": null, "net_receivables": 723000000, "inventory": 1078000000, "other_current_assets": null, "total_current_assets": 3193000000, "net_ppe": null, "goodwill": 3614000000, "intangible_assets": 4073000000, "goodwill_and_intangibles": 7687000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15518000000, "total_assets": 18711000000, "short_term_debt": 30000000, "accounts_payable": 389000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 895000000, "long_term_debt": 5293000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7782000000, "total_liabilities": 8677000000, "total_debt": 5323000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6402000000, "total_equity": 10034000000, "shares_outstanding": 60500000, "operating_cash_flow": 1785000000, "stock_based_compensation": 46000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 807000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1588000000, "dividends_paid": 197000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -800000000, "free_cash_flow": 2592000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1517000000", "ebitda": "2154000000", "netIncome": "1137000000", "grossProfit": "1962000000", "depreciation": "None", "totalRevenue": "6544000000", "costOfRevenue": "4586000000", "interestIncome": "230000000", "incomeBeforeTax": "1288000000", "interestExpense": "229000000", "operatingIncome": "1522000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "250000000", "reportedCurrency": "USD", "netInterestIncome": "-230000000", "nonInterestIncome": "None", "operatingExpenses": "440000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4586000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "637000000", "sellingGeneralAndAdministrative": "443000000", "netIncomeFromContinuingOperations": "990000000" }, "balance": { "goodwill": "3614000000", "inventory": "1078000000", "commonStock": "10034000000", "currentDebt": "None", "investments": "None", "totalAssets": "18711000000", "longTermDebt": "5293000000", "shortTermDebt": "30000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4073000000", "reportedCurrency": "USD", "retainedEarnings": "6402000000", "totalLiabilities": "8677000000", "otherCurrentAssets": "1325000000", "totalCurrentAssets": "3193000000", "currentLongTermDebt": "30000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "723000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15518000000", "currentAccountsPayable": "389000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10657000000", "shortLongTermDebtTotal": "5323000000", "totalShareholderEquity": "10034000000", "capitalLeaseObligations": "382000000", "otherCurrentLiabilities": "865000000", "totalCurrentLiabilities": "895000000", "otherNonCurrentLiabilities": "903000000", "totalNonCurrentLiabilities": "7782000000", "cashAndShortTermInvestments": "67000000", "commonStockSharesOutstanding": "60500000", "intangibleAssetsExcludingGoodwill": "4073000000", "cashAndCashEquivalentsAtCarryingValue": "67000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1137000000", "profitLoss": "None", "dividendPayout": "197000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-30000000", "operatingCashflow": "1785000000", "capitalExpenditures": "807000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-800000000", "cashflowFromInvestment": "-1588000000", "stockBasedCompensation": "46000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "197000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-450000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "637000000", "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": "2026-06-07T02:37:35.723866+00:00", "is_restated": false, "income_statement": { "revenue": 6536000000, "cost_of_revenue": 4658000000, "gross_profit": 1878000000, "ebit": 2765000000, "ebitda": 3338000000, "pretax_income": 2596000000, "tax_provision": 600000000, "net_income": 1995000000, "net_income_to_common": 1995000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 670000000, "total_current_assets": 2542000000, "total_assets": 18170000000, "short_term_debt": 181000000, "long_term_debt": 5288000000, "total_debt": 5469000000, "total_liabilities": 8714000000, "total_equity": 9453000000, "shares_outstanding": 61600000, "goodwill_and_intangibles": 4497000000 }, "cash_flow": { "operating_cash_flow": 1459000000, "capital_expenditure": 855000000, "free_cash_flow": 2314000000, "dividends_paid": 189000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296627, "ticker_id": 2672, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:37:35.723866+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2765000000", "ebitda": "3338000000", "netIncome": "1995000000", "grossProfit": "1878000000", "depreciation": "None", "totalRevenue": "6536000000", "costOfRevenue": "4658000000", "interestIncome": "169000000", "incomeBeforeTax": "2596000000", "interestExpense": "169000000", "operatingIncome": "2707000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "600000000", "reportedCurrency": "USD", "netInterestIncome": "-169000000", "nonInterestIncome": "None", "operatingExpenses": "-829000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4658000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "573000000", "sellingGeneralAndAdministrative": "447000000", "netIncomeFromContinuingOperations": "1996000000" }, "balance": { "goodwill": "3767000000", "inventory": "1115000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "18170000000", "longTermDebt": "5288000000", "shortTermDebt": "181000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "730000000", "reportedCurrency": "USD", "retainedEarnings": "5915000000", "totalLiabilities": "8714000000", "otherCurrentAssets": "79000000", "totalCurrentAssets": "2542000000", "currentLongTermDebt": "125000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "678000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15628000000", "currentAccountsPayable": "375000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10485000000", "shortLongTermDebtTotal": "5804000000", "totalShareholderEquity": "9453000000", "capitalLeaseObligations": "391000000", "otherCurrentLiabilities": "358000000", "totalCurrentLiabilities": "1016000000", "otherNonCurrentLiabilities": "483000000", "totalNonCurrentLiabilities": "7698000000", "cashAndShortTermInvestments": "670000000", "commonStockSharesOutstanding": "61600000", "intangibleAssetsExcludingGoodwill": "730000000", "cashAndCashEquivalentsAtCarryingValue": "670000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1996000000", "profitLoss": "None", "dividendPayout": "189000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-52000000", "operatingCashflow": "1459000000", "capitalExpenditures": "855000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "373000000", "cashflowFromInvestment": "-2444000000", "stockBasedCompensation": "58000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "189000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-450000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "573000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6536000000, "cost_of_revenue": 4658000000, "gross_profit": 1878000000, "research_and_development": null, "selling_general_admin": 447000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2765000000, "depreciation_amortisation": 573000000, "ebitda": 3338000000, "interest_expense": 169000000, "interest_income": null, "other_non_operating": null, "pretax_income": 2596000000, "tax_provision": 600000000, "effective_tax_rate": null, "net_income": 1995000000, "net_income_continuing_ops": 1996000000, "net_income_to_common": 1995000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 670000000, "short_term_investments": null, "net_receivables": 678000000, "inventory": 1115000000, "other_current_assets": null, "total_current_assets": 2542000000, "net_ppe": null, "goodwill": 3767000000, "intangible_assets": 730000000, "goodwill_and_intangibles": 4497000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15628000000, "total_assets": 18170000000, "short_term_debt": 181000000, "accounts_payable": 375000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1016000000, "long_term_debt": 5288000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7698000000, "total_liabilities": 8714000000, "total_debt": 5469000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5915000000, "total_equity": 9453000000, "shares_outstanding": 61600000, "operating_cash_flow": 1459000000, "stock_based_compensation": 58000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 855000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2444000000, "dividends_paid": 189000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 373000000, "free_cash_flow": 2314000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2765000000", "ebitda": "3338000000", "netIncome": "1995000000", "grossProfit": "1878000000", "depreciation": "None", "totalRevenue": "6536000000", "costOfRevenue": "4658000000", "interestIncome": "169000000", "incomeBeforeTax": "2596000000", "interestExpense": "169000000", "operatingIncome": "2707000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "600000000", "reportedCurrency": "USD", "netInterestIncome": "-169000000", "nonInterestIncome": "None", "operatingExpenses": "-829000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4658000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "573000000", "sellingGeneralAndAdministrative": "447000000", "netIncomeFromContinuingOperations": "1996000000" }, "balance": { "goodwill": "3767000000", "inventory": "1115000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "18170000000", "longTermDebt": "5288000000", "shortTermDebt": "181000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "730000000", "reportedCurrency": "USD", "retainedEarnings": "5915000000", "totalLiabilities": "8714000000", "otherCurrentAssets": "79000000", "totalCurrentAssets": "2542000000", "currentLongTermDebt": "125000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "678000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15628000000", "currentAccountsPayable": "375000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10485000000", "shortLongTermDebtTotal": "5804000000", "totalShareholderEquity": "9453000000", "capitalLeaseObligations": "391000000", "otherCurrentLiabilities": "358000000", "totalCurrentLiabilities": "1016000000", "otherNonCurrentLiabilities": "483000000", "totalNonCurrentLiabilities": "7698000000", "cashAndShortTermInvestments": "670000000", "commonStockSharesOutstanding": "61600000", "intangibleAssetsExcludingGoodwill": "730000000", "cashAndCashEquivalentsAtCarryingValue": "670000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1996000000", "profitLoss": "None", "dividendPayout": "189000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-52000000", "operatingCashflow": "1459000000", "capitalExpenditures": "855000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "373000000", "cashflowFromInvestment": "-2444000000", "stockBasedCompensation": "58000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "189000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-450000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "573000000", "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": "2026-06-07T02:37:35.723866+00:00", "is_restated": false, "income_statement": { "revenue": 6777000000, "cost_of_revenue": 4754000000, "gross_profit": 2023000000, "ebit": 1658000000, "ebitda": 2171000000, "pretax_income": 1493000000, "tax_provision": 293000000, "net_income": 1169000000, "net_income_to_common": 1169000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1272000000, "total_current_assets": 3919000000, "total_assets": 15125000000, "short_term_debt": 453000000, "long_term_debt": 3945600000, "total_debt": 4398600000, "total_liabilities": 7089000000, "total_equity": 8034000000, "shares_outstanding": 62100000, "goodwill_and_intangibles": 4087000000 }, "cash_flow": { "operating_cash_flow": 1528000000, "capital_expenditure": 650000000, "free_cash_flow": 2178000000, "dividends_paid": 174000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296632, "ticker_id": 2672, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:37:35.723866+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1658000000", "ebitda": "2171000000", "netIncome": "1169000000", "grossProfit": "2023000000", "depreciation": "None", "totalRevenue": "6777000000", "costOfRevenue": "4754000000", "interestIncome": "165300000", "incomeBeforeTax": "1493000000", "interestExpense": "165000000", "operatingIncome": "1596000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "293000000", "reportedCurrency": "USD", "netInterestIncome": "-167700000", "nonInterestIncome": "None", "operatingExpenses": "427000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4754000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "513000000", "sellingGeneralAndAdministrative": "424800000", "netIncomeFromContinuingOperations": "1100200000" }, "balance": { "goodwill": "3389000000", "inventory": "989000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "15125000000", "longTermDebt": "3945600000", "shortTermDebt": "453000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "698000000", "reportedCurrency": "USD", "retainedEarnings": "4563000000", "totalLiabilities": "7089000000", "otherCurrentAssets": "905000000", "totalCurrentAssets": "3919000000", "currentLongTermDebt": "399600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "753000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11206000000", "currentAccountsPayable": "343000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6557500000", "shortLongTermDebtTotal": "4726000000", "totalShareholderEquity": "8034000000", "capitalLeaseObligations": "380000000", "otherCurrentLiabilities": "320700000", "totalCurrentLiabilities": "1170000000", "otherNonCurrentLiabilities": "389100000", "totalNonCurrentLiabilities": "5919000000", "cashAndShortTermInvestments": "1272000000", "commonStockSharesOutstanding": "62100000", "intangibleAssetsExcludingGoodwill": "698000000", "cashAndCashEquivalentsAtCarryingValue": "1272000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1170000000", "profitLoss": "None", "dividendPayout": "174000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-189000000", "operatingCashflow": "1528000000", "capitalExpenditures": "650000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1064000000", "cashflowFromInvestment": "459000000", "stockBasedCompensation": "50000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "174000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "507300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6777000000, "cost_of_revenue": 4754000000, "gross_profit": 2023000000, "research_and_development": null, "selling_general_admin": 424800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1658000000, "depreciation_amortisation": 513000000, "ebitda": 2171000000, "interest_expense": 165000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1493000000, "tax_provision": 293000000, "effective_tax_rate": null, "net_income": 1169000000, "net_income_continuing_ops": 1100200000, "net_income_to_common": 1169000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1272000000, "short_term_investments": null, "net_receivables": 753000000, "inventory": 989000000, "other_current_assets": null, "total_current_assets": 3919000000, "net_ppe": null, "goodwill": 3389000000, "intangible_assets": 698000000, "goodwill_and_intangibles": 4087000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11206000000, "total_assets": 15125000000, "short_term_debt": 453000000, "accounts_payable": 343000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1170000000, "long_term_debt": 3945600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5919000000, "total_liabilities": 7089000000, "total_debt": 4398600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4563000000, "total_equity": 8034000000, "shares_outstanding": 62100000, "operating_cash_flow": 1528000000, "stock_based_compensation": 50000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 650000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 459000000, "dividends_paid": 174000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1064000000, "free_cash_flow": 2178000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1658000000", "ebitda": "2171000000", "netIncome": "1169000000", "grossProfit": "2023000000", "depreciation": "None", "totalRevenue": "6777000000", "costOfRevenue": "4754000000", "interestIncome": "165300000", "incomeBeforeTax": "1493000000", "interestExpense": "165000000", "operatingIncome": "1596000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "293000000", "reportedCurrency": "USD", "netInterestIncome": "-167700000", "nonInterestIncome": "None", "operatingExpenses": "427000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4754000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "513000000", "sellingGeneralAndAdministrative": "424800000", "netIncomeFromContinuingOperations": "1100200000" }, "balance": { "goodwill": "3389000000", "inventory": "989000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "15125000000", "longTermDebt": "3945600000", "shortTermDebt": "453000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "698000000", "reportedCurrency": "USD", "retainedEarnings": "4563000000", "totalLiabilities": "7089000000", "otherCurrentAssets": "905000000", "totalCurrentAssets": "3919000000", "currentLongTermDebt": "399600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "753000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11206000000", "currentAccountsPayable": "343000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6557500000", "shortLongTermDebtTotal": "4726000000", "totalShareholderEquity": "8034000000", "capitalLeaseObligations": "380000000", "otherCurrentLiabilities": "320700000", "totalCurrentLiabilities": "1170000000", "otherNonCurrentLiabilities": "389100000", "totalNonCurrentLiabilities": "5919000000", "cashAndShortTermInvestments": "1272000000", "commonStockSharesOutstanding": "62100000", "intangibleAssetsExcludingGoodwill": "698000000", "cashAndCashEquivalentsAtCarryingValue": "1272000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1170000000", "profitLoss": "None", "dividendPayout": "174000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-189000000", "operatingCashflow": "1528000000", "capitalExpenditures": "650000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1064000000", "cashflowFromInvestment": "459000000", "stockBasedCompensation": "50000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "174000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "507300000", "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": "2026-06-07T02:37:35.723866+00:00", "is_restated": false, "income_statement": { "revenue": 