bca261b5Operational timeline from source request to bronze evidence, D0 staging, review, publish, canonical graph links, and retention state.
{
"ingestion_args": {
"ticker": "MU",
"include_charts": false,
"company_url_name": "MICRON-TECHNOLOGY-INC",
"marketscreener_id": 13639
},
"ingestion_job_id": "958476a9-df51-4eeb-88e8-4ce9e80c89f5",
"ingestion_definition_id": "297cca84-8662-4c38-b6d4-b6418d10fffe",
"ingestion_definition_slug": "marketscreener_financials"
}{
"ticker": "MU",
"include_charts": false,
"company_url_name": "MICRON-TECHNOLOGY-INC",
"marketscreener_id": 13639
}{
"runner": "marketscreener_financials",
"ticker": "MU",
"command": {
"args": {
"ticker": "MU",
"include_charts": false,
"company_url_name": "MICRON-TECHNOLOGY-INC",
"marketscreener_id": 13639
},
"module": "scrappers.marketscreener.fetch_finances",
"executable": "/srv/dig-list/venvs/marketscreener/bin/python"
},
"process": {
"code": 0,
"duration_ms": 2642,
"stderr_tail": "21:31:35 [INFO] fetch_finances: Fetching finances for 1 ID(s): [13639]\n21:31:35 [INFO] fetch_finances: Fetching: https://www.marketscreener.com/quote/stock/MICRON-TECHNOLOGY-INC-13639/finances/\n21:31:35 [INFO] fetch_finances: Got 605639 bytes\n21:31:36 [INFO] fetch_finances: Found 5 financial card(s) on page\n21:31:36 [INFO] fetch_finances: income-statement-annual: 9 headers, 12 rows, units=USD in Million\n21:31:36 [INFO] fetch_finances: income-statement-quarterly: 29 headers, 12 rows, units=USD in Million\n21:31:36 [INFO] fetch_finances: bilan_card: 9 headers, 3 rows, units=USD in Million\n21:31:36 [INFO] fetch_finances: fluxdetres_card: 9 headers, 5 rows, units=USD in Million\n21:31:36 [INFO] fetch_finances: rf_card: 9 headers, 28 rows, units=USD in \n21:31:36 [INFO] fetch_finances: ✓ ID 13639: Financials Micron Technology, Inc.\n21:31:36 [INFO] fetch_finances: Saved to: /srv/dig-list/data/ingestion-jobs/_scratch/marketscreener/2026-06-29/958476a9-df51-4eeb-88e8-4ce9e80c89f5/MU-13639-finances.json\n21:31:36 [INFO] fetch_finances: Done: 1/1 succeeded\n",
"stdout_tail": ""
},
"fetched_at": "2026-06-29T20:31:36.068552+00:00",
"chart_count": 0,
"table_count": 5,
"company_name": "Financials Micron Technology, Inc.",
"output_bytes": 105738,
"marketscreener_id": 13639,
"bronze_records_uri": "bronze://marketscreener/2026/06/29/958476a9-df51-4eeb-88e8-4ce9e80c89f5/records.jsonl.gz",
"bronze_manifest_uri": "bronze://marketscreener/2026/06/29/958476a9-df51-4eeb-88e8-4ce9e80c89f5/manifest.json",
"bronze_record_count": 1,
"bronze_records_path": "/srv/dig-list/data/bronze/marketscreener/2026/06/29/958476a9-df51-4eeb-88e8-4ce9e80c89f5/records.jsonl.gz",
"bronze_manifest_path": "/srv/dig-list/data/bronze/marketscreener/2026/06/29/958476a9-df51-4eeb-88e8-4ce9e80c89f5/manifest.json",
"bronze_records_bytes": 5533,
"bronze_records_sha256": "7a3594ff5027b74da207c6df4234283975b92237fac5f11ff112cef65116a515"
}Bronze evidence is the immutable replay source. Supabase raw/staged rows are operational state and can eventually be cleaned only when this evidence is present and the run is resolved.
{
"diff": {
"new": 2,
"changed": 1,
"diff_count": 4,
"external_key": "marketscreener_id",
"missing_upstream": 0,
"missing_upstream_disabled": true
},
"handoff": "bronze_manifest_ready_for_normalization",
"publish": {
"external_key": "marketscreener_id",
"updated_objects": 1,
"enriched_objects": 0,
"inserted_objects": 1,
"unchanged_objects": 0,
"skipped_candidates": 0,
"updated_geometries": 0,
"inserted_geometries": 0,
"unchanged_geometries": 0,
"updated_relationships": 0,
"inserted_relationships": 1,
"unchanged_relationships": 0
},
"next_step": "Normalize bronze records into D0 staged candidates.",
"normalize": {
"adapter": "marketscreener-financials-normalizer",
"next_step": "npm run diff:run -w @dig-list/ingest -- --run-id bca261b5-8fa1-4204-aab7-4c156f14c2f1",
"table_counts": [
{
"external_id": "13639",
"table_count": 5
}
],
"schema_version": "marketscreener.financials.normalized.v1",
"bronze_records_uri": "bronze://marketscreener/2026/06/29/958476a9-df51-4eeb-88e8-4ce9e80c89f5/records.jsonl.gz",
"bronze_manifest_uri": "bronze://marketscreener/2026/06/29/958476a9-df51-4eeb-88e8-4ce9e80c89f5/manifest.json",
"bronze_record_count": 1,
"staged_object_candidates": 2,
"staged_relationship_candidates": 1
},
"source_slug": "marketscreener",
"review_policy": {
"policy": "D0-08/D0-09",
"rejected": 0,
"auto_approved": 0,
"pending_review": 3
},
"bronze_records_uri": "bronze://marketscreener/2026/06/29/958476a9-df51-4eeb-88e8-4ce9e80c89f5/records.jsonl.gz",
"bronze_manifest_uri": "bronze://marketscreener/2026/06/29/958476a9-df51-4eeb-88e8-4ce9e80c89f5/manifest.json",
"bronze_record_count": 1,
"bronze_records_bytes": 5533,
"bronze_records_sha256": "7a3594ff5027b74da207c6df4234283975b92237fac5f11ff112cef65116a515"
}| Record | External ID | Kind | Hash | Captured |
|---|---|---|---|---|
cde87ddd | ingestion-job:958476a9-df51-4eeb-88e8-4ce9e80c89f5 | bronze_manifest_pointer | 7a3594ff5027b74da207c6df4234283975b92237fac5f11ff112cef65116a515 | Jun 29, 2026, 8:31 PM |
dae113bf | 13639 | marketscreener_financials_record | sha256:820286768d5ae02b9cd686716911411cc044e141d1553ca973d18d601d68aab9 | Jun 29, 2026, 8:31 PM |
{
"object": 2,
"relationship": 1
}{
"published": 3
}7b0e08a6 | risk 0.30 | Content / DataSet | ticker=MU | marketscreener_company_id=13639 | marketscreener_financials_snapshot_id=financials:13639:afa0655bbd77ab57da1d974e | risk 0.30 | Entity / Organisation | ticker=MU | marketscreener_id=13639617db22c | risk 0.35 | no object type | marketscreener / financials-describes:13639:afa0655bbd77ab57{
"before": null,
"after": {
"type": "Content",
"scope": "Public",
"subtype": "DataSet",
"summary": "MarketScreener financials snapshot for Micron Technology, Inc. (MU) captured at 2026-06-29T20:31:36.176Z.",
"created_by": "import:marketscreener",
"properties": {
"ticker": "MU",
"captured_at": "2026-06-29T20:31:36.176Z",
"chart_count": 0,
"source_slug": "marketscreener",
"table_count": 5,
"table_labels": [
"Income Statement",
"Income Statement (Quarterly)",
"Balance Sheet Forecast",
"Cash Flow Forecast",
"Financial Ratios"
],
"fiscal_period": "August",
"periods_covered": [
"2021",
"2022",
"2023",
"2024",
"2025",
"2026",
"2027",
"2028",
"2021 Q4",
"2022 Q1",
"2022 Q2",
"2022 Q3",
"2022 Q4",
"2023 Q1",
"2023 Q2",
"2023 Q3",
"2023 Q4",
"2024 Q1",
"2024 Q2",
"2024 Q3",
"2024 Q4",
"2025 Q1",
"2025 Q2",
"2025 Q3",
"2025 Q4",
"2026 Q1",
"2026 Q2",
"2026 Q3",
"2026 Q4",
"2027 Q1",
"2027 Q2",
"2027 Q3",
"2027 Q4",
"2028 Q1",
"2028 Q2",
"2028 Q3"
],
"source_record_id": "MU-13639-financials",
"source_company_id": "13639",
"bronze_records_uri": "bronze://marketscreener/2026/06/29/958476a9-df51-4eeb-88e8-4ce9e80c89f5/records.jsonl.gz",
"financials_summary": {
"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": "98,066",
"numeric": 98066,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "107,080",
"numeric": 107080,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "129,577",
