{ "ticker": { "uuid": "03a6f160-b0b7-40d4-8efa-5d4ab298a962", "symbol": "CHDN", "name": "Churchill Downs Incorporated", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Gambling", "page_url": "https://sharemaestro.com/factors/ticker/03a6f160-b0b7-40d4-8efa-5d4ab298a962/", "api_url": "https://sharemaestro.com/factors/api/tickers/03a6f160-b0b7-40d4-8efa-5d4ab298a962/" }, "ticker_metadata": { "id": 5326, "uuid": "03a6f160-b0b7-40d4-8efa-5d4ab298a962", "symbol": "CHDN", "name": "Churchill Downs Incorporated", "asset_type": "equity", "market_cap": 6055267000, "stock_exchange_id": 2, "industry": "Gambling", "sector": "Consumer Cyclical", "description": "Churchill Downs Incorporated is a gaming, online betting and racing entertainment company in the United States. The company is headquartered in Louisville, Kentucky.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "03a6f160-b0b7-40d4-8efa-5d4ab298a962", "symbol": "CHDN", "name": "Churchill Downs Incorporated", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Gambling", "page_url": "https://sharemaestro.com/factors/ticker/03a6f160-b0b7-40d4-8efa-5d4ab298a962/", "api_url": "https://sharemaestro.com/factors/api/tickers/03a6f160-b0b7-40d4-8efa-5d4ab298a962/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.73, "value": 0.69, "quality": 0.87, "momentum": 0.17, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 86.92, "market_cap": 6084400000, "pe_ratio": 15.779, "earnings_yield": 0.0634, "ebitda_to_ev": 0.0964, "shareholder_yield": 0.0052, "roe": 0.3518, "piotroski_f_score": 6, "momentum_12_1": -0.0979, "volatility_252d": 0.3209 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:54.752796+00:00", "batch_id": "" }, "size": { "price_close": 86.92, "market_cap": 6084400000, "market_cap_usd": 6084400000, "enterprise_value": 10812400000, "shares_outstanding": 70000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 15.779, "pb_ratio": 5.5515, "ptbv_ratio": null, "ps_ratio": 2.0651, "pcf_ratio": 7.4354, "pfcf_ratio": 5.4218, "ev_ebitda": 10.3706, "ev_ebit": 13.4166, "ev_sales": 3.6698, "ev_fcf": 9.635, "earnings_yield": 0.0634, "fcf_yield": 0.1038, "price_to_sales": 2.0651, "price_to_book": 5.5515, "price_to_cashflow": 7.4354, "ebitda_to_ev": 0.0964, "sales_yield": 0.2725 }, "yield": { "dividend_yield": 0.0052, "buyback_yield": 0, "shareholder_yield": 0.0052, "debt_paydown_yield": null, "total_yield": 0.0052 }, "quality": { "gross_margin": 0.3381, "operating_margin": 0.2735, "net_margin": 0.1309, "ebitda_margin": 0.3539, "fcf_margin": 0.3809, "roe": 0.3518, "roa": 0.0515, "roic": 0.0985, "roc_greenblatt": null, "asset_turnover": 0.3936, "cash_conversion": 2.9103, "accruals_ratio": -0.0578, "sbc_to_revenue": 0.0107, "piotroski_f_score": 6, "altman_z_score": 1.4677, "earnings_stability_5y": 0.6999, "revenue_stability_5y": 0.3646, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1331, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 5.7856, "net_debt_to_ebitda": 4.5348, "debt_to_assets": 0.6584, "interest_coverage": 2.7098, "current_ratio": 0.5407, "quick_ratio": 0.5275, "net_debt": 4728000000, "local_beta": 0.0002, "volatility_252d": 0.3209, "volatility_60d": 0.7343, "max_drawdown_12m": -0.2829, "risk_adjusted_momentum": -0.3052 }, "growth": { "revenue_growth_1y": 0.0575, "revenue_growth_3y_cagr": 0.1737, "revenue_growth_5y_cagr": 0.2265, "eps_growth_1y": -0.0865, "eps_growth_3y_cagr": -0.0475, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0925, "book_value_growth_1y": -0.0264, "revenue_growth": 0.0575, "earnings_growth": -0.0865 }, "momentum": { "price_return_1m": -0.0137, "price_return_3m": 0.0369, "price_return_6m": -0.2273, "price_return_9m": -0.1477, "price_return_12m": -0.1103, "price_return_12m_ex1m": -0.0979, "momentum_6m": -0.2273, "momentum_12m": -0.1103, "momentum_12_1": -0.0979, "distance_from_52w_high": -0.2556, "distance_from_52w_low": 0.0381, "relative_strength": -0.2683 }, "raw_ttm": { "revenue_ttm": 2946300000, "gross_profit_ttm": 996100000, "ebit_ttm": 805900000, "ebitda_ttm": 1042600000, "net_income_ttm": 385600000, "eps_diluted_ttm": 5.5086, "operating_cash_flow_ttm": 818300000, "capital_expenditure_ttm": 303900000, "fcf_ttm": 1122200000, "dividends_paid_ttm": 31700000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 297400000, "cash_and_equivalents": 200000000, "total_current_assets": 452000000, "total_current_liabilities": 836000000, "net_ppe": null, "total_assets": 7485000000, "total_debt": 4928000000, "total_equity": 1096000000, "net_working_capital": -521000000, "book_value_per_share": 15.6571, "retained_earnings": 1094000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2320000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 42, "rank_pb": 80, "rank_ptbv": 50, "rank_ps": 49, "rank_pcf": 30, "rank_ev_ebitda": 41, "rank_ev_ebit": 53, "rank_earnings_yield": 42, "rank_fcf_yield": 38, "rank_dividend_yield": 51, "rank_shareholder_yield": 52, "rank_total_yield": 52, "rank_roe": 8, "rank_roc": 50, "rank_roic": 39, "rank_gross_margin": 65, "rank_fcf_margin": 22, "rank_piotroski": 43, "rank_accruals": 38, "rank_sue": 50, "rank_eps_growth_1y": 73, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 55, "rank_momentum_12m": 73, "rank_momentum_12m_ex1m": 74, "rank_relative_strength": 76 }, "composites": { "value_composite": 31, "quality_composite": 13, "momentum_composite": 83, "growth_composite": 79, "yield_composite": 68, "svqf_composite": 21, "vc1_composite": 33, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 27, "quality_value_composite": 0.7748, "os_score": 0.73, "value_percentile": 0.69, "quality_percentile": 0.87, "momentum_percentile": 0.17, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 49, "small_cap_core_rank": 41, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 700, "ticker_id": 5326, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:54.752796+00:00", "batch_id": "", "os_score_delta": null, "price_close": 86.92, "market_cap": 6084400000, "market_cap_usd": 6084400000, "enterprise_value": 10812400000, "shares_outstanding": 70000000, "fx_rate_to_usd": null, "pe_ratio": 15.77904564, "pb_ratio": 5.55145985, "ptbv_ratio": null, "ps_ratio": 2.0650986, "pcf_ratio": 7.43541488, "pfcf_ratio": 5.42184994, "ev_ebitda": 10.37061193, "ev_ebit": 13.41655292, "ev_sales": 3.66982317, "ev_fcf": 9.63500267, "earnings_yield": 0.06337519, "fcf_yield": 0.10378824, "dividend_yield": 0.00521005, "buyback_yield": 0, "shareholder_yield": 0.00521005, "debt_paydown_yield": null, "total_yield": 0.00521005, "gross_margin": 0.33808506, "operating_margin": 0.27352951, "net_margin": 0.13087601, "ebitda_margin": 0.35386756, "fcf_margin": 0.3808845, "roe": 0.35182482, "roa": 0.05151637, "roic": 0.09853759, "roc_greenblatt": null, "asset_turnover": 0.39362725, "cash_conversion": 2.91026971, "accruals_ratio": -0.05780895, "sbc_to_revenue": 0.01072532, "debt_to_equity": 5.78558394, "net_debt_to_ebitda": 4.5348168, "debt_to_assets": 0.65838343, "interest_coverage": 2.70981843, "current_ratio": 0.54066986, "quick_ratio": 0.52751196, "net_debt": 4728000000, "revenue_growth_1y": 0.05753769, "revenue_growth_3y_cagr": 0.17366179, "revenue_growth_5y_cagr": 0.22654581, "eps_growth_1y": -0.0864724, "eps_growth_3y_cagr": -0.04751053, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.09251173, "book_value_growth_1y": -0.02643719, "piotroski_f_score": 6, "altman_z_score": 1.46771324, "earnings_stability_5y": 0.699898, "revenue_stability_5y": 0.36463, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01372972, "price_return_3m": 0.03686031, "price_return_6m": -0.22730909, "price_return_9m": -0.14770025, "price_return_12m": -0.11033413, "price_return_12m_ex1m": -0.09794922, "distance_from_52w_high": -0.25556697, "distance_from_52w_low": 0.03809865, "relative_strength": -0.26827518, "local_beta": 0.0002, "volatility_252d": 0.320932, "volatility_60d": 0.734306, "max_drawdown_12m": -0.28288798, "revenue_ttm": 2946300000, "gross_profit_ttm": 996100000, "ebit_ttm": 805900000, "ebitda_ttm": 1042600000, "net_income_ttm": 385600000, "eps_diluted_ttm": 5.50857143, "operating_cash_flow_ttm": 818300000, "capital_expenditure_ttm": 303900000, "fcf_ttm": 1122200000, "dividends_paid_ttm": 31700000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 297400000, "cash_and_equivalents": 200000000, "total_current_assets": 452000000, "total_current_liabilities": 836000000, "net_ppe": null, "total_assets": 7485000000, "total_debt": 4928000000, "total_equity": 1096000000, "net_working_capital": -521000000, "book_value_per_share": 15.65714286, "retained_earnings": 1094000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2320000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 42, "rank_pb": 80, "rank_ptbv": 50, "rank_ps": 49, "rank_pcf": 30, "rank_ev_ebitda": 41, "rank_ev_ebit": 53, "rank_earnings_yield": 42, "rank_fcf_yield": 38, "rank_dividend_yield": 51, "rank_shareholder_yield": 52, "rank_total_yield": 52, "rank_roe": 8, "rank_roc": 50, "rank_roic": 39, "rank_gross_margin": 65, "rank_fcf_margin": 22, "rank_piotroski": 43, "rank_accruals": 38, "rank_sue": 50, "rank_eps_growth_1y": 73, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 55, "rank_momentum_12m": 73, "rank_momentum_12m_ex1m": 74, "rank_relative_strength": 76, "value_composite": 31, "quality_composite": 13, "momentum_composite": 83, "growth_composite": 79, "yield_composite": 68, "svqf_composite": 21, "vc1_composite": 33, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 27, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 49, "small_cap_core_rank": 41, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 86.92, "os": 0.73, "value": 0.69, "quality": 0.87, "momentum": 0.17, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 15.779, "earnings_yield": 0.0634, "shareholder_yield": 0.0052, "roe": 0.3518, "momentum_12_1": -0.0979, "complete_fields": { "id": 700, "ticker_id": 5326, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:54.752796+00:00", "batch_id": "", "os_score_delta": null, "price_close": 86.92, "market_cap": 6084400000, "market_cap_usd": 6084400000, "enterprise_value": 10812400000, "shares_outstanding": 70000000, "fx_rate_to_usd": null, "pe_ratio": 15.77904564, "pb_ratio": 5.55145985, "ptbv_ratio": null, "ps_ratio": 2.0650986, "pcf_ratio": 7.43541488, "pfcf_ratio": 5.42184994, "ev_ebitda": 10.37061193, "ev_ebit": 13.41655292, "ev_sales": 3.66982317, "ev_fcf": 9.63500267, "earnings_yield": 0.06337519, "fcf_yield": 0.10378824, "dividend_yield": 0.00521005, "buyback_yield": 0, "shareholder_yield": 0.00521005, "debt_paydown_yield": null, "total_yield": 0.00521005, "gross_margin": 0.33808506, "operating_margin": 0.27352951, "net_margin": 0.13087601, "ebitda_margin": 0.35386756, "fcf_margin": 0.3808845, "roe": 0.35182482, "roa": 0.05151637, "roic": 0.09853759, "roc_greenblatt": null, "asset_turnover": 0.39362725, "cash_conversion": 2.91026971, "accruals_ratio": -0.05780895, "sbc_to_revenue": 0.01072532, "debt_to_equity": 5.78558394, "net_debt_to_ebitda": 4.5348168, "debt_to_assets": 0.65838343, "interest_coverage": 2.70981843, "current_ratio": 0.54066986, "quick_ratio": 0.52751196, "net_debt": 4728000000, "revenue_growth_1y": 0.05753769, "revenue_growth_3y_cagr": 0.17366179, "revenue_growth_5y_cagr": 0.22654581, "eps_growth_1y": -0.0864724, "eps_growth_3y_cagr": -0.04751053, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.09251173, "book_value_growth_1y": -0.02643719, "piotroski_f_score": 6, "altman_z_score": 1.46771324, "earnings_stability_5y": 0.699898, "revenue_stability_5y": 0.36463, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01372972, "price_return_3m": 0.03686031, "price_return_6m": -0.22730909, "price_return_9m": -0.14770025, "price_return_12m": -0.11033413, "price_return_12m_ex1m": -0.09794922, "distance_from_52w_high": -0.25556697, "distance_from_52w_low": 0.03809865, "relative_strength": -0.26827518, "local_beta": 0.0002, "volatility_252d": 0.320932, "volatility_60d": 0.734306, "max_drawdown_12m": -0.28288798, "revenue_ttm": 2946300000, "gross_profit_ttm": 996100000, "ebit_ttm": 805900000, "ebitda_ttm": 1042600000, "net_income_ttm": 385600000, "eps_diluted_ttm": 5.50857143, "operating_cash_flow_ttm": 818300000, "capital_expenditure_ttm": 303900000, "fcf_ttm": 1122200000, "dividends_paid_ttm": 31700000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 297400000, "cash_and_equivalents": 200000000, "total_current_assets": 452000000, "total_current_liabilities": 836000000, "net_ppe": null, "total_assets": 7485000000, "total_debt": 4928000000, "total_equity": 1096000000, "net_working_capital": -521000000, "book_value_per_share": 15.65714286, "retained_earnings": 1094000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2320000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 42, "rank_pb": 80, "rank_ptbv": 50, "rank_ps": 49, "rank_pcf": 30, "rank_ev_ebitda": 41, "rank_ev_ebit": 53, "rank_earnings_yield": 42, "rank_fcf_yield": 38, "rank_dividend_yield": 51, "rank_shareholder_yield": 52, "rank_total_yield": 52, "rank_roe": 8, "rank_roc": 50, "rank_roic": 39, "rank_gross_margin": 65, "rank_fcf_margin": 22, "rank_piotroski": 43, "rank_accruals": 38, "rank_sue": 50, "rank_eps_growth_1y": 73, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 55, "rank_momentum_12m": 73, "rank_momentum_12m_ex1m": 74, "rank_relative_strength": 76, "value_composite": 31, "quality_composite": 13, "momentum_composite": 83, "growth_composite": 79, "yield_composite": 68, "svqf_composite": 21, "vc1_composite": 33, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 27, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 49, "small_cap_core_rank": 41, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:50.899410+00:00", "is_restated": false, "income_statement": { "revenue": 2925900000, "cost_of_revenue": 1943300000, "gross_profit": 982600000, "ebit": 830100000, "ebitda": 1069600000, "pretax_income": 532400000, "tax_provision": 146900000, "net_income": 379700000, "net_income_to_common": 379700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 288500000, "total_current_assets": 443200000, "total_assets": 7484500000, "short_term_debt": 