6161000000, "cost_of_revenue": 4738000000, "gross_profit": 1423000000, "ebit": 1260000000, "ebitda": 1766000000, "pretax_income": 1091000000, "tax_provision": 235000000, "net_income": 867000000, "net_income_to_common": 867000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 358000000, "total_current_assets": 2876900000, "total_assets": 14993600000, "short_term_debt": 751200000, "long_term_debt": 4340900000, "total_debt": 5092100000, "total_liabilities": 7820800000, "total_equity": 7170500000, "shares_outstanding": 62500000, "goodwill_and_intangibles": 4497300000 }, "cash_flow": { "operating_cash_flow": 991200000, "capital_expenditure": 481800000, "free_cash_flow": 1473000000, "dividends_paid": 159100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296637, "ticker_id": 2672, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:37:35.723866+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1260000000", "ebitda": "1766000000", "netIncome": "867000000", "grossProfit": "1423000000", "depreciation": "None", "totalRevenue": "6161000000", "costOfRevenue": "4738000000", "interestIncome": "169000000", "incomeBeforeTax": "1091000000", "interestExpense": "169000000", "operatingIncome": "1207000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "235000000", "reportedCurrency": "USD", "netInterestIncome": "-169000000", "nonInterestIncome": "None", "operatingExpenses": "216000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "53400000", "costofGoodsAndServicesSold": "4738000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "506000000", "sellingGeneralAndAdministrative": "396700000", "netIncomeFromContinuingOperations": "856300000" }, "balance": { "goodwill": "3649500000", "inventory": "873700000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "14993600000", "longTermDebt": "4340900000", "shortTermDebt": "751200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "847800000", "reportedCurrency": "USD", "retainedEarnings": "3719400000", "totalLiabilities": "7820800000", "otherCurrentAssets": "859300000", "totalCurrentAssets": "2876900000", "currentLongTermDebt": "699100000", "longTermInvestments": "None", "shortTermInvestments": "704600000", "currentNetReceivables": "785900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12116700000", "currentAccountsPayable": "385000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6700200000", "shortLongTermDebtTotal": "5428000000", "totalShareholderEquity": "7170500000", "capitalLeaseObligations": "388000000", "otherCurrentLiabilities": "254000000", "totalCurrentLiabilities": "1445600000", "otherNonCurrentLiabilities": "2034300000", "totalNonCurrentLiabilities": "6375200000", "cashAndShortTermInvestments": "358000000", "commonStockSharesOutstanding": "62500000", "intangibleAssetsExcludingGoodwill": "847800000", "cashAndCashEquivalentsAtCarryingValue": "358000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "866800000", "profitLoss": "None", "dividendPayout": "159100000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-131700000", "operatingCashflow": "991200000", "capitalExpenditures": "481800000", "changeInReceivables": "-12100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-407500000", "cashflowFromInvestment": "-483800000", "stockBasedCompensation": "42700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "159100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "99900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-178800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "506000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6161000000, "cost_of_revenue": 4738000000, "gross_profit": 1423000000, "research_and_development": null, "selling_general_admin": 396700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1260000000, "depreciation_amortisation": 506000000, "ebitda": 1766000000, "interest_expense": 169000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1091000000, "tax_provision": 235000000, "effective_tax_rate": null, "net_income": 867000000, "net_income_continuing_ops": 856300000, "net_income_to_common": 867000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 358000000, "short_term_investments": 704600000, "net_receivables": 785900000, "inventory": 873700000, "other_current_assets": null, "total_current_assets": 2876900000, "net_ppe": null, "goodwill": 3649500000, "intangible_assets": 847800000, "goodwill_and_intangibles": 4497300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12116700000, "total_assets": 14993600000, "short_term_debt": 751200000, "accounts_payable": 385000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1445600000, "long_term_debt": 4340900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6375200000, "total_liabilities": 7820800000, "total_debt": 5092100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3719400000, "total_equity": 7170500000, "shares_outstanding": 62500000, "operating_cash_flow": 991200000, "stock_based_compensation": 42700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 481800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -483800000, "dividends_paid": 159100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -407500000, "free_cash_flow": 1473000000, "net_change_in_cash": 99900000 }, "raw_data": { "income": { "ebit": "1260000000", "ebitda": "1766000000", "netIncome": "867000000", "grossProfit": "1423000000", "depreciation": "None", "totalRevenue": "6161000000", "costOfRevenue": "4738000000", "interestIncome": "169000000", "incomeBeforeTax": "1091000000", "interestExpense": "169000000", "operatingIncome": "1207000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "235000000", "reportedCurrency": "USD", "netInterestIncome": "-169000000", "nonInterestIncome": "None", "operatingExpenses": "216000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "53400000", "costofGoodsAndServicesSold": "4738000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "506000000", "sellingGeneralAndAdministrative": "396700000", "netIncomeFromContinuingOperations": "856300000" }, "balance": { "goodwill": "3649500000", "inventory": "873700000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "14993600000", "longTermDebt": "4340900000", "shortTermDebt": "751200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "847800000", "reportedCurrency": "USD", "retainedEarnings": "3719400000", "totalLiabilities": "7820800000", "otherCurrentAssets": "859300000", "totalCurrentAssets": "2876900000", "currentLongTermDebt": "699100000", "longTermInvestments": "None", "shortTermInvestments": "704600000", "currentNetReceivables": "785900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12116700000", "currentAccountsPayable": "385000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6700200000", "shortLongTermDebtTotal": "5428000000", "totalShareholderEquity": "7170500000", "capitalLeaseObligations": "388000000", "otherCurrentLiabilities": "254000000", "totalCurrentLiabilities": "1445600000", "otherNonCurrentLiabilities": "2034300000", "totalNonCurrentLiabilities": "6375200000", "cashAndShortTermInvestments": "358000000", "commonStockSharesOutstanding": "62500000", "intangibleAssetsExcludingGoodwill": "847800000", "cashAndCashEquivalentsAtCarryingValue": "358000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "866800000", "profitLoss": "None", "dividendPayout": "159100000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-131700000", "operatingCashflow": "991200000", "capitalExpenditures": "481800000", "changeInReceivables": "-12100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-407500000", "cashflowFromInvestment": "-483800000", "stockBasedCompensation": "42700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "159100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "99900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-178800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "506000000", "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": "2026-06-07T02:37:35.723866+00:00", "is_restated": false, "income_statement": { "revenue": 5414000000, "cost_of_revenue": 4065600000, "gross_profit": 1348400000, "ebit": 998200000, "ebitda": 1449900000, "pretax_income": 855500000, "tax_provision": 153200000, "net_income": 702500000, "net_income_to_common": 702500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 258400000, "total_current_assets": 2025600000, "total_assets": 14393000000, "short_term_debt": 53900000, "long_term_debt": 5100800000, "total_debt": 5154700000, "total_liabilities": 7855400000, "total_equity": 6537600000, "shares_outstanding": 62600000, "goodwill_and_intangibles": 4559400000 }, "cash_flow": { "operating_cash_flow": 1137700000, "capital_expenditure": 423100000, "free_cash_flow": 1560800000, "dividends_paid": 147800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296642, "ticker_id": 2672, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:37:35.723866+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "998200000", "ebitda": "1449900000", "netIncome": "702500000", "grossProfit": "1348400000", "depreciation": "None", "totalRevenue": "5414000000", "costOfRevenue": "4065600000", "interestIncome": "142700000", "incomeBeforeTax": "855500000", "interestExpense": "142700000", "operatingIncome": "973800000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "153200000", "reportedCurrency": "USD", "netInterestIncome": "-142700000", "nonInterestIncome": "None", "operatingExpenses": "374600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "24400000", "costofGoodsAndServicesSold": "4065600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "451700000", "sellingGeneralAndAdministrative": "351000000", "netIncomeFromContinuingOperations": "702300000" }, "balance": { "goodwill": "3494400000", "inventory": "752600000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "14393000000", "longTermDebt": "5100800000", "shortTermDebt": "53900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1065000000", "reportedCurrency": "USD", "retainedEarnings": "3161900000", "totalLiabilities": "7855400000", "otherCurrentAssets": "137900000", "totalCurrentAssets": "2025600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "774000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12367400000", "currentAccountsPayable": "356200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6764700000", "shortLongTermDebtTotal": "5154700000", "totalShareholderEquity": "6537600000", "capitalLeaseObligations": "433300000", "otherCurrentLiabilities": "752600000", "totalCurrentLiabilities": "752600000", "otherNonCurrentLiabilities": "1948500000", "totalNonCurrentLiabilities": "7102800000", "cashAndShortTermInvestments": "258400000", "commonStockSharesOutstanding": "62600000", "intangibleAssetsExcludingGoodwill": "1065000000", "cashAndCashEquivalentsAtCarryingValue": "258400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "702800000", "profitLoss": "None", "dividendPayout": "147800000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "73200000", "operatingCashflow": "1137700000", "capitalExpenditures": "423100000", "changeInReceivables": "-194400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2291400000", "cashflowFromInvestment": "-3474600000", "stockBasedCompensation": "43000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "147800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-45500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "430000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5414000000, "cost_of_revenue": 4065600000, "gross_profit": 1348400000, "research_and_development": null, "selling_general_admin": 351000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 998200000, "depreciation_amortisation": 451700000, "ebitda": 1449900000, "interest_expense": 142700000, "interest_income": null, "other_non_operating": null, "pretax_income": 855500000, "tax_provision": 153200000, "effective_tax_rate": null, "net_income": 702500000, "net_income_continuing_ops": 702300000, "net_income_to_common": 702500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 258400000, "short_term_investments": null, "net_receivables": 774000000, "inventory": 752600000, "other_current_assets": null, "total_current_assets": 2025600000, "net_ppe": null, "goodwill": 3494400000, "intangible_assets": 1065000000, "goodwill_and_intangibles": 4559400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12367400000, "total_assets": 14393000000, "short_term_debt": 53900000, "accounts_payable": 356200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 752600000, "long_term_debt": 5100800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7102800000, "total_liabilities": 7855400000, "total_debt": 5154700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3161900000, "total_equity": 6537600000, "shares_outstanding": 62600000, "operating_cash_flow": 1137700000, "stock_based_compensation": 43000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 423100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3474600000, "dividends_paid": 147800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2291400000, "free_cash_flow": 1560800000, "net_change_in_cash": -45500000 }, "raw_data": { "income": { "ebit": "998200000", "ebitda": "1449900000", "netIncome": "702500000", "grossProfit": "1348400000", "depreciation": "None", "totalRevenue": "5414000000", "costOfRevenue": "4065600000", "interestIncome": "142700000", "incomeBeforeTax": "855500000", "interestExpense": "142700000", "operatingIncome": "973800000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "153200000", "reportedCurrency": "USD", "netInterestIncome": "-142700000", "nonInterestIncome": "None", "operatingExpenses": "374600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "24400000", "costofGoodsAndServicesSold": "4065600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "451700000", "sellingGeneralAndAdministrative": "351000000", "netIncomeFromContinuingOperations": "702300000" }, "balance": { "goodwill": "3494400000", "inventory": "752600000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "14393000000", "longTermDebt": "5100800000", "shortTermDebt": "53900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1065000000", "reportedCurrency": "USD", "retainedEarnings": "3161900000", "totalLiabilities": "7855400000", "otherCurrentAssets": "137900000", "totalCurrentAssets": "2025600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "774000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12367400000", "currentAccountsPayable": "356200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6764700000", "shortLongTermDebtTotal": "5154700000", "totalShareholderEquity": "6537600000", "capitalLeaseObligations": "433300000", "otherCurrentLiabilities": "752600000", "totalCurrentLiabilities": "752600000", "otherNonCurrentLiabilities": "1948500000", "totalNonCurrentLiabilities": "7102800000", "cashAndShortTermInvestments": "258400000", "commonStockSharesOutstanding": "62600000", "intangibleAssetsExcludingGoodwill": "1065000000", "cashAndCashEquivalentsAtCarryingValue": "258400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "702800000", "profitLoss": "None", "dividendPayout": "147800000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "73200000", "operatingCashflow": "1137700000", "capitalExpenditures": "423100000", "changeInReceivables": "-194400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2291400000", "cashflowFromInvestment": "-3474600000", "stockBasedCompensation": "43000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "147800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-45500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "430000000", "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": "2026-06-07T02:37:35.723866+00:00", "is_restated": false, "income_statement": { "revenue": 4729900000, "cost_of_revenue": 3477100000, "gross_profit": 1252800000, "ebit": 1007400000, "ebitda": 1400900000, "pretax_income": 889300000, "tax_provision": 168200000, "net_income": 721000000, "net_income_to_common": 721000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 207300000, "total_current_assets": 1668300000, "total_assets": 10580800000, "short_term_debt": 48600000, "long_term_debt": 2625800000, "total_debt": 2674400000, "total_liabilities": 4687500000, "total_equity": 5893300000, "shares_outstanding": 62400000, "goodwill_and_intangibles": 2922000000 }, "cash_flow": { "operating_cash_flow": 1050100000, "capital_expenditure": 359700000, "free_cash_flow": 1409800000, "dividends_paid": 140300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296647, "ticker_id": 