"numeric": 129577,
"section": null,
"is_estimate": true
},
"net_income": {
"raw": "82,915",
"numeric": 82915,
"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": "97,395",
"numeric": 97395,
"section": null,
"is_estimate": true
}
},
"announcement_date": null
},
{
"label": "2027",
"metrics": {
"ebit": {
"raw": "192,180",
"numeric": 192180,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "203,952",
"numeric": 203952,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "235,709",
"numeric": 235709,
"section": null,
"is_estimate": true
},
"net_income": {
"raw": "158,106",
"numeric": 158106,
"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": "180,647",
"numeric": 180647,
"section": null,
"is_estimate": true
}
},
"announcement_date": null
},
{
"label": "2028",
"metrics": {
"ebit": {
"raw": "205,281",
"numeric": 205281,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "239,782",
"numeric": 239782,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "257,518",
"numeric": 257518,
"section": null,
"is_estimate": true
},
"net_income": {
"raw": "176,365",
"numeric": 176365,
"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": "190,855",
"numeric": 190855,
"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": "41,773",
"numeric": 41773,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "44,386",
"numeric": 44386,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "50,763",
"numeric": 50763,
"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": "42,865",
"numeric": 42865,
"section": null,
"is_estimate": true
}
},
"announcement_date": null
},
{
"label": "2027 Q1",
"metrics": {
"ebit": {
"raw": "45,970",
"numeric": 45970,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "50,444",
"numeric": 50444,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "56,572",
"numeric": 56572,
"section": null,
"is_estimate": true
},
"net_income": {
"raw": "39,500",
"numeric": 39500,
"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": "47,804",
"numeric": 47804,
"section": null,
"is_estimate": true
}
},
"announcement_date": null
},
{
"label": "2027 Q2",
"metrics": {
"ebit": {
"raw": "48,822",
"numeric": 48822,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "55,036",
"numeric": 55036,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "60,445",
"numeric": 60445,
"section": null,
"is_estimate": true
},
"net_income": {
"raw": "42,642",
"numeric": 42642,
"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": "52,123",
"numeric": 52123,
"section": null,
"is_estimate": true
}
},
"announcement_date": null
},
{
"label": "2027 Q3",
"metrics": {
"ebit": {
"raw": "51,298",
"numeric": 51298,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "58,743",
"numeric": 58743,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "64,030",
"numeric": 64030,
"section": null,
"is_estimate": true
},
"net_income": {
"raw": "45,376",
"numeric": 45376,
"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": "55,320",
"numeric": 55320,
"section": null,
"is_estimate": true
}
},
"announcement_date": null
},
{
"label": "2027 Q4",
"metrics": {
"ebit": {
"raw": "52,416",
"numeric": 52416,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "63,959",
"numeric": 63959,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "66,784",
"numeric": 66784,
"section": null,
"is_estimate": true
},
"net_income": {
"raw": "48,050",
"numeric": 48050,
"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": "63,152",
"numeric": 63152,
"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": "28,429",
"numeric": 28429,
"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": "43,969",
"numeric": 43969,
"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": "72.75",
"numeric": 72.75,
"section": "Items per share",
"is_estimate": true
},
"roa": {
"raw": "61.9%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"roe": {
"raw": "84.68%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"capex_fcf": {
"raw": "58.4%",
"numeric": null,
"section": "Capital Intensity",
"is_estimate": true
},
"ebt_margin": {
"raw": "75.16%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"fcf_margin": {
"raw": "37.57%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"net_margin": {
"raw": "63.99%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"ebit_margin": {
"raw": "75.68%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"capex_ebitda": {
"raw": "26.55%",
"numeric": null,
"section": "Capital Intensity",
"is_estimate": true
},
"ebitda_margin": {
"raw": "82.64%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"fcf_net_income": {
"raw": "58.71%",
"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": "119.6",
"numeric": 119.6,
"section": "Items per share",
"is_estimate": true
},
"capex_current_assets": {
"raw": "21.94%",
"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": "143.7",
"numeric": 143.7,
"section": "Items per share",
"is_estimate": true
},
"roa": {
"raw": "56.4%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"roe": {
"raw": "76.75%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"capex_fcf": {
"raw": "37.79%",
"numeric": null,
"section": "Capital Intensity",
"is_estimate": true
},
"ebt_margin": {
"raw": "76.64%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"fcf_margin": {
"raw": "49.36%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"net_margin": {
"raw": "67.08%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"ebit_margin": {
"raw": "81.53%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"capex_ebitda": {
"raw": "21.56%",
"numeric": null,
"section": "Capital Intensity",
"is_estimate": true
},
"ebitda_margin": {
"raw": "86.53%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"fcf_net_income": {
"raw": "73.58%",
"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": "248.6",
"numeric": 248.6,
"section": "Items per share",
"is_estimate": true
},
"capex_current_assets": {
"raw": "18.65%",
"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": "167.9",
"numeric": 167.9,
"section": "Items per share",
"is_estimate": true
},
"roa": {
"raw": "37.66%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"roe": {
"raw": "45.26%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"capex_fcf": {
"raw": "32.04%",
"numeric": null,
"section": "Capital Intensity",
"is_estimate": true
},
"ebt_margin": {
"raw": "74.11%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"fcf_margin": {
"raw": "57.02%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"net_margin": {
"raw": "68.49%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"ebit_margin": {
"raw": "79.72%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"capex_ebitda": {
"raw": "19.62%",
"numeric": null,
"section": "Capital Intensity",
"is_estimate": true
},
"ebitda_margin": {
"raw": "93.11%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"fcf_net_income": {
"raw": "83.26%",
"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": "18.27%",
"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."