71500000, "long_term_debt": 5067100000, "total_debt": 5138600000, "total_liabilities": 6428700000, "total_equity": 1009700000, "shares_outstanding": 71400000, "goodwill_and_intangibles": 3415500000 }, "cash_flow": { "operating_cash_flow": 769800000, "capital_expenditure": 274900000, "free_cash_flow": 1044700000, "dividends_paid": 30800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41827, "ticker_id": 5326, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:50.899410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "830100000", "ebitda": "1069600000", "netIncome": "379700000", "grossProfit": "982600000", "depreciation": "None", "totalRevenue": "2925900000", "costOfRevenue": "1943300000", "interestIncome": "None", "incomeBeforeTax": "532400000", "interestExpense": "297700000", "operatingIncome": "736400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "146900000", "reportedCurrency": "USD", "netInterestIncome": "-297700000", "nonInterestIncome": "None", "operatingExpenses": "246200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1943300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "239500000", "sellingGeneralAndAdministrative": "246200000", "netIncomeFromContinuingOperations": "385500000" }, "balance": { "goodwill": "900200000", "inventory": "11900000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7484500000", "longTermDebt": "5067100000", "shortTermDebt": "71500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2515300000", "reportedCurrency": "USD", "retainedEarnings": "1010700000", "totalLiabilities": "6428700000", "otherCurrentAssets": "44200000", "totalCurrentAssets": "443200000", "currentLongTermDebt": "63100000", "longTermInvestments": "684600000", "shortTermInvestments": "None", "currentNetReceivables": "110500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7041300000", "currentAccountsPayable": "184300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5197000000", "totalShareholderEquity": "1009700000", "capitalLeaseObligations": "8400000", "otherCurrentLiabilities": "477500000", "totalCurrentLiabilities": "733300000", "otherNonCurrentLiabilities": "93000000", "totalNonCurrentLiabilities": "5695400000", "cashAndShortTermInvestments": "288500000", "commonStockSharesOutstanding": "71400000", "intangibleAssetsExcludingGoodwill": "2515300000", "cashAndCashEquivalentsAtCarryingValue": "288500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "385500000", "profitLoss": "None", "dividendPayout": "30800000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "769800000", "capitalExpenditures": "274900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-262500000", "cashflowFromInvestment": "-471500000", "stockBasedCompensation": "30200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-427800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "239500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2925900000, "cost_of_revenue": 1943300000, "gross_profit": 982600000, "research_and_development": null, "selling_general_admin": 246200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 830100000, "depreciation_amortisation": 239500000, "ebitda": 1069600000, "interest_expense": 297700000, "interest_income": null, "other_non_operating": null, "pretax_income": 532400000, "tax_provision": 146900000, "effective_tax_rate": null, "net_income": 379700000, "net_income_continuing_ops": 385500000, "net_income_to_common": 379700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 288500000, "short_term_investments": null, "net_receivables": 110500000, "inventory": 11900000, "other_current_assets": null, "total_current_assets": 443200000, "net_ppe": null, "goodwill": 900200000, "intangible_assets": 2515300000, "goodwill_and_intangibles": 3415500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7041300000, "total_assets": 7484500000, "short_term_debt": 71500000, "accounts_payable": 184300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 733300000, "long_term_debt": 5067100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5695400000, "total_liabilities": 6428700000, "total_debt": 5138600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1010700000, "total_equity": 1009700000, "shares_outstanding": 71400000, "operating_cash_flow": 769800000, "stock_based_compensation": 30200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 274900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -471500000, "dividends_paid": 30800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -262500000, "free_cash_flow": 1044700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "830100000", "ebitda": "1069600000", "netIncome": "379700000", "grossProfit": "982600000", "depreciation": "None", "totalRevenue": "2925900000", "costOfRevenue": "1943300000", "interestIncome": "None", "incomeBeforeTax": "532400000", "interestExpense": "297700000", "operatingIncome": "736400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "146900000", "reportedCurrency": "USD", "netInterestIncome": "-297700000", "nonInterestIncome": "None", "operatingExpenses": "246200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1943300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "239500000", "sellingGeneralAndAdministrative": "246200000", "netIncomeFromContinuingOperations": "385500000" }, "balance": { "goodwill": "900200000", "inventory": "11900000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7484500000", "longTermDebt": "5067100000", "shortTermDebt": "71500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2515300000", "reportedCurrency": "USD", "retainedEarnings": "1010700000", "totalLiabilities": "6428700000", "otherCurrentAssets": "44200000", "totalCurrentAssets": "443200000", "currentLongTermDebt": "63100000", "longTermInvestments": "684600000", "shortTermInvestments": "None", "currentNetReceivables": "110500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7041300000", "currentAccountsPayable": "184300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5197000000", "totalShareholderEquity": "1009700000", "capitalLeaseObligations": "8400000", "otherCurrentLiabilities": "477500000", "totalCurrentLiabilities": "733300000", "otherNonCurrentLiabilities": "93000000", "totalNonCurrentLiabilities": "5695400000", "cashAndShortTermInvestments": "288500000", "commonStockSharesOutstanding": "71400000", "intangibleAssetsExcludingGoodwill": "2515300000", "cashAndCashEquivalentsAtCarryingValue": "288500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "385500000", "profitLoss": "None", "dividendPayout": "30800000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "769800000", "capitalExpenditures": "274900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-262500000", "cashflowFromInvestment": "-471500000", "stockBasedCompensation": "30200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-427800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "239500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:50.899410+00:00", "is_restated": false, "income_statement": { "revenue": 2734300000, "cost_of_revenue": 1795800000, "gross_profit": 938500000, "ebit": 863000000, "ebitda": 1067700000, "pretax_income": 573200000, "tax_provision": 144100000, "net_income": 426800000, "net_income_to_common": 426800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 175500000, "total_current_assets": 412300000, "total_assets": 7275900000, "short_term_debt": 71800000, "long_term_debt": 4844100000, "total_debt": 4915900000, "total_liabilities": 6172600000, "total_equity": 1083600000, "shares_outstanding": 74600000, "goodwill_and_intangibles": 3309200000 }, "cash_flow": { "operating_cash_flow": 772700000, "capital_expenditure": 547000000, "free_cash_flow": 1319700000, "dividends_paid": 29200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41832, "ticker_id": 5326, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:50.899410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "863000000", "ebitda": "1067700000", "netIncome": "426800000", "grossProfit": "938500000", "depreciation": "None", "totalRevenue": "2734300000", "costOfRevenue": "1795800000", "interestIncome": "None", "incomeBeforeTax": "573200000", "interestExpense": "289800000", "operatingIncome": "709000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "144100000", "reportedCurrency": "USD", "netInterestIncome": "-289800000", "nonInterestIncome": "None", "operatingExpenses": "229500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1795800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "204700000", "sellingGeneralAndAdministrative": "237700000", "netIncomeFromContinuingOperations": "429100000" }, "balance": { "goodwill": "900200000", "inventory": "11600000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7275900000", "longTermDebt": "4844100000", "shortTermDebt": "71800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2409000000", "reportedCurrency": "USD", "retainedEarnings": "1084600000", "totalLiabilities": "6172600000", "otherCurrentAssets": "112000000", "totalCurrentAssets": "412300000", "currentLongTermDebt": "63100000", "longTermInvestments": "661200000", "shortTermInvestments": "None", "currentNetReceivables": "113200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6863600000", "currentAccountsPayable": "180300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4915900000", "totalShareholderEquity": "1083600000", "capitalLeaseObligations": "8700000", "otherCurrentLiabilities": "424300000", "totalCurrentLiabilities": "729300000", "otherNonCurrentLiabilities": "146500000", "totalNonCurrentLiabilities": "5443300000", "cashAndShortTermInvestments": "175500000", "commonStockSharesOutstanding": "74600000", "intangibleAssetsExcludingGoodwill": "2409000000", "cashAndCashEquivalentsAtCarryingValue": "175500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "429100000", "profitLoss": "None", "dividendPayout": "29200000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "772700000", "capitalExpenditures": "547000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-196600000", "cashflowFromInvestment": "-545200000", "stockBasedCompensation": "36100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-186000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "204700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2734300000, "cost_of_revenue": 1795800000, "gross_profit": 938500000, "research_and_development": null, "selling_general_admin": 237700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 863000000, "depreciation_amortisation": 204700000, "ebitda": 1067700000, "interest_expense": 289800000, "interest_income": null, "other_non_operating": null, "pretax_income": 573200000, "tax_provision": 144100000, "effective_tax_rate": null, "net_income": 426800000, "net_income_continuing_ops": 429100000, "net_income_to_common": 426800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 175500000, "short_term_investments": null, "net_receivables": 113200000, "inventory": 11600000, "other_current_assets": null, "total_current_assets": 412300000, "net_ppe": null, "goodwill": 900200000, "intangible_assets": 2409000000, "goodwill_and_intangibles": 3309200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6863600000, "total_assets": 7275900000, "short_term_debt": 71800000, "accounts_payable": 180300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 729300000, "long_term_debt": 4844100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5443300000, "total_liabilities": 6172600000, "total_debt": 4915900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1084600000, "total_equity": 1083600000, "shares_outstanding": 74600000, "operating_cash_flow": 772700000, "stock_based_compensation": 36100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 547000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -545200000, "dividends_paid": 29200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -196600000, "free_cash_flow": 1319700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "863000000", "ebitda": "1067700000", "netIncome": "426800000", "grossProfit": "938500000", "depreciation": "None", "totalRevenue": "2734300000", "costOfRevenue": "1795800000", "interestIncome": "None", "incomeBeforeTax": "573200000", "interestExpense": "289800000", "operatingIncome": "709000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "144100000", "reportedCurrency": "USD", "netInterestIncome": "-289800000", "nonInterestIncome": "None", "operatingExpenses": "229500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1795800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "204700000", "sellingGeneralAndAdministrative": "237700000", "netIncomeFromContinuingOperations": "429100000" }, "balance": { "goodwill": "900200000", "inventory": "11600000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7275900000", "longTermDebt": "4844100000", "shortTermDebt": "71800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2409000000", "reportedCurrency": "USD", "retainedEarnings": "1084600000", "totalLiabilities": "6172600000", "otherCurrentAssets": "112000000", "totalCurrentAssets": "412300000", "currentLongTermDebt": "63100000", "longTermInvestments": "661200000", "shortTermInvestments": "None", "currentNetReceivables": "113200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6863600000", "currentAccountsPayable": "180300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4915900000", "totalShareholderEquity": "1083600000", "capitalLeaseObligations": "8700000", "otherCurrentLiabilities": "424300000", "totalCurrentLiabilities": "729300000", "otherNonCurrentLiabilities": "146500000", "totalNonCurrentLiabilities": "5443300000", "cashAndShortTermInvestments": "175500000", "commonStockSharesOutstanding": "74600000", "intangibleAssetsExcludingGoodwill": "2409000000", "cashAndCashEquivalentsAtCarryingValue": "175500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "429100000", "profitLoss": "None", "dividendPayout": "29200000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "772700000", "capitalExpenditures": "547000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-196600000", "cashflowFromInvestment": "-545200000", "stockBasedCompensation": "36100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-186000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "204700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:50.899410+00:00", "is_restated": false, "income_statement": { "revenue": 