2672, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:37:35.723866+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1007400000", "ebitda": "1400900000", "netIncome": "721000000", "grossProfit": "1252800000", "depreciation": "None", "totalRevenue": "4729900000", "costOfRevenue": "3477100000", "interestIncome": "118100000", "incomeBeforeTax": "889300000", "interestExpense": "118100000", "operatingIncome": "1005400000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "168200000", "reportedCurrency": "USD", "netInterestIncome": "-118100000", "nonInterestIncome": "None", "operatingExpenses": "247400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2000000", "costofGoodsAndServicesSold": "3477100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "393500000", "sellingGeneralAndAdministrative": "305900000", "netIncomeFromContinuingOperations": "721100000" }, "balance": { "goodwill": "2414000000", "inventory": "709000000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "10580800000", "longTermDebt": "2625800000", "shortTermDebt": "48600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "508000000", "reportedCurrency": "USD", "retainedEarnings": "2607700000", "totalLiabilities": "4687500000", "otherCurrentAssets": "79800000", "totalCurrentAssets": "1668300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "575100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8912500000", "currentAccountsPayable": "207800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5242300000", "shortLongTermDebtTotal": "2674400000", "totalShareholderEquity": "5893300000", "capitalLeaseObligations": "459000000", "otherCurrentLiabilities": "499300000", "totalCurrentLiabilities": "499300000", "otherNonCurrentLiabilities": "780900000", "totalNonCurrentLiabilities": "4188200000", "cashAndShortTermInvestments": "207300000", "commonStockSharesOutstanding": "62400000", "intangibleAssetsExcludingGoodwill": "508000000", "cashAndCashEquivalentsAtCarryingValue": "207300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "721100000", "profitLoss": "None", "dividendPayout": "140300000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-19300000", "operatingCashflow": "1050100000", "capitalExpenditures": "359700000", "changeInReceivables": "6100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-357000000", "cashflowFromInvestment": "-409700000", "stockBasedCompensation": "30000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "140300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "283400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-64500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "320500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4729900000, "cost_of_revenue": 3477100000, "gross_profit": 1252800000, "research_and_development": null, "selling_general_admin": 305900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1007400000, "depreciation_amortisation": 393500000, "ebitda": 1400900000, "interest_expense": 118100000, "interest_income": null, "other_non_operating": null, "pretax_income": 889300000, "tax_provision": 168200000, "effective_tax_rate": null, "net_income": 721000000, "net_income_continuing_ops": 721100000, "net_income_to_common": 721000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 207300000, "short_term_investments": null, "net_receivables": 575100000, "inventory": 709000000, "other_current_assets": null, "total_current_assets": 1668300000, "net_ppe": null, "goodwill": 2414000000, "intangible_assets": 508000000, "goodwill_and_intangibles": 2922000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8912500000, "total_assets": 10580800000, "short_term_debt": 48600000, "accounts_payable": 207800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 499300000, "long_term_debt": 2625800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4188200000, "total_liabilities": 4687500000, "total_debt": 2674400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2607700000, "total_equity": 5893300000, "shares_outstanding": 62400000, "operating_cash_flow": 1050100000, "stock_based_compensation": 30000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 359700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -409700000, "dividends_paid": 140300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -357000000, "free_cash_flow": 1409800000, "net_change_in_cash": 283400000 }, "raw_data": { "income": { "ebit": "1007400000", "ebitda": "1400900000", "netIncome": "721000000", "grossProfit": "1252800000", "depreciation": "None", "totalRevenue": "4729900000", "costOfRevenue": "3477100000", "interestIncome": "118100000", "incomeBeforeTax": "889300000", "interestExpense": "118100000", "operatingIncome": "1005400000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "168200000", "reportedCurrency": "USD", "netInterestIncome": "-118100000", "nonInterestIncome": "None", "operatingExpenses": "247400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2000000", "costofGoodsAndServicesSold": "3477100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "393500000", "sellingGeneralAndAdministrative": "305900000", "netIncomeFromContinuingOperations": "721100000" }, "balance": { "goodwill": "2414000000", "inventory": "709000000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "10580800000", "longTermDebt": "2625800000", "shortTermDebt": "48600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "508000000", "reportedCurrency": "USD", "retainedEarnings": "2607700000", "totalLiabilities": "4687500000", "otherCurrentAssets": "79800000", "totalCurrentAssets": "1668300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "575100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8912500000", "currentAccountsPayable": "207800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5242300000", "shortLongTermDebtTotal": "2674400000", "totalShareholderEquity": "5893300000", "capitalLeaseObligations": "459000000", "otherCurrentLiabilities": "499300000", "totalCurrentLiabilities": "499300000", "otherNonCurrentLiabilities": "780900000", "totalNonCurrentLiabilities": "4188200000", "cashAndShortTermInvestments": "207300000", "commonStockSharesOutstanding": "62400000", "intangibleAssetsExcludingGoodwill": "508000000", "cashAndCashEquivalentsAtCarryingValue": "207300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "721100000", "profitLoss": "None", "dividendPayout": "140300000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-19300000", "operatingCashflow": "1050100000", "capitalExpenditures": "359700000", "changeInReceivables": "6100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-357000000", "cashflowFromInvestment": "-409700000", "stockBasedCompensation": "30000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "140300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "283400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-64500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "320500000", "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": "2026-06-07T02:37:35.723866+00:00", "is_restated": false, "income_statement": { "revenue": 4739100000, "cost_of_revenue": 3560100000, "gross_profit": 1179000000, "ebit": 877600000, "ebitda": 1249100000, "pretax_income": 748300000, "tax_provision": 136300000, "net_income": 611900000, "net_income_to_common": 611900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21000000, "total_current_assets": 1426700000, "total_assets": 10131600000, "short_term_debt": 392700000, "long_term_debt": 2433600000, "total_debt": 2826300000, "total_liabilities": 4778300000, "total_equity": 5350800000, "shares_outstanding": 62700000, "goodwill_and_intangibles": 2883600000 }, "cash_flow": { "operating_cash_flow": 966097000, "capital_expenditure": 393501000, "free_cash_flow": 1359598000, "dividends_paid": 129796000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296652, "ticker_id": 2672, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:37:35.723866+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "877600000", "ebitda": "1249100000", "netIncome": "611900000", "grossProfit": "1179000000", "depreciation": "None", "totalRevenue": "4739100000", "costOfRevenue": "3560100000", "interestIncome": "129300000", "incomeBeforeTax": "748300000", "interestExpense": "129300000", "operatingIncome": "884900000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "136300000", "reportedCurrency": "USD", "netInterestIncome": "-129300000", "nonInterestIncome": "None", "operatingExpenses": "294100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-7300000", "costofGoodsAndServicesSold": "3560100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "371500000", "sellingGeneralAndAdministrative": "302700000", "netIncomeFromContinuingOperations": "612000000" }, "balance": { "goodwill": "2396800000", "inventory": "690800000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "10131600000", "longTermDebt": "2433600000", "shortTermDebt": "392700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "486800000", "reportedCurrency": "USD", "retainedEarnings": "2077200000", "totalLiabilities": "4778300000", "otherCurrentAssets": "141200000", "totalCurrentAssets": "1426700000", "currentLongTermDebt": "340000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "573700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8704900000", "currentAccountsPayable": "229600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5206000000", "shortLongTermDebtTotal": "3260200000", "totalShareholderEquity": "5350800000", "capitalLeaseObligations": "486600000", "otherCurrentLiabilities": "153100000", "totalCurrentLiabilities": "838500000", "otherNonCurrentLiabilities": "773200000", "totalNonCurrentLiabilities": "3939800000", "cashAndShortTermInvestments": "21000000", "commonStockSharesOutstanding": "62700000", "intangibleAssetsExcludingGoodwill": "486800000", "cashAndCashEquivalentsAtCarryingValue": "21000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "611987000", "profitLoss": "None", "dividendPayout": "129796000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-27698000", "operatingCashflow": "966097000", "capitalExpenditures": "393501000", "changeInReceivables": "-50400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-604116000", "cashflowFromInvestment": "-385900000", "stockBasedCompensation": "34109000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "129796000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-23900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-126376000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "368476000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4739100000, "cost_of_revenue": 3560100000, "gross_profit": 1179000000, "research_and_development": null, "selling_general_admin": 302700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 877600000, "depreciation_amortisation": 371500000, "ebitda": 1249100000, "interest_expense": 129300000, "interest_income": null, "other_non_operating": null, "pretax_income": 748300000, "tax_provision": 136300000, "effective_tax_rate": null, "net_income": 611900000, "net_income_continuing_ops": 612000000, "net_income_to_common": 611900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21000000, "short_term_investments": null, "net_receivables": 573700000, "inventory": 690800000, "other_current_assets": null, "total_current_assets": 1426700000, "net_ppe": null, "goodwill": 2396800000, "intangible_assets": 486800000, "goodwill_and_intangibles": 2883600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8704900000, "total_assets": 10131600000, "short_term_debt": 392700000, "accounts_payable": 229600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 838500000, "long_term_debt": 2433600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3939800000, "total_liabilities": 4778300000, "total_debt": 2826300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2077200000, "total_equity": 5350800000, "shares_outstanding": 62700000, "operating_cash_flow": 966097000, "stock_based_compensation": 34109000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 393501000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -385900000, "dividends_paid": 129796000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -604116000, "free_cash_flow": 1359598000, "net_change_in_cash": -23900000 }, "raw_data": { "income": { "ebit": "877600000", "ebitda": "1249100000", "netIncome": "611900000", "grossProfit": "1179000000", "depreciation": "None", "totalRevenue": "4739100000", "costOfRevenue": "3560100000", "interestIncome": "129300000", "incomeBeforeTax": "748300000", "interestExpense": "129300000", "operatingIncome": "884900000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "136300000", "reportedCurrency": "USD", "netInterestIncome": "-129300000", "nonInterestIncome": "None", "operatingExpenses": "294100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-7300000", "costofGoodsAndServicesSold": "3560100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "371500000", "sellingGeneralAndAdministrative": "302700000", "netIncomeFromContinuingOperations": "612000000" }, "balance": { "goodwill": "2396800000", "inventory": "690800000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "10131600000", "longTermDebt": "2433600000", "shortTermDebt": "392700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "486800000", "reportedCurrency": "USD", "retainedEarnings": "2077200000", "totalLiabilities": "4778300000", "otherCurrentAssets": "141200000", "totalCurrentAssets": "1426700000", "currentLongTermDebt": "340000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "573700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8704900000", "currentAccountsPayable": "229600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5206000000", "shortLongTermDebtTotal": "3260200000", "totalShareholderEquity": "5350800000", "capitalLeaseObligations": "486600000", "otherCurrentLiabilities": "153100000", "totalCurrentLiabilities": "838500000", "otherNonCurrentLiabilities": "773200000", "totalNonCurrentLiabilities": "3939800000", "cashAndShortTermInvestments": "21000000", "commonStockSharesOutstanding": "62700000", "intangibleAssetsExcludingGoodwill": "486800000", "cashAndCashEquivalentsAtCarryingValue": "21000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "611987000", "profitLoss": "None", "dividendPayout": "129796000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-27698000", "operatingCashflow": "966097000", "capitalExpenditures": "393501000", "changeInReceivables": "-50400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-604116000", "cashflowFromInvestment": "-385900000", "stockBasedCompensation": "34109000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "129796000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-23900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-126376000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "368476000", "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": "2026-06-07T02:37:35.723866+00:00", "is_restated": false, "income_statement": { "revenue": 4244300000, "cost_of_revenue": 3277700000, "gross_profit": 966600000, "ebit": 713200000, "ebitda": 1057200000, "pretax_income": 576100000, "tax_provision": 105700000, "net_income": 470000000, "net_income_to_common": 470000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44900000, "total_current_assets": 1365800000, "total_assets": 9551400000, "short_term_debt": 390000000, "long_term_debt": 2730439000, "total_debt": 3120439000, "total_liabilities": 4602000000, "total_equity": 4946400000, "shares_outstanding": 63100000, "goodwill_and_intangibles": 2900400000 }, "cash_flow": { "operating_cash_flow": 705100000, "capital_expenditure": 376000000, "free_cash_flow": 1081100000, "dividends_paid": 116400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296657, "ticker_id": 2672, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:37:35.723866+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "713200000", "ebitda": "1057200000", "netIncome": "470000000", "grossProfit": "966600000", "depreciation": "None", "totalRevenue": "4244300000", "costOfRevenue": "3277700000", "interestIncome": "137069000", "incomeBeforeTax": "576100000", "interestExpense": "137100000", "operatingIncome": "690700000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "105700000", "reportedCurrency": "USD", "netInterestIncome": "-137069000", "nonInterestIncome": "None", "operatingExpenses": "275900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "22413000", "costofGoodsAndServicesSold": "3277700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "344000000", "sellingGeneralAndAdministrative": "280554000", "netIncomeFromContinuingOperations": "470376000" }, "balance": { "goodwill": "2399100000", "inventory": "663000000", "commonStock": "624000", "currentDebt": "None", "investments": "None", "totalAssets": "9551400000", "longTermDebt": "2730439000", "shortTermDebt": "390000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "501300000", "reportedCurrency": "USD", "retainedEarnings": "1693300000", "totalLiabilities": "4602000000", "otherCurrentAssets": "134600000", "totalCurrentAssets": "1365800000", "currentLongTermDebt": "390042000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "523300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8185600000", "currentAccountsPayable": "210800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5157229000", "shortLongTermDebtTotal": "3120400000", "totalShareholderEquity": "4946400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "122357000", "totalCurrentLiabilities": "786700000", "otherNonCurrentLiabilities": "379254000", "totalNonCurrentLiabilities": "3815300000", "cashAndShortTermInvestments": "44900000", "commonStockSharesOutstanding": "63100000", "intangibleAssetsExcludingGoodwill": "501300000", "cashAndCashEquivalentsAtCarryingValue": "44900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "470400000", "profitLoss": "None", "dividendPayout": "116400000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-22000000", "operatingCashflow": "705100000", "capitalExpenditures": "376000000", "changeInReceivables": "-10617000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-158400000", "cashflowFromInvestment": "-1948200000", "stockBasedCompensation": "29300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "116400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1401472000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-112300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "304773000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4244300000, "cost_of_revenue": 3277700000, "gross_profit": 966600000, "research_and_development": 0, "selling_general_admin": 280554000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 713200000, "depreciation_amortisation": 344000000, "ebitda": 1057200000, "interest_expense": 137100000, "interest_income": null, "other_non_operating": null, "pretax_income": 576100000, "tax_provision": 105700000, "effective_tax_rate": null, "net_income": 470000000, "net_income_continuing_ops": 470376000, "net_income_to_common": 