changedpublishedmarketscreener
Micron Technology, Inc.
da1d974e | object | risk 0.30 | run bca261b5 | Jun 29, 2026, 8:32 PM{
"source": "marketscreener",
"candidate_external_id": "13639",
"candidate_key": "marketscreener:company:13639",
"proposed_external_ids": {
"ticker": "MU",
"marketscreener_id": "13639"
}
}Map Context
No candidate geometry available.
Orange proposed candidateGreen suggested/selected matchBlue nearby canonical object
Current vs Proposed
| Field | Current selected object | Proposed candidate |
|---|---|---|
| Name | Micron Technology, Inc. | Micron Technology, Inc. |
| Type | Entity | Entity |
| Subtype | Organisation | Organisation |
| Properties | {
"ticker": "MU",
"fiscal_period": "August",
"marketscreener_url_name": "MICRON-TECHNOLOGY-INC"
} | {
"ticker": "MU",
"fiscal_period": "August",
"marketscreener_url_name": "MICRON-TECHNOLOGY-INC"
} |
| External IDs | {
"ticker": "MU",
"marketscreener_id": "13639"
} | {
"source": "marketscreener",
"candidate_external_id": "13639",
"candidate_key": "marketscreener:company:13639",
"proposed_external_ids": {
"ticker": "MU",
"marketscreener_id": "13639"
}
} |
Diff Rows
- Summarychangedlow
{ "type": "Entity", "scope": "Public", "subtype": "Organisation", "properties": { "ticker": "MU", "fiscal_period": "August", "marketscreener_url_name": "MICRON-TECHNOLOGY-INC", "marketscreener_financials": { "tables": [ { "label": "Income Statement", "units": "USD in Million", "card_id": "income-statement-annual", "periods": [ { "label": "2021", "metrics": { "ebit": { "raw": "7,667", "numeric": 7667, "section": null, "is_estimate": true }, "ebitda": { "raw": "12,497", "numeric": 12497, "section": null, "is_estimate": true }, "net_sales": { "raw": "27,705", "numeric": 27705, "section": null, "is_estimate": true }, "net_income": { "raw": "5,861", "numeric": 5861, "section": null, "is_estimate": true }, "interest_paid": { "raw": "-146", "numeric": -146, "section": null, "is_estimate": true }, "announcement_date": { "raw": "9/28/21", "numeric": null, "section": null, "is_estimate": false }, "earnings_before_tax_ebt": { "raw": "6,218", "numeric": 6218, "section": null, "is_estimate": true } }, "announcement_date": "9/28/21" }, { "label": "2022", "metrics": { "ebit": { "raw": "10,281", "numeric": 10281, "section": null, "is_estimate": true }, "ebitda": { "raw": "16,818", "numeric": 16818, "section": null, "is_estimate": true }, "net_sales": { "raw": "30,758", "numeric": 30758, "section": null, "is_estimate": true }, "net_income": { "raw": "8,687", "numeric": 8687, "section": null, "is_estimate": true }, "interest_paid": { "raw": "-93", "numeric": -93, "section": null, "is_estimate": true }, "announcement_date": { "raw": "9/29/22", "numeric": null, "section": null, "is_estimate": false }, "earnings_before_tax_ebt": { "raw": "9,571", "numeric": 9571, "section": null, "is_estimate": true } }, "announcement_date": "9/29/22" }, { "label": "2023", "metrics": { "ebit": { "raw": "-4,819", "numeric": -4819, "section": null, "is_estimate": true }, "ebitda": { "raw": "2,011", "numeric": 2011, "section": null, "is_estimate": true }, "net_sales": { "raw": "15,540", "numeric": 15540, "section": null, "is_estimate": true }, "net_income": { "raw": "-5,833", "numeric": -5833, "section": null, "is_estimate": true }, "interest_paid": { "raw": "80", "numeric": 80, "section": null, "is_estimate": true }, "announcement_date": { "raw": "9/27/23", "numeric": null, "section": null, "is_estimate": false }, "earnings_before_tax_ebt": { "raw": "-5,658", "numeric": -5658, "section": null, "is_estimate": true } }, "announcement_date": "9/27/23" }, { "label": "2024", "metrics": { "ebit": { "raw": "1,935", "numeric": 1935, "section": null, "is_estimate": true }, "ebitda": { "raw": "9,084", "numeric": 9084, "section": null, "is_estimate": true }, "net_sales": { "raw": "25,111", "numeric": 25111, "section": null, "is_estimate": true }, "net_income": { "raw": "778", "numeric": 778, "section": null, "is_estimate": true }, "interest_paid": { "raw": "-33", "numeric": -33, "section": null, "is_estimate": true }, "announcement_date": { "raw": "9/25/24", "numeric": null, "section": null, "is_estimate": false }, "earnings_before_tax_ebt": { "raw": "1,240", "numeric": 1240, "section": null, "is_estimate": true } }, "announcement_date": "9/25/24" }, { "label": "2025", "metrics": { "ebit": { "raw": "10,846", "numeric": 10846, "section": null, "is_estimate": true }, "ebitda": { "raw": "18,122", "numeric": 18122, "section": null, "is_estimate": true }, "net_sales": { "raw": "37,378", "numeric": 37378, "section": null, "is_estimate": true }, "net_income": { "raw": "8,539", "numeric": 8539, "section": null, "is_estimate": true }, "interest_paid": { "raw": "19", "numeric": 19, "section": null, "is_estimate": true }, "announcement_date": { "raw": "9/23/25", "numeric": null, "section": null, "is_estimate": false }, "earnings_before_tax_ebt": { "raw": "9,654", "numeric": 9654, "section": null, "is_estimate": true } }, "announcement_date": "9/23/25" }, { "label": "2026", "metrics": { "ebit": { "raw": "98,174", "numeric": 98174, "section": null, "is_estimate": true }, "ebitda": { "raw": "107,348", "numeric": 107348, "section": null, "is_estimate": true }, "net_sales": { "raw": "129,396", "numeric": 129396, "section": null, "is_estimate": true }, "net_income": { "raw": "82,913", "numeric": 82913, "section": null, "is_estimate": true }, "interest_paid": { "raw": "-146.3", "numeric": -146.3, "section": null, "is_estimate": true }, "announcement_date": { "raw": "-", "numeric": null, "section": null, "is_estimate": false }, "earnings_before_tax_ebt": { "raw": "97,208", "numeric": 97208, "section": null, "is_estimate": true } }, "announcement_date": null }, { "label": "2027", "metrics": { "ebit": { "raw": "190,360", "numeric": 190360, "section": null, "is_estimate": true }, "ebitda": { "raw": "202,165", "numeric": 202165, "section": null, "is_estimate": true }, "net_sales": { "raw": "234,560", "numeric": 234560, "section": null, "is_estimate": true }, "net_income": { "raw": "156,961", "numeric": 156961, "section": null, "is_estimate": true }, "interest_paid": { "raw": "-83.33", "numeric": -83.33, "section": null, "is_estimate": true }, "announcement_date": { "raw": "-", "numeric": null, "section": null, "is_estimate": false }, "earnings_before_tax_ebt": { "raw": "179,240", "numeric": 179240, "section": null, "is_estimate": true } }, "announcement_date": null }, { "label": "2028", "metrics": { "ebit": { "raw": "204,532", "numeric": 204532, "section": null, "is_estimate": true }, "ebitda": { "raw": "239,782", "numeric": 239782, "section": null, "is_estimate": true }, "net_sales": { "raw": "257,032", "numeric": 257032, "section": null, "is_estimate": true }, "net_income": { "raw": "174,764", "numeric": 174764, "section": null, "is_estimate": true }, "interest_paid": { "raw": "-56", "numeric": -56, "section": null, "is_estimate": true }, "announcement_date": { "raw": "-", "numeric": null, "section": null, "is_estimate": false }, "earnings_before_tax_ebt": { "raw": "189,460", "numeric": 189460, "section": null, "is_estimate": true } }, "announcement_date": null } ] }, { "label": "Income Statement (Quarterly)", "units": "USD in Million", "card_id": "income-statement-quarterly", "periods": [ { "label": "2021 Q4", "metrics": { "ebit": { "raw": "3,073", "numeric": 3073, "section": null, "is_estimate": true }, "ebitda": { "raw": "4,576", "numeric": 4576, "section": null, "is_estimate": true }, "net_sales": { "raw": "8,274", "numeric": 8274, "section": null, "is_estimate": true }, "net_income": { "raw": "2,720", "numeric": 2720, "section": null, "is_estimate": true }, "announcement_date": { "raw": "9/28/21", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "-38", "numeric": -38, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "2,936", "numeric": 2936, "section": null, "is_estimate": true } }, "announcement_date": "9/28/21" }, { "label": "2022 Q1", "metrics": { "ebit": { "raw": "2,725", "numeric": 2725, "section": null, "is_estimate": true }, "ebitda": { "raw": "4,302", "numeric": 4302, "section": null, "is_estimate": true }, "net_sales": { "raw": "7,687", "numeric": 7687, "section": null, "is_estimate": true }, "net_income": { "raw": "2,306", "numeric": 2306, "section": null, "is_estimate": true }, "announcement_date": { "raw": "12/20/21", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "-35", "numeric": -35, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "2,521", "numeric": 2521, "section": null, "is_estimate": true } }, "announcement_date": "12/20/21" }, { "label": "2022 Q2", "metrics": { "ebit": { "raw": "2,750", "numeric": 2750, "section": null, "is_estimate": true }, "ebitda": { "raw": "4,288", "numeric": 4288, "section": null, "is_estimate": true }, "net_sales": { "raw": "7,786", "numeric": 7786, "section": null, "is_estimate": true }, "net_income": { "raw": "2,263", "numeric": 2263, "section": null, "is_estimate": true }, "announcement_date": { "raw": "3/29/22", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "-43", "numeric": -43, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "2,509", "numeric": 2509, "section": null, "is_estimate": true } }, "announcement_date": "3/29/22" }, { "label": "2022 Q3", "metrics": { "ebit": { "raw": "3,144", "numeric": 3144, "section": null, "is_estimate": true }, "ebitda": { "raw": "4,825", "numeric": 4825, "section": null, "is_estimate": true }, "net_sales": { "raw": "8,642", "numeric": 8642, "section": null, "is_estimate": true }, "net_income": { "raw": "2,626", "numeric": 2626, "section": null, "is_estimate": true }, "announcement_date": { "raw": "6/30/22", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "-24", "numeric": -24, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "2,988", "numeric": 2988, "section": null, "is_estimate": true } }, "announcement_date": "6/30/22" }, { "label": "2022 Q4", "metrics": { "ebit": { "raw": "1,662", "numeric": 1662, "section": null, "is_estimate": true }, "ebitda": { "raw": "3,403", "numeric": 3403, "section": null, "is_estimate": true }, "net_sales": { "raw": "6,643", "numeric": 6643, "section": null, "is_estimate": true }, "net_income": { "raw": "1,492", "numeric": 1492, "section": null, "is_estimate": true }, "announcement_date": { "raw": "9/29/22", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "9", "numeric": 9, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "1,553", "numeric": 1553, "section": null, "is_estimate": true } }, "announcement_date": "9/29/22" }, { "label": "2023 Q1", "metrics": { "ebit": { "raw": "-65", "numeric": -65, "section": null, "is_estimate": true }, "ebitda": { "raw": "1,712", "numeric": 1712, "section": null, "is_estimate": true }, "net_sales": { "raw": "4,085", "numeric": 4085, "section": null, "is_estimate": true }, "net_income": { "raw": "-195", "numeric": -195, "section": null, "is_estimate": true }, "announcement_date": { "raw": "12/21/22", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "37", "numeric": 37, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "-176", "numeric": -176, "section": null, "is_estimate": true } }, "announcement_date": "12/21/22" }, { "label": "2023 Q2", "metrics": { "ebit": { "raw": "-2,077", "numeric": -2077, "section": null, "is_estimate": true }, "ebitda": { "raw": "-361", "numeric": -361, "section": null, "is_estimate": true }, "net_sales": { "raw": "3,693", "numeric": 3693, "section": null, "is_estimate": true }, "net_income": { "raw": "-2,312", "numeric": -2312, "section": null, "is_estimate": true }, "announcement_date": { "raw": "3/28/23", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "30", "numeric": 30, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "-2,271", "numeric": -2271, "section": null, "is_estimate": true } }, "announcement_date": "3/28/23" }, { "label": "2023 Q3", "metrics": { "ebit": { "raw": "-1,469", "numeric": -1469, "section": null, "is_estimate": true }, "ebitda": { "raw": "195", "numeric": 195, "section": null, "is_estimate": true }, "net_sales": { "raw": "3,752", "numeric": 3752, "section": null, "is_estimate": true }, "net_income": { "raw": "-1,896", "numeric": -1896, "section": null, "is_estimate": true }, "announcement_date": { "raw": "6/28/23", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "8", "numeric": 8, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "-1,753", "numeric": -1753, "section": null, "is_estimate": true } }, "announcement_date": "6/28/23" }, { "label": "2023 Q4", "metrics": { "ebit": { "raw": "-1,208", "numeric": -1208, "section": null, "is_estimate": true }, "ebitda": { "raw": "465", "numeric": 465, "section": null, "is_estimate": true }, "net_sales": { "raw": "4,010", "numeric": 4010, "section": null, "is_estimate": true }, "net_income": { "raw": "-1,430", "numeric": -1430, "section": null, "is_estimate": true }, "announcement_date": { "raw": "9/27/23", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "5", "numeric": 5, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "-1,458", "numeric": -1458, "section": null, "is_estimate": true } }, "announcement_date": "9/27/23" }, { "label": "2024 Q1", "metrics": { "ebit": { "raw": "-955", "numeric": -955, "section": null, "is_estimate": true }, "ebitda": { "raw": "787", "numeric": 787, "section": null, "is_estimate": true }, "net_sales": { "raw": "4,726", "numeric": 4726, "section": null, "is_estimate": true }, "net_income": { "raw": "-1,234", "numeric": -1234, "section": null, "is_estimate": true }, "announcement_date": { "raw": "12/20/23", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "-", "numeric": null, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "-1,155", "numeric": -1155, "section": null, "is_estimate": true } }, "announcement_date": "12/20/23" }, { "label": "2024 Q2", "metrics": { "ebit": { "raw": "204", "numeric": 204, "section": null, "is_estimate": true }, "ebitda": { "raw": "2,115", "numeric": 2115, "section": null, "is_estimate": true }, "net_sales": { "raw": "5,824", "numeric": 5824, "section": null, "is_estimate": true }, "net_income": { "raw": "793", "numeric": 793, "section": null, "is_estimate": true }, "announcement_date": { "raw": "3/20/24", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "-21", "numeric": -21, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "170", "numeric": 170, "section": null, "is_estimate": true } }, "announcement_date": "3/20/24" }, { "label": "2024 Q3", "metrics": { "ebit": { "raw": "941", "numeric": 941, "section": null, "is_estimate": true }, "ebitda": { "raw": "2,674", "numeric": 2674, "section": null, "is_estimate": true }, "net_sales": { "raw": "6,811", "numeric": 6811, "section": null, "is_estimate": true }, "net_income": { "raw": "332", "numeric": 332, "section": null, "is_estimate": true }, "announcement_date": { "raw": "6/26/24", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "-14", "numeric": -14, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "715", "numeric": 715, "section": null, "is_estimate": true } }, "announcement_date": "6/26/24" }, { "label": "2024 Q4", "metrics": { "ebit": { "raw": "1,745", "numeric": 1745, "section": null, "is_estimate": true }, "ebitda": { "raw": "3,508", "numeric": 3508, "section": null, "is_estimate": true }, "net_sales": { "raw": "7,750", "numeric": 7750, "section": null, "is_estimate": true }, "net_income": { "raw": "887", "numeric": 887, "section": null, "is_estimate": true }, "announcement_date": { "raw": "9/25/24", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "-5", "numeric": -5, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "1,510", "numeric": 1510, "section": null, "is_estimate": true } }, "announcement_date": "9/25/24" }, { "label": "2025 Q1", "metrics": { "ebit": { "raw": "2,394", "numeric": 2394, "section": null, "is_estimate": true }, "ebitda": { "raw": "4,204", "numeric": 4204, "section": null, "is_estimate": true }, "net_sales": { "raw": "8,709", "numeric": 8709, "section": null, "is_estimate": true }, "net_income": { "raw": "1,870", "numeric": 1870, "section": null, "is_estimate": true }, "announcement_date": { "raw": "12/18/24", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "-11", "numeric": -11, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "2,152", "numeric": 2152, "section": null, "is_estimate": true } }, "announcement_date": "12/18/24" }, { "label": "2025 Q2", "metrics": { "ebit": { "raw": "2,007", "numeric": 2007, "section": null, "is_estimate": true }, "ebitda": { "raw": "3,852", "numeric": 3852, "section": null, "is_estimate": true }, "net_sales": { "raw": "8,053", "numeric": 8053, "section": null, "is_estimate": true }, "net_income": { "raw": "1,583", "numeric": 1583, "section": null, "is_estimate": true }, "announcement_date": { "raw": "3/20/25", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "-4", "numeric": -4, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "1,758", "numeric": 1758, "section": null, "is_estimate": true } }, "announcement_date": "3/20/25" }, { "label": "2025 Q3", "metrics": { "ebit": { "raw": "2,490", "numeric": 2490, "section": null, "is_estimate": true }, "ebitda": { "raw": "4,263", "numeric": 4263, "section": null, "is_estimate": true }, "net_sales": { "raw": "9,301", "numeric": 9301, "section": null, "is_estimate": true }, "net_income": { "raw": "1,885", "numeric": 1885, "section": null, "is_estimate": true }, "announcement_date": { "raw": "6/25/25", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "12", "numeric": 12, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "2,113", "numeric": 2113, "section": null, "is_estimate": true } }, "announcement_date": "6/25/25" }, { "label": "2025 Q4", "metrics": { "ebit": { "raw": "3,955", "numeric": 3955, "section": null, "is_estimate": true }, "ebitda": { "raw": "5,803", "numeric": 5803, "section": null, "is_estimate": true }, "net_sales": { "raw": "11,315", "numeric": 11315, "section": null, "is_estimate": true }, "net_income": { "raw": "3,201", "numeric": 3201, "section": null, "is_estimate": true }, "announcement_date": { "raw": "9/23/25", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "22", "numeric": 22, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "3,631", "numeric": 3631, "section": null, "is_estimate": true } }, "announcement_date": "9/23/25" }, { "label": "2026 Q1", "metrics": { "ebit": { "raw": "6,419", "numeric": 6419, "section": null, "is_estimate": true }, "ebitda": { "raw": "8,348", "numeric": 8348, "section": null, "is_estimate": true }, "net_sales": { "raw": "13,643", "numeric": 13643, "section": null, "is_estimate": true }, "net_income": { "raw": "5,240", "numeric": 5240, "section": null, "is_estimate": true }, "announcement_date": { "raw": "12/17/25", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "65", "numeric": 65, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "6,061", "numeric": 6061, "section": null, "is_estimate": true } }, "announcement_date": "12/17/25" }, { "label": "2026 Q2", "metrics": { "ebit": { "raw": "16,455", "numeric": 16455, "section": null, "is_estimate": true }, "ebitda": { "raw": "18,421", "numeric": 18421, "section": null, "is_estimate": true }, "net_sales": { "raw": "23,860", "numeric": 23860, "section": null, "is_estimate": true }, "net_income": { "raw": "13,785", "numeric": 13785, "section": null, "is_estimate": true }, "announcement_date": { "raw": "3/18/26", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "123", "numeric": 123, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "16,160", "numeric": 16160, "section": null, "is_estimate": true } }, "announcement_date": "3/18/26" }, { "label": "2026 Q3", "metrics": { "ebit": { "raw": "33,681", "numeric": 33681, "section": null, "is_estimate": true }, "ebitda": { "raw": "35,682", "numeric": 35682, "section": null, "is_estimate": true }, "net_sales": { "raw": "41,456", "numeric": 41456, "section": null, "is_estimate": true }, "net_income": { "raw": "28,243", "numeric": 28243, "section": null, "is_estimate": true }, "announcement_date": { "raw": "6/24/26", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "-", "numeric": null, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "33,212", "numeric": 33212, "section": null, "is_estimate": true } }, "announcement_date": "6/24/26" }, { "label": "2026 Q4", "metrics": { "ebit": { "raw": "41,718", "numeric": 41718, "section": null, "is_estimate": true }, "ebitda": { "raw": "44,386", "numeric": 44386, "section": null, "is_estimate": true }, "net_sales": { "raw": "50,685", "numeric": 50685, "section": null, "is_estimate": true }, "net_income": { "raw": "35,716", "numeric": 35716, "section": null, "is_estimate": true }, "announcement_date": { "raw": "-", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "-64", "numeric": -64, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "42,568", "numeric": 42568, "section": null, "is_estimate": true } }, "announcement_date": null }, { "label": "2027 Q1", "metrics": { "ebit": { "raw": "45,818", "numeric": 45818, "section": null, "is_estimate": true }, "ebitda": { "raw": "50,444", "numeric": 50444, "section": null, "is_estimate": true }, "net_sales": { "raw": "56,458", "numeric": 56458, "section": null, "is_estimate": true }, "net_income": { "raw": "39,434", "numeric": 39434, "section": null, "is_estimate": true }, "announcement_date": { "raw": "-", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "-28.5", "numeric": -28.5, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "47,506", "numeric": 47506, "section": null, "is_estimate": true } }, "announcement_date": null }, { "label": "2027 Q2", "metrics": { "ebit": { "raw": "48,668", "numeric": 48668, "section": null, "is_estimate": true }, "ebitda": { "raw": "55,036", "numeric": 55036, "section": null, "is_estimate": true }, "net_sales": { "raw": "60,331", "numeric": 60331, "section": null, "is_estimate": true }, "net_income": { "raw": "42,410", "numeric": 42410, "section": null, "is_estimate": true }, "announcement_date": { "raw": "-", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "-28.5", "numeric": -28.5, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "51,331", "numeric": 51331, "section": null, "is_estimate": true } }, "announcement_date": null }, { "label": "2027 Q3", "metrics": { "ebit": { "raw": "51,118", "numeric": 51118, "section": null, "is_estimate": true }, "ebitda": { "raw": "58,743", "numeric": 58743, "section": null, "is_estimate": true }, "net_sales": { "raw": "63,912", "numeric": 63912, "section": null, "is_estimate": true }, "net_income": { "raw": "45,063", "numeric": 45063, "section": null, "is_estimate": true }, "announcement_date": { "raw": "-", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "-39.33", "numeric": -39.33, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "54,330", "numeric": 54330, "section": null, "is_estimate": true } }, "announcement_date": null }, { "label": "2027 Q4", "metrics": { "ebit": { "raw": "52,229", "numeric": 52229, "section": null, "is_estimate": true }, "ebitda": { "raw": "63,959", "numeric": 63959, "section": null, "is_estimate": true }, "net_sales": { "raw": "66,653", "numeric": 66653, "section": null, "is_estimate": true }, "net_income": { "raw": "47,474", "numeric": 47474, "section": null, "is_estimate": true }, "announcement_date": { "raw": "-", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "-56", "numeric": -56, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "61,086", "numeric": 61086, "section": null, "is_estimate": true } }, "announcement_date": null }, { "label": "2028 Q1", "metrics": { "ebit": { "raw": "58,395", "numeric": 58395, "section": null, "is_estimate": true }, "ebitda": { "raw": "74,043", "numeric": 74043, "section": null, "is_estimate": true }, "net_sales": { "raw": "72,036", "numeric": 72036, "section": null, "is_estimate": true }, "net_income": { "raw": "55,678", "numeric": 55678, "section": null, "is_estimate": true }, "announcement_date": { "raw": "-", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "-", "numeric": null, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "84,218", "numeric": 84218, "section": null, "is_estimate": true } }, "announcement_date": null }, { "label": "2028 Q2", "metrics": { "ebit": { "raw": "54,226", "numeric": 54226, "section": null, "is_estimate": true }, "ebitda": { "raw": "73,212", "numeric": 73212, "section": null, "is_estimate": true }, "net_sales": { "raw": "71,553", "numeric": 71553, "section": null, "is_estimate": true }, "net_income": { "raw": "56,247", "numeric": 56247, "section": null, "is_estimate": true }, "announcement_date": { "raw": "-", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "-", "numeric": null, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "82,804", "numeric": 82804, "section": null, "is_estimate": true } }, "announcement_date": null }, { "label": "2028 Q3", "metrics": { "ebit": { "raw": "53,866", "numeric": 53866, "section": null, "is_estimate": true }, "ebitda": { "raw": "71,525", "numeric": 71525, "section": null, "is_estimate": true }, "net_sales": { "raw": "71,771", "numeric": 71771, "section": null, "is_estimate": true }, "net_income": { "raw": "55,183", "numeric": 55183, "section": null, "is_estimate": true }, "announcement_date": { "raw": "-", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "-60", "numeric": -60, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "78,660", "numeric": 78660, "section": null, "is_estimate": true } }, "announcement_date": null } ] }, { "label": "Balance Sheet Forecast", "units": "USD in Million", "card_id": "bilan_card", "periods": [ { "label": "2021", "metrics": { "net_debt": { "raw": "-3,688", "numeric": -3688, "section": null, "is_estimate": true }, "announcement_date": { "raw": "9/28/21", "numeric": null, "section": null, "is_estimate": false } }, "announcement_date": "9/28/21" }, { "label": "2022", "metrics": { "net_debt": { "raw": "-4,149", "numeric": -4149, "section": null, "is_estimate": true }, "announcement_date": { "raw": "9/29/22", "numeric": null, "section": null, "is_estimate": false } }, "announcement_date": "9/29/22" }, { "label": "2023", "metrics": { "net_debt": { "raw": "3,736", "numeric": 3736, "section": null, "is_estimate": true }, "announcement_date": { "raw": "9/27/23", "numeric": null, "section": null, "is_estimate": false } }, "announcement_date": "9/27/23" }, { "label": "2024", "metrics": { "net_debt": { "raw": "5,291", "numeric": 5291, "section": null, "is_estimate": true }, "announcement_date": { "raw": "9/25/24", "numeric": null, "section": null, "is_estimate": false } }, "announcement_date": "9/25/24" }, { "label": "2025", "metrics": { "net_debt": { "raw": "4,270", "numeric": 4270, "section": null, "is_estimate": true }, "announcement_date": { "raw": "9/23/25", "numeric": null, "section": null, "is_estimate": false } }, "announcement_date": "9/23/25" }, { "label": "2026", "metrics": { "net_debt": { "raw": "-43,062", "numeric": -43062, "section": null, "is_estimate": true }, "announcement_date": { "raw": "-", "numeric": null, "section": null, "is_estimate": false } }, "announcement_date": null }, { "label": "2027", "metrics": { "net_debt": { "raw": "-154,094", "numeric": -154094, "section": null, "is_estimate": true }, "announcement_date": { "raw": "-", "numeric": null, "section": null, "is_estimate": false } }, "announcement_date": null }, { "label": "2028", "metrics": { "net_debt": { "raw": "-273,383", "numeric": -273383, "section": null, "is_estimate": true }, "announcement_date": { "raw": "-", "numeric": null, "section": null, "is_estimate": false } }, "announcement_date": null } ] }, { "label": "Cash Flow Forecast", "units": "USD in Million", "card_id": "fluxdetres_card", "periods": [ { "label": "2021", "metrics": { "capex": { "raw": "10,030", "numeric": 10030, "section": null, "is_estimate": true }, "announcement_date": { "raw": "9/28/21", "numeric": null, "section": null, "is_estimate": false }, "free_cash_flow_fcf": { "raw": "2,438", "numeric": 2438, "section": null, "is_estimate": true } }, "announcement_date": "9/28/21" }, { "label": "2022", "metrics": { "capex": { "raw": "12,067", "numeric": 12067, "section": null, "is_estimate": true }, "announcement_date": { "raw": "9/29/22", "numeric": null, "section": null, "is_estimate": false }, "free_cash_flow_fcf": { "raw": "3,114", "numeric": 3114, "section": null, "is_estimate": true } }, "announcement_date": "9/29/22" }, { "label": "2023", "metrics": { "capex": { "raw": "7,676", "numeric": 7676, "section": null, "is_estimate": true }, "announcement_date": { "raw": "9/27/23", "numeric": null, "section": null, "is_estimate": false }, "free_cash_flow_fcf": { "raw": "-6,117", "numeric": -6117, "section": null, "is_estimate": true } }, "announcement_date": "9/27/23" }, { "label": "2024", "metrics": { "capex": { "raw": "8,386", "numeric": 8386, "section": null, "is_estimate": true }, "announcement_date": { "raw": "9/25/24", "numeric": null, "section": null, "is_estimate": false }, "free_cash_flow_fcf": { "raw": "121", "numeric": 121, "section": null, "is_estimate": true } }, "announcement_date": "9/25/24" }, { "label": "2025", "metrics": { "capex": { "raw": "15,857", "numeric": 15857, "section": null, "is_estimate": true }, "announcement_date": { "raw": "9/23/25", "numeric": null, "section": null, "is_estimate": false }, "free_cash_flow_fcf": { "raw": "1,668", "numeric": 1668, "section": null, "is_estimate": true } }, "announcement_date": "9/23/25" }, { "label": "2026", "metrics": { "capex": { "raw": "28,420", "numeric": 28420, "section": null, "is_estimate": true }, "announcement_date": { "raw": "-", "numeric": null, "section": null, "is_estimate": false }, "free_cash_flow_fcf": { "raw": "48,683", "numeric": 48683, "section": null, "is_estimate": true } }, "announcement_date": null }, { "label": "2027", "metrics": { "capex": { "raw": "43,952", "numeric": 43952, "section": null, "is_estimate": true }, "announcement_date": { "raw": "-", "numeric": null, "section": null, "is_estimate": false }, "free_cash_flow_fcf": { "raw": "116,336", "numeric": 116336, "section": null, "is_estimate": true } }, "announcement_date": null }, { "label": "2028", "metrics": { "capex": { "raw": "47,050", "numeric": 47050, "section": null, "is_estimate": true }, "announcement_date": { "raw": "-", "numeric": null, "section": null, "is_estimate": false }, "free_cash_flow_fcf": { "raw": "146,841", "numeric": 146841, "section": null, "is_estimate": true } }, "announcement_date": null } ] }, { "label": "Financial Ratios", "units": "USD in", "card_id": "rf_card", "periods": [ { "label": "2021", "metrics": { "eps": { "raw": "5.14", "numeric": 5.14, "section": "Items per share", "is_estimate": true }, "roa": { "raw": "12.4%", "numeric": null, "section": "Profitability", "is_estimate": true }, "roe": { "raw": "16.82%", "numeric": null, "section": "Profitability", "is_estimate": true }, "capex_fcf": { "raw": "411.4%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "ebt_margin": { "raw": "22.44%", "numeric": null, "section": "Profitability", "is_estimate": true }, "fcf_margin": { "raw": "8.8%", "numeric": null, "section": "Profitability", "is_estimate": true }, "net_margin": { "raw": "21.16%", "numeric": null, "section": "Profitability", "is_estimate": true }, "ebit_margin": { "raw": "27.67%", "numeric": null, "section": "Profitability", "is_estimate": true }, "capex_ebitda": { "raw": "80.26%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "ebitda_margin": { "raw": "45.11%", "numeric": null, "section": "Profitability", "is_estimate": true }, "fcf_net_income": { "raw": "41.6%", "numeric": null, "section": "Profitability", "is_estimate": true }, "announcement_date": { "raw": "9/28/21", "numeric": null, "section": "Items per share", "is_estimate": false }, "dividend_per_share": { "raw": "0.1", "numeric": 0.1, "section": "Items per share", "is_estimate": true }, "cash_flow_per_share": { "raw": "10.93", "numeric": 10.93, "section": "Items per share", "is_estimate": true }, "debt_free_cash_flow": { "raw": "-", "numeric": null, "section": "Financial Health", "is_estimate": false }, "book_value_per_share": { "raw": "38.5", "numeric": 38.5, "section": "Items per share", "is_estimate": true }, "capex_current_assets": { "raw": "36.2%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "leverage_debt_ebitda": { "raw": "-", "numeric": null, "section": "Financial Health", "is_estimate": false }, "nbr_of_stocks_in_thousands": { "raw": "1,125,754", "numeric": 1125754, "section": "Items per share", "is_estimate": false } }, "announcement_date": "9/28/21" }, { "label": "2022", "metrics": { "eps": { "raw": "7.75", "numeric": 7.75, "section": "Items per share", "is_estimate": true }, "roa": { "raw": "13.88%", "numeric": null, "section": "Profitability", "is_estimate": true }, "roe": { "raw": "18.51%", "numeric": null, "section": "Profitability", "is_estimate": true }, "capex_fcf": { "raw": "387.51%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "ebt_margin": { "raw": "31.12%", "numeric": null, "section": "Profitability", "is_estimate": true }, "fcf_margin": { "raw": "10.12%", "numeric": null, "section": "Profitability", "is_estimate": true }, "net_margin": { "raw": "28.24%", "numeric": null, "section": "Profitability", "is_estimate": true }, "ebit_margin": { "raw": "33.43%", "numeric": null, "section": "Profitability", "is_estimate": true }, "capex_ebitda": { "raw": "71.75%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "ebitda_margin": { "raw": "54.68%", "numeric": null, "section": "Profitability", "is_estimate": true }, "fcf_net_income": { "raw": "35.85%", "numeric": null, "section": "Profitability", "is_estimate": true }, "announcement_date": { "raw": "9/29/22", "numeric": null, "section": "Items per share", "is_estimate": false }, "dividend_per_share": { "raw": "0.43", "numeric": 0.43, "section": "Items per share", "is_estimate": true }, "cash_flow_per_share": { "raw": "13.53", "numeric": 13.53, "section": "Items per share", "is_estimate": true }, "debt_free_cash_flow": { "raw": "-", "numeric": null, "section": "Financial Health", "is_estimate": false }, "book_value_per_share": { "raw": "44.48", "numeric": 44.48, "section": "Items per share", "is_estimate": true }, "capex_current_assets": { "raw": "39.23%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "leverage_debt_ebitda": { "raw": "-", "numeric": null, "section": "Financial Health", "is_estimate": false }, "nbr_of_stocks_in_thousands": { "raw": "1,103,145", "numeric": 1103145, "section": "Items per share", "is_estimate": false } }, "announcement_date": "9/29/22" }, { "label": "2023", "metrics": { "eps": { "raw": "-5.34", "numeric": -5.34, "section": "Items per share", "is_estimate": true }, "roa": { "raw": "-7.45%", "numeric": null, "section": "Profitability", "is_estimate": true }, "roe": { "raw": "-10.34%", "numeric": null, "section": "Profitability", "is_estimate": true }, "capex_fcf": { "raw": "-125.49%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "ebt_margin": { "raw": "-36.41%", "numeric": null, "section": "Profitability", "is_estimate": true }, "fcf_margin": { "raw": "-39.36%", "numeric": null, "section": "Profitability", "is_estimate": true }, "net_margin": { "raw": "-37.54%", "numeric": null, "section": "Profitability", "is_estimate": true }, "ebit_margin": { "raw": "-31.01%", "numeric": null, "section": "Profitability", "is_estimate": true }, "capex_ebitda": { "raw": "381.7%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "ebitda_margin": { "raw": "12.94%", "numeric": null, "section": "Profitability", "is_estimate": true }, "fcf_net_income": { "raw": "104.87%", "numeric": null, "section": "Profitability", "is_estimate": true }, "announcement_date": { "raw": "9/27/23", "numeric": null, "section": "Items per share", "is_estimate": false }, "dividend_per_share": { "raw": "0.46", "numeric": 0.46, "section": "Items per share", "is_estimate": true }, "cash_flow_per_share": { "raw": "1.426", "numeric": 1.426, "section": "Items per share", "is_estimate": true }, "debt_free_cash_flow": { "raw": "-0.61x", "numeric": null, "section": "Financial Health", "is_estimate": false }, "book_value_per_share": { "raw": "40.37", "numeric": 40.37, "section": "Items per share", "is_estimate": true }, "capex_current_assets": { "raw": "49.4%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "leverage_debt_ebitda": { "raw": "1.86x", "numeric": null, "section": "Financial Health", "is_estimate": false }, "nbr_of_stocks_in_thousands": { "raw": "1,095,302", "numeric": 1095302, "section": "Items per share", "is_estimate": false } }, "announcement_date": "9/27/23" }, { "label": "2024", "metrics": { "eps": { "raw": "0.7", "numeric": 0.7, "section": "Items per share", "is_estimate": true }, "roa": { "raw": "1.16%", "numeric": null, "section": "Profitability", "is_estimate": true }, "roe": { "raw": "1.74%", "numeric": null, "section": "Profitability", "is_estimate": true }, "capex_fcf": { "raw": "6,930.58%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "ebt_margin": { "raw": "4.94%", "numeric": null, "section": "Profitability", "is_estimate": true }, "fcf_margin": { "raw": "0.48%", "numeric": null, "section": "Profitability", "is_estimate": true }, "net_margin": { "raw": "3.1%", "numeric": null, "section": "Profitability", "is_estimate": true }, "ebit_margin": { "raw": "7.71%", "numeric": null, "section": "Profitability", "is_estimate": true }, "capex_ebitda": { "raw": "92.32%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "ebitda_margin": { "raw": "36.18%", "numeric": null, "section": "Profitability", "is_estimate": true }, "fcf_net_income": { "raw": "15.55%", "numeric": null, "section": "Profitability", "is_estimate": true }, "announcement_date": { "raw": "9/25/24", "numeric": null, "section": "Items per share", "is_estimate": false }, "dividend_per_share": { "raw": "0.46", "numeric": 0.46, "section": "Items per share", "is_estimate": true }, "cash_flow_per_share": { "raw": "7.609", "numeric": 7.609, "section": "Items per share", "is_estimate": true }, "debt_free_cash_flow": { "raw": "43.73x", "numeric": null, "section": "Financial Health", "is_estimate": false }, "book_value_per_share": { "raw": "40.7", "numeric": 40.7, "section": "Items per share", "is_estimate": true }, "capex_current_assets": { "raw": "33.4%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "leverage_debt_ebitda": { "raw": "0.58x", "numeric": null, "section": "Financial Health", "is_estimate": false }, "nbr_of_stocks_in_thousands": { "raw": "1,108,841", "numeric": 1108841, "section": "Items per share", "is_estimate": false } }, "announcement_date": "9/25/24" }, { "label": "2025", "metrics": { "eps": { "raw": "7.59", "numeric": 7.59, "section": "Items per share", "is_estimate": true }, "roa": { "raw": "11.22%", "numeric": null, "section": "Profitability", "is_estimate": true }, "roe": { "raw": "17.2%", "numeric": null, "section": "Profitability", "is_estimate": true }, "capex_fcf": { "raw": "950.66%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "ebt_margin": { "raw": "25.83%", "numeric": null, "section": "Profitability", "is_estimate": true }, "fcf_margin": { "raw": "4.46%", "numeric": null, "section": "Profitability", "is_estimate": true }, "net_margin": { "raw": "22.84%", "numeric": null, "section": "Profitability", "is_estimate": true }, "ebit_margin": { "raw": "29.02%", "numeric": null, "section": "Profitability", "is_estimate": true }, "capex_ebitda": { "raw": "87.5%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "ebitda_margin": { "raw": "48.48%", "numeric": null, "section": "Profitability", "is_estimate": true }, "fcf_net_income": { "raw": "19.53%", "numeric": null, "section": "Profitability", "is_estimate": true }, "announcement_date": { "raw": "9/23/25", "numeric": null, "section": "Items per share", "is_estimate": false }, "dividend_per_share": { "raw": "0.46", "numeric": 0.46, "section": "Items per share", "is_estimate": true }, "cash_flow_per_share": { "raw": "15.58", "numeric": 15.58, "section": "Items per share", "is_estimate": true }, "debt_free_cash_flow": { "raw": "2.56x", "numeric": null, "section": "Financial Health", "is_estimate": false }, "book_value_per_share": { "raw": "47.89", "numeric": 47.89, "section": "Items per share", "is_estimate": true }, "capex_current_assets": { "raw": "42.42%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "leverage_debt_ebitda": { "raw": "0.24x", "numeric": null, "section": "Financial Health", "is_estimate": false }, "nbr_of_stocks_in_thousands": { "raw": "1,119,125", "numeric": 1119125, "section": "Items per share", "is_estimate": false } }, "announcement_date": "9/23/25" }, { "label": "2026", "metrics": { "eps": { "raw": "72.46", "numeric": 72.46, "section": "Items per share", "is_estimate": true }, "roa": { "raw": "62.88%", "numeric": null, "section": "Profitability", "is_estimate": true }, "roe": { "raw": "84.41%", "numeric": null, "section": "Profitability", "is_estimate": true }, "capex_fcf": { "raw": "58.38%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "ebt_margin": { "raw": "75.12%", "numeric": null, "section": "Profitability", "is_estimate": true }, "fcf_margin": { "raw": "37.62%", "numeric": null, "section": "Profitability", "is_estimate": true }, "net_margin": { "raw": "64.08%", "numeric": null, "section": "Profitability", "is_estimate": true }, "ebit_margin": { "raw": "75.87%", "numeric": null, "section": "Profitability", "is_estimate": true }, "capex_ebitda": { "raw": "26.47%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "ebitda_margin": { "raw": "82.96%", "numeric": null, "section": "Profitability", "is_estimate": true }, "fcf_net_income": { "raw": "58.72%", "numeric": null, "section": "Profitability", "is_estimate": true }, "announcement_date": { "raw": "-", "numeric": null, "section": "Items per share", "is_estimate": false }, "dividend_per_share": { "raw": "0.5332", "numeric": 0.5332, "section": "Items per share", "is_estimate": true }, "cash_flow_per_share": { "raw": "74.28", "numeric": 74.28, "section": "Items per share", "is_estimate": true }, "debt_free_cash_flow": { "raw": "-", "numeric": null, "section": "Financial Health", "is_estimate": false }, "book_value_per_share": { "raw": "119.7", "numeric": 119.7, "section": "Items per share", "is_estimate": true }, "capex_current_assets": { "raw": "21.96%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "leverage_debt_ebitda": { "raw": "-", "numeric": null, "section": "Financial Health", "is_estimate": false }, "nbr_of_stocks_in_thousands": { "raw": "1,129,393", "numeric": 1129393, "section": "Items per share", "is_estimate": false } }, "announcement_date": null }, { "label": "2027", "metrics": { "eps": { "raw": "146.2", "numeric": 146.2, "section": "Items per share", "is_estimate": true }, "roa": { "raw": "55.58%", "numeric": null, "section": "Profitability", "is_estimate": true }, "roe": { "raw": "76.69%", "numeric": null, "section": "Profitability", "is_estimate": true }, "capex_fcf": { "raw": "37.78%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "ebt_margin": { "raw": "76.42%", "numeric": null, "section": "Profitability", "is_estimate": true }, "fcf_margin": { "raw": "49.6%", "numeric": null, "section": "Profitability", "is_estimate": true }, "net_margin": { "raw": "66.92%", "numeric": null, "section": "Profitability", "is_estimate": true }, "ebit_margin": { "raw": "81.16%", "numeric": null, "section": "Profitability", "is_estimate": true }, "capex_ebitda": { "raw": "21.74%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "ebitda_margin": { "raw": "86.19%", "numeric": null, "section": "Profitability", "is_estimate": true }, "fcf_net_income": { "raw": "74.12%", "numeric": null, "section": "Profitability", "is_estimate": true }, "announcement_date": { "raw": "-", "numeric": null, "section": "Items per share", "is_estimate": false }, "dividend_per_share": { "raw": "0.6071", "numeric": 0.6071, "section": "Items per share", "is_estimate": true }, "cash_flow_per_share": { "raw": "153.9", "numeric": 153.9, "section": "Items per share", "is_estimate": true }, "debt_free_cash_flow": { "raw": "-", "numeric": null, "section": "Financial Health", "is_estimate": false }, "book_value_per_share": { "raw": "246", "numeric": 246, "section": "Items per share", "is_estimate": true }, "capex_current_assets": { "raw": "18.74%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "leverage_debt_ebitda": { "raw": "-", "numeric": null, "section": "Financial Health", "is_estimate": false }, "nbr_of_stocks_in_thousands": { "raw": "1,129,393", "numeric": 1129393, "section": "Items per share", "is_estimate": false } }, "announcement_date": null }, { "label": "2028", "metrics": { "eps": { "raw": "165.1", "numeric": 165.1, "section": "Items per share", "is_estimate": true }, "roa": { "raw": "37.52%", "numeric": null, "section": "Profitability", "is_estimate": true }, "roe": { "raw": "45.27%", "numeric": null, "section": "Profitability", "is_estimate": true }, "capex_fcf": { "raw": "32.04%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "ebt_margin": { "raw": "73.71%", "numeric": null, "section": "Profitability", "is_estimate": true }, "fcf_margin": { "raw": "57.13%", "numeric": null, "section": "Profitability", "is_estimate": true }, "net_margin": { "raw": "67.99%", "numeric": null, "section": "Profitability", "is_estimate": true }, "ebit_margin": { "raw": "79.57%", "numeric": null, "section": "Profitability", "is_estimate": true }, "capex_ebitda": { "raw": "19.62%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "ebitda_margin": { "raw": "93.29%", "numeric": null, "section": "Profitability", "is_estimate": true }, "fcf_net_income": { "raw": "84.02%", "numeric": null, "section": "Profitability", "is_estimate": true }, "announcement_date": { "raw": "-", "numeric": null, "section": "Items per share", "is_estimate": false }, "dividend_per_share": { "raw": "0.6334", "numeric": 0.6334, "section": "Items per share", "is_estimate": true }, "cash_flow_per_share": { "raw": "184.9", "numeric": 184.9, "section": "Items per share", "is_estimate": true }, "debt_free_cash_flow": { "raw": "-", "numeric": null, "section": "Financial Health", "is_estimate": false }, "book_value_per_share": { "raw": "403.1", "numeric": 403.1, "section": "Items per share", "is_estimate": true }, "capex_current_assets": { "raw": "18.31%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "leverage_debt_ebitda": { "raw": "-", "numeric": null, "section": "Financial Health", "is_estimate": false }, "nbr_of_stocks_in_thousands": { "raw": "1,129,393", "numeric": 1129393, "section": "Items per share", "is_estimate": false } }, "announcement_date": null } ] } ], "units_note": "Numeric values preserve the source table units per card.", "captured_at": "2026-06-28T16:59:54.088Z", "chart_count": 0, "table_count": 5, "schema_version": "marketscreener.financials.normalized.v1", "source_record_id": "MU-13639-financials" }, "marketscreener_last_financials_at": "2026-06-28T16:59:54.088Z" }, "canonical_name": "Micron Technology, Inc." }{ "type": "Entity", "scope": "Public", "subtype": "Organisation", "created_by": "import:marketscreener", "properties": { "ticker": "MU", "fiscal_period": "August", "marketscreener_url_name": "MICRON-TECHNOLOGY-INC" }, "external_ids": { "ticker": "MU", "marketscreener_id": "13639" }, "canonical_name": "Micron Technology, Inc.", "property_valid_from": "2026-06-29T20:31:36.176Z" } - Propertieschangedlow