2461700000, "cost_of_revenue": 1666000000, "gross_profit": 795700000, "ebit": 830200000, "ebitda": 1005400000, "pretax_income": 561800000, "tax_provision": 144500000, "net_income": 417300000, "net_income_to_common": 417300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 144500000, "total_current_assets": 400800000, "total_assets": 6955500000, "short_term_debt": 75800000, "long_term_debt": 4768300000, "total_debt": 4844100000, "total_liabilities": 6061900000, "total_equity": 893600000, "shares_outstanding": 76100000, "goodwill_and_intangibles": 3318300000 }, "cash_flow": { "operating_cash_flow": 605800000, "capital_expenditure": 676500000, "free_cash_flow": 1282300000, "dividends_paid": 27100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41837, "ticker_id": 5326, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:50.899410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "830200000", "ebitda": "1005400000", "netIncome": "417300000", "grossProfit": "795700000", "depreciation": "None", "totalRevenue": "2461700000", "costOfRevenue": "1666000000", "interestIncome": "None", "incomeBeforeTax": "561800000", "interestExpense": "268400000", "operatingIncome": "564000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "144500000", "reportedCurrency": "USD", "netInterestIncome": "-268400000", "nonInterestIncome": "None", "operatingExpenses": "231700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1666000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "175200000", "sellingGeneralAndAdministrative": "202300000", "netIncomeFromContinuingOperations": "417300000" }, "balance": { "goodwill": "899900000", "inventory": "17200000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6955500000", "longTermDebt": "4768300000", "shortTermDebt": "75800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2418400000", "reportedCurrency": "USD", "retainedEarnings": "894500000", "totalLiabilities": "6061900000", "otherCurrentAssets": "119600000", "totalCurrentAssets": "400800000", "currentLongTermDebt": "68000000", "longTermInvestments": "655900000", "shortTermInvestments": "None", "currentNetReceivables": "119500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6554700000", "currentAccountsPayable": "158500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4844100000", "totalShareholderEquity": "893600000", "capitalLeaseObligations": "7800000", "otherCurrentLiabilities": "448300000", "totalCurrentLiabilities": "755800000", "otherNonCurrentLiabilities": "137800000", "totalNonCurrentLiabilities": "5306100000", "cashAndShortTermInvestments": "144500000", "commonStockSharesOutstanding": "76100000", "intangibleAssetsExcludingGoodwill": "2418400000", "cashAndCashEquivalentsAtCarryingValue": "144500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "417300000", "profitLoss": "None", "dividendPayout": "27100000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "605800000", "capitalExpenditures": "676500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "129300000", "cashflowFromInvestment": "-718000000", "stockBasedCompensation": "32900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "175200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2461700000, "cost_of_revenue": 1666000000, "gross_profit": 795700000, "research_and_development": 11200000, "selling_general_admin": 202300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 830200000, "depreciation_amortisation": 175200000, "ebitda": 1005400000, "interest_expense": 268400000, "interest_income": null, "other_non_operating": null, "pretax_income": 561800000, "tax_provision": 144500000, "effective_tax_rate": null, "net_income": 417300000, "net_income_continuing_ops": 417300000, "net_income_to_common": 417300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 144500000, "short_term_investments": null, "net_receivables": 119500000, "inventory": 17200000, "other_current_assets": null, "total_current_assets": 400800000, "net_ppe": null, "goodwill": 899900000, "intangible_assets": 2418400000, "goodwill_and_intangibles": 3318300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6554700000, "total_assets": 6955500000, "short_term_debt": 75800000, "accounts_payable": 158500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 755800000, "long_term_debt": 4768300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5306100000, "total_liabilities": 6061900000, "total_debt": 4844100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 894500000, "total_equity": 893600000, "shares_outstanding": 76100000, "operating_cash_flow": 605800000, "stock_based_compensation": 32900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 676500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -718000000, "dividends_paid": 27100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 129300000, "free_cash_flow": 1282300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "830200000", "ebitda": "1005400000", "netIncome": "417300000", "grossProfit": "795700000", "depreciation": "None", "totalRevenue": "2461700000", "costOfRevenue": "1666000000", "interestIncome": "None", "incomeBeforeTax": "561800000", "interestExpense": "268400000", "operatingIncome": "564000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "144500000", "reportedCurrency": "USD", "netInterestIncome": "-268400000", "nonInterestIncome": "None", "operatingExpenses": "231700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1666000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "175200000", "sellingGeneralAndAdministrative": "202300000", "netIncomeFromContinuingOperations": "417300000" }, "balance": { "goodwill": "899900000", "inventory": "17200000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6955500000", "longTermDebt": "4768300000", "shortTermDebt": "75800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2418400000", "reportedCurrency": "USD", "retainedEarnings": "894500000", "totalLiabilities": "6061900000", "otherCurrentAssets": "119600000", "totalCurrentAssets": "400800000", "currentLongTermDebt": "68000000", "longTermInvestments": "655900000", "shortTermInvestments": "None", "currentNetReceivables": "119500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6554700000", "currentAccountsPayable": "158500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4844100000", "totalShareholderEquity": "893600000", "capitalLeaseObligations": "7800000", "otherCurrentLiabilities": "448300000", "totalCurrentLiabilities": "755800000", "otherNonCurrentLiabilities": "137800000", "totalNonCurrentLiabilities": "5306100000", "cashAndShortTermInvestments": "144500000", "commonStockSharesOutstanding": "76100000", "intangibleAssetsExcludingGoodwill": "2418400000", "cashAndCashEquivalentsAtCarryingValue": "144500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "417300000", "profitLoss": "None", "dividendPayout": "27100000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "605800000", "capitalExpenditures": "676500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "129300000", "cashflowFromInvestment": "-718000000", "stockBasedCompensation": "32900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "175200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:50.899410+00:00", "is_restated": false, "income_statement": { "revenue": 1809800000, "cost_of_revenue": 1243400000, "gross_profit": 566400000, "ebit": 756100000, "ebitda": 875100000, "pretax_income": 608800000, "tax_provision": 169400000, "net_income": 439400000, "net_income_to_common": 439400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 129800000, "total_current_assets": 344500000, "total_assets": 6206800000, "short_term_debt": 47000000, "long_term_debt": 2477100000, "total_debt": 2524100000, "total_liabilities": 5655300000, "total_equity": 551500000, "shares_outstanding": 77000000, "goodwill_and_intangibles": 3115600000 }, "cash_flow": { "operating_cash_flow": 536800000, "capital_expenditure": 456800000, "free_cash_flow": 993600000, "dividends_paid": 26000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41842, "ticker_id": 5326, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:50.899410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "756100000", "ebitda": "875100000", "netIncome": "439400000", "grossProfit": "566400000", "depreciation": "None", "totalRevenue": "1809800000", "costOfRevenue": "1243400000", "interestIncome": "None", "incomeBeforeTax": "608800000", "interestExpense": "147300000", "operatingIncome": "321800000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "169400000", "reportedCurrency": "USD", "netInterestIncome": "-147300000", "nonInterestIncome": "None", "operatingExpenses": "244600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10700000", "otherNonOperatingIncome": "434300000", "costofGoodsAndServicesSold": "1243400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119000000", "sellingGeneralAndAdministrative": "164200000", "netIncomeFromContinuingOperations": "439400000" }, "balance": { "goodwill": "723800000", "inventory": "74900000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6206800000", "longTermDebt": "2477100000", "shortTermDebt": "47000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2391800000", "reportedCurrency": "USD", "retainedEarnings": "552400000", "totalLiabilities": "5655300000", "otherCurrentAssets": "119200000", "totalCurrentAssets": "344500000", "currentLongTermDebt": "47000000", "longTermInvestments": "659400000", "shortTermInvestments": "None", "currentNetReceivables": "95500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5862300000", "currentAccountsPayable": "145500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1978300000", "shortLongTermDebtTotal": "4605700000", "totalShareholderEquity": "551500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "388000000", "totalCurrentLiabilities": "621600000", "otherNonCurrentLiabilities": "2215800000", "totalNonCurrentLiabilities": "5033700000", "cashAndShortTermInvestments": "129800000", "commonStockSharesOutstanding": "77000000", "intangibleAssetsExcludingGoodwill": "2391800000", "cashAndCashEquivalentsAtCarryingValue": "129800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "439400000", "profitLoss": "None", "dividendPayout": "26000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "536800000", "capitalExpenditures": "456800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2416000000", "cashflowFromInvestment": "-3103700000", "stockBasedCompensation": "31800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-176900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-174900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1809800000, "cost_of_revenue": 1243400000, "gross_profit": 566400000, "research_and_development": 10700000, "selling_general_admin": 164200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 756100000, "depreciation_amortisation": 119000000, "ebitda": 875100000, "interest_expense": 147300000, "interest_income": null, "other_non_operating": null, "pretax_income": 608800000, "tax_provision": 169400000, "effective_tax_rate": null, "net_income": 439400000, "net_income_continuing_ops": 439400000, "net_income_to_common": 439400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 129800000, "short_term_investments": null, "net_receivables": 95500000, "inventory": 74900000, "other_current_assets": null, "total_current_assets": 344500000, "net_ppe": null, "goodwill": 723800000, "intangible_assets": 2391800000, "goodwill_and_intangibles": 3115600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5862300000, "total_assets": 6206800000, "short_term_debt": 47000000, "accounts_payable": 145500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 621600000, "long_term_debt": 2477100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5033700000, "total_liabilities": 5655300000, "total_debt": 2524100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 552400000, "total_equity": 551500000, "shares_outstanding": 77000000, "operating_cash_flow": 536800000, "stock_based_compensation": 31800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 456800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3103700000, "dividends_paid": 26000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2416000000, "free_cash_flow": 993600000, "net_change_in_cash": -176900000 }, "raw_data": { "income": { "ebit": "756100000", "ebitda": "875100000", "netIncome": "439400000", "grossProfit": "566400000", "depreciation": "None", "totalRevenue": "1809800000", "costOfRevenue": "1243400000", "interestIncome": "None", "incomeBeforeTax": "608800000", "interestExpense": "147300000", "operatingIncome": "321800000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "169400000", "reportedCurrency": "USD", "netInterestIncome": "-147300000", "nonInterestIncome": "None", "operatingExpenses": "244600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10700000", "otherNonOperatingIncome": "434300000", "costofGoodsAndServicesSold": "1243400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119000000", "sellingGeneralAndAdministrative": "164200000", "netIncomeFromContinuingOperations": "439400000" }, "balance": { "goodwill": "723800000", "inventory": "74900000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6206800000", "longTermDebt": "2477100000", "shortTermDebt": "47000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2391800000", "reportedCurrency": "USD", "retainedEarnings": "552400000", "totalLiabilities": "5655300000", "otherCurrentAssets": "119200000", "totalCurrentAssets": "344500000", "currentLongTermDebt": "47000000", "longTermInvestments": "659400000", "shortTermInvestments": "None", "currentNetReceivables": "95500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5862300000", "currentAccountsPayable": "145500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1978300000", "shortLongTermDebtTotal": "4605700000", "totalShareholderEquity": "551500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "388000000", "totalCurrentLiabilities": "621600000", "otherNonCurrentLiabilities": "2215800000", "totalNonCurrentLiabilities": "5033700000", "cashAndShortTermInvestments": "129800000", "commonStockSharesOutstanding": "77000000", "intangibleAssetsExcludingGoodwill": "2391800000", "cashAndCashEquivalentsAtCarryingValue": "129800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "439400000", "profitLoss": "None", "dividendPayout": "26000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "536800000", "capitalExpenditures": "456800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2416000000", "cashflowFromInvestment": "-3103700000", "stockBasedCompensation": "31800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-176900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-174900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:50.899410+00:00", "is_restated": false, "income_statement": { "revenue": 