470000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44900000, "short_term_investments": null, "net_receivables": 523300000, "inventory": 663000000, "other_current_assets": null, "total_current_assets": 1365800000, "net_ppe": null, "goodwill": 2399100000, "intangible_assets": 501300000, "goodwill_and_intangibles": 2900400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8185600000, "total_assets": 9551400000, "short_term_debt": 390000000, "accounts_payable": 210800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 786700000, "long_term_debt": 2730439000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3815300000, "total_liabilities": 4602000000, "total_debt": 3120439000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1693300000, "total_equity": 4946400000, "shares_outstanding": 63100000, "operating_cash_flow": 705100000, "stock_based_compensation": 29300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 376000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1948200000, "dividends_paid": 116400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -158400000, "free_cash_flow": 1081100000, "net_change_in_cash": -1401472000 }, "raw_data": { "income": { "ebit": "713200000", "ebitda": "1057200000", "netIncome": "470000000", "grossProfit": "966600000", "depreciation": "None", "totalRevenue": "4244300000", "costOfRevenue": "3277700000", "interestIncome": "137069000", "incomeBeforeTax": "576100000", "interestExpense": "137100000", "operatingIncome": "690700000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "105700000", "reportedCurrency": "USD", "netInterestIncome": "-137069000", "nonInterestIncome": "None", "operatingExpenses": "275900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "22413000", "costofGoodsAndServicesSold": "3277700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "344000000", "sellingGeneralAndAdministrative": "280554000", "netIncomeFromContinuingOperations": "470376000" }, "balance": { "goodwill": "2399100000", "inventory": "663000000", "commonStock": "624000", "currentDebt": "None", "investments": "None", "totalAssets": "9551400000", "longTermDebt": "2730439000", "shortTermDebt": "390000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "501300000", "reportedCurrency": "USD", "retainedEarnings": "1693300000", "totalLiabilities": "4602000000", "otherCurrentAssets": "134600000", "totalCurrentAssets": "1365800000", "currentLongTermDebt": "390042000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "523300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8185600000", "currentAccountsPayable": "210800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5157229000", "shortLongTermDebtTotal": "3120400000", "totalShareholderEquity": "4946400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "122357000", "totalCurrentLiabilities": "786700000", "otherNonCurrentLiabilities": "379254000", "totalNonCurrentLiabilities": "3815300000", "cashAndShortTermInvestments": "44900000", "commonStockSharesOutstanding": "63100000", "intangibleAssetsExcludingGoodwill": "501300000", "cashAndCashEquivalentsAtCarryingValue": "44900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "470400000", "profitLoss": "None", "dividendPayout": "116400000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-22000000", "operatingCashflow": "705100000", "capitalExpenditures": "376000000", "changeInReceivables": "-10617000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-158400000", "cashflowFromInvestment": "-1948200000", "stockBasedCompensation": "29300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "116400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1401472000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-112300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "304773000", "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": "2026-06-07T02:37:35.723866+00:00", "is_restated": false, "income_statement": { "revenue": 1362000000, "cost_of_revenue": 1052000000, "gross_profit": 310000000, "ebit": 162000000, "ebitda": 329000000, "pretax_income": 117000000, "tax_provision": 38000000, "net_income": 1513000000, "net_income_to_common": 1513000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 273000000, "total_current_assets": 2266000000, "total_assets": 20497000000, "short_term_debt": 65000000, "long_term_debt": 5294000000, "total_debt": 5359000000, "total_liabilities": 9200000000, "total_equity": 11297000000, "shares_outstanding": 60400000, "goodwill_and_intangibles": 4333000000 }, "cash_flow": { "operating_cash_flow": 227000000, "capital_expenditure": 186000000, "free_cash_flow": 413000000, "dividends_paid": 51000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296620, "ticker_id": 2672, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:37:35.723866+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "162000000", "ebitda": "329000000", "netIncome": "1513000000", "grossProfit": "310000000", "depreciation": "None", "totalRevenue": "1362000000", "costOfRevenue": "1052000000", "interestIncome": "None", "incomeBeforeTax": "117000000", "interestExpense": "56000000", "operatingIncome": "162000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "38000000", "reportedCurrency": "USD", "netInterestIncome": "-56000000", "nonInterestIncome": "None", "operatingExpenses": "148000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1052000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "167000000", "sellingGeneralAndAdministrative": "133000000", "netIncomeFromContinuingOperations": "79000000" }, "balance": { "goodwill": "3828000000", "inventory": "1213000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "20497000000", "longTermDebt": "5294000000", "shortTermDebt": "65000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "505000000", "reportedCurrency": "USD", "retainedEarnings": "7663000000", "totalLiabilities": "9200000000", "otherCurrentAssets": "82000000", "totalCurrentAssets": "2266000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "780000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18141000000", "currentAccountsPayable": "329000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5688000000", "totalShareholderEquity": "11297000000", "capitalLeaseObligations": "394000000", "otherCurrentLiabilities": "640000000", "totalCurrentLiabilities": "1034000000", "otherNonCurrentLiabilities": "916000000", "totalNonCurrentLiabilities": "8166000000", "cashAndShortTermInvestments": "273000000", "commonStockSharesOutstanding": "60400000", "intangibleAssetsExcludingGoodwill": "505000000", "cashAndCashEquivalentsAtCarryingValue": "273000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1513000000", "profitLoss": "None", "dividendPayout": "51000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-22000000", "operatingCashflow": "227000000", "capitalExpenditures": "186000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-314000000", "cashflowFromInvestment": "293000000", "stockBasedCompensation": "31000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1362000000, "cost_of_revenue": 1052000000, "gross_profit": 310000000, "research_and_development": null, "selling_general_admin": 133000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 162000000, "depreciation_amortisation": 167000000, "ebitda": 329000000, "interest_expense": 56000000, "interest_income": null, "other_non_operating": null, "pretax_income": 117000000, "tax_provision": 38000000, "effective_tax_rate": null, "net_income": 1513000000, "net_income_continuing_ops": 79000000, "net_income_to_common": 1513000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 273000000, "short_term_investments": null, "net_receivables": 780000000, "inventory": 1213000000, "other_current_assets": null, "total_current_assets": 2266000000, "net_ppe": null, "goodwill": 3828000000, "intangible_assets": 505000000, "goodwill_and_intangibles": 4333000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18141000000, "total_assets": 20497000000, "short_term_debt": 65000000, "accounts_payable": 329000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1034000000, "long_term_debt": 5294000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8166000000, "total_liabilities": 9200000000, "total_debt": 5359000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7663000000, "total_equity": 11297000000, "shares_outstanding": 60400000, "operating_cash_flow": 227000000, "stock_based_compensation": 31000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 186000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 293000000, "dividends_paid": 51000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -314000000, "free_cash_flow": 413000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "162000000", "ebitda": "329000000", "netIncome": "1513000000", "grossProfit": "310000000", "depreciation": "None", "totalRevenue": "1362000000", "costOfRevenue": "1052000000", "interestIncome": "None", "incomeBeforeTax": "117000000", "interestExpense": "56000000", "operatingIncome": "162000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "38000000", "reportedCurrency": "USD", "netInterestIncome": "-56000000", "nonInterestIncome": "None", "operatingExpenses": "148000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1052000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "167000000", "sellingGeneralAndAdministrative": "133000000", "netIncomeFromContinuingOperations": "79000000" }, "balance": { "goodwill": "3828000000", "inventory": "1213000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "20497000000", "longTermDebt": "5294000000", "shortTermDebt": "65000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "505000000", "reportedCurrency": "USD", "retainedEarnings": "7663000000", "totalLiabilities": "9200000000", "otherCurrentAssets": "82000000", "totalCurrentAssets": "2266000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "780000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18141000000", "currentAccountsPayable": "329000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5688000000", "totalShareholderEquity": "11297000000", "capitalLeaseObligations": "394000000", "otherCurrentLiabilities": "640000000", "totalCurrentLiabilities": "1034000000", "otherNonCurrentLiabilities": "916000000", "totalNonCurrentLiabilities": "8166000000", "cashAndShortTermInvestments": "273000000", "commonStockSharesOutstanding": "60400000", "intangibleAssetsExcludingGoodwill": "505000000", "cashAndCashEquivalentsAtCarryingValue": "273000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1513000000", "profitLoss": "None", "dividendPayout": "51000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-22000000", "operatingCashflow": "227000000", "capitalExpenditures": "186000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-314000000", "cashflowFromInvestment": "293000000", "stockBasedCompensation": "31000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167000000", "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": "2026-06-07T02:37:35.723866+00:00", "is_restated": false, "income_statement": { "revenue": 1534000000, "cost_of_revenue": 1066000000, "gross_profit": 468000000, "ebit": 336000000, "ebitda": 493000000, "pretax_income": 279000000, "tax_provision": 46000000, "net_income": 279000000, "net_income_to_common": 279000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67000000, "total_current_assets": 3193000000, "total_assets": 18711000000, "short_term_debt": 30000000, "long_term_debt": 5293000000, "total_debt": 5323000000, "total_liabilities": 8677000000, "total_equity": 10034000000, "shares_outstanding": 60500000, "goodwill_and_intangibles": 7687000000 }, "cash_flow": { "operating_cash_flow": 629000000, "capital_expenditure": 205000000, "free_cash_flow": 834000000, "dividends_paid": 50000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296621, "ticker_id": 2672, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:37:35.723866+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "336000000", "ebitda": "493000000", "netIncome": "279000000", "grossProfit": "468000000", "depreciation": "None", "totalRevenue": "1534000000", "costOfRevenue": "1066000000", "interestIncome": "57000000", "incomeBeforeTax": "279000000", "interestExpense": "57000000", "operatingIncome": "365000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "46000000", "reportedCurrency": "USD", "netInterestIncome": "-58000000", "nonInterestIncome": "None", "operatingExpenses": "103000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1066000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157000000", "sellingGeneralAndAdministrative": "103000000", "netIncomeFromContinuingOperations": "233000000" }, "balance": { "goodwill": "3614000000", "inventory": "1078000000", "commonStock": "10034000000", "currentDebt": "None", "investments": "None", "totalAssets": "18711000000", "longTermDebt": "5293000000", "shortTermDebt": "30000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4073000000", "reportedCurrency": "USD", "retainedEarnings": "6402000000", "totalLiabilities": "8677000000", "otherCurrentAssets": "1325000000", "totalCurrentAssets": "3193000000", "currentLongTermDebt": "30000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "723000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15518000000", "currentAccountsPayable": "389000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10657000000", "shortLongTermDebtTotal": "5323000000", "totalShareholderEquity": "10034000000", "capitalLeaseObligations": "382000000", "otherCurrentLiabilities": "865000000", "totalCurrentLiabilities": "895000000", "otherNonCurrentLiabilities": "903000000", "totalNonCurrentLiabilities": "7782000000", "cashAndShortTermInvestments": "67000000", "commonStockSharesOutstanding": "60500000", "intangibleAssetsExcludingGoodwill": "4073000000", "cashAndCashEquivalentsAtCarryingValue": "67000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "279000000", "profitLoss": "None", "dividendPayout": "50000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-40000000", "operatingCashflow": "629000000", "capitalExpenditures": "205000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-257000000", "cashflowFromInvestment": "-375000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1534000000, "cost_of_revenue": 1066000000, "gross_profit": 468000000, "research_and_development": null, "selling_general_admin": 103000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 336000000, "depreciation_amortisation": 157000000, "ebitda": 493000000, "interest_expense": 57000000, "interest_income": null, "other_non_operating": null, "pretax_income": 279000000, "tax_provision": 46000000, "effective_tax_rate": null, "net_income": 279000000, "net_income_continuing_ops": 233000000, "net_income_to_common": 279000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67000000, "short_term_investments": null, "net_receivables": 723000000, "inventory": 1078000000, "other_current_assets": null, "total_current_assets": 3193000000, "net_ppe": null, "goodwill": 3614000000, "intangible_assets": 4073000000, "goodwill_and_intangibles": 7687000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15518000000, "total_assets": 18711000000, "short_term_debt": 30000000, "accounts_payable": 389000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 895000000, "long_term_debt": 5293000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7782000000, "total_liabilities": 8677000000, "total_debt": 5323000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6402000000, "total_equity": 10034000000, "shares_outstanding": 60500000, "operating_cash_flow": 629000000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 205000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -375000000, "dividends_paid": 50000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -257000000, "free_cash_flow": 834000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "336000000", "ebitda": "493000000", "netIncome": "279000000", "grossProfit": "468000000", "depreciation": "None", "totalRevenue": "1534000000", "costOfRevenue": "1066000000", "interestIncome": "57000000", "incomeBeforeTax": "279000000", "interestExpense": "57000000", "operatingIncome": "365000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "46000000", "reportedCurrency": "USD", "netInterestIncome": "-58000000", "nonInterestIncome": "None", "operatingExpenses": "103000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1066000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157000000", "sellingGeneralAndAdministrative": "103000000", "netIncomeFromContinuingOperations": "233000000" }, "balance": { "goodwill": "3614000000", "inventory": "1078000000", "commonStock": "10034000000", "currentDebt": "None", "investments": "None", "totalAssets": "18711000000", "longTermDebt": "5293000000", "shortTermDebt": "30000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4073000000", "reportedCurrency": "USD", "retainedEarnings": "6402000000", "totalLiabilities": "8677000000", "otherCurrentAssets": "1325000000", "totalCurrentAssets": "3193000000", "currentLongTermDebt": "30000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "723000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15518000000", "currentAccountsPayable": "389000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10657000000", "shortLongTermDebtTotal": "5323000000", "totalShareholderEquity": "10034000000", "capitalLeaseObligations": "382000000", "otherCurrentLiabilities": "865000000", "totalCurrentLiabilities": "895000000", "otherNonCurrentLiabilities": "903000000", "totalNonCurrentLiabilities": "7782000000", "cashAndShortTermInvestments": "67000000", "commonStockSharesOutstanding": "60500000", "intangibleAssetsExcludingGoodwill": "4073000000", "cashAndCashEquivalentsAtCarryingValue": "67000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "279000000", "profitLoss": "None", "dividendPayout": "50000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-40000000", "operatingCashflow": "629000000", "capitalExpenditures": "205000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-257000000", "cashflowFromInvestment": "-375000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157000000", "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": "2026-06-07T02:37:35.723866+00:00", "is_restated": false, "income_statement": { "revenue": 