},
"bronze_manifest_uri": "bronze://marketscreener/2026/06/29/958476a9-df51-4eeb-88e8-4ce9e80c89f5/manifest.json",
"normalized_schema_version": "marketscreener.financials.normalized.v1",
"bronze_record_schema_version": "marketscreener.financials.v1"
},
"external_ids": {
"ticker": "MU",
"marketscreener_company_id": "13639",
"marketscreener_financials_snapshot_id": "financials:13639:afa0655bbd77ab57"
},
"canonical_name": "MarketScreener financials snapshot - MU - 2026-06-29",
"property_valid_from": "2026-06-29T20:31:36.176Z"
}
}{
"before": {
"type": "Entity",
"scope": "Public",
"subtype": "Organisation",
"properties": {
"ticker": "MU",
"fiscal_period": "August",
"marketscreener_url_name": "MICRON-TECHNOLOGY-INC",
"marketscreener_financials": {
"tables": [
{
"label": "Income Statement",
"units": "USD in Million",
"card_id": "income-statement-annual",
"periods": [
{
"label": "2021",
"metrics": {
"ebit": {
"raw": "7,667",
"numeric": 7667,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "12,497",
"numeric": 12497,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "27,705",
"numeric": 27705,
"section": null,
"is_estimate": true
},
"net_income": {
"raw": "5,861",
"numeric": 5861,
"section": null,
"is_estimate": true
},
"interest_paid": {
"raw": "-146",
"numeric": -146,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "9/28/21",
"numeric": null,
"section": null,
"is_estimate": false
},
"earnings_before_tax_ebt": {
"raw": "6,218",
"numeric": 6218,
"section": null,
"is_estimate": true
}
},
"announcement_date": "9/28/21"
},
{
"label": "2022",
"metrics": {
"ebit": {
"raw": "10,281",
"numeric": 10281,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "16,818",
"numeric": 16818,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "30,758",
"numeric": 30758,
"section": null,
"is_estimate": true
},
"net_income": {
"raw": "8,687",
"numeric": 8687,
"section": null,
"is_estimate": true
},
"interest_paid": {
"raw": "-93",
"numeric": -93,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "9/29/22",
"numeric": null,
"section": null,
"is_estimate": false
},
"earnings_before_tax_ebt": {
"raw": "9,571",
"numeric": 9571,
"section": null,
"is_estimate": true
}
},
"announcement_date": "9/29/22"
},
{
"label": "2023",
"metrics": {
"ebit": {
"raw": "-4,819",
"numeric": -4819,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "2,011",
"numeric": 2011,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "15,540",
"numeric": 15540,
"section": null,
"is_estimate": true
},
"net_income": {
"raw": "-5,833",
"numeric": -5833,
"section": null,
"is_estimate": true
},
"interest_paid": {
"raw": "80",
"numeric": 80,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "9/27/23",
"numeric": null,
"section": null,
"is_estimate": false
},
"earnings_before_tax_ebt": {
"raw": "-5,658",
"numeric": -5658,
"section": null,
"is_estimate": true
}
},
"announcement_date": "9/27/23"
},
{
"label": "2024",
"metrics": {
"ebit": {
"raw": "1,935",
"numeric": 1935,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "9,084",
"numeric": 9084,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "25,111",
"numeric": 25111,
"section": null,
"is_estimate": true
},
"net_income": {
"raw": "778",
"numeric": 778,
"section": null,
"is_estimate": true
},
"interest_paid": {
"raw": "-33",
"numeric": -33,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "9/25/24",
"numeric": null,
"section": null,
"is_estimate": false
},
"earnings_before_tax_ebt": {
"raw": "1,240",
"numeric": 1240,
"section": null,
"is_estimate": true
}
},
"announcement_date": "9/25/24"
},
{
"label": "2025",
"metrics": {
"ebit": {
"raw": "10,846",
"numeric": 10846,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "18,122",
"numeric": 18122,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "37,378",
"numeric": 37378,
"section": null,
"is_estimate": true
},
"net_income": {
"raw": "8,539",
"numeric": 8539,
"section": null,
"is_estimate": true
},
"interest_paid": {
"raw": "19",
"numeric": 19,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "9/23/25",
"numeric": null,
"section": null,
"is_estimate": false
},
"earnings_before_tax_ebt": {
"raw": "9,654",
"numeric": 9654,
"section": null,
"is_estimate": true
}
},
"announcement_date": "9/23/25"
},
{
"label": "2026",
"metrics": {
"ebit": {
"raw": "98,174",
"numeric": 98174,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "107,348",
"numeric": 107348,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "129,396",
"numeric": 129396,
"section": null,
"is_estimate": true
},
"net_income": {
"raw": "82,913",
"numeric": 82913,
"section": null,
"is_estimate": true
},
"interest_paid": {
"raw": "-146.3",
"numeric": -146.3,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "-",
"numeric": null,
"section": null,
"is_estimate": false
},
"earnings_before_tax_ebt": {
"raw": "97,208",
"numeric": 97208,
"section": null,
"is_estimate": true
}
},
"announcement_date": null
},
{
"label": "2027",
"metrics": {
"ebit": {
"raw": "190,360",
"numeric": 190360,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "202,165",
"numeric": 202165,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "234,560",
"numeric": 234560,
"section": null,
"is_estimate": true
},
"net_income": {
"raw": "156,961",
"numeric": 156961,
"section": null,
"is_estimate": true
},
"interest_paid": {
"raw": "-83.33",
"numeric": -83.33,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "-",
"numeric": null,
"section": null,
"is_estimate": false
},
"earnings_before_tax_ebt": {
"raw": "179,240",
"numeric": 179240,
"section": null,
"is_estimate": true
}
},
"announcement_date": null
},
{
"label": "2028",
"metrics": {
"ebit": {
"raw": "204,532",
"numeric": 204532,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "239,782",
"numeric": 239782,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "257,032",
"numeric": 257032,
"section": null,
"is_estimate": true
},
"net_income": {
"raw": "174,764",
"numeric": 174764,
"section": null,
"is_estimate": true
},
"interest_paid": {
"raw": "-56",
"numeric": -56,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "-",
"numeric": null,
"section": null,
"is_estimate": false
},
"earnings_before_tax_ebt": {
"raw": "189,460",
"numeric": 189460,
"section": null,
"is_estimate": true
}
},
"announcement_date": null
}
]
},
{
"label": "Income Statement (Quarterly)",
"units": "USD in Million",
"card_id": "income-statement-quarterly",
"periods": [
{
"label": "2021 Q4",
"metrics": {
"ebit": {
"raw": "3,073",
"numeric": 3073,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "4,576",
"numeric": 4576,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "8,274",
"numeric": 8274,
"section": null,
"is_estimate": true
},
"net_income": {
"raw": "2,720",
"numeric": 2720,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "9/28/21",
"numeric": null,
"section": null,
"is_estimate": false
},
"charge_d_int_r_ts": {
"raw": "-38",
"numeric": -38,
"section": null,
"is_estimate": true
},
"earnings_before_tax_ebt": {
"raw": "2,936",
"numeric": 2936,
"section": null,
"is_estimate": true
}
},
"announcement_date": "9/28/21"
},
{
"label": "2022 Q1",
"metrics": {
"ebit": {
"raw": "2,725",
"numeric": 2725,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "4,302",
"numeric": 4302,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "7,687",
"numeric": 7687,
"section": null,
"is_estimate": true
},
"net_income": {
"raw": "2,306",
"numeric": 2306,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "12/20/21",
"numeric": null,
"section": null,
"is_estimate": false
},
"charge_d_int_r_ts": {
"raw": "-35",
"numeric": -35,
"section": null,
"is_estimate": true
},
"earnings_before_tax_ebt": {
"raw": "2,521",
"numeric": 2521,
"section": null,
"is_estimate": true
}
},
"announcement_date": "12/20/21"
},
{
"label": "2022 Q2",
"metrics": {
"ebit": {
"raw": "2,750",
"numeric": 2750,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "4,288",
"numeric": 4288,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "7,786",
"numeric": 7786,
"section": null,
"is_estimate": true
},
"net_income": {
"raw": "2,263",
"numeric": 2263,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "3/29/22",
"numeric": null,