1597200000, "cost_of_revenue": 1151100000, "gross_profit": 446100000, "ebit": 428300000, "ebitda": 536800000, "pretax_income": 343600000, "tax_provision": 94500000, "net_income": 249100000, "net_income_to_common": 249100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 291300000, "total_current_assets": 501500000, "total_assets": 2981600000, "short_term_debt": 7000000, "long_term_debt": 1292400000, "total_debt": 1299400000, "total_liabilities": 2674800000, "total_equity": 306800000, "shares_outstanding": 78400000, "goodwill_and_intangibles": 714900000 }, "cash_flow": { "operating_cash_flow": 335500000, "capital_expenditure": 91800000, "free_cash_flow": 427300000, "dividends_paid": 24800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41847, "ticker_id": 5326, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:50.899410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "428300000", "ebitda": "536800000", "netIncome": "249100000", "grossProfit": "446100000", "depreciation": "None", "totalRevenue": "1597200000", "costOfRevenue": "1151100000", "interestIncome": "None", "incomeBeforeTax": "343600000", "interestExpense": "84700000", "operatingIncome": "284400000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "94500000", "reportedCurrency": "USD", "netInterestIncome": "-84700000", "nonInterestIncome": "None", "operatingExpenses": "161700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10300000", "otherNonOperatingIncome": "143900000", "costofGoodsAndServicesSold": "1151100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108500000", "sellingGeneralAndAdministrative": "138500000", "netIncomeFromContinuingOperations": "249100000" }, "balance": { "goodwill": "366800000", "inventory": "64300000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2981600000", "longTermDebt": "1292400000", "shortTermDebt": "7000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "348100000", "reportedCurrency": "USD", "retainedEarnings": "307700000", "totalLiabilities": "2674800000", "otherCurrentAssets": "101900000", "totalCurrentAssets": "501500000", "currentLongTermDebt": "7000000", "longTermInvestments": "663600000", "shortTermInvestments": "None", "currentNetReceivables": "108300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2480100000", "currentAccountsPayable": "81600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "994900000", "shortLongTermDebtTotal": "1968000000", "totalShareholderEquity": "306800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "257800000", "totalCurrentLiabilities": "395000000", "otherNonCurrentLiabilities": "734500000", "totalNonCurrentLiabilities": "2279800000", "cashAndShortTermInvestments": "291300000", "commonStockSharesOutstanding": "78400000", "intangibleAssetsExcludingGoodwill": "348100000", "cashAndCashEquivalentsAtCarryingValue": "291300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "249100000", "profitLoss": "None", "dividendPayout": "24800000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "335500000", "capitalExpenditures": "91800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-500000", "cashflowFromInvestment": "-100400000", "stockBasedCompensation": "27800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "358600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-297500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1597200000, "cost_of_revenue": 1151100000, "gross_profit": 446100000, "research_and_development": 10300000, "selling_general_admin": 138500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 428300000, "depreciation_amortisation": 108500000, "ebitda": 536800000, "interest_expense": 84700000, "interest_income": null, "other_non_operating": null, "pretax_income": 343600000, "tax_provision": 94500000, "effective_tax_rate": null, "net_income": 249100000, "net_income_continuing_ops": 249100000, "net_income_to_common": 249100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 291300000, "short_term_investments": null, "net_receivables": 108300000, "inventory": 64300000, "other_current_assets": null, "total_current_assets": 501500000, "net_ppe": null, "goodwill": 366800000, "intangible_assets": 348100000, "goodwill_and_intangibles": 714900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2480100000, "total_assets": 2981600000, "short_term_debt": 7000000, "accounts_payable": 81600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 395000000, "long_term_debt": 1292400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2279800000, "total_liabilities": 2674800000, "total_debt": 1299400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 307700000, "total_equity": 306800000, "shares_outstanding": 78400000, "operating_cash_flow": 335500000, "stock_based_compensation": 27800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 91800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -100400000, "dividends_paid": 24800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -500000, "free_cash_flow": 427300000, "net_change_in_cash": 358600000 }, "raw_data": { "income": { "ebit": "428300000", "ebitda": "536800000", "netIncome": "249100000", "grossProfit": "446100000", "depreciation": "None", "totalRevenue": "1597200000", "costOfRevenue": "1151100000", "interestIncome": "None", "incomeBeforeTax": "343600000", "interestExpense": "84700000", "operatingIncome": "284400000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "94500000", "reportedCurrency": "USD", "netInterestIncome": "-84700000", "nonInterestIncome": "None", "operatingExpenses": "161700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10300000", "otherNonOperatingIncome": "143900000", "costofGoodsAndServicesSold": "1151100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108500000", "sellingGeneralAndAdministrative": "138500000", "netIncomeFromContinuingOperations": "249100000" }, "balance": { "goodwill": "366800000", "inventory": "64300000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2981600000", "longTermDebt": "1292400000", "shortTermDebt": "7000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "348100000", "reportedCurrency": "USD", "retainedEarnings": "307700000", "totalLiabilities": "2674800000", "otherCurrentAssets": "101900000", "totalCurrentAssets": "501500000", "currentLongTermDebt": "7000000", "longTermInvestments": "663600000", "shortTermInvestments": "None", "currentNetReceivables": "108300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2480100000", "currentAccountsPayable": "81600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "994900000", "shortLongTermDebtTotal": "1968000000", "totalShareholderEquity": "306800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "257800000", "totalCurrentLiabilities": "395000000", "otherNonCurrentLiabilities": "734500000", "totalNonCurrentLiabilities": "2279800000", "cashAndShortTermInvestments": "291300000", "commonStockSharesOutstanding": "78400000", "intangibleAssetsExcludingGoodwill": "348100000", "cashAndCashEquivalentsAtCarryingValue": "291300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "249100000", "profitLoss": "None", "dividendPayout": "24800000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "335500000", "capitalExpenditures": "91800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-500000", "cashflowFromInvestment": "-100400000", "stockBasedCompensation": "27800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "358600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-297500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:50.899410+00:00", "is_restated": false, "income_statement": { "revenue": 1054000000, "cost_of_revenue": 860500000, "gross_profit": 193500000, "ebit": 88000000, "ebitda": 185900000, "pretax_income": 8000000, "tax_provision": -5300000, "net_income": -81900000, "net_income_to_common": -81900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67400000, "total_current_assets": 235100000, "total_assets": 2686400000, "short_term_debt": 4000000, "long_term_debt": 1087800000, "total_debt": 1091800000, "total_liabilities": 2319300000, "total_equity": 367100000, "shares_outstanding": 79200000, "goodwill_and_intangibles": 717400000 }, "cash_flow": { "operating_cash_flow": 141900000, "capital_expenditure": 234200000, "free_cash_flow": 376100000, "dividends_paid": 23400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41852, "ticker_id": 5326, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:50.899410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "88000000", "ebitda": "185900000", "netIncome": "-81900000", "grossProfit": "193500000", "depreciation": "None", "totalRevenue": "1054000000", "costOfRevenue": "860500000", "interestIncome": "None", "incomeBeforeTax": "8000000", "interestExpense": "80000000", "operatingIncome": "60200000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-5300000", "reportedCurrency": "USD", "netInterestIncome": "-80000000", "nonInterestIncome": "None", "operatingExpenses": "133300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9400000", "otherNonOperatingIncome": "27800000", "costofGoodsAndServicesSold": "860500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97900000", "sellingGeneralAndAdministrative": "114800000", "netIncomeFromContinuingOperations": "13300000" }, "balance": { "goodwill": "366800000", "inventory": "53600000", "commonStock": "18200000", "currentDebt": "None", "investments": "None", "totalAssets": "2686400000", "longTermDebt": "1087800000", "shortTermDebt": "4000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "350600000", "reportedCurrency": "USD", "retainedEarnings": "349800000", "totalLiabilities": "2319300000", "otherCurrentAssets": "81800000", "totalCurrentAssets": "235100000", "currentLongTermDebt": "4000000", "longTermInvestments": "630600000", "shortTermInvestments": "630000000", "currentNetReceivables": "85900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2451300000", "currentAccountsPayable": "70700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1082100000", "shortLongTermDebtTotal": "1622300000", "totalShareholderEquity": "367100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "316700000", "totalCurrentLiabilities": "424200000", "otherNonCurrentLiabilities": "593400000", "totalNonCurrentLiabilities": "1895100000", "cashAndShortTermInvestments": "67400000", "commonStockSharesOutstanding": "79200000", "intangibleAssetsExcludingGoodwill": "350600000", "cashAndCashEquivalentsAtCarryingValue": "67400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-82100000", "profitLoss": "None", "dividendPayout": "23400000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "141900000", "capitalExpenditures": "234200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "76000000", "cashflowFromInvestment": "-239400000", "stockBasedCompensation": "23700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-21500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1054000000, "cost_of_revenue": 860500000, "gross_profit": 193500000, "research_and_development": 9400000, "selling_general_admin": 114800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 88000000, "depreciation_amortisation": 97900000, "ebitda": 185900000, "interest_expense": 80000000, "interest_income": null, "other_non_operating": null, "pretax_income": 8000000, "tax_provision": -5300000, "effective_tax_rate": null, "net_income": -81900000, "net_income_continuing_ops": 13300000, "net_income_to_common": -81900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67400000, "short_term_investments": 630000000, "net_receivables": 85900000, "inventory": 53600000, "other_current_assets": null, "total_current_assets": 235100000, "net_ppe": null, "goodwill": 366800000, "intangible_assets": 350600000, "goodwill_and_intangibles": 717400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2451300000, "total_assets": 2686400000, "short_term_debt": 4000000, "accounts_payable": 70700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 424200000, "long_term_debt": 1087800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1895100000, "total_liabilities": 2319300000, "total_debt": 1091800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 349800000, "total_equity": 367100000, "shares_outstanding": 79200000, "operating_cash_flow": 141900000, "stock_based_compensation": 23700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 234200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -239400000, "dividends_paid": 23400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 76000000, "free_cash_flow": 376100000, "net_change_in_cash": -21500000 }, "raw_data": { "income": { "ebit": "88000000", "ebitda": "185900000", "netIncome": "-81900000", "grossProfit": "193500000", "depreciation": "None", "totalRevenue": "1054000000", "costOfRevenue": "860500000", "interestIncome": "None", "incomeBeforeTax": "8000000", "interestExpense": "80000000", "operatingIncome": "60200000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-5300000", "reportedCurrency": "USD", "netInterestIncome": "-80000000", "nonInterestIncome": "None", "operatingExpenses": "133300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9400000", "otherNonOperatingIncome": "27800000", "costofGoodsAndServicesSold": "860500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97900000", "sellingGeneralAndAdministrative": "114800000", "netIncomeFromContinuingOperations": "13300000" }, "balance": { "goodwill": "366800000", "inventory": "53600000", "commonStock": "18200000", "currentDebt": "None", "investments": "None", "totalAssets": "2686400000", "longTermDebt": "1087800000", "shortTermDebt": "4000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "350600000", "reportedCurrency": "USD", "retainedEarnings": "349800000", "totalLiabilities": "2319300000", "otherCurrentAssets": "81800000", "totalCurrentAssets": "235100000", "currentLongTermDebt": "4000000", "longTermInvestments": "630600000", "shortTermInvestments": "630000000", "currentNetReceivables": "85900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2451300000", "currentAccountsPayable": "70700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1082100000", "shortLongTermDebtTotal": "1622300000", "totalShareholderEquity": "367100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "316700000", "totalCurrentLiabilities": "424200000", "otherNonCurrentLiabilities": "593400000", "totalNonCurrentLiabilities": "1895100000", "cashAndShortTermInvestments": "67400000", "commonStockSharesOutstanding": "79200000", "intangibleAssetsExcludingGoodwill": "350600000", "cashAndCashEquivalentsAtCarryingValue": "67400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-82100000", "profitLoss": "None", "dividendPayout": "23400000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "141900000", "capitalExpenditures": "234200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "76000000", "cashflowFromInvestment": "-239400000", "stockBasedCompensation": "23700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-21500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:50.899410+00:00", "is_restated": false, "income_statement": { "revenue": 1329700000, "cost_of_revenue": 986700000, "gross_profit": 343000000, "ebit": 267300000, "ebitda": 368300000, "pretax_income": 196400000, "tax_provision": 56800000, "net_income": 137500000, "net_income_to_common": 137500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96200000, "total_current_assets": 221200000, "total_assets": 2551000000, "short_term_debt": 4000000, "long_term_debt": 1085900000, "total_debt": 1089900000, "total_liabilities": 2040000000, "total_equity": 508300000, "shares_outstanding": 81200000, "goodwill_and_intangibles": 736900000 }, "cash_flow": { "operating_cash_flow": 289600000, "capital_expenditure": 163300000, "free_cash_flow": 452900000, "dividends_paid": 22200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41857, "ticker_id": 5326, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:50.899410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "267300000", "ebitda": "368300000", "netIncome": "137500000", "grossProfit": "343000000", "depreciation": "None", "totalRevenue": "1329700000", "costOfRevenue": "986700000", "interestIncome": "20300000", "incomeBeforeTax": "196400000", "interestExpense": "70900000", "operatingIncome": "215700000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "56800000", "reportedCurrency": "USD", "netInterestIncome": "-70900000", "nonInterestIncome": "None", "operatingExpenses": "127300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8800000", "otherNonOperatingIncome": "51600000", "costofGoodsAndServicesSold": "986700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101000000", "sellingGeneralAndAdministrative": "122000000", "netIncomeFromContinuingOperations": "139600000" }, "balance": { "goodwill": "367100000", "inventory": "46300000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2551000000", "longTermDebt": "1085900000", "shortTermDebt": "4000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "369800000", "reportedCurrency": "USD", "retainedEarnings": "509200000", "totalLiabilities": "2040000000", "otherCurrentAssets": "73200000", "totalCurrentAssets": "221200000", "currentLongTermDebt": "4000000", "longTermInvestments": "634500000", "shortTermInvestments": "None", "currentNetReceivables": "51800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2329800000", "currentAccountsPayable": "57800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "912500000", "shortLongTermDebtTotal": "1473900000", "totalShareholderEquity": "508300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "196900000", "totalCurrentLiabilities": "301200000", "otherNonCurrentLiabilities": "440100000", "totalNonCurrentLiabilities": "1738800000", "cashAndShortTermInvestments": "96200000", "commonStockSharesOutstanding": "81200000", "intangibleAssetsExcludingGoodwill": "369800000", "cashAndCashEquivalentsAtCarryingValue": "96200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "137200000", "profitLoss": "None", "dividendPayout": "22200000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "289600000", "capitalExpenditures": "163300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "460800000", "cashflowFromInvestment": "-781200000", "stockBasedCompensation": "23800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-30800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-95000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1329700000, "cost_of_revenue": 986700000, "gross_profit": 343000000, "research_and_development": 8800000, "selling_general_admin": 122000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 267300000, "depreciation_amortisation": 101000000, "ebitda": 368300000, "interest_expense": 70900000, "interest_income": null, "other_non_operating": null, "pretax_income": 196400000, "tax_provision": 56800000, "effective_tax_rate": null, "net_income": 137500000, "net_income_continuing_ops": 139600000, "net_income_to_common": 137500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96200000, "short_term_investments": null, "net_receivables": 51800000, "inventory": 46300000, "other_current_assets": null, "total_current_assets": 221200000, "net_ppe": null, "goodwill": 367100000, "intangible_assets": 369800000, "goodwill_and_intangibles": 736900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2329800000, "total_assets": 2551000000, "short_term_debt": 4000000, "accounts_payable": 57800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 301200000, "long_term_debt": 1085900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1738800000, "total_liabilities": 2040000000, "total_debt": 1089900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 509200000, "total_equity": 508300000, "shares_outstanding": 81200000, "operating_cash_flow": 289600000, "stock_based_compensation": 23800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 163300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -781200000, "dividends_paid": 22200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 460800000, "free_cash_flow": 452900000, "net_change_in_cash": -30800000 }, "raw_data": { "income": { "ebit": "267300000", "ebitda": "368300000", "netIncome": "137500000", "grossProfit": "343000000", "depreciation": "None", "totalRevenue": "1329700000", "costOfRevenue": "986700000", "interestIncome": "20300000", "incomeBeforeTax": "196400000", "interestExpense": "70900000", "operatingIncome": "215700000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "56800000", "reportedCurrency": "USD", "netInterestIncome": "-70900000", "nonInterestIncome": "None", "operatingExpenses": "127300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8800000", "otherNonOperatingIncome": "51600000", "costofGoodsAndServicesSold": "986700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101000000", "sellingGeneralAndAdministrative": "122000000", "netIncomeFromContinuingOperations": "139600000" }, "balance": { "goodwill": "367100000", "inventory": "46300000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2551000000", "longTermDebt": "1085900000", "shortTermDebt": "4000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "369800000", "reportedCurrency": "USD", "retainedEarnings": "509200000", "totalLiabilities": "2040000000", "otherCurrentAssets": "73200000", "totalCurrentAssets": "221200000", "currentLongTermDebt": "4000000", "longTermInvestments": "634500000", "shortTermInvestments": "None", "currentNetReceivables": "51800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2329800000", "currentAccountsPayable": "57800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "912500000", "shortLongTermDebtTotal": "1473900000", "totalShareholderEquity": "508300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "196900000", "totalCurrentLiabilities": "301200000", "otherNonCurrentLiabilities": "440100000", "totalNonCurrentLiabilities": "1738800000", "cashAndShortTermInvestments": "96200000", "commonStockSharesOutstanding": "81200000", "intangibleAssetsExcludingGoodwill": "369800000", "cashAndCashEquivalentsAtCarryingValue": "96200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "137200000", "profitLoss": "None", "dividendPayout": "22200000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "289600000", "capitalExpenditures": "163300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "460800000", "cashflowFromInvestment": "-781200000", "stockBasedCompensation": "23800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-30800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-95000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:50.899410+00:00", "is_restated": false, "income_statement": { "revenue": 1009000000, "cost_of_revenue": 719400000, "gross_profit": 289600000, "ebit": 274000000, "ebitda": 338000000, "pretax_income": 233900000, "tax_provision": 51300000, "net_income": 352800000, "net_income_to_common": 352800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133300000, "total_current_assets": 241500000, "total_assets": 1725200000, "short_term_debt": 4000000, "long_term_debt": 493000000, "total_debt": 497000000, "total_liabilities": 1251900000, "total_equity": 473300000, "shares_outstanding": 83200000, "goodwill_and_intangibles": 602000000 }, "cash_flow": { "operating_cash_flow": 197800000, "capital_expenditure": 149400000, "free_cash_flow": 347200000, "dividends_paid": 23700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41862, "ticker_id": 5326, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:50.899410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "274000000", "ebitda": "338000000", "netIncome": "352800000", "grossProfit": "289600000", "depreciation": "None", "totalRevenue": "1009000000", "costOfRevenue": "719400000", "interestIncome": "10500000", "incomeBeforeTax": "233900000", "interestExpense": "40100000", "operatingIncome": "188800000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "51300000", "reportedCurrency": "USD", "netInterestIncome": "-40100000", "nonInterestIncome": "None", "operatingExpenses": "90500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7300000", "otherNonOperatingIncome": "85200000", "costofGoodsAndServicesSold": "719400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64000000", "sellingGeneralAndAdministrative": "90500000", "netIncomeFromContinuingOperations": "182400000" }, "balance": { "goodwill": "338000000", "inventory": "40000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1725200000", "longTermDebt": "493000000", "shortTermDebt": "4000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "264000000", "reportedCurrency": "USD", "retainedEarnings": "474200000", "totalLiabilities": "1251900000", "otherCurrentAssets": "62400000", "totalCurrentAssets": "241500000", "currentLongTermDebt": "4000000", "longTermInvestments": "108100000", "shortTermInvestments": "None", "currentNetReceivables": "45800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1483700000", "currentAccountsPayable": "47000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "757500000", "shortLongTermDebtTotal": "884300000", "totalShareholderEquity": "473300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "157700000", "totalCurrentLiabilities": "256600000", "otherNonCurrentLiabilities": "403000000", "totalNonCurrentLiabilities": "995300000", "cashAndShortTermInvestments": "133300000", "commonStockSharesOutstanding": "83200000", "intangibleAssetsExcludingGoodwill": "264000000", "cashAndCashEquivalentsAtCarryingValue": "133300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "352800000", "profitLoss": "None", "dividendPayout": "23700000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "197800000", "capitalExpenditures": "149400000", "changeInReceivables": "None", "changeInExchangeRate": "-800000", "cashflowFromFinancing": "-933300000", "cashflowFromInvestment": "824100000", "stockBasedCompensation": "21100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "87800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-547000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1009000000, "cost_of_revenue": 719400000, "gross_profit": 289600000, "research_and_development": 7300000, "selling_general_admin": 90500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 274000000, "depreciation_amortisation": 64000000, "ebitda": 338000000, "interest_expense": 40100000, "interest_income": null, "other_non_operating": null, "pretax_income": 233900000, "tax_provision": 51300000, "effective_tax_rate": null, "net_income": 352800000, "net_income_continuing_ops": 182400000, "net_income_to_common": 352800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 133300000, "short_term_investments": null, "net_receivables": 45800000, "inventory": 40000000, "other_current_assets": null, "total_current_assets": 241500000, "net_ppe": null, "goodwill": 338000000, "intangible_assets": 264000000, "goodwill_and_intangibles": 602000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1483700000, "total_assets": 1725200000, "short_term_debt": 4000000, "accounts_payable": 47000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 256600000, "long_term_debt": 493000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 995300000, "total_liabilities": 