1846000000, "cost_of_revenue": 1235000000, "gross_profit": 615000000, "ebit": 509000000, "ebitda": 668000000, "pretax_income": 450000000, "tax_provision": 89000000, "net_income": 414000000, "net_income_to_common": 414000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57000000, "total_current_assets": 3423000000, "total_assets": 18653000000, "short_term_debt": 291000000, "long_term_debt": 5292000000, "total_debt": 5583000000, "total_liabilities": 8915000000, "total_equity": 9735000000, "shares_outstanding": 60400000, "goodwill_and_intangibles": 4069000000 }, "cash_flow": { "operating_cash_flow": 551000000, "capital_expenditure": 190000000, "free_cash_flow": 741000000, "dividends_paid": 50000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296623, "ticker_id": 2672, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:37:35.723866+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "509000000", "ebitda": "668000000", "netIncome": "414000000", "grossProfit": "615000000", "depreciation": "None", "totalRevenue": "1846000000", "costOfRevenue": "1235000000", "interestIncome": "59000000", "incomeBeforeTax": "450000000", "interestExpense": "59000000", "operatingIncome": "505000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "89000000", "reportedCurrency": "USD", "netInterestIncome": "-59000000", "nonInterestIncome": "None", "operatingExpenses": "110000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1235000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159000000", "sellingGeneralAndAdministrative": "110000000", "netIncomeFromContinuingOperations": "361000000" }, "balance": { "goodwill": "3607000000", "inventory": "1034000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "18653000000", "longTermDebt": "5292000000", "shortTermDebt": "291000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "462000000", "reportedCurrency": "USD", "retainedEarnings": "6172000000", "totalLiabilities": "8915000000", "otherCurrentAssets": "1348000000", "totalCurrentAssets": "3423000000", "currentLongTermDebt": "230000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "984000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15230000000", "currentAccountsPayable": "349000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10431000000", "shortLongTermDebtTotal": "5903000000", "totalShareholderEquity": "9735000000", "capitalLeaseObligations": "381000000", "otherCurrentLiabilities": "514000000", "totalCurrentLiabilities": "1154000000", "otherNonCurrentLiabilities": "567000000", "totalNonCurrentLiabilities": "7761000000", "cashAndShortTermInvestments": "57000000", "commonStockSharesOutstanding": "60400000", "intangibleAssetsExcludingGoodwill": "462000000", "cashAndCashEquivalentsAtCarryingValue": "57000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "414000000", "profitLoss": "None", "dividendPayout": "50000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "52000000", "operatingCashflow": "551000000", "capitalExpenditures": "190000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44000000", "cashflowFromInvestment": "-761000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1846000000, "cost_of_revenue": 1235000000, "gross_profit": 615000000, "research_and_development": null, "selling_general_admin": 110000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 509000000, "depreciation_amortisation": 159000000, "ebitda": 668000000, "interest_expense": 59000000, "interest_income": null, "other_non_operating": null, "pretax_income": 450000000, "tax_provision": 89000000, "effective_tax_rate": null, "net_income": 414000000, "net_income_continuing_ops": 361000000, "net_income_to_common": 414000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57000000, "short_term_investments": null, "net_receivables": 984000000, "inventory": 1034000000, "other_current_assets": null, "total_current_assets": 3423000000, "net_ppe": null, "goodwill": 3607000000, "intangible_assets": 462000000, "goodwill_and_intangibles": 4069000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15230000000, "total_assets": 18653000000, "short_term_debt": 291000000, "accounts_payable": 349000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1154000000, "long_term_debt": 5292000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7761000000, "total_liabilities": 8915000000, "total_debt": 5583000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6172000000, "total_equity": 9735000000, "shares_outstanding": 60400000, "operating_cash_flow": 551000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 190000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -761000000, "dividends_paid": 50000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 44000000, "free_cash_flow": 741000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "509000000", "ebitda": "668000000", "netIncome": "414000000", "grossProfit": "615000000", "depreciation": "None", "totalRevenue": "1846000000", "costOfRevenue": "1235000000", "interestIncome": "59000000", "incomeBeforeTax": "450000000", "interestExpense": "59000000", "operatingIncome": "505000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "89000000", "reportedCurrency": "USD", "netInterestIncome": "-59000000", "nonInterestIncome": "None", "operatingExpenses": "110000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1235000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159000000", "sellingGeneralAndAdministrative": "110000000", "netIncomeFromContinuingOperations": "361000000" }, "balance": { "goodwill": "3607000000", "inventory": "1034000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "18653000000", "longTermDebt": "5292000000", "shortTermDebt": "291000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "462000000", "reportedCurrency": "USD", "retainedEarnings": "6172000000", "totalLiabilities": "8915000000", "otherCurrentAssets": "1348000000", "totalCurrentAssets": "3423000000", "currentLongTermDebt": "230000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "984000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15230000000", "currentAccountsPayable": "349000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10431000000", "shortLongTermDebtTotal": "5903000000", "totalShareholderEquity": "9735000000", "capitalLeaseObligations": "381000000", "otherCurrentLiabilities": "514000000", "totalCurrentLiabilities": "1154000000", "otherNonCurrentLiabilities": "567000000", "totalNonCurrentLiabilities": "7761000000", "cashAndShortTermInvestments": "57000000", "commonStockSharesOutstanding": "60400000", "intangibleAssetsExcludingGoodwill": "462000000", "cashAndCashEquivalentsAtCarryingValue": "57000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "414000000", "profitLoss": "None", "dividendPayout": "50000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "52000000", "operatingCashflow": "551000000", "capitalExpenditures": "190000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44000000", "cashflowFromInvestment": "-761000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159000000", "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": "2026-06-07T02:37:35.723866+00:00", "is_restated": false, "income_statement": { "revenue": 1811000000, "cost_of_revenue": 1267000000, "gross_profit": 544000000, "ebit": 468000000, "ebitda": 635000000, "pretax_income": 411000000, "tax_provision": 83000000, "net_income": 328000000, "net_income_to_common": 328000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 225000000, "total_current_assets": 2393000000, "total_assets": 18070000000, "short_term_debt": 187000000, "long_term_debt": 5291000000, "total_debt": 5478000000, "total_liabilities": 8704000000, "total_equity": 9363000000, "shares_outstanding": 60400000, "goodwill_and_intangibles": 4490000000 }, "cash_flow": { "operating_cash_flow": 387000000, "capital_expenditure": 179000000, "free_cash_flow": 566000000, "dividends_paid": 48000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296624, "ticker_id": 2672, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:37:35.723866+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "468000000", "ebitda": "635000000", "netIncome": "328000000", "grossProfit": "544000000", "depreciation": "None", "totalRevenue": "1811000000", "costOfRevenue": "1267000000", "interestIncome": "57000000", "incomeBeforeTax": "411000000", "interestExpense": "57000000", "operatingIncome": "458000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "83000000", "reportedCurrency": "USD", "netInterestIncome": "-57000000", "nonInterestIncome": "None", "operatingExpenses": "86000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1267000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "167000000", "sellingGeneralAndAdministrative": "109000000", "netIncomeFromContinuingOperations": "328000000" }, "balance": { "goodwill": "3777000000", "inventory": "1155000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "18070000000", "longTermDebt": "5291000000", "shortTermDebt": "187000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "713000000", "reportedCurrency": "USD", "retainedEarnings": "5809000000", "totalLiabilities": "8704000000", "otherCurrentAssets": "109000000", "totalCurrentAssets": "2393000000", "currentLongTermDebt": "125000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "904000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15677000000", "currentAccountsPayable": "336000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10506000000", "shortLongTermDebtTotal": "5809000000", "totalShareholderEquity": "9363000000", "capitalLeaseObligations": "393000000", "otherCurrentLiabilities": "496000000", "totalCurrentLiabilities": "1019000000", "otherNonCurrentLiabilities": "541000000", "totalNonCurrentLiabilities": "7685000000", "cashAndShortTermInvestments": "225000000", "commonStockSharesOutstanding": "60400000", "intangibleAssetsExcludingGoodwill": "713000000", "cashAndCashEquivalentsAtCarryingValue": "225000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "328000000", "profitLoss": "None", "dividendPayout": "48000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "15000000", "operatingCashflow": "387000000", "capitalExpenditures": "179000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62000000", "cashflowFromInvestment": "-190000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1811000000, "cost_of_revenue": 1267000000, "gross_profit": 544000000, "research_and_development": null, "selling_general_admin": 109000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 468000000, "depreciation_amortisation": 167000000, "ebitda": 635000000, "interest_expense": 57000000, "interest_income": null, "other_non_operating": null, "pretax_income": 411000000, "tax_provision": 83000000, "effective_tax_rate": null, "net_income": 328000000, "net_income_continuing_ops": 328000000, "net_income_to_common": 328000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 225000000, "short_term_investments": null, "net_receivables": 904000000, "inventory": 1155000000, "other_current_assets": null, "total_current_assets": 2393000000, "net_ppe": null, "goodwill": 3777000000, "intangible_assets": 713000000, "goodwill_and_intangibles": 4490000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15677000000, "total_assets": 18070000000, "short_term_debt": 187000000, "accounts_payable": 336000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1019000000, "long_term_debt": 5291000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7685000000, "total_liabilities": 8704000000, "total_debt": 5478000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5809000000, "total_equity": 9363000000, "shares_outstanding": 60400000, "operating_cash_flow": 387000000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 179000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -190000000, "dividends_paid": 48000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -62000000, "free_cash_flow": 566000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "468000000", "ebitda": "635000000", "netIncome": "328000000", "grossProfit": "544000000", "depreciation": "None", "totalRevenue": "1811000000", "costOfRevenue": "1267000000", "interestIncome": "57000000", "incomeBeforeTax": "411000000", "interestExpense": "57000000", "operatingIncome": "458000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "83000000", "reportedCurrency": "USD", "netInterestIncome": "-57000000", "nonInterestIncome": "None", "operatingExpenses": "86000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1267000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "167000000", "sellingGeneralAndAdministrative": "109000000", "netIncomeFromContinuingOperations": "328000000" }, "balance": { "goodwill": "3777000000", "inventory": "1155000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "18070000000", "longTermDebt": "5291000000", "shortTermDebt": "187000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "713000000", "reportedCurrency": "USD", "retainedEarnings": "5809000000", "totalLiabilities": "8704000000", "otherCurrentAssets": "109000000", "totalCurrentAssets": "2393000000", "currentLongTermDebt": "125000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "904000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15677000000", "currentAccountsPayable": "336000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10506000000", "shortLongTermDebtTotal": "5809000000", "totalShareholderEquity": "9363000000", "capitalLeaseObligations": "393000000", "otherCurrentLiabilities": "496000000", "totalCurrentLiabilities": "1019000000", "otherNonCurrentLiabilities": "541000000", "totalNonCurrentLiabilities": "7685000000", "cashAndShortTermInvestments": "225000000", "commonStockSharesOutstanding": "60400000", "intangibleAssetsExcludingGoodwill": "713000000", "cashAndCashEquivalentsAtCarryingValue": "225000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "328000000", "profitLoss": "None", "dividendPayout": "48000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "15000000", "operatingCashflow": "387000000", "capitalExpenditures": "179000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62000000", "cashflowFromInvestment": "-190000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167000000", "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": "2026-06-07T02:37:35.723866+00:00", "is_restated": false, "income_statement": { "revenue": 1353000000, "cost_of_revenue": 1018000000, "gross_profit": 335000000, "ebit": 204000000, "ebitda": 358000000, "pretax_income": 148000000, "tax_provision": 32000000, "net_income": 116000000, "net_income_to_common": 116000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 101000000, "total_current_assets": 2103000000, "total_assets": 17724000000, "short_term_debt": 184000000, "long_term_debt": 5289000000, "total_debt": 5473000000, "total_liabilities": 8640000000, "total_equity": 9081000000, "shares_outstanding": 61000000, "goodwill_and_intangibles": 4494000000 }, "cash_flow": { "operating_cash_flow": 218000000, "capital_expenditure": 233000000, "free_cash_flow": 451000000, "dividends_paid": 49000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296625, "ticker_id": 2672, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:37:35.723866+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "204000000", "ebitda": "358000000", "netIncome": "116000000", "grossProfit": "335000000", "depreciation": "None", "totalRevenue": "1353000000", "costOfRevenue": "1018000000", "interestIncome": "56000000", "incomeBeforeTax": "148000000", "interestExpense": "56000000", "operatingIncome": "194000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "32000000", "reportedCurrency": "USD", "netInterestIncome": "-56000000", "nonInterestIncome": "None", "operatingExpenses": "141000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1018000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154000000", "sellingGeneralAndAdministrative": "130000000", "netIncomeFromContinuingOperations": "116000000" }, "balance": { "goodwill": "3773000000", "inventory": "1173000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "17724000000", "longTermDebt": "5289000000", "shortTermDebt": "184000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "721000000", "reportedCurrency": "USD", "retainedEarnings": "5529000000", "totalLiabilities": "8640000000", "otherCurrentAssets": "96000000", "totalCurrentAssets": "2103000000", "currentLongTermDebt": "125000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "733000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15621000000", "currentAccountsPayable": "298000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10474000000", "shortLongTermDebtTotal": "5807000000", "totalShareholderEquity": "9081000000", "capitalLeaseObligations": "393000000", "otherCurrentLiabilities": "453000000", "totalCurrentLiabilities": "935000000", "otherNonCurrentLiabilities": "537000000", "totalNonCurrentLiabilities": "7705000000", "cashAndShortTermInvestments": "101000000", "commonStockSharesOutstanding": "61000000", "intangibleAssetsExcludingGoodwill": "721000000", "cashAndCashEquivalentsAtCarryingValue": "101000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116000000", "profitLoss": "None", "dividendPayout": "49000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-57000000", "operatingCashflow": "218000000", "capitalExpenditures": "233000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-525000000", "cashflowFromInvestment": "-262000000", "stockBasedCompensation": "31000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-450000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1353000000, "cost_of_revenue": 1018000000, "gross_profit": 335000000, "research_and_development": null, "selling_general_admin": 130000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 204000000, "depreciation_amortisation": 154000000, "ebitda": 358000000, "interest_expense": 56000000, "interest_income": null, "other_non_operating": null, "pretax_income": 148000000, "tax_provision": 32000000, "effective_tax_rate": null, "net_income": 116000000, "net_income_continuing_ops": 