"section": null,
"is_estimate": false
},
"charge_d_int_r_ts": {
"raw": "-43",
"numeric": -43,
"section": null,
"is_estimate": true
},
"earnings_before_tax_ebt": {
"raw": "2,509",
"numeric": 2509,
"section": null,
"is_estimate": true
}
},
"announcement_date": "3/29/22"
},
{
"label": "2022 Q3",
"metrics": {
"ebit": {
"raw": "3,144",
"numeric": 3144,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "4,825",
"numeric": 4825,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "8,642",
"numeric": 8642,
"section": null,
"is_estimate": true
},
"net_income": {
"raw": "2,626",
"numeric": 2626,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "6/30/22",
"numeric": null,
"section": null,
"is_estimate": false
},
"charge_d_int_r_ts": {
"raw": "-24",
"numeric": -24,
"section": null,
"is_estimate": true
},
"earnings_before_tax_ebt": {
"raw": "2,988",
"numeric": 2988,
"section": null,
"is_estimate": true
}
},
"announcement_date": "6/30/22"
},
{
"label": "2022 Q4",
"metrics": {
"ebit": {
"raw": "1,662",
"numeric": 1662,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "3,403",
"numeric": 3403,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "6,643",
"numeric": 6643,
"section": null,
"is_estimate": true
},
"net_income": {
"raw": "1,492",
"numeric": 1492,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "9/29/22",
"numeric": null,
"section": null,
"is_estimate": false
},
"charge_d_int_r_ts": {
"raw": "9",
"numeric": 9,
"section": null,
"is_estimate": true
},
"earnings_before_tax_ebt": {
"raw": "1,553",
"numeric": 1553,
"section": null,
"is_estimate": true
}
},
"announcement_date": "9/29/22"
},
{
"label": "2023 Q1",
"metrics": {
"ebit": {
"raw": "-65",
"numeric": -65,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "1,712",
"numeric": 1712,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "4,085",
"numeric": 4085,
"section": null,
"is_estimate": true
},
"net_income": {
"raw": "-195",
"numeric": -195,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "12/21/22",
"numeric": null,
"section": null,
"is_estimate": false
},
"charge_d_int_r_ts": {
"raw": "37",
"numeric": 37,
"section": null,
"is_estimate": true
},
"earnings_before_tax_ebt": {
"raw": "-176",
"numeric": -176,
"section": null,
"is_estimate": true
}
},
"announcement_date": "12/21/22"
},
{
"label": "2023 Q2",
"metrics": {
"ebit": {
"raw": "-2,077",
"numeric": -2077,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "-361",
"numeric": -361,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "3,693",
"numeric": 3693,
"section": null,
"is_estimate": true
},
"net_income": {
"raw": "-2,312",
"numeric": -2312,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "3/28/23",
"numeric": null,
"section": null,
"is_estimate": false
},
"charge_d_int_r_ts": {
"raw": "30",
"numeric": 30,
"section": null,
"is_estimate": true
},
"earnings_before_tax_ebt": {
"raw": "-2,271",
"numeric": -2271,
"section": null,
"is_estimate": true
}
},
"announcement_date": "3/28/23"
},
{
"label": "2023 Q3",
"metrics": {
"ebit": {
"raw": "-1,469",
"numeric": -1469,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "195",
"numeric": 195,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "3,752",
"numeric": 3752,
"section": null,
"is_estimate": true
},
"net_income": {
"raw": "-1,896",
"numeric": -1896,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "6/28/23",
"numeric": null,
"section": null,
"is_estimate": false
},
"charge_d_int_r_ts": {
"raw": "8",
"numeric": 8,
"section": null,
"is_estimate": true
},
"earnings_before_tax_ebt": {
"raw": "-1,753",
"numeric": -1753,
"section": null,
"is_estimate": true
}
},
"announcement_date": "6/28/23"
},
{
"label": "2023 Q4",
"metrics": {
"ebit": {
"raw": "-1,208",
"numeric": -1208,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "465",
"numeric": 465,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "4,010",
"numeric": 4010,
"section": null,
"is_estimate": true
},
"net_income": {
"raw": "-1,430",
"numeric": -1430,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "9/27/23",
"numeric": null,
"section": null,
"is_estimate": false
},
"charge_d_int_r_ts": {
"raw": "5",
"numeric": 5,
"section": null,
"is_estimate": true
},
"earnings_before_tax_ebt": {
"raw": "-1,458",
"numeric": -1458,
"section": null,
"is_estimate": true
}
},
"announcement_date": "9/27/23"
},
{
"label": "2024 Q1",
"metrics": {
"ebit": {
"raw": "-955",
"numeric": -955,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "787",
"numeric": 787,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "4,726",
"numeric": 4726,
"section": null,
"is_estimate": true
},
"net_income": {
"raw": "-1,234",
"numeric": -1234,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "12/20/23",
"numeric": null,
"section": null,
"is_estimate": false
},
"charge_d_int_r_ts": {
"raw": "-",
"numeric": null,
"section": null,
"is_estimate": true
},
"earnings_before_tax_ebt": {
"raw": "-1,155",
"numeric": -1155,
"section": null,
"is_estimate": true
}
},
"announcement_date": "12/20/23"
},
{
"label": "2024 Q2",
"metrics": {
"ebit": {
"raw": "204",
"numeric": 204,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "2,115",
"numeric": 2115,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "5,824",
"numeric": 5824,
"section": null,
"is_estimate": true
},
"net_income": {
"raw": "793",
"numeric": 793,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "3/20/24",
"numeric": null,
"section": null,
"is_estimate": false
},
"charge_d_int_r_ts": {
"raw": "-21",
"numeric": -21,
"section": null,
"is_estimate": true
},
"earnings_before_tax_ebt": {
"raw": "170",
"numeric": 170,
"section": null,
"is_estimate": true
}
},
"announcement_date": "3/20/24"
},
{
"label": "2024 Q3",
"metrics": {
"ebit": {
"raw": "941",
"numeric": 941,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "2,674",
"numeric": 2674,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "6,811",
"numeric": 6811,
"section": null,
"is_estimate": true
},
"net_income": {
"raw": "332",
"numeric": 332,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "6/26/24",
"numeric": null,
"section": null,
"is_estimate": false
},
"charge_d_int_r_ts": {
"raw": "-14",
"numeric": -14,
"section": null,
"is_estimate": true
},
"earnings_before_tax_ebt": {
"raw": "715",
"numeric": 715,
"section": null,
"is_estimate": true
}
},
"announcement_date": "6/26/24"
},
{
"label": "2024 Q4",
"metrics": {
"ebit": {
"raw": "1,745",
"numeric": 1745,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "3,508",
"numeric": 3508,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "7,750",
"numeric": 7750,
"section": null,
"is_estimate": true
},
"net_income": {
"raw": "887",
"numeric": 887,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "9/25/24",
"numeric": null,
"section": null,
"is_estimate": false
},
"charge_d_int_r_ts": {
"raw": "-5",
"numeric": -5,
"section": null,
"is_estimate": true
},
"earnings_before_tax_ebt": {
"raw": "1,510",
"numeric": 1510,
"section": null,
"is_estimate": true
}
},
"announcement_date": "9/25/24"
},
{
"label": "2025 Q1",
"metrics": {
"ebit": {
"raw": "2,394",
"numeric": 2394,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "4,204",
"numeric": 4204,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "8,709",
"numeric": 8709,
"section": null,
"is_estimate": true
},
"net_income": {
"raw": "1,870",
"numeric": 1870,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "12/18/24",
"numeric": null,
"section": null,
"is_estimate": false
},
"charge_d_int_r_ts": {
"raw": "-11",
"numeric": -11,
"section": null,
"is_estimate": true
},
"earnings_before_tax_ebt": {
"raw": "2,152",
"numeric": 2152,
"section": null,
"is_estimate": true
}
},
"announcement_date": "12/18/24"
},
{
"label": "2025 Q2",
"metrics": {
"ebit": {
"raw": "2,007",
"numeric": 2007,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "3,852",
"numeric": 3852,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "8,053",
"numeric": 8053,
"section": null,
"is_estimate": true
},
"net_income": {
"raw": "1,583",
"numeric": 1583,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "3/20/25",
"numeric": null,
"section": null,
"is_estimate": false
},
"charge_d_int_r_ts": {
"raw": "-4",
"numeric": -4,