1251900000, "total_debt": 497000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 474200000, "total_equity": 473300000, "shares_outstanding": 83200000, "operating_cash_flow": 197800000, "stock_based_compensation": 21100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 149400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 824100000, "dividends_paid": 23700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -933300000, "free_cash_flow": 347200000, "net_change_in_cash": 87800000 }, "raw_data": { "income": { "ebit": "274000000", "ebitda": "338000000", "netIncome": "352800000", "grossProfit": "289600000", "depreciation": "None", "totalRevenue": "1009000000", "costOfRevenue": "719400000", "interestIncome": "10500000", "incomeBeforeTax": "233900000", "interestExpense": "40100000", "operatingIncome": "188800000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "51300000", "reportedCurrency": "USD", "netInterestIncome": "-40100000", "nonInterestIncome": "None", "operatingExpenses": "90500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7300000", "otherNonOperatingIncome": "85200000", "costofGoodsAndServicesSold": "719400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64000000", "sellingGeneralAndAdministrative": "90500000", "netIncomeFromContinuingOperations": "182400000" }, "balance": { "goodwill": "338000000", "inventory": "40000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1725200000", "longTermDebt": "493000000", "shortTermDebt": "4000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "264000000", "reportedCurrency": "USD", "retainedEarnings": "474200000", "totalLiabilities": "1251900000", "otherCurrentAssets": "62400000", "totalCurrentAssets": "241500000", "currentLongTermDebt": "4000000", "longTermInvestments": "108100000", "shortTermInvestments": "None", "currentNetReceivables": "45800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1483700000", "currentAccountsPayable": "47000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "757500000", "shortLongTermDebtTotal": "884300000", "totalShareholderEquity": "473300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "157700000", "totalCurrentLiabilities": "256600000", "otherNonCurrentLiabilities": "403000000", "totalNonCurrentLiabilities": "995300000", "cashAndShortTermInvestments": "133300000", "commonStockSharesOutstanding": "83200000", "intangibleAssetsExcludingGoodwill": "264000000", "cashAndCashEquivalentsAtCarryingValue": "133300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "352800000", "profitLoss": "None", "dividendPayout": "23700000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "197800000", "capitalExpenditures": "149400000", "changeInReceivables": "None", "changeInExchangeRate": "-800000", "cashflowFromFinancing": "-933300000", "cashflowFromInvestment": "824100000", "stockBasedCompensation": "21100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "87800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-547000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:50.899410+00:00", "is_restated": false, "income_statement": { "revenue": 663000000, "cost_of_revenue": 460000000, "gross_profit": 203000000, "ebit": 144000000, "ebitda": 202000000, "pretax_income": 113000000, "tax_provision": 30000000, "net_income": 81000000, "net_income_to_common": 81000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200000000, "total_current_assets": 452000000, "total_assets": 7485000000, "short_term_debt": 63000000, "long_term_debt": 4865000000, "total_debt": 4928000000, "total_liabilities": 6341000000, "total_equity": 1096000000, "shares_outstanding": 70000000, "goodwill_and_intangibles": 3416000000 }, "cash_flow": { "operating_cash_flow": 295000000, "capital_expenditure": 59000000, "free_cash_flow": 354000000, "dividends_paid": 31000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41825, "ticker_id": 5326, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:50.899410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "144000000", "ebitda": "202000000", "netIncome": "81000000", "grossProfit": "203000000", "depreciation": "None", "totalRevenue": "663000000", "costOfRevenue": "460000000", "interestIncome": "None", "incomeBeforeTax": "113000000", "interestExpense": "72000000", "operatingIncome": "144000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "30000000", "reportedCurrency": "USD", "netInterestIncome": "-72000000", "nonInterestIncome": "None", "operatingExpenses": "59000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "460000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58000000", "sellingGeneralAndAdministrative": "59000000", "netIncomeFromContinuingOperations": "83000000" }, "balance": { "goodwill": "900000000", "inventory": "11000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "7485000000", "longTermDebt": "4865000000", "shortTermDebt": "63000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2516000000", "reportedCurrency": "USD", "retainedEarnings": "1094000000", "totalLiabilities": "6341000000", "otherCurrentAssets": "153000000", "totalCurrentAssets": "452000000", "currentLongTermDebt": "63000000", "longTermInvestments": "685000000", "shortTermInvestments": "None", "currentNetReceivables": "99000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7033000000", "currentAccountsPayable": "218000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4928000000", "totalShareholderEquity": "1096000000", "capitalLeaseObligations": "8000000", "otherCurrentLiabilities": "397000000", "totalCurrentLiabilities": "836000000", "otherNonCurrentLiabilities": "86000000", "totalNonCurrentLiabilities": "5505000000", "cashAndShortTermInvestments": "200000000", "commonStockSharesOutstanding": "70000000", "intangibleAssetsExcludingGoodwill": "2516000000", "cashAndCashEquivalentsAtCarryingValue": "200000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83000000", "profitLoss": "None", "dividendPayout": "31000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "295000000", "capitalExpenditures": "59000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-232000000", "cashflowFromInvestment": "-61000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 663000000, "cost_of_revenue": 460000000, "gross_profit": 203000000, "research_and_development": null, "selling_general_admin": 59000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 144000000, "depreciation_amortisation": 58000000, "ebitda": 202000000, "interest_expense": 72000000, "interest_income": null, "other_non_operating": null, "pretax_income": 113000000, "tax_provision": 30000000, "effective_tax_rate": null, "net_income": 81000000, "net_income_continuing_ops": 83000000, "net_income_to_common": 81000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 200000000, "short_term_investments": null, "net_receivables": 99000000, "inventory": 11000000, "other_current_assets": null, "total_current_assets": 452000000, "net_ppe": null, "goodwill": 900000000, "intangible_assets": 2516000000, "goodwill_and_intangibles": 3416000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7033000000, "total_assets": 7485000000, "short_term_debt": 63000000, "accounts_payable": 218000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 836000000, "long_term_debt": 4865000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5505000000, "total_liabilities": 6341000000, "total_debt": 4928000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1094000000, "total_equity": 1096000000, "shares_outstanding": 70000000, "operating_cash_flow": 295000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -61000000, "dividends_paid": 31000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -232000000, "free_cash_flow": 354000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "144000000", "ebitda": "202000000", "netIncome": "81000000", "grossProfit": "203000000", "depreciation": "None", "totalRevenue": "663000000", "costOfRevenue": "460000000", "interestIncome": "None", "incomeBeforeTax": "113000000", "interestExpense": "72000000", "operatingIncome": "144000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "30000000", "reportedCurrency": "USD", "netInterestIncome": "-72000000", "nonInterestIncome": "None", "operatingExpenses": "59000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "460000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58000000", "sellingGeneralAndAdministrative": "59000000", "netIncomeFromContinuingOperations": "83000000" }, "balance": { "goodwill": "900000000", "inventory": "11000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "7485000000", "longTermDebt": "4865000000", "shortTermDebt": "63000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2516000000", "reportedCurrency": "USD", "retainedEarnings": "1094000000", "totalLiabilities": "6341000000", "otherCurrentAssets": "153000000", "totalCurrentAssets": "452000000", "currentLongTermDebt": "63000000", "longTermInvestments": "685000000", "shortTermInvestments": "None", "currentNetReceivables": "99000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7033000000", "currentAccountsPayable": "218000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4928000000", "totalShareholderEquity": "1096000000", "capitalLeaseObligations": "8000000", "otherCurrentLiabilities": "397000000", "totalCurrentLiabilities": "836000000", "otherNonCurrentLiabilities": "86000000", "totalNonCurrentLiabilities": "5505000000", "cashAndShortTermInvestments": "200000000", "commonStockSharesOutstanding": "70000000", "intangibleAssetsExcludingGoodwill": "2516000000", "cashAndCashEquivalentsAtCarryingValue": "200000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83000000", "profitLoss": "None", "dividendPayout": "31000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "295000000", "capitalExpenditures": "59000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-232000000", "cashflowFromInvestment": "-61000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:50.899410+00:00", "is_restated": false, "income_statement": { "revenue": 665900000, "cost_of_revenue": 469200000, "gross_profit": 196700000, "ebit": 158900000, "ebitda": 220100000, "pretax_income": 83300000, "tax_provision": 31800000, "net_income": 49800000, "net_income_to_common": 49800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 288500000, "total_current_assets": 443200000, "total_assets": 7484500000, "short_term_debt": 71500000, "long_term_debt": 5067100000, "total_debt": 5138600000, "total_liabilities": 6428700000, "total_equity": 1009700000, "shares_outstanding": 71800000, "goodwill_and_intangibles": 3415500000 }, "cash_flow": { "operating_cash_flow": 96000000, "capital_expenditure": 80100000, "free_cash_flow": 176100000, "dividends_paid": 600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41826, "ticker_id": 5326, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:50.899410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "158900000", "ebitda": "220100000", "netIncome": "49800000", "grossProfit": "196700000", "depreciation": "None", "totalRevenue": "665900000", "costOfRevenue": "469200000", "interestIncome": "None", "incomeBeforeTax": "83300000", "interestExpense": "75600000", "operatingIncome": "125200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "31800000", "reportedCurrency": "USD", "netInterestIncome": "-75600000", "nonInterestIncome": "None", "operatingExpenses": "71500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "469200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61200000", "sellingGeneralAndAdministrative": "71500000", "netIncomeFromContinuingOperations": "51500000" }, "balance": { "goodwill": "900200000", "inventory": "11900000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7484500000", "longTermDebt": "5067100000", "shortTermDebt": "71500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2515300000", "reportedCurrency": "USD", "retainedEarnings": "1010700000", "totalLiabilities": "6428700000", "otherCurrentAssets": "44200000", "totalCurrentAssets": "443200000", "currentLongTermDebt": "63100000", "longTermInvestments": "684600000", "shortTermInvestments": "None", "currentNetReceivables": "110500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7041300000", "currentAccountsPayable": "184300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5197000000", "totalShareholderEquity": "1009700000", "capitalLeaseObligations": "8400000", "otherCurrentLiabilities": "477500000", "totalCurrentLiabilities": "733300000", "otherNonCurrentLiabilities": "93000000", "totalNonCurrentLiabilities": "5695400000", "cashAndShortTermInvestments": "288500000", "commonStockSharesOutstanding": "71800000", "intangibleAssetsExcludingGoodwill": "2515300000", "cashAndCashEquivalentsAtCarryingValue": "288500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51500000", "profitLoss": "None", "dividendPayout": "600000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96000000", "capitalExpenditures": "80100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25900000", "cashflowFromInvestment": "-50100000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 665900000, "cost_of_revenue": 469200000, "gross_profit": 196700000, "research_and_development": null, "selling_general_admin": 71500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 158900000, "depreciation_amortisation": 61200000, "ebitda": 220100000, "interest_expense": 75600000, "interest_income": null, "other_non_operating": null, "pretax_income": 83300000, "tax_provision": 31800000, "effective_tax_rate": null, "net_income": 49800000, "net_income_continuing_ops": 51500000, "net_income_to_common": 49800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 288500000, "short_term_investments": null, "net_receivables": 110500000, "inventory": 11900000, "other_current_assets": null, "total_current_assets": 443200000, "net_ppe": null, "goodwill": 900200000, "intangible_assets": 2515300000, "goodwill_and_intangibles": 3415500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7041300000, "total_assets": 7484500000, "short_term_debt": 71500000, "accounts_payable": 184300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 