116000000, "net_income_to_common": 116000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 101000000, "short_term_investments": null, "net_receivables": 733000000, "inventory": 1173000000, "other_current_assets": null, "total_current_assets": 2103000000, "net_ppe": null, "goodwill": 3773000000, "intangible_assets": 721000000, "goodwill_and_intangibles": 4494000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15621000000, "total_assets": 17724000000, "short_term_debt": 184000000, "accounts_payable": 298000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 935000000, "long_term_debt": 5289000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7705000000, "total_liabilities": 8640000000, "total_debt": 5473000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5529000000, "total_equity": 9081000000, "shares_outstanding": 61000000, "operating_cash_flow": 218000000, "stock_based_compensation": 31000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 233000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -262000000, "dividends_paid": 49000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -525000000, "free_cash_flow": 451000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "204000000", "ebitda": "358000000", "netIncome": "116000000", "grossProfit": "335000000", "depreciation": "None", "totalRevenue": "1353000000", "costOfRevenue": "1018000000", "interestIncome": "56000000", "incomeBeforeTax": "148000000", "interestExpense": "56000000", "operatingIncome": "194000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "32000000", "reportedCurrency": "USD", "netInterestIncome": "-56000000", "nonInterestIncome": "None", "operatingExpenses": "141000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1018000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154000000", "sellingGeneralAndAdministrative": "130000000", "netIncomeFromContinuingOperations": "116000000" }, "balance": { "goodwill": "3773000000", "inventory": "1173000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "17724000000", "longTermDebt": "5289000000", "shortTermDebt": "184000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "721000000", "reportedCurrency": "USD", "retainedEarnings": "5529000000", "totalLiabilities": "8640000000", "otherCurrentAssets": "96000000", "totalCurrentAssets": "2103000000", "currentLongTermDebt": "125000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "733000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15621000000", "currentAccountsPayable": "298000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10474000000", "shortLongTermDebtTotal": "5807000000", "totalShareholderEquity": "9081000000", "capitalLeaseObligations": "393000000", "otherCurrentLiabilities": "453000000", "totalCurrentLiabilities": "935000000", "otherNonCurrentLiabilities": "537000000", "totalNonCurrentLiabilities": "7705000000", "cashAndShortTermInvestments": "101000000", "commonStockSharesOutstanding": "61000000", "intangibleAssetsExcludingGoodwill": "721000000", "cashAndCashEquivalentsAtCarryingValue": "101000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116000000", "profitLoss": "None", "dividendPayout": "49000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-57000000", "operatingCashflow": "218000000", "capitalExpenditures": "233000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-525000000", "cashflowFromInvestment": "-262000000", "stockBasedCompensation": "31000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-450000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154000000", "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": "2026-06-07T02:37:35.723866+00:00", "is_restated": false, "income_statement": { "revenue": 1631000000, "cost_of_revenue": 1141000000, "gross_profit": 490000000, "ebit": 403000000, "ebitda": 552000000, "pretax_income": 353000000, "tax_provision": 59000000, "net_income": 294000000, "net_income_to_common": 294000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 670000000, "total_current_assets": 2542000000, "total_assets": 18170000000, "short_term_debt": 181000000, "long_term_debt": 5288000000, "total_debt": 5469000000, "total_liabilities": 8714000000, "total_equity": 9453000000, "shares_outstanding": 61300000, "goodwill_and_intangibles": 4497000000 }, "cash_flow": { "operating_cash_flow": 686000000, "capital_expenditure": 233000000, "free_cash_flow": 919000000, "dividends_paid": 48000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296626, "ticker_id": 2672, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:37:35.723866+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "403000000", "ebitda": "552000000", "netIncome": "294000000", "grossProfit": "490000000", "depreciation": "None", "totalRevenue": "1631000000", "costOfRevenue": "1141000000", "interestIncome": "50000000", "incomeBeforeTax": "353000000", "interestExpense": "50000000", "operatingIncome": "399000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "59000000", "reportedCurrency": "USD", "netInterestIncome": "-50000000", "nonInterestIncome": "None", "operatingExpenses": "91000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1141000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149000000", "sellingGeneralAndAdministrative": "106000000", "netIncomeFromContinuingOperations": "294000000" }, "balance": { "goodwill": "3767000000", "inventory": "1115000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "18170000000", "longTermDebt": "5288000000", "shortTermDebt": "181000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "730000000", "reportedCurrency": "USD", "retainedEarnings": "5915000000", "totalLiabilities": "8714000000", "otherCurrentAssets": "79000000", "totalCurrentAssets": "2542000000", "currentLongTermDebt": "125000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "678000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15628000000", "currentAccountsPayable": "375000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10485000000", "shortLongTermDebtTotal": "5804000000", "totalShareholderEquity": "9453000000", "capitalLeaseObligations": "391000000", "otherCurrentLiabilities": "308000000", "totalCurrentLiabilities": "1016000000", "otherNonCurrentLiabilities": "483000000", "totalNonCurrentLiabilities": "7698000000", "cashAndShortTermInvestments": "670000000", "commonStockSharesOutstanding": "61300000", "intangibleAssetsExcludingGoodwill": "730000000", "cashAndCashEquivalentsAtCarryingValue": "670000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "294000000", "profitLoss": "None", "dividendPayout": "48000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-4000000", "operatingCashflow": "686000000", "capitalExpenditures": "233000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1312000000", "cashflowFromInvestment": "-1380000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1631000000, "cost_of_revenue": 1141000000, "gross_profit": 490000000, "research_and_development": null, "selling_general_admin": 106000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 403000000, "depreciation_amortisation": 149000000, "ebitda": 552000000, "interest_expense": 50000000, "interest_income": null, "other_non_operating": null, "pretax_income": 353000000, "tax_provision": 59000000, "effective_tax_rate": null, "net_income": 294000000, "net_income_continuing_ops": 294000000, "net_income_to_common": 294000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 670000000, "short_term_investments": null, "net_receivables": 678000000, "inventory": 1115000000, "other_current_assets": null, "total_current_assets": 2542000000, "net_ppe": null, "goodwill": 3767000000, "intangible_assets": 730000000, "goodwill_and_intangibles": 4497000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15628000000, "total_assets": 18170000000, "short_term_debt": 181000000, "accounts_payable": 375000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1016000000, "long_term_debt": 5288000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7698000000, "total_liabilities": 8714000000, "total_debt": 5469000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5915000000, "total_equity": 9453000000, "shares_outstanding": 61300000, "operating_cash_flow": 686000000, "stock_based_compensation": 10000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 233000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1380000000, "dividends_paid": 48000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1312000000, "free_cash_flow": 919000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "403000000", "ebitda": "552000000", "netIncome": "294000000", "grossProfit": "490000000", "depreciation": "None", "totalRevenue": "1631000000", "costOfRevenue": "1141000000", "interestIncome": "50000000", "incomeBeforeTax": "353000000", "interestExpense": "50000000", "operatingIncome": "399000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "59000000", "reportedCurrency": "USD", "netInterestIncome": "-50000000", "nonInterestIncome": "None", "operatingExpenses": "91000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1141000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149000000", "sellingGeneralAndAdministrative": "106000000", "netIncomeFromContinuingOperations": "294000000" }, "balance": { "goodwill": "3767000000", "inventory": "1115000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "18170000000", "longTermDebt": "5288000000", "shortTermDebt": "181000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "730000000", "reportedCurrency": "USD", "retainedEarnings": "5915000000", "totalLiabilities": "8714000000", "otherCurrentAssets": "79000000", "totalCurrentAssets": "2542000000", "currentLongTermDebt": "125000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "678000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15628000000", "currentAccountsPayable": "375000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10485000000", "shortLongTermDebtTotal": "5804000000", "totalShareholderEquity": "9453000000", "capitalLeaseObligations": "391000000", "otherCurrentLiabilities": "308000000", "totalCurrentLiabilities": "1016000000", "otherNonCurrentLiabilities": "483000000", "totalNonCurrentLiabilities": "7698000000", "cashAndShortTermInvestments": "670000000", "commonStockSharesOutstanding": "61300000", "intangibleAssetsExcludingGoodwill": "730000000", "cashAndCashEquivalentsAtCarryingValue": "670000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "294000000", "profitLoss": "None", "dividendPayout": "48000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-4000000", "operatingCashflow": "686000000", "capitalExpenditures": "233000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1312000000", "cashflowFromInvestment": "-1380000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149000000", "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": "2026-06-07T02:37:35.723866+00:00", "is_restated": false, "income_statement": { "revenue": 1889000000, "cost_of_revenue": 1290000000, "gross_profit": 599000000, "ebit": 496000000, "ebitda": 648000000, "pretax_income": 458000000, "tax_provision": 95000000, "net_income": 363000000, "net_income_to_common": 363000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52000000, "total_current_assets": 2319000000, "total_assets": 16469000000, "short_term_debt": 149000000, "long_term_debt": 3948000000, "total_debt": 4097000000, "total_liabilities": 7298000000, "total_equity": 9169000000, "shares_outstanding": 61300000, "goodwill_and_intangibles": 4473000000 }, "cash_flow": { "operating_cash_flow": 600000000, "capital_expenditure": 283000000, "free_cash_flow": 883000000, "dividends_paid": 49000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296628, "ticker_id": 2672, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:37:35.723866+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "496000000", "ebitda": "648000000", "netIncome": "363000000", "grossProfit": "599000000", "depreciation": "None", "totalRevenue": "1889000000", "costOfRevenue": "1290000000", "interestIncome": "38000000", "incomeBeforeTax": "458000000", "interestExpense": "38000000", "operatingIncome": "489000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "95000000", "reportedCurrency": "USD", "netInterestIncome": "-38000000", "nonInterestIncome": "None", "operatingExpenses": "110000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1290000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152000000", "sellingGeneralAndAdministrative": "105000000", "netIncomeFromContinuingOperations": "363000000" }, "balance": { "goodwill": "3768000000", "inventory": "1089000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "16469000000", "longTermDebt": "3948000000", "shortTermDebt": "149000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "705000000", "reportedCurrency": "USD", "retainedEarnings": "5670000000", "totalLiabilities": "7298000000", "otherCurrentAssets": "262000000", "totalCurrentAssets": "2319000000", "currentLongTermDebt": "95000000", "longTermInvestments": "None", "shortTermInvestments": "132000000", "currentNetReceivables": "916000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14150000000", "currentAccountsPayable": "315000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9090000000", "shortLongTermDebtTotal": "4434000000", "totalShareholderEquity": "9169000000", "capitalLeaseObligations": "391000000", "otherCurrentLiabilities": "298000000", "totalCurrentLiabilities": "993000000", "otherNonCurrentLiabilities": "484000000", "totalNonCurrentLiabilities": "6305000000", "cashAndShortTermInvestments": "52000000", "commonStockSharesOutstanding": "61300000", "intangibleAssetsExcludingGoodwill": "705000000", "cashAndCashEquivalentsAtCarryingValue": "52000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "362000000", "profitLoss": "None", "dividendPayout": "49000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "15000000", "operatingCashflow": "600000000", "capitalExpenditures": "283000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-359000000", "cashflowFromInvestment": "-298000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-450000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1889000000, "cost_of_revenue": 1290000000, "gross_profit": 599000000, "research_and_development": null, "selling_general_admin": 105000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 496000000, "depreciation_amortisation": 152000000, "ebitda": 648000000, "interest_expense": 38000000, "interest_income": null, "other_non_operating": null, "pretax_income": 458000000, "tax_provision": 95000000, "effective_tax_rate": null, "net_income": 363000000, "net_income_continuing_ops": 363000000, "net_income_to_common": 363000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52000000, "short_term_investments": 132000000, "net_receivables": 916000000, "inventory": 1089000000, "other_current_assets": null, "total_current_assets": 2319000000, "net_ppe": null, "goodwill": 3768000000, "intangible_assets": 705000000, "goodwill_and_intangibles": 4473000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14150000000, "total_assets": 16469000000, "short_term_debt": 149000000, "accounts_payable": 315000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 993000000, "long_term_debt": 3948000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6305000000, "total_liabilities": 7298000000, "total_debt": 4097000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5670000000, "total_equity": 9169000000, "shares_outstanding": 61300000, "operating_cash_flow": 600000000, "stock_based_compensation": 15000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 283000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -298000000, "dividends_paid": 49000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -359000000, "free_cash_flow": 883000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "496000000", "ebitda": "648000000", "netIncome": "363000000", "grossProfit": "599000000", "depreciation": "None", "totalRevenue": "1889000000", "costOfRevenue": "1290000000", "interestIncome": "38000000", "incomeBeforeTax": "458000000", "interestExpense": "38000000", "operatingIncome": "489000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "95000000", "reportedCurrency": "USD", "netInterestIncome": "-38000000", "nonInterestIncome": "None", "operatingExpenses": "110000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1290000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152000000", "sellingGeneralAndAdministrative": "105000000", "netIncomeFromContinuingOperations": "363000000" }, "balance": { "goodwill": "3768000000", "inventory": "1089000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "16469000000", "longTermDebt": "3948000000", "shortTermDebt": "149000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "705000000", "reportedCurrency": "USD", "retainedEarnings": "5670000000", "totalLiabilities": "7298000000", "otherCurrentAssets": "262000000", "totalCurrentAssets": "2319000000", "currentLongTermDebt": "95000000", "longTermInvestments": "None", "shortTermInvestments": "132000000", "currentNetReceivables": "916000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14150000000", "currentAccountsPayable": "315000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9090000000", "shortLongTermDebtTotal": "4434000000", "totalShareholderEquity": "9169000000", "capitalLeaseObligations": "391000000", "otherCurrentLiabilities": "298000000", "totalCurrentLiabilities": "993000000", "otherNonCurrentLiabilities": "484000000", "totalNonCurrentLiabilities": "6305000000", "cashAndShortTermInvestments": "52000000", "commonStockSharesOutstanding": "61300000", "intangibleAssetsExcludingGoodwill": "705000000", "cashAndCashEquivalentsAtCarryingValue": "52000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "362000000", "profitLoss": "None", "dividendPayout": "49000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "15000000", "operatingCashflow": "600000000", "capitalExpenditures": "283000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-359000000", "cashflowFromInvestment": "-298000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-450000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152000000", "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": "2026-06-07T02:37:35.723866+00:00", "is_restated": false, "income_statement": { "revenue": 