"section": null,
"is_estimate": true
},
"earnings_before_tax_ebt": {
"raw": "1,758",
"numeric": 1758,
"section": null,
"is_estimate": true
}
},
"announcement_date": "3/20/25"
},
{
"label": "2025 Q3",
"metrics": {
"ebit": {
"raw": "2,490",
"numeric": 2490,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "4,263",
"numeric": 4263,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "9,301",
"numeric": 9301,
"section": null,
"is_estimate": true
},
"net_income": {
"raw": "1,885",
"numeric": 1885,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "6/25/25",
"numeric": null,
"section": null,
"is_estimate": false
},
"charge_d_int_r_ts": {
"raw": "12",
"numeric": 12,
"section": null,
"is_estimate": true
},
"earnings_before_tax_ebt": {
"raw": "2,113",
"numeric": 2113,
"section": null,
"is_estimate": true
}
},
"announcement_date": "6/25/25"
},
{
"label": "2025 Q4",
"metrics": {
"ebit": {
"raw": "3,955",
"numeric": 3955,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "5,803",
"numeric": 5803,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "11,315",
"numeric": 11315,
"section": null,
"is_estimate": true
},
"net_income": {
"raw": "3,201",
"numeric": 3201,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "9/23/25",
"numeric": null,
"section": null,
"is_estimate": false
},
"charge_d_int_r_ts": {
"raw": "22",
"numeric": 22,
"section": null,
"is_estimate": true
},
"earnings_before_tax_ebt": {
"raw": "3,631",
"numeric": 3631,
"section": null,
"is_estimate": true
}
},
"announcement_date": "9/23/25"
},
{
"label": "2026 Q1",
"metrics": {
"ebit": {
"raw": "6,419",
"numeric": 6419,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "8,348",
"numeric": 8348,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "13,643",
"numeric": 13643,
"section": null,
"is_estimate": true
},
"net_income": {
"raw": "5,240",
"numeric": 5240,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "12/17/25",
"numeric": null,
"section": null,
"is_estimate": false
},
"charge_d_int_r_ts": {
"raw": "65",
"numeric": 65,
"section": null,
"is_estimate": true
},
"earnings_before_tax_ebt": {
"raw": "6,061",
"numeric": 6061,
"section": null,
"is_estimate": true
}
},
"announcement_date": "12/17/25"
},
{
"label": "2026 Q2",
"metrics": {
"ebit": {
"raw": "16,455",
"numeric": 16455,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "18,421",
"numeric": 18421,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "23,860",
"numeric": 23860,
"section": null,
"is_estimate": true
},
"net_income": {
"raw": "13,785",
"numeric": 13785,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "3/18/26",
"numeric": null,
"section": null,
"is_estimate": false
},
"charge_d_int_r_ts": {
"raw": "123",
"numeric": 123,
"section": null,
"is_estimate": true
},
"earnings_before_tax_ebt": {
"raw": "16,160",
"numeric": 16160,
"section": null,
"is_estimate": true
}
},
"announcement_date": "3/18/26"
},
{
"label": "2026 Q3",
"metrics": {
"ebit": {
"raw": "33,681",
"numeric": 33681,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "35,682",
"numeric": 35682,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "41,456",
"numeric": 41456,
"section": null,
"is_estimate": true
},
"net_income": {
"raw": "28,243",
"numeric": 28243,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "6/24/26",
"numeric": null,
"section": null,
"is_estimate": false
},
"charge_d_int_r_ts": {
"raw": "-",
"numeric": null,
"section": null,
"is_estimate": true
},
"earnings_before_tax_ebt": {
"raw": "33,212",
"numeric": 33212,
"section": null,
"is_estimate": true
}
},
"announcement_date": "6/24/26"
},
{
"label": "2026 Q4",
"metrics": {
"ebit": {
"raw": "41,718",
"numeric": 41718,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "44,386",
"numeric": 44386,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "50,685",
"numeric": 50685,
"section": null,
"is_estimate": true
},
"net_income": {
"raw": "35,716",
"numeric": 35716,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "-",
"numeric": null,
"section": null,
"is_estimate": false
},
"charge_d_int_r_ts": {
"raw": "-64",
"numeric": -64,
"section": null,
"is_estimate": true
},
"earnings_before_tax_ebt": {
"raw": "42,568",
"numeric": 42568,
"section": null,
"is_estimate": true
}
},
"announcement_date": null
},
{
"label": "2027 Q1",
"metrics": {
"ebit": {
"raw": "45,818",
"numeric": 45818,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "50,444",
"numeric": 50444,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "56,458",
"numeric": 56458,
"section": null,
"is_estimate": true
},
"net_income": {
"raw": "39,434",
"numeric": 39434,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "-",
"numeric": null,
"section": null,
"is_estimate": false
},
"charge_d_int_r_ts": {
"raw": "-28.5",
"numeric": -28.5,
"section": null,
"is_estimate": true
},
"earnings_before_tax_ebt": {
"raw": "47,506",
"numeric": 47506,
"section": null,
"is_estimate": true
}
},
"announcement_date": null
},
{
"label": "2027 Q2",
"metrics": {
"ebit": {
"raw": "48,668",
"numeric": 48668,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "55,036",
"numeric": 55036,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "60,331",
"numeric": 60331,
"section": null,
"is_estimate": true
},
"net_income": {
"raw": "42,410",
"numeric": 42410,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "-",
"numeric": null,
"section": null,
"is_estimate": false
},
"charge_d_int_r_ts": {
"raw": "-28.5",
"numeric": -28.5,
"section": null,
"is_estimate": true
},
"earnings_before_tax_ebt": {
"raw": "51,331",
"numeric": 51331,
"section": null,
"is_estimate": true
}
},
"announcement_date": null
},
{
"label": "2027 Q3",
"metrics": {
"ebit": {
"raw": "51,118",
"numeric": 51118,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "58,743",
"numeric": 58743,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "63,912",
"numeric": 63912,
"section": null,
"is_estimate": true
},
"net_income": {
"raw": "45,063",
"numeric": 45063,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "-",
"numeric": null,
"section": null,
"is_estimate": false
},
"charge_d_int_r_ts": {
"raw": "-39.33",
"numeric": -39.33,
"section": null,
"is_estimate": true
},
"earnings_before_tax_ebt": {
"raw": "54,330",
"numeric": 54330,
"section": null,
"is_estimate": true
}
},
"announcement_date": null
},
{
"label": "2027 Q4",
"metrics": {
"ebit": {
"raw": "52,229",
"numeric": 52229,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "63,959",
"numeric": 63959,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "66,653",
"numeric": 66653,
"section": null,
"is_estimate": true
},
"net_income": {
"raw": "47,474",
"numeric": 47474,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "-",
"numeric": null,
"section": null,
"is_estimate": false
},
"charge_d_int_r_ts": {
"raw": "-56",
"numeric": -56,
"section": null,
"is_estimate": true
},
"earnings_before_tax_ebt": {
"raw": "61,086",
"numeric": 61086,
"section": null,
"is_estimate": true
}
},
"announcement_date": null
},
{
"label": "2028 Q1",
"metrics": {
"ebit": {
"raw": "58,395",
"numeric": 58395,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "74,043",
"numeric": 74043,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "72,036",
"numeric": 72036,
"section": null,
"is_estimate": true
},
"net_income": {
"raw": "55,678",
"numeric": 55678,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "-",
"numeric": null,
"section": null,
"is_estimate": false
},
"charge_d_int_r_ts": {
"raw": "-",
"numeric": null,
"section": null,
"is_estimate": true
},
"earnings_before_tax_ebt": {
"raw": "84,218",
"numeric": 84218,
"section": null,
"is_estimate": true
}
},
"announcement_date": null
},
{
"label": "2028 Q2",
"metrics": {
"ebit": {
"raw": "54,226",
"numeric": 54226,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "73,212",
"numeric": 73212,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "71,553",
"numeric": 71553,
"section": null,
"is_estimate": true
},
"net_income": {
"raw": "56,247",
"numeric": 56247,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "-",
"numeric": null,
"section": null,
"is_estimate": false
},
"charge_d_int_r_ts": {
"raw": "-",
"numeric": null,
"section": null,