733300000, "long_term_debt": 5067100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5695400000, "total_liabilities": 6428700000, "total_debt": 5138600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1010700000, "total_equity": 1009700000, "shares_outstanding": 71800000, "operating_cash_flow": 96000000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50100000, "dividends_paid": 600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25900000, "free_cash_flow": 176100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "158900000", "ebitda": "220100000", "netIncome": "49800000", "grossProfit": "196700000", "depreciation": "None", "totalRevenue": "665900000", "costOfRevenue": "469200000", "interestIncome": "None", "incomeBeforeTax": "83300000", "interestExpense": "75600000", "operatingIncome": "125200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "31800000", "reportedCurrency": "USD", "netInterestIncome": "-75600000", "nonInterestIncome": "None", "operatingExpenses": "71500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "469200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61200000", "sellingGeneralAndAdministrative": "71500000", "netIncomeFromContinuingOperations": "51500000" }, "balance": { "goodwill": "900200000", "inventory": "11900000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7484500000", "longTermDebt": "5067100000", "shortTermDebt": "71500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2515300000", "reportedCurrency": "USD", "retainedEarnings": "1010700000", "totalLiabilities": "6428700000", "otherCurrentAssets": "44200000", "totalCurrentAssets": "443200000", "currentLongTermDebt": "63100000", "longTermInvestments": "684600000", "shortTermInvestments": "None", "currentNetReceivables": "110500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7041300000", "currentAccountsPayable": "184300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5197000000", "totalShareholderEquity": "1009700000", "capitalLeaseObligations": "8400000", "otherCurrentLiabilities": "477500000", "totalCurrentLiabilities": "733300000", "otherNonCurrentLiabilities": "93000000", "totalNonCurrentLiabilities": "5695400000", "cashAndShortTermInvestments": "288500000", "commonStockSharesOutstanding": "71800000", "intangibleAssetsExcludingGoodwill": "2515300000", "cashAndCashEquivalentsAtCarryingValue": "288500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51500000", "profitLoss": "None", "dividendPayout": "600000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96000000", "capitalExpenditures": "80100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25900000", "cashflowFromInvestment": "-50100000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:50.899410+00:00", "is_restated": false, "income_statement": { "revenue": 683000000, "cost_of_revenue": 478700000, "gross_profit": 204300000, "ebit": 136800000, "ebitda": 194900000, "pretax_income": 61200000, "tax_provision": 22000000, "net_income": 37900000, "net_income_to_common": 37900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180500000, "total_current_assets": 414900000, "total_assets": 7454800000, "short_term_debt": 63100000, "long_term_debt": 5043100000, "total_debt": 5106200000, "total_liabilities": 6375700000, "total_equity": 1034900000, "shares_outstanding": 71000000, "goodwill_and_intangibles": 3418000000 }, "cash_flow": { "operating_cash_flow": 187700000, "capital_expenditure": 80100000, "free_cash_flow": 267800000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41828, "ticker_id": 5326, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:50.899410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "136800000", "ebitda": "194900000", "netIncome": "37900000", "grossProfit": "204300000", "depreciation": "None", "totalRevenue": "683000000", "costOfRevenue": "478700000", "interestIncome": "None", "incomeBeforeTax": "61200000", "interestExpense": "75600000", "operatingIncome": "98000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "22000000", "reportedCurrency": "USD", "netInterestIncome": "-75600000", "nonInterestIncome": "None", "operatingExpenses": "106300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "478700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58100000", "sellingGeneralAndAdministrative": "59300000", "netIncomeFromContinuingOperations": "39200000" }, "balance": { "goodwill": "900200000", "inventory": "12400000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7454800000", "longTermDebt": "5043100000", "shortTermDebt": "63100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2517800000", "reportedCurrency": "USD", "retainedEarnings": "1035900000", "totalLiabilities": "6375700000", "otherCurrentAssets": "144700000", "totalCurrentAssets": "414900000", "currentLongTermDebt": "63100000", "longTermInvestments": "674900000", "shortTermInvestments": "None", "currentNetReceivables": "89700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7039900000", "currentAccountsPayable": "194000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5106200000", "totalShareholderEquity": "1034900000", "capitalLeaseObligations": "8700000", "otherCurrentLiabilities": "412300000", "totalCurrentLiabilities": "725200000", "otherNonCurrentLiabilities": "98100000", "totalNonCurrentLiabilities": "5650500000", "cashAndShortTermInvestments": "180500000", "commonStockSharesOutstanding": "71000000", "intangibleAssetsExcludingGoodwill": "2517800000", "cashAndCashEquivalentsAtCarryingValue": "180500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39200000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "187700000", "capitalExpenditures": "80100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "50500000", "cashflowFromInvestment": "-255300000", "stockBasedCompensation": "7400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-54900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 683000000, "cost_of_revenue": 478700000, "gross_profit": 204300000, "research_and_development": null, "selling_general_admin": 59300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 136800000, "depreciation_amortisation": 58100000, "ebitda": 194900000, "interest_expense": 75600000, "interest_income": null, "other_non_operating": null, "pretax_income": 61200000, "tax_provision": 22000000, "effective_tax_rate": null, "net_income": 37900000, "net_income_continuing_ops": 39200000, "net_income_to_common": 37900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 180500000, "short_term_investments": null, "net_receivables": 89700000, "inventory": 12400000, "other_current_assets": null, "total_current_assets": 414900000, "net_ppe": null, "goodwill": 900200000, "intangible_assets": 2517800000, "goodwill_and_intangibles": 3418000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7039900000, "total_assets": 7454800000, "short_term_debt": 63100000, "accounts_payable": 194000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 725200000, "long_term_debt": 5043100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5650500000, "total_liabilities": 6375700000, "total_debt": 5106200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1035900000, "total_equity": 1034900000, "shares_outstanding": 71000000, "operating_cash_flow": 187700000, "stock_based_compensation": 7400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -255300000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 50500000, "free_cash_flow": 267800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "136800000", "ebitda": "194900000", "netIncome": "37900000", "grossProfit": "204300000", "depreciation": "None", "totalRevenue": "683000000", "costOfRevenue": "478700000", "interestIncome": "None", "incomeBeforeTax": "61200000", "interestExpense": "75600000", "operatingIncome": "98000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "22000000", "reportedCurrency": "USD", "netInterestIncome": "-75600000", "nonInterestIncome": "None", "operatingExpenses": "106300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "478700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58100000", "sellingGeneralAndAdministrative": "59300000", "netIncomeFromContinuingOperations": "39200000" }, "balance": { "goodwill": "900200000", "inventory": "12400000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7454800000", "longTermDebt": "5043100000", "shortTermDebt": "63100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2517800000", "reportedCurrency": "USD", "retainedEarnings": "1035900000", "totalLiabilities": "6375700000", "otherCurrentAssets": "144700000", "totalCurrentAssets": "414900000", "currentLongTermDebt": "63100000", "longTermInvestments": "674900000", "shortTermInvestments": "None", "currentNetReceivables": "89700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7039900000", "currentAccountsPayable": "194000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5106200000", "totalShareholderEquity": "1034900000", "capitalLeaseObligations": "8700000", "otherCurrentLiabilities": "412300000", "totalCurrentLiabilities": "725200000", "otherNonCurrentLiabilities": "98100000", "totalNonCurrentLiabilities": "5650500000", "cashAndShortTermInvestments": "180500000", "commonStockSharesOutstanding": "71000000", "intangibleAssetsExcludingGoodwill": "2517800000", "cashAndCashEquivalentsAtCarryingValue": "180500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39200000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "187700000", "capitalExpenditures": "80100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "50500000", "cashflowFromInvestment": "-255300000", "stockBasedCompensation": "7400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-54900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:50.899410+00:00", "is_restated": false, "income_statement": { "revenue": 934400000, "cost_of_revenue": 542300000, "gross_profit": 392100000, "ebit": 366200000, "ebitda": 425600000, "pretax_income": 292000000, "tax_provision": 74400000, "net_income": 216900000, "net_income_to_common": 216900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 182400000, "total_current_assets": 464000000, "total_assets": 7375700000, "short_term_debt": 71900000, "long_term_debt": 4942200000, "total_debt": 5014100000, "total_liabilities": 6311600000, "total_equity": 1041600000, "shares_outstanding": 72300000, "goodwill_and_intangibles": 3306200000 }, "cash_flow": { "operating_cash_flow": 239600000, "capital_expenditure": 84700000, "free_cash_flow": 324300000, "dividends_paid": 100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41829, "ticker_id": 5326, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:50.899410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "366200000", "ebitda": "425600000", "netIncome": "216900000", "grossProfit": "392100000", "depreciation": "None", "totalRevenue": "934400000", "costOfRevenue": "542300000", "interestIncome": "None", "incomeBeforeTax": "292000000", "interestExpense": "74200000", "operatingIncome": "327700000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "74400000", "reportedCurrency": "USD", "netInterestIncome": "-74200000", "nonInterestIncome": "None", "operatingExpenses": "64400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "542300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59400000", "sellingGeneralAndAdministrative": "60900000", "netIncomeFromContinuingOperations": "217600000" }, "balance": { "goodwill": "900200000", "inventory": "12600000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7375700000", "longTermDebt": "4942200000", "shortTermDebt": "71900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2406000000", "reportedCurrency": "USD", "retainedEarnings": "1042600000", "totalLiabilities": "6311600000", "otherCurrentAssets": "150600000", "totalCurrentAssets": "464000000", "currentLongTermDebt": "63100000", "longTermInvestments": "668800000", "shortTermInvestments": "None", "currentNetReceivables": "118400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6911700000", "currentAccountsPayable": "231000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5014100000", "totalShareholderEquity": "1041600000", "capitalLeaseObligations": "8800000", "otherCurrentLiabilities": "384100000", "totalCurrentLiabilities": "772100000", "otherNonCurrentLiabilities": "142700000", "totalNonCurrentLiabilities": "5539500000", "cashAndShortTermInvestments": "182400000", "commonStockSharesOutstanding": "72300000", "intangibleAssetsExcludingGoodwill": "2406000000", "cashAndCashEquivalentsAtCarryingValue": "182400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "217600000", "profitLoss": "None", "dividendPayout": "100000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "239600000", "capitalExpenditures": "84700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139200000", "cashflowFromInvestment": "-86000000", "stockBasedCompensation": "7200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-254500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 934400000, "cost_of_revenue": 542300000, "gross_profit": 392100000, "research_and_development": null, "selling_general_admin": 60900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 366200000, "depreciation_amortisation": 59400000, "ebitda": 425600000, "interest_expense": 74200000, "interest_income": null, "other_non_operating": null, "pretax_income": 292000000, "tax_provision": 74400000, "effective_tax_rate": null, "net_income": 216900000, "net_income_continuing_ops": 217600000, "net_income_to_common": 216900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 182400000, "short_term_investments": null, "net_receivables": 118400000, "inventory": 12600000, "other_current_assets": null, "total_current_assets": 464000000, "net_ppe": null, "goodwill": 900200000, "intangible_assets": 2406000000, "goodwill_and_intangibles": 3306200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6911700000, "total_assets": 7375700000, "short_term_debt": 71900000, "accounts_payable": 231000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 772100000, "long_term_debt": 4942200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5539500000, "total_liabilities": 