1764000000, "cost_of_revenue": 1247000000, "gross_profit": 517000000, "ebit": 412000000, "ebitda": 554000000, "pretax_income": 372000000, "tax_provision": 78000000, "net_income": 294000000, "net_income_to_common": 294000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 109000000, "total_current_assets": 2229000000, "total_assets": 16333000000, "short_term_debt": 453000000, "long_term_debt": 3947000000, "total_debt": 4400000000, "total_liabilities": 7493000000, "total_equity": 8838000000, "shares_outstanding": 61600000, "goodwill_and_intangibles": 4555000000 }, "cash_flow": { "operating_cash_flow": 1000000, "capital_expenditure": 139000000, "free_cash_flow": 140000000, "dividends_paid": 46000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296629, "ticker_id": 2672, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:37:35.723866+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "412000000", "ebitda": "554000000", "netIncome": "294000000", "grossProfit": "517000000", "depreciation": "None", "totalRevenue": "1764000000", "costOfRevenue": "1247000000", "interestIncome": "None", "incomeBeforeTax": "372000000", "interestExpense": "40000000", "operatingIncome": "398000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "78000000", "reportedCurrency": "USD", "netInterestIncome": "-40000000", "nonInterestIncome": "None", "operatingExpenses": "119000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1247000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "142000000", "sellingGeneralAndAdministrative": "117000000", "netIncomeFromContinuingOperations": "294000000" }, "balance": { "goodwill": "3842000000", "inventory": "1105000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "16333000000", "longTermDebt": "3947000000", "shortTermDebt": "453000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "713000000", "reportedCurrency": "USD", "retainedEarnings": "5356000000", "totalLiabilities": "7493000000", "otherCurrentAssets": "106000000", "totalCurrentAssets": "2229000000", "currentLongTermDebt": "400000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "909000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14104000000", "currentAccountsPayable": "304000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4741000000", "totalShareholderEquity": "8838000000", "capitalLeaseObligations": "394000000", "otherCurrentLiabilities": "281000000", "totalCurrentLiabilities": "1196000000", "otherNonCurrentLiabilities": "502000000", "totalNonCurrentLiabilities": "6297000000", "cashAndShortTermInvestments": "109000000", "commonStockSharesOutstanding": "61600000", "intangibleAssetsExcludingGoodwill": "713000000", "cashAndCashEquivalentsAtCarryingValue": "109000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "294000000", "profitLoss": "None", "dividendPayout": "46000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "22000000", "operatingCashflow": "1000000", "capitalExpenditures": "139000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-351000000", "cashflowFromInvestment": "-2191000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "142000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1764000000, "cost_of_revenue": 1247000000, "gross_profit": 517000000, "research_and_development": null, "selling_general_admin": 117000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 412000000, "depreciation_amortisation": 142000000, "ebitda": 554000000, "interest_expense": 40000000, "interest_income": null, "other_non_operating": null, "pretax_income": 372000000, "tax_provision": 78000000, "effective_tax_rate": null, "net_income": 294000000, "net_income_continuing_ops": 294000000, "net_income_to_common": 294000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 109000000, "short_term_investments": null, "net_receivables": 909000000, "inventory": 1105000000, "other_current_assets": null, "total_current_assets": 2229000000, "net_ppe": null, "goodwill": 3842000000, "intangible_assets": 713000000, "goodwill_and_intangibles": 4555000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14104000000, "total_assets": 16333000000, "short_term_debt": 453000000, "accounts_payable": 304000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1196000000, "long_term_debt": 3947000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6297000000, "total_liabilities": 7493000000, "total_debt": 4400000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5356000000, "total_equity": 8838000000, "shares_outstanding": 61600000, "operating_cash_flow": 1000000, "stock_based_compensation": 18000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 139000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2191000000, "dividends_paid": 46000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -351000000, "free_cash_flow": 140000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "412000000", "ebitda": "554000000", "netIncome": "294000000", "grossProfit": "517000000", "depreciation": "None", "totalRevenue": "1764000000", "costOfRevenue": "1247000000", "interestIncome": "None", "incomeBeforeTax": "372000000", "interestExpense": "40000000", "operatingIncome": "398000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "78000000", "reportedCurrency": "USD", "netInterestIncome": "-40000000", "nonInterestIncome": "None", "operatingExpenses": "119000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1247000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "142000000", "sellingGeneralAndAdministrative": "117000000", "netIncomeFromContinuingOperations": "294000000" }, "balance": { "goodwill": "3842000000", "inventory": "1105000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "16333000000", "longTermDebt": "3947000000", "shortTermDebt": "453000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "713000000", "reportedCurrency": "USD", "retainedEarnings": "5356000000", "totalLiabilities": "7493000000", "otherCurrentAssets": "106000000", "totalCurrentAssets": "2229000000", "currentLongTermDebt": "400000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "909000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14104000000", "currentAccountsPayable": "304000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4741000000", "totalShareholderEquity": "8838000000", "capitalLeaseObligations": "394000000", "otherCurrentLiabilities": "281000000", "totalCurrentLiabilities": "1196000000", "otherNonCurrentLiabilities": "502000000", "totalNonCurrentLiabilities": "6297000000", "cashAndShortTermInvestments": "109000000", "commonStockSharesOutstanding": "61600000", "intangibleAssetsExcludingGoodwill": "713000000", "cashAndCashEquivalentsAtCarryingValue": "109000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "294000000", "profitLoss": "None", "dividendPayout": "46000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "22000000", "operatingCashflow": "1000000", "capitalExpenditures": "139000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-351000000", "cashflowFromInvestment": "-2191000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "142000000", "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": "2026-06-07T02:37:35.723866+00:00", "is_restated": false, "income_statement": { "revenue": 1251000000, "cost_of_revenue": 979000000, "gross_profit": 272000000, "ebit": 1454000000, "ebitda": 1584000000, "pretax_income": 1414000000, "tax_provision": 368000000, "net_income": 1045000000, "net_income_to_common": 1045000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2648000000, "total_current_assets": 4518000000, "total_assets": 16240000000, "short_term_debt": 452000000, "long_term_debt": 3947000000, "total_debt": 4399000000, "total_liabilities": 7363000000, "total_equity": 8875000000, "shares_outstanding": 62000000, "goodwill_and_intangibles": 4181000000 }, "cash_flow": { "operating_cash_flow": 172000000, "capital_expenditure": 200000000, "free_cash_flow": 372000000, "dividends_paid": 46000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296630, "ticker_id": 2672, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:37:35.723866+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1454000000", "ebitda": "1584000000", "netIncome": "1045000000", "grossProfit": "272000000", "depreciation": "None", "totalRevenue": "1251000000", "costOfRevenue": "979000000", "interestIncome": "None", "incomeBeforeTax": "1414000000", "interestExpense": "40000000", "operatingIncome": "1421000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "368000000", "reportedCurrency": "USD", "netInterestIncome": "-40000000", "nonInterestIncome": "None", "operatingExpenses": "-1149000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "979000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130000000", "sellingGeneralAndAdministrative": "118000000", "netIncomeFromContinuingOperations": "1046000000" }, "balance": { "goodwill": "3479000000", "inventory": "1077000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "16240000000", "longTermDebt": "3947000000", "shortTermDebt": "452000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "702000000", "reportedCurrency": "USD", "retainedEarnings": "5411000000", "totalLiabilities": "7363000000", "otherCurrentAssets": "90000000", "totalCurrentAssets": "4518000000", "currentLongTermDebt": "400000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "703000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11722000000", "currentAccountsPayable": "266000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4743000000", "totalShareholderEquity": "8875000000", "capitalLeaseObligations": "396000000", "otherCurrentLiabilities": "254000000", "totalCurrentLiabilities": "1429000000", "otherNonCurrentLiabilities": "390000000", "totalNonCurrentLiabilities": "5934000000", "cashAndShortTermInvestments": "2648000000", "commonStockSharesOutstanding": "62000000", "intangibleAssetsExcludingGoodwill": "702000000", "cashAndCashEquivalentsAtCarryingValue": "2648000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1046000000", "profitLoss": "None", "dividendPayout": "46000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-85000000", "operatingCashflow": "172000000", "capitalExpenditures": "200000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-229000000", "cashflowFromInvestment": "1425000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-177000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1251000000, "cost_of_revenue": 979000000, "gross_profit": 272000000, "research_and_development": null, "selling_general_admin": 118000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1454000000, "depreciation_amortisation": 130000000, "ebitda": 1584000000, "interest_expense": 40000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1414000000, "tax_provision": 368000000, "effective_tax_rate": null, "net_income": 1045000000, "net_income_continuing_ops": 1046000000, "net_income_to_common": 1045000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2648000000, "short_term_investments": null, "net_receivables": 703000000, "inventory": 1077000000, "other_current_assets": null, "total_current_assets": 4518000000, "net_ppe": null, "goodwill": 3479000000, "intangible_assets": 702000000, "goodwill_and_intangibles": 4181000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11722000000, "total_assets": 16240000000, "short_term_debt": 452000000, "accounts_payable": 266000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1429000000, "long_term_debt": 3947000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5934000000, "total_liabilities": 7363000000, "total_debt": 4399000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5411000000, "total_equity": 8875000000, "shares_outstanding": 62000000, "operating_cash_flow": 172000000, "stock_based_compensation": 15000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 200000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1425000000, "dividends_paid": 46000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -229000000, "free_cash_flow": 372000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1454000000", "ebitda": "1584000000", "netIncome": "1045000000", "grossProfit": "272000000", "depreciation": "None", "totalRevenue": "1251000000", "costOfRevenue": "979000000", "interestIncome": "None", "incomeBeforeTax": "1414000000", "interestExpense": "40000000", "operatingIncome": "1421000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "368000000", "reportedCurrency": "USD", "netInterestIncome": "-40000000", "nonInterestIncome": "None", "operatingExpenses": "-1149000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "979000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130000000", "sellingGeneralAndAdministrative": "118000000", "netIncomeFromContinuingOperations": "1046000000" }, "balance": { "goodwill": "3479000000", "inventory": "1077000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "16240000000", "longTermDebt": "3947000000", "shortTermDebt": "452000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "702000000", "reportedCurrency": "USD", "retainedEarnings": "5411000000", "totalLiabilities": "7363000000", "otherCurrentAssets": "90000000", "totalCurrentAssets": "4518000000", "currentLongTermDebt": "400000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "703000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11722000000", "currentAccountsPayable": "266000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4743000000", "totalShareholderEquity": "8875000000", "capitalLeaseObligations": "396000000", "otherCurrentLiabilities": "254000000", "totalCurrentLiabilities": "1429000000", "otherNonCurrentLiabilities": "390000000", "totalNonCurrentLiabilities": "5934000000", "cashAndShortTermInvestments": "2648000000", "commonStockSharesOutstanding": "62000000", "intangibleAssetsExcludingGoodwill": "702000000", "cashAndCashEquivalentsAtCarryingValue": "2648000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1046000000", "profitLoss": "None", "dividendPayout": "46000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-85000000", "operatingCashflow": "172000000", "capitalExpenditures": "200000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-229000000", "cashflowFromInvestment": "1425000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-177000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130000000", "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": "2026-06-07T02:37:35.723866+00:00", "is_restated": false, "income_statement": { "revenue": 1608200000, "cost_of_revenue": 1124800000, "gross_profit": 483400000, "ebit": 383000000, "ebitda": 511600000, "pretax_income": 342800000, "tax_provision": 55100000, "net_income": 282500000, "net_income_to_common": 282500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1272000000, "total_current_assets": 3919000000, "total_assets": 15125000000, "short_term_debt": 453000000, "long_term_debt": 3945600000, "total_debt": 4398600000, "total_liabilities": 7089000000, "total_equity": 8034000000, "shares_outstanding": 62000000, "goodwill_and_intangibles": 4087000000 }, "cash_flow": { "operating_cash_flow": 555900000, "capital_expenditure": 186200000, "free_cash_flow": 742100000, "dividends_paid": 45800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296631, "ticker_id": 2672, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:37:35.723866+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "383000000", "ebitda": "511600000", "netIncome": "282500000", "grossProfit": "483400000", "depreciation": "None", "totalRevenue": "1608200000", "costOfRevenue": "1124800000", "interestIncome": "None", "incomeBeforeTax": "342800000", "interestExpense": "40200000", "operatingIncome": "370100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "55100000", "reportedCurrency": "USD", "netInterestIncome": "-40200000", "nonInterestIncome": "None", "operatingExpenses": "113300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1124800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128600000", "sellingGeneralAndAdministrative": "118700000", "netIncomeFromContinuingOperations": "287700000" }, "balance": { "goodwill": "3389000000", "inventory": "989000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "15125000000", "longTermDebt": "3945600000", "shortTermDebt": "453000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "698000000", "reportedCurrency": "USD", "retainedEarnings": "4563000000", "totalLiabilities": "7089000000", "otherCurrentAssets": "905000000", "totalCurrentAssets": "3919000000", "currentLongTermDebt": "399600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "753000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11206000000", "currentAccountsPayable": "343000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4726000000", "totalShareholderEquity": "8034000000", "capitalLeaseObligations": "380000000", "otherCurrentLiabilities": "320700000", "totalCurrentLiabilities": "1170000000", "otherNonCurrentLiabilities": "389100000", "totalNonCurrentLiabilities": "5919000000", "cashAndShortTermInvestments": "1272000000", "commonStockSharesOutstanding": "62000000", "intangibleAssetsExcludingGoodwill": "698000000", "cashAndCashEquivalentsAtCarryingValue": "1272000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "282600000", "profitLoss": "None", "dividendPayout": "45800000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-58400000", "operatingCashflow": "555900000", "capitalExpenditures": "186200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53600000", "cashflowFromInvestment": "132400000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "161200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1608200000, "cost_of_revenue": 1124800000, "gross_profit": 483400000, "research_and_development": null, "selling_general_admin": 118700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 383000000, "depreciation_amortisation": 128600000, "ebitda": 511600000, "interest_expense": 40200000, "interest_income": null, "other_non_operating": null, "pretax_income": 342800000, "tax_provision": 