"is_estimate": true
},
"earnings_before_tax_ebt": {
"raw": "82,804",
"numeric": 82804,
"section": null,
"is_estimate": true
}
},
"announcement_date": null
},
{
"label": "2028 Q3",
"metrics": {
"ebit": {
"raw": "53,866",
"numeric": 53866,
"section": null,
"is_estimate": true
},
"ebitda": {
"raw": "71,525",
"numeric": 71525,
"section": null,
"is_estimate": true
},
"net_sales": {
"raw": "71,771",
"numeric": 71771,
"section": null,
"is_estimate": true
},
"net_income": {
"raw": "55,183",
"numeric": 55183,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "-",
"numeric": null,
"section": null,
"is_estimate": false
},
"charge_d_int_r_ts": {
"raw": "-60",
"numeric": -60,
"section": null,
"is_estimate": true
},
"earnings_before_tax_ebt": {
"raw": "78,660",
"numeric": 78660,
"section": null,
"is_estimate": true
}
},
"announcement_date": null
}
]
},
{
"label": "Balance Sheet Forecast",
"units": "USD in Million",
"card_id": "bilan_card",
"periods": [
{
"label": "2021",
"metrics": {
"net_debt": {
"raw": "-3,688",
"numeric": -3688,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "9/28/21",
"numeric": null,
"section": null,
"is_estimate": false
}
},
"announcement_date": "9/28/21"
},
{
"label": "2022",
"metrics": {
"net_debt": {
"raw": "-4,149",
"numeric": -4149,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "9/29/22",
"numeric": null,
"section": null,
"is_estimate": false
}
},
"announcement_date": "9/29/22"
},
{
"label": "2023",
"metrics": {
"net_debt": {
"raw": "3,736",
"numeric": 3736,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "9/27/23",
"numeric": null,
"section": null,
"is_estimate": false
}
},
"announcement_date": "9/27/23"
},
{
"label": "2024",
"metrics": {
"net_debt": {
"raw": "5,291",
"numeric": 5291,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "9/25/24",
"numeric": null,
"section": null,
"is_estimate": false
}
},
"announcement_date": "9/25/24"
},
{
"label": "2025",
"metrics": {
"net_debt": {
"raw": "4,270",
"numeric": 4270,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "9/23/25",
"numeric": null,
"section": null,
"is_estimate": false
}
},
"announcement_date": "9/23/25"
},
{
"label": "2026",
"metrics": {
"net_debt": {
"raw": "-43,062",
"numeric": -43062,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "-",
"numeric": null,
"section": null,
"is_estimate": false
}
},
"announcement_date": null
},
{
"label": "2027",
"metrics": {
"net_debt": {
"raw": "-154,094",
"numeric": -154094,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "-",
"numeric": null,
"section": null,
"is_estimate": false
}
},
"announcement_date": null
},
{
"label": "2028",
"metrics": {
"net_debt": {
"raw": "-273,383",
"numeric": -273383,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "-",
"numeric": null,
"section": null,
"is_estimate": false
}
},
"announcement_date": null
}
]
},
{
"label": "Cash Flow Forecast",
"units": "USD in Million",
"card_id": "fluxdetres_card",
"periods": [
{
"label": "2021",
"metrics": {
"capex": {
"raw": "10,030",
"numeric": 10030,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "9/28/21",
"numeric": null,
"section": null,
"is_estimate": false
},
"free_cash_flow_fcf": {
"raw": "2,438",
"numeric": 2438,
"section": null,
"is_estimate": true
}
},
"announcement_date": "9/28/21"
},
{
"label": "2022",
"metrics": {
"capex": {
"raw": "12,067",
"numeric": 12067,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "9/29/22",
"numeric": null,
"section": null,
"is_estimate": false
},
"free_cash_flow_fcf": {
"raw": "3,114",
"numeric": 3114,
"section": null,
"is_estimate": true
}
},
"announcement_date": "9/29/22"
},
{
"label": "2023",
"metrics": {
"capex": {
"raw": "7,676",
"numeric": 7676,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "9/27/23",
"numeric": null,
"section": null,
"is_estimate": false
},
"free_cash_flow_fcf": {
"raw": "-6,117",
"numeric": -6117,
"section": null,
"is_estimate": true
}
},
"announcement_date": "9/27/23"
},
{
"label": "2024",
"metrics": {
"capex": {
"raw": "8,386",
"numeric": 8386,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "9/25/24",
"numeric": null,
"section": null,
"is_estimate": false
},
"free_cash_flow_fcf": {
"raw": "121",
"numeric": 121,
"section": null,
"is_estimate": true
}
},
"announcement_date": "9/25/24"
},
{
"label": "2025",
"metrics": {
"capex": {
"raw": "15,857",
"numeric": 15857,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "9/23/25",
"numeric": null,
"section": null,
"is_estimate": false
},
"free_cash_flow_fcf": {
"raw": "1,668",
"numeric": 1668,
"section": null,
"is_estimate": true
}
},
"announcement_date": "9/23/25"
},
{
"label": "2026",
"metrics": {
"capex": {
"raw": "28,420",
"numeric": 28420,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "-",
"numeric": null,
"section": null,
"is_estimate": false
},
"free_cash_flow_fcf": {
"raw": "48,683",
"numeric": 48683,
"section": null,
"is_estimate": true
}
},
"announcement_date": null
},
{
"label": "2027",
"metrics": {
"capex": {
"raw": "43,952",
"numeric": 43952,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "-",
"numeric": null,
"section": null,
"is_estimate": false
},
"free_cash_flow_fcf": {
"raw": "116,336",
"numeric": 116336,
"section": null,
"is_estimate": true
}
},
"announcement_date": null
},
{
"label": "2028",
"metrics": {
"capex": {
"raw": "47,050",
"numeric": 47050,
"section": null,
"is_estimate": true
},
"announcement_date": {
"raw": "-",
"numeric": null,
"section": null,
"is_estimate": false
},
"free_cash_flow_fcf": {
"raw": "146,841",
"numeric": 146841,
"section": null,
"is_estimate": true
}
},
"announcement_date": null
}
]
},
{
"label": "Financial Ratios",
"units": "USD in",
"card_id": "rf_card",
"periods": [
{
"label": "2021",
"metrics": {
"eps": {
"raw": "5.14",
"numeric": 5.14,
"section": "Items per share",
"is_estimate": true
},
"roa": {
"raw": "12.4%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"roe": {
"raw": "16.82%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"capex_fcf": {
"raw": "411.4%",
"numeric": null,
"section": "Capital Intensity",
"is_estimate": true
},
"ebt_margin": {
"raw": "22.44%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"fcf_margin": {
"raw": "8.8%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"net_margin": {
"raw": "21.16%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"ebit_margin": {
"raw": "27.67%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"capex_ebitda": {
"raw": "80.26%",
"numeric": null,
"section": "Capital Intensity",
"is_estimate": true
},
"ebitda_margin": {
"raw": "45.11%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"fcf_net_income": {
"raw": "41.6%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"announcement_date": {
"raw": "9/28/21",
"numeric": null,
"section": "Items per share",
"is_estimate": false
},
"dividend_per_share": {
"raw": "0.1",
"numeric": 0.1,
"section": "Items per share",
"is_estimate": true
},
"cash_flow_per_share": {
"raw": "10.93",
"numeric": 10.93,
"section": "Items per share",
"is_estimate": true
},
"debt_free_cash_flow": {
"raw": "-",
"numeric": null,
"section": "Financial Health",
"is_estimate": false
},
"book_value_per_share": {
"raw": "38.5",
"numeric": 38.5,
"section": "Items per share",
"is_estimate": true
},
"capex_current_assets": {
"raw": "36.2%",
"numeric": null,
"section": "Capital Intensity",
"is_estimate": true
},
"leverage_debt_ebitda": {
"raw": "-",
"numeric": null,
"section": "Financial Health",
"is_estimate": false
},
"nbr_of_stocks_in_thousands": {
"raw": "1,125,754",
"numeric": 1125754,
"section": "Items per share",
"is_estimate": false
}
},
"announcement_date": "9/28/21"
},
{
"label": "2022",
"metrics": {
"eps": {
"raw": "7.75",
"numeric": 7.75,
"section": "Items per share",
"is_estimate": true
},
"roa": {
"raw": "13.88%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"roe": {
"raw": "18.51%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"capex_fcf": {
"raw": "387.51%",
"numeric": null,
"section": "Capital Intensity",
"is_estimate": true
},
"ebt_margin": {
"raw": "31.12%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"fcf_margin": {
"raw": "10.12%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"net_margin": {
