newpublishedmarketscreener
Micron Technology, Inc.
ed37c14e | object | risk 0.30 | run d09405e2 | Jun 28, 2026, 5:34 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. |
| Type | - | Entity |
| 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"
} |
| External IDs | - | {
"source": "marketscreener",
"candidate_external_id": "13639",
"candidate_key": "marketscreener:company:13639",
"proposed_external_ids": {
"ticker": "MU",
"marketscreener_id": "13639"
}
} |
Diff Rows
- Summarynewinfo
-
{ "type": "Entity", "scope": "Public", "subtype": "Organisation", "created_by": "import:marketscreener", "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" }, "external_ids": { "ticker": "MU", "marketscreener_id": "13639" }, "canonical_name": "Micron Technology, Inc.", "property_valid_from": "2026-06-28T16:59:54.088Z" }