{ "ticker": "MU", "fiscal_period": "August", "marketscreener_url_name": "MICRON-TECHNOLOGY-INC", "marketscreener_financials": { "tables": [ { "label": "Income Statement", "units": "USD in Million", "card_id": "income-statement-annual", "periods": [ { "label": "2021", "metrics": { "ebit": { "raw": "7,667", "numeric": 7667, "section": null, "is_estimate": true }, "ebitda": { "raw": "12,497", "numeric": 12497, "section": null, "is_estimate": true }, "net_sales": { "raw": "27,705", "numeric": 27705, "section": null, "is_estimate": true }, "net_income": { "raw": "5,861", "numeric": 5861, "section": null, "is_estimate": true }, "interest_paid": { "raw": "-146", "numeric": -146, "section": null, "is_estimate": true }, "announcement_date": { "raw": "9/28/21", "numeric": null, "section": null, "is_estimate": false }, "earnings_before_tax_ebt": { "raw": "6,218", "numeric": 6218, "section": null, "is_estimate": true } }, "announcement_date": "9/28/21" }, { "label": "2022", "metrics": { "ebit": { "raw": "10,281", "numeric": 10281, "section": null, "is_estimate": true }, "ebitda": { "raw": "16,818", "numeric": 16818, "section": null, "is_estimate": true }, "net_sales": { "raw": "30,758", "numeric": 30758, "section": null, "is_estimate": true }, "net_income": { "raw": "8,687", "numeric": 8687, "section": null, "is_estimate": true }, "interest_paid": { "raw": "-93", "numeric": -93, "section": null, "is_estimate": true }, "announcement_date": { "raw": "9/29/22", "numeric": null, "section": null, "is_estimate": false }, "earnings_before_tax_ebt": { "raw": "9,571", "numeric": 9571, "section": null, "is_estimate": true } }, "announcement_date": "9/29/22" }, { "label": "2023", "metrics": { "ebit": { "raw": "-4,819", "numeric": -4819, "section": null, "is_estimate": true }, "ebitda": { "raw": "2,011", "numeric": 2011, "section": null, "is_estimate": true }, "net_sales": { "raw": "15,540", "numeric": 15540, "section": null, "is_estimate": true }, "net_income": { "raw": "-5,833", "numeric": -5833, "section": null, "is_estimate": true }, "interest_paid": { "raw": "80", "numeric": 80, "section": null, "is_estimate": true }, "announcement_date": { "raw": "9/27/23", "numeric": null, "section": null, "is_estimate": false }, "earnings_before_tax_ebt": { "raw": "-5,658", "numeric": -5658, "section": null, "is_estimate": true } }, "announcement_date": "9/27/23" }, { "label": "2024", "metrics": { "ebit": { "raw": "1,935", "numeric": 1935, "section": null, "is_estimate": true }, "ebitda": { "raw": "9,084", "numeric": 9084, "section": null, "is_estimate": true }, "net_sales": { "raw": "25,111", "numeric": 25111, "section": null, "is_estimate": true }, "net_income": { "raw": "778", "numeric": 778, "section": null, "is_estimate": true }, "interest_paid": { "raw": "-33", "numeric": -33, "section": null, "is_estimate": true }, "announcement_date": { "raw": "9/25/24", "numeric": null, "section": null, "is_estimate": false }, "earnings_before_tax_ebt": { "raw": "1,240", "numeric": 1240, "section": null, "is_estimate": true } }, "announcement_date": "9/25/24" }, { "label": "2025", "metrics": { "ebit": { "raw": "10,846", "numeric": 10846, "section": null, "is_estimate": true }, "ebitda": { "raw": "18,122", "numeric": 18122, "section": null, "is_estimate": true }, "net_sales": { "raw": "37,378", "numeric": 37378, "section": null, "is_estimate": true }, "net_income": { "raw": "8,539", "numeric": 8539, "section": null, "is_estimate": true }, "interest_paid": { "raw": "19", "numeric": 19, "section": null, "is_estimate": true }, "announcement_date": { "raw": "9/23/25", "numeric": null, "section": null, "is_estimate": false }, "earnings_before_tax_ebt": { "raw": "9,654", "numeric": 9654, "section": null, "is_estimate": true } }, "announcement_date": "9/23/25" }, { "label": "2026", "metrics": { "ebit": { "raw": "98,174", "numeric": 98174, "section": null, "is_estimate": true }, "ebitda": { "raw": "107,348", "numeric": 107348, "section": null, "is_estimate": true }, "net_sales": { "raw": "129,396", "numeric": 129396, "section": null, "is_estimate": true }, "net_income": { "raw": "82,913", "numeric": 82913, "section": null, "is_estimate": true }, "interest_paid": { "raw": "-146.3", "numeric": -146.3, "section": null, "is_estimate": true }, "announcement_date": { "raw": "-", "numeric": null, "section": null, "is_estimate": false }, "earnings_before_tax_ebt": { "raw": "97,208", "numeric": 97208, "section": null, "is_estimate": true } }, "announcement_date": null }, { "label": "2027", "metrics": { "ebit": { "raw": "190,360", "numeric": 190360, "section": null, "is_estimate": true }, "ebitda": { "raw": "202,165", "numeric": 202165, "section": null, "is_estimate": true }, "net_sales": { "raw": "234,560", "numeric": 234560, "section": null, "is_estimate": true }, "net_income": { "raw": "156,961", "numeric": 156961, "section": null, "is_estimate": true }, "interest_paid": { "raw": "-83.33", "numeric": -83.33, "section": null, "is_estimate": true }, "announcement_date": { "raw": "-", "numeric": null, "section": null, "is_estimate": false }, "earnings_before_tax_ebt": { "raw": "179,240", "numeric": 179240, "section": null, "is_estimate": true } }, "announcement_date": null }, { "label": "2028", "metrics": { "ebit": { "raw": "204,532", "numeric": 204532, "section": null, "is_estimate": true }, "ebitda": { "raw": "239,782", "numeric": 239782, "section": null, "is_estimate": true }, "net_sales": { "raw": "257,032", "numeric": 257032, "section": null, "is_estimate": true }, "net_income": { "raw": "174,764", "numeric": 174764, "section": null, "is_estimate": true }, "interest_paid": { "raw": "-56", "numeric": -56, "section": null, "is_estimate": true }, "announcement_date": { "raw": "-", "numeric": null, "section": null, "is_estimate": false }, "earnings_before_tax_ebt": { "raw": "189,460", "numeric": 189460, "section": null, "is_estimate": true } }, "announcement_date": null } ] }, { "label": "Income Statement (Quarterly)", "units": "USD in Million", "card_id": "income-statement-quarterly", "periods": [ { "label": "2021 Q4", "metrics": { "ebit": { "raw": "3,073", "numeric": 3073, "section": null, "is_estimate": true }, "ebitda": { "raw": "4,576", "numeric": 4576, "section": null, "is_estimate": true }, "net_sales": { "raw": "8,274", "numeric": 8274, "section": null, "is_estimate": true }, "net_income": { "raw": "2,720", "numeric": 2720, "section": null, "is_estimate": true }, "announcement_date": { "raw": "9/28/21", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "-38", "numeric": -38, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "2,936", "numeric": 2936, "section": null, "is_estimate": true } }, "announcement_date": "9/28/21" }, { "label": "2022 Q1", "metrics": { "ebit": { "raw": "2,725", "numeric": 2725, "section": null, "is_estimate": true }, "ebitda": { "raw": "4,302", "numeric": 4302, "section": null, "is_estimate": true }, "net_sales": { "raw": "7,687", "numeric": 7687, "section": null, "is_estimate": true }, "net_income": { "raw": "2,306", "numeric": 2306, "section": null, "is_estimate": true }, "announcement_date": { "raw": "12/20/21", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "-35", "numeric": -35, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "2,521", "numeric": 2521, "section": null, "is_estimate": true } }, "announcement_date": "12/20/21" }, { "label": "2022 Q2", "metrics": { "ebit": { "raw": "2,750", "numeric": 2750, "section": null, "is_estimate": true }, "ebitda": { "raw": "4,288", "numeric": 4288, "section": null, "is_estimate": true }, "net_sales": { "raw": "7,786", "numeric": 7786, "section": null, "is_estimate": true }, "net_income": { "raw": "2,263", "numeric": 2263, "section": null, "is_estimate": true }, "announcement_date": { "raw": "3/29/22", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "-43", "numeric": -43, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "2,509", "numeric": 2509, "section": null, "is_estimate": true } }, "announcement_date": "3/29/22" }, { "label": "2022 Q3", "metrics": { "ebit": { "raw": "3,144", "numeric": 3144, "section": null, "is_estimate": true }, "ebitda": { "raw": "4,825", "numeric": 4825, "section": null, "is_estimate": true }, "net_sales": { "raw": "8,642", "numeric": 8642, "section": null, "is_estimate": true }, "net_income": { "raw": "2,626", "numeric": 2626, "section": null, "is_estimate": true }, "announcement_date": { "raw": "6/30/22", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "-24", "numeric": -24, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "2,988", "numeric": 2988, "section": null, "is_estimate": true } }, "announcement_date": "6/30/22" }, { "label": "2022 Q4", "metrics": { "ebit": { "raw": "1,662", "numeric": 1662, "section": null, "is_estimate": true }, "ebitda": { "raw": "3,403", "numeric": 3403, "section": null, "is_estimate": true }, "net_sales": { "raw": "6,643", "numeric": 6643, "section": null, "is_estimate": true }, "net_income": { "raw": "1,492", "numeric": 1492, "section": null, "is_estimate": true }, "announcement_date": { "raw": "9/29/22", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "9", "numeric": 9, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "1,553", "numeric": 1553, "section": null, "is_estimate": true } }, "announcement_date": "9/29/22" }, { "label": "2023 Q1", "metrics": { "ebit": { "raw": "-65", "numeric": -65, "section": null, "is_estimate": true }, "ebitda": { "raw": "1,712", "numeric": 1712, "section": null, "is_estimate": true }, "net_sales": { "raw": "4,085", "numeric": 4085, "section": null, "is_estimate": true }, "net_income": { "raw": "-195", "numeric": -195, "section": null, "is_estimate": true }, "announcement_date": { "raw": "12/21/22", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "37", "numeric": 37, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "-176", "numeric": -176, "section": null, "is_estimate": true } }, "announcement_date": "12/21/22" }, { "label": "2023 Q2", "metrics": { "ebit": { "raw": "-2,077", "numeric": -2077, "section": null, "is_estimate": true }, "ebitda": { "raw": "-361", "numeric": -361, "section": null, "is_estimate": true }, "net_sales": { "raw": "3,693", "numeric": 3693, "section": null, "is_estimate": true }, "net_income": { "raw": "-2,312", "numeric": -2312, "section": null, "is_estimate": true }, "announcement_date": { "raw": "3/28/23", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "30", "numeric": 30, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "-2,271", "numeric": -2271, "section": null, "is_estimate": true } }, "announcement_date": "3/28/23" }, { "label": "2023 Q3", "metrics": { "ebit": { "raw": "-1,469", "numeric": -1469, "section": null, "is_estimate": true }, "ebitda": { "raw": "195", "numeric": 195, "section": null, "is_estimate": true }, "net_sales": { "raw": "3,752", "numeric": 3752, "section": null, "is_estimate": true }, "net_income": { "raw": "-1,896", "numeric": -1896, "section": null, "is_estimate": true }, "announcement_date": { "raw": "6/28/23", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "8", "numeric": 8, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "-1,753", "numeric": -1753, "section": null, "is_estimate": true } }, "announcement_date": "6/28/23" }, { "label": "2023 Q4", "metrics": { "ebit": { "raw": "-1,208", "numeric": -1208, "section": null, "is_estimate": true }, "ebitda": { "raw": "465", "numeric": 465, "section": null, "is_estimate": true }, "net_sales": { "raw": "4,010", "numeric": 4010, "section": null, "is_estimate": true }, "net_income": { "raw": "-1,430", "numeric": -1430, "section": null, "is_estimate": true }, "announcement_date": { "raw": "9/27/23", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "5", "numeric": 5, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "-1,458", "numeric": -1458, "section": null, "is_estimate": true } }, "announcement_date": "9/27/23" }, { "label": "2024 Q1", "metrics": { "ebit": { "raw": "-955", "numeric": -955, "section": null, "is_estimate": true }, "ebitda": { "raw": "787", "numeric": 787, "section": null, "is_estimate": true }, "net_sales": { "raw": "4,726", "numeric": 4726, "section": null, "is_estimate": true }, "net_income": { "raw": "-1,234", "numeric": -1234, "section": null, "is_estimate": true }, "announcement_date": { "raw": "12/20/23", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "-", "numeric": null, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "-1,155", "numeric": -1155, "section": null, "is_estimate": true } }, "announcement_date": "12/20/23" }, { "label": "2024 Q2", "metrics": { "ebit": { "raw": "204", "numeric": 204, "section": null, "is_estimate": true }, "ebitda": { "raw": "2,115", "numeric": 2115, "section": null, "is_estimate": true }, "net_sales": { "raw": "5,824", "numeric": 5824, "section": null, "is_estimate": true }, "net_income": { "raw": "793", "numeric": 793, "section": null, "is_estimate": true }, "announcement_date": { "raw": "3/20/24", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "-21", "numeric": -21, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "170", "numeric": 170, "section": null, "is_estimate": true } }, "announcement_date": "3/20/24" }, { "label": "2024 Q3", "metrics": { "ebit": { "raw": "941", "numeric": 941, "section": null, "is_estimate": true }, "ebitda": { "raw": "2,674", "numeric": 2674, "section": null, "is_estimate": true }, "net_sales": { "raw": "6,811", "numeric": 6811, "section": null, "is_estimate": true }, "net_income": { "raw": "332", "numeric": 332, "section": null, "is_estimate": true }, "announcement_date": { "raw": "6/26/24", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "-14", "numeric": -14, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "715", "numeric": 715, "section": null, "is_estimate": true } }, "announcement_date": "6/26/24" }, { "label": "2024 Q4", "metrics": { "ebit": { "raw": "1,745", "numeric": 1745, "section": null, "is_estimate": true }, "ebitda": { "raw": "3,508", "numeric": 3508, "section": null, "is_estimate": true }, "net_sales": { "raw": "7,750", "numeric": 7750, "section": null, "is_estimate": true }, "net_income": { "raw": "887", "numeric": 887, "section": null, "is_estimate": true }, "announcement_date": { "raw": "9/25/24", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "-5", "numeric": -5, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "1,510", "numeric": 1510, "section": null, "is_estimate": true } }, "announcement_date": "9/25/24" }, { "label": "2025 Q1", "metrics": { "ebit": { "raw": "2,394", "numeric": 2394, "section": null, "is_estimate": true }, "ebitda": { "raw": "4,204", "numeric": 4204, "section": null, "is_estimate": true }, "net_sales": { "raw": "8,709", "numeric": 8709, "section": null, "is_estimate": true }, "net_income": { "raw": "1,870", "numeric": 1870, "section": null, "is_estimate": true }, "announcement_date": { "raw": "12/18/24", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "-11", "numeric": -11, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "2,152", "numeric": 2152, "section": null, "is_estimate": true } }, "announcement_date": "12/18/24" }, { "label": "2025 Q2", "metrics": { "ebit": { "raw": "2,007", "numeric": 2007, "section": null, "is_estimate": true }, "ebitda": { "raw": "3,852", "numeric": 3852, "section": null, "is_estimate": true }, "net_sales": { "raw": "8,053", "numeric": 8053, "section": null, "is_estimate": true }, "net_income": { "raw": "1,583", "numeric": 1583, "section": null, "is_estimate": true }, "announcement_date": { "raw": "3/20/25", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "-4", "numeric": -4, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "1,758", "numeric": 1758, "section": null, "is_estimate": true } }, "announcement_date": "3/20/25" }, { "label": "2025 Q3", "metrics": { "ebit": { "raw": "2,490", "numeric": 2490, "section": null, "is_estimate": true }, "ebitda": { "raw": "4,263", "numeric": 4263, "section": null, "is_estimate": true }, "net_sales": { "raw": "9,301", "numeric": 9301, "section": null, "is_estimate": true }, "net_income": { "raw": "1,885", "numeric": 1885, "section": null, "is_estimate": true }, "announcement_date": { "raw": "6/25/25", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "12", "numeric": 12, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "2,113", "numeric": 2113, "section": null, "is_estimate": true } }, "announcement_date": "6/25/25" }, { "label": "2025 Q4", "metrics": { "ebit": { "raw": "3,955", "numeric": 3955, "section": null, "is_estimate": true }, "ebitda": { "raw": "5,803", "numeric": 5803, "section": null, "is_estimate": true }, "net_sales": { "raw": "11,315", "numeric": 11315, "section": null, "is_estimate": true }, "net_income": { "raw": "3,201", "numeric": 3201, "section": null, "is_estimate": true }, "announcement_date": { "raw": "9/23/25", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "22", "numeric": 22, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "3,631", "numeric": 3631, "section": null, "is_estimate": true } }, "announcement_date": "9/23/25" }, { "label": "2026 Q1", "metrics": { "ebit": { "raw": "6,419", "numeric": 6419, "section": null, "is_estimate": true }, "ebitda": { "raw": "8,348", "numeric": 8348, "section": null, "is_estimate": true }, "net_sales": { "raw": "13,643", "numeric": 13643, "section": null, "is_estimate": true }, "net_income": { "raw": "5,240", "numeric": 5240, "section": null, "is_estimate": true }, "announcement_date": { "raw": "12/17/25", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "65", "numeric": 65, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "6,061", "numeric": 6061, "section": null, "is_estimate": true } }, "announcement_date": "12/17/25" }, { "label": "2026 Q2", "metrics": { "ebit": { "raw": "16,455", "numeric": 16455, "section": null, "is_estimate": true }, "ebitda": { "raw": "18,421", "numeric": 18421, "section": null, "is_estimate": true }, "net_sales": { "raw": "23,860", "numeric": 23860, "section": null, "is_estimate": true }, "net_income": { "raw": "13,785", "numeric": 13785, "section": null, "is_estimate": true }, "announcement_date": { "raw": "3/18/26", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "123", "numeric": 123, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "16,160", "numeric": 16160, "section": null, "is_estimate": true } }, "announcement_date": "3/18/26" }, { "label": "2026 Q3", "metrics": { "ebit": { "raw": "33,681", "numeric": 33681, "section": null, "is_estimate": true }, "ebitda": { "raw": "35,682", "numeric": 35682, "section": null, "is_estimate": true }, "net_sales": { "raw": "41,456", "numeric": 41456, "section": null, "is_estimate": true }, "net_income": { "raw": "28,243", "numeric": 28243, "section": null, "is_estimate": true }, "announcement_date": { "raw": "6/24/26", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "-", "numeric": null, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "33,212", "numeric": 33212, "section": null, "is_estimate": true } }, "announcement_date": "6/24/26" }, { "label": "2026 Q4", "metrics": { "ebit": { "raw": "41,718", "numeric": 41718, "section": null, "is_estimate": true }, "ebitda": { "raw": "44,386", "numeric": 44386, "section": null, "is_estimate": true }, "net_sales": { "raw": "50,685", "numeric": 50685, "section": null, "is_estimate": true }, "net_income": { "raw": "35,716", "numeric": 35716, "section": null, "is_estimate": true }, "announcement_date": { "raw": "-", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "-64", "numeric": -64, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "42,568", "numeric": 42568, "section": null, "is_estimate": true } }, "announcement_date": null }, { "label": "2027 Q1", "metrics": { "ebit": { "raw": "45,818", "numeric": 45818, "section": null, "is_estimate": true }, "ebitda": { "raw": "50,444", "numeric": 50444, "section": null, "is_estimate": true }, "net_sales": { "raw": "56,458", "numeric": 56458, "section": null, "is_estimate": true }, "net_income": { "raw": "39,434", "numeric": 39434, "section": null, "is_estimate": true }, "announcement_date": { "raw": "-", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "-28.5", "numeric": -28.5, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "47,506", "numeric": 47506, "section": null, "is_estimate": true } }, "announcement_date": null }, { "label": "2027 Q2", "metrics": { "ebit": { "raw": "48,668", "numeric": 48668, "section": null, "is_estimate": true }, "ebitda": { "raw": "55,036", "numeric": 55036, "section": null, "is_estimate": true }, "net_sales": { "raw": "60,331", "numeric": 60331, "section": null, "is_estimate": true }, "net_income": { "raw": "42,410", "numeric": 42410, "section": null, "is_estimate": true }, "announcement_date": { "raw": "-", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "-28.5", "numeric": -28.5, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "51,331", "numeric": 51331, "section": null, "is_estimate": true } }, "announcement_date": null }, { "label": "2027 Q3", "metrics": { "ebit": { "raw": "51,118", "numeric": 51118, "section": null, "is_estimate": true }, "ebitda": { "raw": "58,743", "numeric": 58743, "section": null, "is_estimate": true }, "net_sales": { "raw": "63,912", "numeric": 63912, "section": null, "is_estimate": true }, "net_income": { "raw": "45,063", "numeric": 45063, "section": null, "is_estimate": true }, "announcement_date": { "raw": "-", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "-39.33", "numeric": -39.33, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "54,330", "numeric": 54330, "section": null, "is_estimate": true } }, "announcement_date": null }, { "label": "2027 Q4", "metrics": { "ebit": { "raw": "52,229", "numeric": 52229, "section": null, "is_estimate": true }, "ebitda": { "raw": "63,959", "numeric": 63959, "section": null, "is_estimate": true }, "net_sales": { "raw": "66,653", "numeric": 66653, "section": null, "is_estimate": true }, "net_income": { "raw": "47,474", "numeric": 47474, "section": null, "is_estimate": true }, "announcement_date": { "raw": "-", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "-56", "numeric": -56, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "61,086", "numeric": 61086, "section": null, "is_estimate": true } }, "announcement_date": null }, { "label": "2028 Q1", "metrics": { "ebit": { "raw": "58,395", "numeric": 58395, "section": null, "is_estimate": true }, "ebitda": { "raw": "74,043", "numeric": 74043, "section": null, "is_estimate": true }, "net_sales": { "raw": "72,036", "numeric": 72036, "section": null, "is_estimate": true }, "net_income": { "raw": "55,678", "numeric": 55678, "section": null, "is_estimate": true }, "announcement_date": { "raw": "-", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "-", "numeric": null, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "84,218", "numeric": 84218, "section": null, "is_estimate": true } }, "announcement_date": null }, { "label": "2028 Q2", "metrics": { "ebit": { "raw": "54,226", "numeric": 54226, "section": null, "is_estimate": true }, "ebitda": { "raw": "73,212", "numeric": 73212, "section": null, "is_estimate": true }, "net_sales": { "raw": "71,553", "numeric": 71553, "section": null, "is_estimate": true }, "net_income": { "raw": "56,247", "numeric": 56247, "section": null, "is_estimate": true }, "announcement_date": { "raw": "-", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "-", "numeric": null, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "82,804", "numeric": 82804, "section": null, "is_estimate": true } }, "announcement_date": null }, { "label": "2028 Q3", "metrics": { "ebit": { "raw": "53,866", "numeric": 53866, "section": null, "is_estimate": true }, "ebitda": { "raw": "71,525", "numeric": 71525, "section": null, "is_estimate": true }, "net_sales": { "raw": "71,771", "numeric": 71771, "section": null, "is_estimate": true }, "net_income": { "raw": "55,183", "numeric": 55183, "section": null, "is_estimate": true }, "announcement_date": { "raw": "-", "numeric": null, "section": null, "is_estimate": false }, "charge_d_int_r_ts": { "raw": "-60", "numeric": -60, "section": null, "is_estimate": true }, "earnings_before_tax_ebt": { "raw": "78,660", "numeric": 78660, "section": null, "is_estimate": true } }, "announcement_date": null } ] }, { "label": "Balance Sheet Forecast", "units": "USD in Million", "card_id": "bilan_card", "periods": [ { "label": "2021", "metrics": { "net_debt": { "raw": "-3,688", "numeric": -3688, "section": null, "is_estimate": true }, "announcement_date": { "raw": "9/28/21", "numeric": null, "section": null, "is_estimate": false } }, "announcement_date": "9/28/21" }, { "label": "2022", "metrics": { "net_debt": { "raw": "-4,149", "numeric": -4149, "section": null, "is_estimate": true }, "announcement_date": { "raw": "9/29/22", "numeric": null, "section": null, "is_estimate": false } }, "announcement_date": "9/29/22" }, { "label": "2023", "metrics": { "net_debt": { "raw": "3,736", "numeric": 3736, "section": null, "is_estimate": true }, "announcement_date": { "raw": "9/27/23", "numeric": null, "section": null, "is_estimate": false } }, "announcement_date": "9/27/23" }, { "label": "2024", "metrics": { "net_debt": { "raw": "5,291", "numeric": 5291, "section": null, "is_estimate": true }, "announcement_date": { "raw": "9/25/24", "numeric": null, "section": null, "is_estimate": false } }, "announcement_date": "9/25/24" }, { "label": "2025", "metrics": { "net_debt": { "raw": "4,270", "numeric": 4270, "section": null, "is_estimate": true }, "announcement_date": { "raw": "9/23/25", "numeric": null, "section": null, "is_estimate": false } }, "announcement_date": "9/23/25" }, { "label": "2026", "metrics": { "net_debt": { "raw": "-43,062", "numeric": -43062, "section": null, "is_estimate": true }, "announcement_date": { "raw": "-", "numeric": null, "section": null, "is_estimate": false } }, "announcement_date": null }, { "label": "2027", "metrics": { "net_debt": { "raw": "-154,094", "numeric": -154094, "section": null, "is_estimate": true }, "announcement_date": { "raw": "-", "numeric": null, "section": null, "is_estimate": false } }, "announcement_date": null }, { "label": "2028", "metrics": { "net_debt": { "raw": "-273,383", "numeric": -273383, "section": null, "is_estimate": true }, "announcement_date": { "raw": "-", "numeric": null, "section": null, "is_estimate": false } }, "announcement_date": null } ] }, { "label": "Cash Flow Forecast", "units": "USD in Million", "card_id": "fluxdetres_card", "periods": [ { "label": "2021", "metrics": { "capex": { "raw": "10,030", "numeric": 10030, "section": null, "is_estimate": true }, "announcement_date": { "raw": "9/28/21", "numeric": null, "section": null, "is_estimate": false }, "free_cash_flow_fcf": { "raw": "2,438", "numeric": 2438, "section": null, "is_estimate": true } }, "announcement_date": "9/28/21" }, { "label": "2022", "metrics": { "capex": { "raw": "12,067", "numeric": 12067, "section": null, "is_estimate": true }, "announcement_date": { "raw": "9/29/22", "numeric": null, "section": null, "is_estimate": false }, "free_cash_flow_fcf": { "raw": "3,114", "numeric": 3114, "section": null, "is_estimate": true } }, "announcement_date": "9/29/22" }, { "label": "2023", "metrics": { "capex": { "raw": "7,676", "numeric": 7676, "section": null, "is_estimate": true }, "announcement_date": { "raw": "9/27/23", "numeric": null, "section": null, "is_estimate": false }, "free_cash_flow_fcf": { "raw": "-6,117", "numeric": -6117, "section": null, "is_estimate": true } }, "announcement_date": "9/27/23" }, { "label": "2024", "metrics": { "capex": { "raw": "8,386", "numeric": 8386, "section": null, "is_estimate": true }, "announcement_date": { "raw": "9/25/24", "numeric": null, "section": null, "is_estimate": false }, "free_cash_flow_fcf": { "raw": "121", "numeric": 121, "section": null, "is_estimate": true } }, "announcement_date": "9/25/24" }, { "label": "2025", "metrics": { "capex": { "raw": "15,857", "numeric": 15857, "section": null, "is_estimate": true }, "announcement_date": { "raw": "9/23/25", "numeric": null, "section": null, "is_estimate": false }, "free_cash_flow_fcf": { "raw": "1,668", "numeric": 1668, "section": null, "is_estimate": true } }, "announcement_date": "9/23/25" }, { "label": "2026", "metrics": { "capex": { "raw": "28,420", "numeric": 28420, "section": null, "is_estimate": true }, "announcement_date": { "raw": "-", "numeric": null, "section": null, "is_estimate": false }, "free_cash_flow_fcf": { "raw": "48,683", "numeric": 48683, "section": null, "is_estimate": true } }, "announcement_date": null }, { "label": "2027", "metrics": { "capex": { "raw": "43,952", "numeric": 43952, "section": null, "is_estimate": true }, "announcement_date": { "raw": "-", "numeric": null, "section": null, "is_estimate": false }, "free_cash_flow_fcf": { "raw": "116,336", "numeric": 116336, "section": null, "is_estimate": true } }, "announcement_date": null }, { "label": "2028", "metrics": { "capex": { "raw": "47,050", "numeric": 47050, "section": null, "is_estimate": true }, "announcement_date": { "raw": "-", "numeric": null, "section": null, "is_estimate": false }, "free_cash_flow_fcf": { "raw": "146,841", "numeric": 146841, "section": null, "is_estimate": true } }, "announcement_date": null } ] }, { "label": "Financial Ratios", "units": "USD in", "card_id": "rf_card", "periods": [ { "label": "2021", "metrics": { "eps": { "raw": "5.14", "numeric": 5.14, "section": "Items per share", "is_estimate": true }, "roa": { "raw": "12.4%", "numeric": null, "section": "Profitability", "is_estimate": true }, "roe": { "raw": "16.82%", "numeric": null, "section": "Profitability", "is_estimate": true }, "capex_fcf": { "raw": "411.4%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "ebt_margin": { "raw": "22.44%", "numeric": null, "section": "Profitability", "is_estimate": true }, "fcf_margin": { "raw": "8.8%", "numeric": null, "section": "Profitability", "is_estimate": true }, "net_margin": { "raw": "21.16%", "numeric": null, "section": "Profitability", "is_estimate": true }, "ebit_margin": { "raw": "27.67%", "numeric": null, "section": "Profitability", "is_estimate": true }, "capex_ebitda": { "raw": "80.26%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "ebitda_margin": { "raw": "45.11%", "numeric": null, "section": "Profitability", "is_estimate": true }, "fcf_net_income": { "raw": "41.6%", "numeric": null, "section": "Profitability", "is_estimate": true }, "announcement_date": { "raw": "9/28/21", "numeric": null, "section": "Items per share", "is_estimate": false }, "dividend_per_share": { "raw": "0.1", "numeric": 0.1, "section": "Items per share", "is_estimate": true }, "cash_flow_per_share": { "raw": "10.93", "numeric": 10.93, "section": "Items per share", "is_estimate": true }, "debt_free_cash_flow": { "raw": "-", "numeric": null, "section": "Financial Health", "is_estimate": false }, "book_value_per_share": { "raw": "38.5", "numeric": 38.5, "section": "Items per share", "is_estimate": true }, "capex_current_assets": { "raw": "36.2%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "leverage_debt_ebitda": { "raw": "-", "numeric": null, "section": "Financial Health", "is_estimate": false }, "nbr_of_stocks_in_thousands": { "raw": "1,125,754", "numeric": 1125754, "section": "Items per share", "is_estimate": false } }, "announcement_date": "9/28/21" }, { "label": "2022", "metrics": { "eps": { "raw": "7.75", "numeric": 7.75, "section": "Items per share", "is_estimate": true }, "roa": { "raw": "13.88%", "numeric": null, "section": "Profitability", "is_estimate": true }, "roe": { "raw": "18.51%", "numeric": null, "section": "Profitability", "is_estimate": true }, "capex_fcf": { "raw": "387.51%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "ebt_margin": { "raw": "31.12%", "numeric": null, "section": "Profitability", "is_estimate": true }, "fcf_margin": { "raw": "10.12%", "numeric": null, "section": "Profitability", "is_estimate": true }, "net_margin": { "raw": "28.24%", "numeric": null, "section": "Profitability", "is_estimate": true }, "ebit_margin": { "raw": "33.43%", "numeric": null, "section": "Profitability", "is_estimate": true }, "capex_ebitda": { "raw": "71.75%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "ebitda_margin": { "raw": "54.68%", "numeric": null, "section": "Profitability", "is_estimate": true }, "fcf_net_income": { "raw": "35.85%", "numeric": null, "section": "Profitability", "is_estimate": true }, "announcement_date": { "raw": "9/29/22", "numeric": null, "section": "Items per share", "is_estimate": false }, "dividend_per_share": { "raw": "0.43", "numeric": 0.43, "section": "Items per share", "is_estimate": true }, "cash_flow_per_share": { "raw": "13.53", "numeric": 13.53, "section": "Items per share", "is_estimate": true }, "debt_free_cash_flow": { "raw": "-", "numeric": null, "section": "Financial Health", "is_estimate": false }, "book_value_per_share": { "raw": "44.48", "numeric": 44.48, "section": "Items per share", "is_estimate": true }, "capex_current_assets": { "raw": "39.23%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "leverage_debt_ebitda": { "raw": "-", "numeric": null, "section": "Financial Health", "is_estimate": false }, "nbr_of_stocks_in_thousands": { "raw": "1,103,145", "numeric": 1103145, "section": "Items per share", "is_estimate": false } }, "announcement_date": "9/29/22" }, { "label": "2023", "metrics": { "eps": { "raw": "-5.34", "numeric": -5.34, "section": "Items per share", "is_estimate": true }, "roa": { "raw": "-7.45%", "numeric": null, "section": "Profitability", "is_estimate": true }, "roe": { "raw": "-10.34%", "numeric": null, "section": "Profitability", "is_estimate": true }, "capex_fcf": { "raw": "-125.49%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "ebt_margin": { "raw": "-36.41%", "numeric": null, "section": "Profitability", "is_estimate": true }, "fcf_margin": { "raw": "-39.36%", "numeric": null, "section": "Profitability", "is_estimate": true }, "net_margin": { "raw": "-37.54%", "numeric": null, "section": "Profitability", "is_estimate": true }, "ebit_margin": { "raw": "-31.01%", "numeric": null, "section": "Profitability", "is_estimate": true }, "capex_ebitda": { "raw": "381.7%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "ebitda_margin": { "raw": "12.94%", "numeric": null, "section": "Profitability", "is_estimate": true }, "fcf_net_income": { "raw": "104.87%", "numeric": null, "section": "Profitability", "is_estimate": true }, "announcement_date": { "raw": "9/27/23", "numeric": null, "section": "Items per share", "is_estimate": false }, "dividend_per_share": { "raw": "0.46", "numeric": 0.46, "section": "Items per share", "is_estimate": true }, "cash_flow_per_share": { "raw": "1.426", "numeric": 1.426, "section": "Items per share", "is_estimate": true }, "debt_free_cash_flow": { "raw": "-0.61x", "numeric": null, "section": "Financial Health", "is_estimate": false }, "book_value_per_share": { "raw": "40.37", "numeric": 40.37, "section": "Items per share", "is_estimate": true }, "capex_current_assets": { "raw": "49.4%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "leverage_debt_ebitda": { "raw": "1.86x", "numeric": null, "section": "Financial Health", "is_estimate": false }, "nbr_of_stocks_in_thousands": { "raw": "1,095,302", "numeric": 1095302, "section": "Items per share", "is_estimate": false } }, "announcement_date": "9/27/23" }, { "label": "2024", "metrics": { "eps": { "raw": "0.7", "numeric": 0.7, "section": "Items per share", "is_estimate": true }, "roa": { "raw": "1.16%", "numeric": null, "section": "Profitability", "is_estimate": true }, "roe": { "raw": "1.74%", "numeric": null, "section": "Profitability", "is_estimate": true }, "capex_fcf": { "raw": "6,930.58%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "ebt_margin": { "raw": "4.94%", "numeric": null, "section": "Profitability", "is_estimate": true }, "fcf_margin": { "raw": "0.48%", "numeric": null, "section": "Profitability", "is_estimate": true }, "net_margin": { "raw": "3.1%", "numeric": null, "section": "Profitability", "is_estimate": true }, "ebit_margin": { "raw": "7.71%", "numeric": null, "section": "Profitability", "is_estimate": true }, "capex_ebitda": { "raw": "92.32%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "ebitda_margin": { "raw": "36.18%", "numeric": null, "section": "Profitability", "is_estimate": true }, "fcf_net_income": { "raw": "15.55%", "numeric": null, "section": "Profitability", "is_estimate": true }, "announcement_date": { "raw": "9/25/24", "numeric": null, "section": "Items per share", "is_estimate": false }, "dividend_per_share": { "raw": "0.46", "numeric": 0.46, "section": "Items per share", "is_estimate": true }, "cash_flow_per_share": { "raw": "7.609", "numeric": 7.609, "section": "Items per share", "is_estimate": true }, "debt_free_cash_flow": { "raw": "43.73x", "numeric": null, "section": "Financial Health", "is_estimate": false }, "book_value_per_share": { "raw": "40.7", "numeric": 40.7, "section": "Items per share", "is_estimate": true }, "capex_current_assets": { "raw": "33.4%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "leverage_debt_ebitda": { "raw": "0.58x", "numeric": null, "section": "Financial Health", "is_estimate": false }, "nbr_of_stocks_in_thousands": { "raw": "1,108,841", "numeric": 1108841, "section": "Items per share", "is_estimate": false } }, "announcement_date": "9/25/24" }, { "label": "2025", "metrics": { "eps": { "raw": "7.59", "numeric": 7.59, "section": "Items per share", "is_estimate": true }, "roa": { "raw": "11.22%", "numeric": null, "section": "Profitability", "is_estimate": true }, "roe": { "raw": "17.2%", "numeric": null, "section": "Profitability", "is_estimate": true }, "capex_fcf": { "raw": "950.66%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "ebt_margin": { "raw": "25.83%", "numeric": null, "section": "Profitability", "is_estimate": true }, "fcf_margin": { "raw": "4.46%", "numeric": null, "section": "Profitability", "is_estimate": true }, "net_margin": { "raw": "22.84%", "numeric": null, "section": "Profitability", "is_estimate": true }, "ebit_margin": { "raw": "29.02%", "numeric": null, "section": "Profitability", "is_estimate": true }, "capex_ebitda": { "raw": "87.5%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "ebitda_margin": { "raw": "48.48%", "numeric": null, "section": "Profitability", "is_estimate": true }, "fcf_net_income": { "raw": "19.53%", "numeric": null, "section": "Profitability", "is_estimate": true }, "announcement_date": { "raw": "9/23/25", "numeric": null, "section": "Items per share", "is_estimate": false }, "dividend_per_share": { "raw": "0.46", "numeric": 0.46, "section": "Items per share", "is_estimate": true }, "cash_flow_per_share": { "raw": "15.58", "numeric": 15.58, "section": "Items per share", "is_estimate": true }, "debt_free_cash_flow": { "raw": "2.56x", "numeric": null, "section": "Financial Health", "is_estimate": false }, "book_value_per_share": { "raw": "47.89", "numeric": 47.89, "section": "Items per share", "is_estimate": true }, "capex_current_assets": { "raw": "42.42%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "leverage_debt_ebitda": { "raw": "0.24x", "numeric": null, "section": "Financial Health", "is_estimate": false }, "nbr_of_stocks_in_thousands": { "raw": "1,119,125", "numeric": 1119125, "section": "Items per share", "is_estimate": false } }, "announcement_date": "9/23/25" }, { "label": "2026", "metrics": { "eps": { "raw": "72.46", "numeric": 72.46, "section": "Items per share", "is_estimate": true }, "roa": { "raw": "62.88%", "numeric": null, "section": "Profitability", "is_estimate": true }, "roe": { "raw": "84.41%", "numeric": null, "section": "Profitability", "is_estimate": true }, "capex_fcf": { "raw": "58.38%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "ebt_margin": { "raw": "75.12%", "numeric": null, "section": "Profitability", "is_estimate": true }, "fcf_margin": { "raw": "37.62%", "numeric": null, "section": "Profitability", "is_estimate": true }, "net_margin": { "raw": "64.08%", "numeric": null, "section": "Profitability", "is_estimate": true }, "ebit_margin": { "raw": "75.87%", "numeric": null, "section": "Profitability", "is_estimate": true }, "capex_ebitda": { "raw": "26.47%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "ebitda_margin": { "raw": "82.96%", "numeric": null, "section": "Profitability", "is_estimate": true }, "fcf_net_income": { "raw": "58.72%", "numeric": null, "section": "Profitability", "is_estimate": true }, "announcement_date": { "raw": "-", "numeric": null, "section": "Items per share", "is_estimate": false }, "dividend_per_share": { "raw": "0.5332", "numeric": 0.5332, "section": "Items per share", "is_estimate": true }, "cash_flow_per_share": { "raw": "74.28", "numeric": 74.28, "section": "Items per share", "is_estimate": true }, "debt_free_cash_flow": { "raw": "-", "numeric": null, "section": "Financial Health", "is_estimate": false }, "book_value_per_share": { "raw": "119.7", "numeric": 119.7, "section": "Items per share", "is_estimate": true }, "capex_current_assets": { "raw": "21.96%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "leverage_debt_ebitda": { "raw": "-", "numeric": null, "section": "Financial Health", "is_estimate": false }, "nbr_of_stocks_in_thousands": { "raw": "1,129,393", "numeric": 1129393, "section": "Items per share", "is_estimate": false } }, "announcement_date": null }, { "label": "2027", "metrics": { "eps": { "raw": "146.2", "numeric": 146.2, "section": "Items per share", "is_estimate": true }, "roa": { "raw": "55.58%", "numeric": null, "section": "Profitability", "is_estimate": true }, "roe": { "raw": "76.69%", "numeric": null, "section": "Profitability", "is_estimate": true }, "capex_fcf": { "raw": "37.78%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "ebt_margin": { "raw": "76.42%", "numeric": null, "section": "Profitability", "is_estimate": true }, "fcf_margin": { "raw": "49.6%", "numeric": null, "section": "Profitability", "is_estimate": true }, "net_margin": { "raw": "66.92%", "numeric": null, "section": "Profitability", "is_estimate": true }, "ebit_margin": { "raw": "81.16%", "numeric": null, "section": "Profitability", "is_estimate": true }, "capex_ebitda": { "raw": "21.74%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "ebitda_margin": { "raw": "86.19%", "numeric": null, "section": "Profitability", "is_estimate": true }, "fcf_net_income": { "raw": "74.12%", "numeric": null, "section": "Profitability", "is_estimate": true }, "announcement_date": { "raw": "-", "numeric": null, "section": "Items per share", "is_estimate": false }, "dividend_per_share": { "raw": "0.6071", "numeric": 0.6071, "section": "Items per share", "is_estimate": true }, "cash_flow_per_share": { "raw": "153.9", "numeric": 153.9, "section": "Items per share", "is_estimate": true }, "debt_free_cash_flow": { "raw": "-", "numeric": null, "section": "Financial Health", "is_estimate": false }, "book_value_per_share": { "raw": "246", "numeric": 246, "section": "Items per share", "is_estimate": true }, "capex_current_assets": { "raw": "18.74%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "leverage_debt_ebitda": { "raw": "-", "numeric": null, "section": "Financial Health", "is_estimate": false }, "nbr_of_stocks_in_thousands": { "raw": "1,129,393", "numeric": 1129393, "section": "Items per share", "is_estimate": false } }, "announcement_date": null }, { "label": "2028", "metrics": { "eps": { "raw": "165.1", "numeric": 165.1, "section": "Items per share", "is_estimate": true }, "roa": { "raw": "37.52%", "numeric": null, "section": "Profitability", "is_estimate": true }, "roe": { "raw": "45.27%", "numeric": null, "section": "Profitability", "is_estimate": true }, "capex_fcf": { "raw": "32.04%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "ebt_margin": { "raw": "73.71%", "numeric": null, "section": "Profitability", "is_estimate": true }, "fcf_margin": { "raw": "57.13%", "numeric": null, "section": "Profitability", "is_estimate": true }, "net_margin": { "raw": "67.99%", "numeric": null, "section": "Profitability", "is_estimate": true }, "ebit_margin": { "raw": "79.57%", "numeric": null, "section": "Profitability", "is_estimate": true }, "capex_ebitda": { "raw": "19.62%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "ebitda_margin": { "raw": "93.29%", "numeric": null, "section": "Profitability", "is_estimate": true }, "fcf_net_income": { "raw": "84.02%", "numeric": null, "section": "Profitability", "is_estimate": true }, "announcement_date": { "raw": "-", "numeric": null, "section": "Items per share", "is_estimate": false }, "dividend_per_share": { "raw": "0.6334", "numeric": 0.6334, "section": "Items per share", "is_estimate": true }, "cash_flow_per_share": { "raw": "184.9", "numeric": 184.9, "section": "Items per share", "is_estimate": true }, "debt_free_cash_flow": { "raw": "-", "numeric": null, "section": "Financial Health", "is_estimate": false }, "book_value_per_share": { "raw": "403.1", "numeric": 403.1, "section": "Items per share", "is_estimate": true }, "capex_current_assets": { "raw": "18.31%", "numeric": null, "section": "Capital Intensity", "is_estimate": true }, "leverage_debt_ebitda": { "raw": "-", "numeric": null, "section": "Financial Health", "is_estimate": false }, "nbr_of_stocks_in_thousands": { "raw": "1,129,393", "numeric": 1129393, "section": "Items per share", "is_estimate": false } }, "announcement_date": null } ] } ], "units_note": "Numeric values preserve the source table units per card.", "captured_at": "2026-06-28T16:59:54.088Z", "chart_count": 0, "table_count": 5, "schema_version": "marketscreener.financials.normalized.v1", "source_record_id": "MU-13639-financials" }, "marketscreener_last_financials_at": "2026-06-28T16:59:54.088Z" }{ "ticker": "MU", "fiscal_period": "August", "marketscreener_url_name": "MICRON-TECHNOLOGY-INC" }