"raw": "28.24%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"ebit_margin": {
"raw": "33.43%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"capex_ebitda": {
"raw": "71.75%",
"numeric": null,
"section": "Capital Intensity",
"is_estimate": true
},
"ebitda_margin": {
"raw": "54.68%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"fcf_net_income": {
"raw": "35.85%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"announcement_date": {
"raw": "9/29/22",
"numeric": null,
"section": "Items per share",
"is_estimate": false
},
"dividend_per_share": {
"raw": "0.43",
"numeric": 0.43,
"section": "Items per share",
"is_estimate": true
},
"cash_flow_per_share": {
"raw": "13.53",
"numeric": 13.53,
"section": "Items per share",
"is_estimate": true
},
"debt_free_cash_flow": {
"raw": "-",
"numeric": null,
"section": "Financial Health",
"is_estimate": false
},
"book_value_per_share": {
"raw": "44.48",
"numeric": 44.48,
"section": "Items per share",
"is_estimate": true
},
"capex_current_assets": {
"raw": "39.23%",
"numeric": null,
"section": "Capital Intensity",
"is_estimate": true
},
"leverage_debt_ebitda": {
"raw": "-",
"numeric": null,
"section": "Financial Health",
"is_estimate": false
},
"nbr_of_stocks_in_thousands": {
"raw": "1,103,145",
"numeric": 1103145,
"section": "Items per share",
"is_estimate": false
}
},
"announcement_date": "9/29/22"
},
{
"label": "2023",
"metrics": {
"eps": {
"raw": "-5.34",
"numeric": -5.34,
"section": "Items per share",
"is_estimate": true
},
"roa": {
"raw": "-7.45%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"roe": {
"raw": "-10.34%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"capex_fcf": {
"raw": "-125.49%",
"numeric": null,
"section": "Capital Intensity",
"is_estimate": true
},
"ebt_margin": {
"raw": "-36.41%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"fcf_margin": {
"raw": "-39.36%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"net_margin": {
"raw": "-37.54%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"ebit_margin": {
"raw": "-31.01%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"capex_ebitda": {
"raw": "381.7%",
"numeric": null,
"section": "Capital Intensity",
"is_estimate": true
},
"ebitda_margin": {
"raw": "12.94%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"fcf_net_income": {
"raw": "104.87%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"announcement_date": {
"raw": "9/27/23",
"numeric": null,
"section": "Items per share",
"is_estimate": false
},
"dividend_per_share": {
"raw": "0.46",
"numeric": 0.46,
"section": "Items per share",
"is_estimate": true
},
"cash_flow_per_share": {
"raw": "1.426",
"numeric": 1.426,
"section": "Items per share",
"is_estimate": true
},
"debt_free_cash_flow": {
"raw": "-0.61x",
"numeric": null,
"section": "Financial Health",
"is_estimate": false
},
"book_value_per_share": {
"raw": "40.37",
"numeric": 40.37,
"section": "Items per share",
"is_estimate": true
},
"capex_current_assets": {
"raw": "49.4%",
"numeric": null,
"section": "Capital Intensity",
"is_estimate": true
},
"leverage_debt_ebitda": {
"raw": "1.86x",
"numeric": null,
"section": "Financial Health",
"is_estimate": false
},
"nbr_of_stocks_in_thousands": {
"raw": "1,095,302",
"numeric": 1095302,
"section": "Items per share",
"is_estimate": false
}
},
"announcement_date": "9/27/23"
},
{
"label": "2024",
"metrics": {
"eps": {
"raw": "0.7",
"numeric": 0.7,
"section": "Items per share",
"is_estimate": true
},
"roa": {
"raw": "1.16%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"roe": {
"raw": "1.74%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"capex_fcf": {
"raw": "6,930.58%",
"numeric": null,
"section": "Capital Intensity",
"is_estimate": true
},
"ebt_margin": {
"raw": "4.94%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"fcf_margin": {
"raw": "0.48%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"net_margin": {
"raw": "3.1%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"ebit_margin": {
"raw": "7.71%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"capex_ebitda": {
"raw": "92.32%",
"numeric": null,
"section": "Capital Intensity",
"is_estimate": true
},
"ebitda_margin": {
"raw": "36.18%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"fcf_net_income": {
"raw": "15.55%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"announcement_date": {
"raw": "9/25/24",
"numeric": null,
"section": "Items per share",
"is_estimate": false
},
"dividend_per_share": {
"raw": "0.46",
"numeric": 0.46,
"section": "Items per share",
"is_estimate": true
},
"cash_flow_per_share": {
"raw": "7.609",
"numeric": 7.609,
"section": "Items per share",
"is_estimate": true
},
"debt_free_cash_flow": {
"raw": "43.73x",
"numeric": null,
"section": "Financial Health",
"is_estimate": false
},
"book_value_per_share": {
"raw": "40.7",
"numeric": 40.7,
"section": "Items per share",
"is_estimate": true
},
"capex_current_assets": {
"raw": "33.4%",
"numeric": null,
"section": "Capital Intensity",
"is_estimate": true
},
"leverage_debt_ebitda": {
"raw": "0.58x",
"numeric": null,
"section": "Financial Health",
"is_estimate": false
},
"nbr_of_stocks_in_thousands": {
"raw": "1,108,841",
"numeric": 1108841,
"section": "Items per share",
"is_estimate": false
}
},
"announcement_date": "9/25/24"
},
{
"label": "2025",
"metrics": {
"eps": {
"raw": "7.59",
"numeric": 7.59,
"section": "Items per share",
"is_estimate": true
},
"roa": {
"raw": "11.22%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"roe": {
"raw": "17.2%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"capex_fcf": {
"raw": "950.66%",
"numeric": null,
"section": "Capital Intensity",
"is_estimate": true
},
"ebt_margin": {
"raw": "25.83%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"fcf_margin": {
"raw": "4.46%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"net_margin": {
"raw": "22.84%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"ebit_margin": {
"raw": "29.02%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"capex_ebitda": {
"raw": "87.5%",
"numeric": null,
"section": "Capital Intensity",
"is_estimate": true
},
"ebitda_margin": {
"raw": "48.48%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"fcf_net_income": {
"raw": "19.53%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"announcement_date": {
"raw": "9/23/25",
"numeric": null,
"section": "Items per share",
"is_estimate": false
},
"dividend_per_share": {
"raw": "0.46",
"numeric": 0.46,
"section": "Items per share",
"is_estimate": true
},
"cash_flow_per_share": {
"raw": "15.58",
"numeric": 15.58,
"section": "Items per share",
"is_estimate": true
},
"debt_free_cash_flow": {
"raw": "2.56x",
"numeric": null,
"section": "Financial Health",
"is_estimate": false
},
"book_value_per_share": {
"raw": "47.89",
"numeric": 47.89,
"section": "Items per share",
"is_estimate": true
},
"capex_current_assets": {
"raw": "42.42%",
"numeric": null,
"section": "Capital Intensity",
"is_estimate": true
},
"leverage_debt_ebitda": {
"raw": "0.24x",
"numeric": null,
"section": "Financial Health",
"is_estimate": false
},
"nbr_of_stocks_in_thousands": {
"raw": "1,119,125",
"numeric": 1119125,
"section": "Items per share",
"is_estimate": false
}
},
"announcement_date": "9/23/25"
},
{
"label": "2026",
"metrics": {
"eps": {
"raw": "72.46",
"numeric": 72.46,
"section": "Items per share",
"is_estimate": true
},
"roa": {
"raw": "62.88%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"roe": {
"raw": "84.41%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"capex_fcf": {
"raw": "58.38%",
"numeric": null,
"section": "Capital Intensity",
"is_estimate": true
},
"ebt_margin": {
"raw": "75.12%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"fcf_margin": {
"raw": "37.62%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"net_margin": {
"raw": "64.08%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"ebit_margin": {
"raw": "75.87%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"capex_ebitda": {
"raw": "26.47%",
"numeric": null,
"section": "Capital Intensity",
"is_estimate": true
},
"ebitda_margin": {
"raw": "82.96%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"fcf_net_income": {