55100000, "effective_tax_rate": null, "net_income": 282500000, "net_income_continuing_ops": 287700000, "net_income_to_common": 282500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1272000000, "short_term_investments": null, "net_receivables": 753000000, "inventory": 989000000, "other_current_assets": null, "total_current_assets": 3919000000, "net_ppe": null, "goodwill": 3389000000, "intangible_assets": 698000000, "goodwill_and_intangibles": 4087000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11206000000, "total_assets": 15125000000, "short_term_debt": 453000000, "accounts_payable": 343000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1170000000, "long_term_debt": 3945600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5919000000, "total_liabilities": 7089000000, "total_debt": 4398600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4563000000, "total_equity": 8034000000, "shares_outstanding": 62000000, "operating_cash_flow": 555900000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 186200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 132400000, "dividends_paid": 45800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -53600000, "free_cash_flow": 742100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "383000000", "ebitda": "511600000", "netIncome": "282500000", "grossProfit": "483400000", "depreciation": "None", "totalRevenue": "1608200000", "costOfRevenue": "1124800000", "interestIncome": "None", "incomeBeforeTax": "342800000", "interestExpense": "40200000", "operatingIncome": "370100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "55100000", "reportedCurrency": "USD", "netInterestIncome": "-40200000", "nonInterestIncome": "None", "operatingExpenses": "113300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1124800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128600000", "sellingGeneralAndAdministrative": "118700000", "netIncomeFromContinuingOperations": "287700000" }, "balance": { "goodwill": "3389000000", "inventory": "989000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "15125000000", "longTermDebt": "3945600000", "shortTermDebt": "453000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "698000000", "reportedCurrency": "USD", "retainedEarnings": "4563000000", "totalLiabilities": "7089000000", "otherCurrentAssets": "905000000", "totalCurrentAssets": "3919000000", "currentLongTermDebt": "399600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "753000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11206000000", "currentAccountsPayable": "343000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4726000000", "totalShareholderEquity": "8034000000", "capitalLeaseObligations": "380000000", "otherCurrentLiabilities": "320700000", "totalCurrentLiabilities": "1170000000", "otherNonCurrentLiabilities": "389100000", "totalNonCurrentLiabilities": "5919000000", "cashAndShortTermInvestments": "1272000000", "commonStockSharesOutstanding": "62000000", "intangibleAssetsExcludingGoodwill": "698000000", "cashAndCashEquivalentsAtCarryingValue": "1272000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "282600000", "profitLoss": "None", "dividendPayout": "45800000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-58400000", "operatingCashflow": "555900000", "capitalExpenditures": "186200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53600000", "cashflowFromInvestment": "132400000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "161200000", "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": "2026-06-07T02:37:35.723866+00:00", "is_restated": false, "income_statement": { "revenue": 1994000000, "cost_of_revenue": 1318000000, "gross_profit": 676000000, "ebit": 581000000, "ebitda": 713000000, "pretax_income": 540000000, "tax_provision": 110000000, "net_income": 417000000, "net_income_to_common": 417000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 647600000, "total_current_assets": 2817400000, "total_assets": 14917800000, "short_term_debt": 451000000, "long_term_debt": 3944700000, "total_debt": 4395700000, "total_liabilities": 7113000000, "total_equity": 7802500000, "shares_outstanding": 62000000, "goodwill_and_intangibles": 4476300000 }, "cash_flow": { "operating_cash_flow": 454000000, "capital_expenditure": 170700000, "free_cash_flow": 624700000, "dividends_paid": 45700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296633, "ticker_id": 2672, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:37:35.723866+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "581000000", "ebitda": "713000000", "netIncome": "417000000", "grossProfit": "676000000", "depreciation": "None", "totalRevenue": "1994000000", "costOfRevenue": "1318000000", "interestIncome": "40800000", "incomeBeforeTax": "540000000", "interestExpense": "41000000", "operatingIncome": "567000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "110000000", "reportedCurrency": "USD", "netInterestIncome": "-40800000", "nonInterestIncome": "None", "operatingExpenses": "109000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1318000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132000000", "sellingGeneralAndAdministrative": "108100000", "netIncomeFromContinuingOperations": "430200000" }, "balance": { "goodwill": "3649500000", "inventory": "993100000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "14917800000", "longTermDebt": "3944700000", "shortTermDebt": "451000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "826800000", "reportedCurrency": "USD", "retainedEarnings": "4326000000", "totalLiabilities": "7113000000", "otherCurrentAssets": "129200000", "totalCurrentAssets": "2817400000", "currentLongTermDebt": "399500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1047500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12100400000", "currentAccountsPayable": "342200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6727600000", "shortLongTermDebtTotal": "4725700000", "totalShareholderEquity": "7802500000", "capitalLeaseObligations": "381500000", "otherCurrentLiabilities": "271000000", "totalCurrentLiabilities": "1141100000", "otherNonCurrentLiabilities": "2007100000", "totalNonCurrentLiabilities": "5971900000", "cashAndShortTermInvestments": "647600000", "commonStockSharesOutstanding": "62000000", "intangibleAssetsExcludingGoodwill": "826800000", "cashAndCashEquivalentsAtCarryingValue": "647600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "416600000", "profitLoss": "None", "dividendPayout": "45700000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-38100000", "operatingCashflow": "454000000", "capitalExpenditures": "170700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-751500000", "cashflowFromInvestment": "326300000", "stockBasedCompensation": "11300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1994000000, "cost_of_revenue": 1318000000, "gross_profit": 676000000, "research_and_development": null, "selling_general_admin": 108100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 581000000, "depreciation_amortisation": 132000000, "ebitda": 713000000, "interest_expense": 41000000, "interest_income": null, "other_non_operating": null, "pretax_income": 540000000, "tax_provision": 110000000, "effective_tax_rate": null, "net_income": 417000000, "net_income_continuing_ops": 430200000, "net_income_to_common": 417000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 647600000, "short_term_investments": null, "net_receivables": 1047500000, "inventory": 993100000, "other_current_assets": null, "total_current_assets": 2817400000, "net_ppe": null, "goodwill": 3649500000, "intangible_assets": 826800000, "goodwill_and_intangibles": 4476300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12100400000, "total_assets": 14917800000, "short_term_debt": 451000000, "accounts_payable": 342200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1141100000, "long_term_debt": 3944700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5971900000, "total_liabilities": 7113000000, "total_debt": 4395700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4326000000, "total_equity": 7802500000, "shares_outstanding": 62000000, "operating_cash_flow": 454000000, "stock_based_compensation": 11300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 170700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 326300000, "dividends_paid": 45700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -751500000, "free_cash_flow": 624700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "581000000", "ebitda": "713000000", "netIncome": "417000000", "grossProfit": "676000000", "depreciation": "None", "totalRevenue": "1994000000", "costOfRevenue": "1318000000", "interestIncome": "40800000", "incomeBeforeTax": "540000000", "interestExpense": "41000000", "operatingIncome": "567000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "110000000", "reportedCurrency": "USD", "netInterestIncome": "-40800000", "nonInterestIncome": "None", "operatingExpenses": "109000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1318000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132000000", "sellingGeneralAndAdministrative": "108100000", "netIncomeFromContinuingOperations": "430200000" }, "balance": { "goodwill": "3649500000", "inventory": "993100000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "14917800000", "longTermDebt": "3944700000", "shortTermDebt": "451000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "826800000", "reportedCurrency": "USD", "retainedEarnings": "4326000000", "totalLiabilities": "7113000000", "otherCurrentAssets": "129200000", "totalCurrentAssets": "2817400000", "currentLongTermDebt": "399500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1047500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12100400000", "currentAccountsPayable": "342200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6727600000", "shortLongTermDebtTotal": "4725700000", "totalShareholderEquity": "7802500000", "capitalLeaseObligations": "381500000", "otherCurrentLiabilities": "271000000", "totalCurrentLiabilities": "1141100000", "otherNonCurrentLiabilities": "2007100000", "totalNonCurrentLiabilities": "5971900000", "cashAndShortTermInvestments": "647600000", "commonStockSharesOutstanding": "62000000", "intangibleAssetsExcludingGoodwill": "826800000", "cashAndCashEquivalentsAtCarryingValue": "647600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "416600000", "profitLoss": "None", "dividendPayout": "45700000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-38100000", "operatingCashflow": "454000000", "capitalExpenditures": "170700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-751500000", "cashflowFromInvestment": "326300000", "stockBasedCompensation": "11300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152500000", "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": "2026-06-07T02:37:35.723866+00:00", "is_restated": false, "income_statement": { "revenue": 1821000000, "cost_of_revenue": 1261000000, "gross_profit": 560000000, "ebit": 482000000, "ebitda": 611000000, "pretax_income": 440000000, "tax_provision": 92000000, "net_income": 348000000, "net_income_to_common": 348000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 421500000, "total_current_assets": 3192300000, "total_assets": 15246200000, "short_term_debt": 753200000, "long_term_debt": 4343100000, "total_debt": 5096300000, "total_liabilities": 7822800000, "total_equity": 7421100000, "shares_outstanding": 62100000, "goodwill_and_intangibles": 4483300000 }, "cash_flow": { "operating_cash_flow": 358000000, "capital_expenditure": 119500000, "free_cash_flow": 477500000, "dividends_paid": 40900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296634, "ticker_id": 2672, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:37:35.723866+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "482000000", "ebitda": "611000000", "netIncome": "348000000", "grossProfit": "560000000", "depreciation": "None", "totalRevenue": "1821000000", "costOfRevenue": "1261000000", "interestIncome": "42200000", "incomeBeforeTax": "440000000", "interestExpense": "42000000", "operatingIncome": "463000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "92000000", "reportedCurrency": "USD", "netInterestIncome": "-42200000", "nonInterestIncome": "None", "operatingExpenses": "97000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1261000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129000000", "sellingGeneralAndAdministrative": "111600000", "netIncomeFromContinuingOperations": "347900000" }, "balance": { "goodwill": "3649500000", "inventory": "954700000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "15246200000", "longTermDebt": "4343100000", "shortTermDebt": "753200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "833800000", "reportedCurrency": "USD", "retainedEarnings": "3955400000", "totalLiabilities": "7822800000", "otherCurrentAssets": "836900000", "totalCurrentAssets": "3192300000", "currentLongTermDebt": "700000000", "longTermInvestments": "None", "shortTermInvestments": "702300000", "currentNetReceivables": "979200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12053900000", "currentAccountsPayable": "346900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6697200000", "shortLongTermDebtTotal": "5433300000", "totalShareholderEquity": "7421100000", "capitalLeaseObligations": "390200000", "otherCurrentLiabilities": "251600000", "totalCurrentLiabilities": "1442400000", "otherNonCurrentLiabilities": "2019800000", "totalNonCurrentLiabilities": "6380400000", "cashAndShortTermInvestments": "421500000", "commonStockSharesOutstanding": "62100000", "intangibleAssetsExcludingGoodwill": "833800000", "cashAndCashEquivalentsAtCarryingValue": "421500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "348600000", "profitLoss": "None", "dividendPayout": "40900000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-9800000", "operatingCashflow": "358000000", "capitalExpenditures": "119500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-121100000", "cashflowFromInvestment": "-197300000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1821000000, "cost_of_revenue": 1261000000, "gross_profit": 560000000, "research_and_development": null, "selling_general_admin": 111600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 482000000, "depreciation_amortisation": 129000000, "ebitda": 611000000, "interest_expense": 42000000, "interest_income": null, "other_non_operating": null, "pretax_income": 440000000, "tax_provision": 92000000, "effective_tax_rate": null, "net_income": 348000000, "net_income_continuing_ops": 347900000, "net_income_to_common": 348000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 421500000, "short_term_investments": 702300000, "net_receivables": 979200000, "inventory": 954700000, "other_current_assets": null, "total_current_assets": 3192300000, "net_ppe": null, "goodwill": 3649500000, "intangible_assets": 833800000, "goodwill_and_intangibles": 4483300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12053900000, "total_assets": 15246200000, "short_term_debt": 753200000, "accounts_payable": 346900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1442400000, "long_term_debt": 4343100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6380400000, "total_liabilities": 7822800000, "total_debt": 5096300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3955400000, "total_equity": 7421100000, "shares_outstanding": 62100000, "operating_cash_flow": 358000000, "stock_based_compensation": 14000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 119500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -197300000, "dividends_paid": 40900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -121100000, "free_cash_flow": 477500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "482000000", "ebitda": "611000000", "netIncome": "348000000", "grossProfit": "560000000", "depreciation": "None", "totalRevenue": "1821000000", "costOfRevenue": "1261000000", "interestIncome": "42200000", "incomeBeforeTax": "440000000", "interestExpense": "42000000", "operatingIncome": "463000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "92000000", "reportedCurrency": "USD", "netInterestIncome": "-42200000", "nonInterestIncome": "None", "operatingExpenses": "97000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1261000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129000000", "sellingGeneralAndAdministrative": "111600000", "netIncomeFromContinuingOperations": "347900000" }, "balance": { "goodwill": "3649500000", "inventory": "954700000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "15246200000", "longTermDebt": "4343100000", "shortTermDebt": "753200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "833800000", "reportedCurrency": "USD", "retainedEarnings": "3955400000", "totalLiabilities": "7822800000", "otherCurrentAssets": "836900000", "totalCurrentAssets": "3192300000", "currentLongTermDebt": "700000000", "longTermInvestments": "None", "shortTermInvestments": "702300000", "currentNetReceivables": "979200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12053900000", "currentAccountsPayable": "346900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6697200000", "shortLongTermDebtTotal": "5433300000", "totalShareholderEquity": "7421100000", "capitalLeaseObligations": "390200000", "otherCurrentLiabilities": "251600000", "totalCurrentLiabilities": "1442400000", "otherNonCurrentLiabilities": "2019800000", "totalNonCurrentLiabilities": "6380400000", "cashAndShortTermInvestments": "421500000", "commonStockSharesOutstanding": "62100000", "intangibleAssetsExcludingGoodwill": "833800000", "cashAndCashEquivalentsAtCarryingValue": "421500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "348600000", "profitLoss": "None", "dividendPayout": "40900000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-9800000", "operatingCashflow": "358000000", "capitalExpenditures": "119500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-121100000", "cashflowFromInvestment": "-197300000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "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" ] } } }