"raw": "58.72%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"announcement_date": {
"raw": "-",
"numeric": null,
"section": "Items per share",
"is_estimate": false
},
"dividend_per_share": {
"raw": "0.5332",
"numeric": 0.5332,
"section": "Items per share",
"is_estimate": true
},
"cash_flow_per_share": {
"raw": "74.28",
"numeric": 74.28,
"section": "Items per share",
"is_estimate": true
},
"debt_free_cash_flow": {
"raw": "-",
"numeric": null,
"section": "Financial Health",
"is_estimate": false
},
"book_value_per_share": {
"raw": "119.7",
"numeric": 119.7,
"section": "Items per share",
"is_estimate": true
},
"capex_current_assets": {
"raw": "21.96%",
"numeric": null,
"section": "Capital Intensity",
"is_estimate": true
},
"leverage_debt_ebitda": {
"raw": "-",
"numeric": null,
"section": "Financial Health",
"is_estimate": false
},
"nbr_of_stocks_in_thousands": {
"raw": "1,129,393",
"numeric": 1129393,
"section": "Items per share",
"is_estimate": false
}
},
"announcement_date": null
},
{
"label": "2027",
"metrics": {
"eps": {
"raw": "146.2",
"numeric": 146.2,
"section": "Items per share",
"is_estimate": true
},
"roa": {
"raw": "55.58%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"roe": {
"raw": "76.69%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"capex_fcf": {
"raw": "37.78%",
"numeric": null,
"section": "Capital Intensity",
"is_estimate": true
},
"ebt_margin": {
"raw": "76.42%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"fcf_margin": {
"raw": "49.6%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"net_margin": {
"raw": "66.92%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"ebit_margin": {
"raw": "81.16%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"capex_ebitda": {
"raw": "21.74%",
"numeric": null,
"section": "Capital Intensity",
"is_estimate": true
},
"ebitda_margin": {
"raw": "86.19%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"fcf_net_income": {
"raw": "74.12%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"announcement_date": {
"raw": "-",
"numeric": null,
"section": "Items per share",
"is_estimate": false
},
"dividend_per_share": {
"raw": "0.6071",
"numeric": 0.6071,
"section": "Items per share",
"is_estimate": true
},
"cash_flow_per_share": {
"raw": "153.9",
"numeric": 153.9,
"section": "Items per share",
"is_estimate": true
},
"debt_free_cash_flow": {
"raw": "-",
"numeric": null,
"section": "Financial Health",
"is_estimate": false
},
"book_value_per_share": {
"raw": "246",
"numeric": 246,
"section": "Items per share",
"is_estimate": true
},
"capex_current_assets": {
"raw": "18.74%",
"numeric": null,
"section": "Capital Intensity",
"is_estimate": true
},
"leverage_debt_ebitda": {
"raw": "-",
"numeric": null,
"section": "Financial Health",
"is_estimate": false
},
"nbr_of_stocks_in_thousands": {
"raw": "1,129,393",
"numeric": 1129393,
"section": "Items per share",
"is_estimate": false
}
},
"announcement_date": null
},
{
"label": "2028",
"metrics": {
"eps": {
"raw": "165.1",
"numeric": 165.1,
"section": "Items per share",
"is_estimate": true
},
"roa": {
"raw": "37.52%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"roe": {
"raw": "45.27%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"capex_fcf": {
"raw": "32.04%",
"numeric": null,
"section": "Capital Intensity",
"is_estimate": true
},
"ebt_margin": {
"raw": "73.71%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"fcf_margin": {
"raw": "57.13%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"net_margin": {
"raw": "67.99%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"ebit_margin": {
"raw": "79.57%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"capex_ebitda": {
"raw": "19.62%",
"numeric": null,
"section": "Capital Intensity",
"is_estimate": true
},
"ebitda_margin": {
"raw": "93.29%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"fcf_net_income": {
"raw": "84.02%",
"numeric": null,
"section": "Profitability",
"is_estimate": true
},
"announcement_date": {
"raw": "-",
"numeric": null,
"section": "Items per share",
"is_estimate": false
},
"dividend_per_share": {
"raw": "0.6334",
"numeric": 0.6334,
"section": "Items per share",
"is_estimate": true
},
"cash_flow_per_share": {
"raw": "184.9",
"numeric": 184.9,
"section": "Items per share",
"is_estimate": true
},
"debt_free_cash_flow": {
"raw": "-",
"numeric": null,
"section": "Financial Health",
"is_estimate": false
},
"book_value_per_share": {
"raw": "403.1",
"numeric": 403.1,
"section": "Items per share",
"is_estimate": true
},
"capex_current_assets": {
"raw": "18.31%",
"numeric": null,
"section": "Capital Intensity",
"is_estimate": true
},
"leverage_debt_ebitda": {
"raw": "-",
"numeric": null,
"section": "Financial Health",
"is_estimate": false
},
"nbr_of_stocks_in_thousands": {
"raw": "1,129,393",
"numeric": 1129393,
"section": "Items per share",
"is_estimate": false
}
},
"announcement_date": null
}
]
}
],
"units_note": "Numeric values preserve the source table units per card.",
"captured_at": "2026-06-28T16:59:54.088Z",
"chart_count": 0,
"table_count": 5,
"schema_version": "marketscreener.financials.normalized.v1",
"source_record_id": "MU-13639-financials"
},
"marketscreener_last_financials_at": "2026-06-28T16:59:54.088Z"
},
"canonical_name": "Micron Technology, Inc."
},
"after": {
"type": "Entity",
"scope": "Public",
"subtype": "Organisation",
"created_by": "import:marketscreener",
"properties": {
"ticker": "MU",
"fiscal_period": "August",
"marketscreener_url_name": "MICRON-TECHNOLOGY-INC"
},
"external_ids": {
"ticker": "MU",
"marketscreener_id": "13639"
},
"canonical_name": "Micron Technology, Inc.",
"property_valid_from": "2026-06-29T20:31:36.176Z"
}
}{
"before": {
"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"
},
"after": {
"ticker": "MU",
"fiscal_period": "August",
"marketscreener_url_name": "MICRON-TECHNOLOGY-INC"
}
}{
"before": null,
"after": {
"verb": "DESCRIBES",
"action": "create",
"method": "marketscreener_financials_normalizer",
"evidence": {
"source_record_id": "MU-13639-financials",
"dataset_external_id": "financials:13639:afa0655bbd77ab57"
},
"confidence": 0.85,
"created_by": "pipeline:marketscreener-financials",
"properties": {
"ticker": "MU",
"captured_at": "2026-06-29T20:31:36.176Z",
"source_slug": "marketscreener",
"source_company_id": "13639",
"company_candidate_key": "marketscreener:company:13639",
"dataset_candidate_key": "marketscreener:financials:13639:afa0655bbd77ab57"
},
"valid_from": "2026-06-29T20:31:36.176Z",
"object_external_id": "13639",
"object_candidate_key": "marketscreener:company:13639",
"subject_candidate_key": "marketscreener:financials:13639:afa0655bbd77ab57"
}
}| Decision | Candidate | Action | Status | Reason | When |
|---|---|---|---|---|---|
700a8156 | 7b0e08a6 | create_new_object | approved | Codex smoke approval for corrected MarketScreener Content:DataSet mapping. | Jun 29, 2026, 8:34 PM |
3c635851 | da1d974e | approve | approved | Codex smoke approval for corrected MarketScreener Content:DataSet mapping. | Jun 29, 2026, 8:34 PM |
fc80ea20 | 617db22c | approve | approved | Codex smoke approval for corrected MarketScreener Content:DataSet mapping. | Jun 29, 2026, 8:34 PM |
16384dbf | 617db22c | approve | published | Published manual relationship by controlled publish RPC. | Jun 29, 2026, 8:38 PM |
5225928b | 7b0e08a6 | create_new_object | published | Published by controlled publish RPC. | Jun 29, 2026, 8:38 PM |
adb166a0 | da1d974e | approve | published | Published by controlled publish RPC. | Jun 29, 2026, 8:38 PM |
This action publishes all approved or auto-approved candidates in this import run, not only one candidate.
b71e6423published{
"external_key": "marketscreener_id",
"updated_objects": 1,
"enriched_objects": 0,
"inserted_objects": 1,
"unchanged_objects": 0,
"skipped_candidates": 0,
"updated_geometries": 0,
"inserted_geometries": 0,
"unchanged_geometries": 0,
"updated_relationships": 0,
"inserted_relationships": 1,
"unchanged_relationships": 0
}Cleanup is visibility-only in this first D3 pass. A later guarded action can remove intermediate D0/D2 rows after dry-run preview and exact confirmation.
No blockers detected. Confirmation token planned: CLEAN RUN bca261b5