6311600000, "total_debt": 5014100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1042600000, "total_equity": 1041600000, "shares_outstanding": 72300000, "operating_cash_flow": 239600000, "stock_based_compensation": 7200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -86000000, "dividends_paid": 100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -139200000, "free_cash_flow": 324300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "366200000", "ebitda": "425600000", "netIncome": "216900000", "grossProfit": "392100000", "depreciation": "None", "totalRevenue": "934400000", "costOfRevenue": "542300000", "interestIncome": "None", "incomeBeforeTax": "292000000", "interestExpense": "74200000", "operatingIncome": "327700000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "74400000", "reportedCurrency": "USD", "netInterestIncome": "-74200000", "nonInterestIncome": "None", "operatingExpenses": "64400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "542300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59400000", "sellingGeneralAndAdministrative": "60900000", "netIncomeFromContinuingOperations": "217600000" }, "balance": { "goodwill": "900200000", "inventory": "12600000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7375700000", "longTermDebt": "4942200000", "shortTermDebt": "71900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2406000000", "reportedCurrency": "USD", "retainedEarnings": "1042600000", "totalLiabilities": "6311600000", "otherCurrentAssets": "150600000", "totalCurrentAssets": "464000000", "currentLongTermDebt": "63100000", "longTermInvestments": "668800000", "shortTermInvestments": "None", "currentNetReceivables": "118400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6911700000", "currentAccountsPayable": "231000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5014100000", "totalShareholderEquity": "1041600000", "capitalLeaseObligations": "8800000", "otherCurrentLiabilities": "384100000", "totalCurrentLiabilities": "772100000", "otherNonCurrentLiabilities": "142700000", "totalNonCurrentLiabilities": "5539500000", "cashAndShortTermInvestments": "182400000", "commonStockSharesOutstanding": "72300000", "intangibleAssetsExcludingGoodwill": "2406000000", "cashAndCashEquivalentsAtCarryingValue": "182400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "217600000", "profitLoss": "None", "dividendPayout": "100000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "239600000", "capitalExpenditures": "84700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139200000", "cashflowFromInvestment": "-86000000", "stockBasedCompensation": "7200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-254500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:50.899410+00:00", "is_restated": false, "income_statement": { "revenue": 642600000, "cost_of_revenue": 453100000, "gross_profit": 189500000, "ebit": 168200000, "ebitda": 229000000, "pretax_income": 95900000, "tax_provision": 18700000, "net_income": 76700000, "net_income_to_common": 76700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 174200000, "total_current_assets": 452400000, "total_assets": 7347100000, "short_term_debt": 71700000, "long_term_debt": 4813900000, "total_debt": 4885600000, "total_liabilities": 6254000000, "total_equity": 1071700000, "shares_outstanding": 74400000, "goodwill_and_intangibles": 3306500000 }, "cash_flow": { "operating_cash_flow": 246500000, "capital_expenditure": 80100000, "free_cash_flow": 326600000, "dividends_paid": 30100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41830, "ticker_id": 5326, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:50.899410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "168200000", "ebitda": "229000000", "netIncome": "76700000", "grossProfit": "189500000", "depreciation": "None", "totalRevenue": "642600000", "costOfRevenue": "453100000", "interestIncome": "None", "incomeBeforeTax": "95900000", "interestExpense": "72300000", "operatingIncome": "134600000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "18700000", "reportedCurrency": "USD", "netInterestIncome": "-72300000", "nonInterestIncome": "None", "operatingExpenses": "54900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "453100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60800000", "sellingGeneralAndAdministrative": "54500000", "netIncomeFromContinuingOperations": "77200000" }, "balance": { "goodwill": "900200000", "inventory": "11600000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7347100000", "longTermDebt": "4813900000", "shortTermDebt": "71700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2406300000", "reportedCurrency": "USD", "retainedEarnings": "1072700000", "totalLiabilities": "6254000000", "otherCurrentAssets": "158000000", "totalCurrentAssets": "452400000", "currentLongTermDebt": "63100000", "longTermInvestments": "663100000", "shortTermInvestments": "None", "currentNetReceivables": "108600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6894700000", "currentAccountsPayable": "207100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4885600000", "totalShareholderEquity": "1071700000", "capitalLeaseObligations": "8600000", "otherCurrentLiabilities": "415700000", "totalCurrentLiabilities": "846100000", "otherNonCurrentLiabilities": "141200000", "totalNonCurrentLiabilities": "5407900000", "cashAndShortTermInvestments": "174200000", "commonStockSharesOutstanding": "74400000", "intangibleAssetsExcludingGoodwill": "2406300000", "cashAndCashEquivalentsAtCarryingValue": "174200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77200000", "profitLoss": "None", "dividendPayout": "30100000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "246500000", "capitalExpenditures": "80100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-147900000", "cashflowFromInvestment": "-80100000", "stockBasedCompensation": "3600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-86400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 642600000, "cost_of_revenue": 453100000, "gross_profit": 189500000, "research_and_development": null, "selling_general_admin": 54500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 168200000, "depreciation_amortisation": 60800000, "ebitda": 229000000, "interest_expense": 72300000, "interest_income": null, "other_non_operating": null, "pretax_income": 95900000, "tax_provision": 18700000, "effective_tax_rate": null, "net_income": 76700000, "net_income_continuing_ops": 77200000, "net_income_to_common": 76700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 174200000, "short_term_investments": null, "net_receivables": 108600000, "inventory": 11600000, "other_current_assets": null, "total_current_assets": 452400000, "net_ppe": null, "goodwill": 900200000, "intangible_assets": 2406300000, "goodwill_and_intangibles": 3306500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6894700000, "total_assets": 7347100000, "short_term_debt": 71700000, "accounts_payable": 207100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 846100000, "long_term_debt": 4813900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5407900000, "total_liabilities": 6254000000, "total_debt": 4885600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1072700000, "total_equity": 1071700000, "shares_outstanding": 74400000, "operating_cash_flow": 246500000, "stock_based_compensation": 3600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -80100000, "dividends_paid": 30100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -147900000, "free_cash_flow": 326600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "168200000", "ebitda": "229000000", "netIncome": "76700000", "grossProfit": "189500000", "depreciation": "None", "totalRevenue": "642600000", "costOfRevenue": "453100000", "interestIncome": "None", "incomeBeforeTax": "95900000", "interestExpense": "72300000", "operatingIncome": "134600000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "18700000", "reportedCurrency": "USD", "netInterestIncome": "-72300000", "nonInterestIncome": "None", "operatingExpenses": "54900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "453100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60800000", "sellingGeneralAndAdministrative": "54500000", "netIncomeFromContinuingOperations": "77200000" }, "balance": { "goodwill": "900200000", "inventory": "11600000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7347100000", "longTermDebt": "4813900000", "shortTermDebt": "71700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2406300000", "reportedCurrency": "USD", "retainedEarnings": "1072700000", "totalLiabilities": "6254000000", "otherCurrentAssets": "158000000", "totalCurrentAssets": "452400000", "currentLongTermDebt": "63100000", "longTermInvestments": "663100000", "shortTermInvestments": "None", "currentNetReceivables": "108600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6894700000", "currentAccountsPayable": "207100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4885600000", "totalShareholderEquity": "1071700000", "capitalLeaseObligations": "8600000", "otherCurrentLiabilities": "415700000", "totalCurrentLiabilities": "846100000", "otherNonCurrentLiabilities": "141200000", "totalNonCurrentLiabilities": "5407900000", "cashAndShortTermInvestments": "174200000", "commonStockSharesOutstanding": "74400000", "intangibleAssetsExcludingGoodwill": "2406300000", "cashAndCashEquivalentsAtCarryingValue": "174200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77200000", "profitLoss": "None", "dividendPayout": "30100000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "246500000", "capitalExpenditures": "80100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-147900000", "cashflowFromInvestment": "-80100000", "stockBasedCompensation": "3600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-86400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:50.899410+00:00", "is_restated": false, "income_statement": { "revenue": 624200000, "cost_of_revenue": 444500000, "gross_profit": 179700000, "ebit": 114000000, "ebitda": 154400000, "pretax_income": 91000000, "tax_provision": 18700000, "net_income": 71700000, "net_income_to_common": 71700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 175500000, "total_current_assets": 412300000, "total_assets": 7275900000, "short_term_debt": 71800000, "long_term_debt": 4844100000, "total_debt": 4915900000, "total_liabilities": 6172600000, "total_equity": 1083600000, "shares_outstanding": 74600000, "goodwill_and_intangibles": 3309200000 }, "cash_flow": { "operating_cash_flow": 130600000, "capital_expenditure": 129400000, "free_cash_flow": 260000000, "dividends_paid": 500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41831, "ticker_id": 5326, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:50.899410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "114000000", "ebitda": "154400000", "netIncome": "71700000", "grossProfit": "179700000", "depreciation": "None", "totalRevenue": "624200000", "costOfRevenue": "444500000", "interestIncome": "None", "incomeBeforeTax": "91000000", "interestExpense": "72800000", "operatingIncome": "126800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "18700000", "reportedCurrency": "USD", "netInterestIncome": "-72800000", "nonInterestIncome": "None", "operatingExpenses": "52900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "444500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40400000", "sellingGeneralAndAdministrative": "65700000", "netIncomeFromContinuingOperations": "72300000" }, "balance": { "goodwill": "900200000", "inventory": "11600000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7275900000", "longTermDebt": "4844100000", "shortTermDebt": "71800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2409000000", "reportedCurrency": "USD", "retainedEarnings": "1084600000", "totalLiabilities": "6172600000", "otherCurrentAssets": "112000000", "totalCurrentAssets": "412300000", "currentLongTermDebt": "63100000", "longTermInvestments": "661200000", "shortTermInvestments": "None", "currentNetReceivables": "113200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6863600000", "currentAccountsPayable": "180300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4915900000", "totalShareholderEquity": "1083600000", "capitalLeaseObligations": "8700000", "otherCurrentLiabilities": "424300000", "totalCurrentLiabilities": "729300000", "otherNonCurrentLiabilities": "146500000", "totalNonCurrentLiabilities": "5443300000", "cashAndShortTermInvestments": "175500000", "commonStockSharesOutstanding": "74600000", "intangibleAssetsExcludingGoodwill": "2409000000", "cashAndCashEquivalentsAtCarryingValue": "175500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74000000", "profitLoss": "None", "dividendPayout": "500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "130600000", "capitalExpenditures": "129400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20100000", "cashflowFromInvestment": "-129400000", "stockBasedCompensation": "12900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 624200000, "cost_of_revenue": 444500000, "gross_profit": 179700000, "research_and_development": 13000000, "selling_general_admin": 65700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 114000000, "depreciation_amortisation": 40400000, "ebitda": 154400000, "interest_expense": 72800000, "interest_income": null, "other_non_operating": null, "pretax_income": 91000000, "tax_provision": 18700000, "effective_tax_rate": null, "net_income": 71700000, "net_income_continuing_ops": 72300000, "net_income_to_common": 71700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 175500000, "short_term_investments": null, "net_receivables": 113200000, "inventory": 11600000, "other_current_assets": null, "total_current_assets": 412300000, "net_ppe": null, "goodwill": 900200000, "intangible_assets": 2409000000, "goodwill_and_intangibles": 3309200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6863600000, "total_assets": 7275900000, "short_term_debt": 71800000, "accounts_payable": 180300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 729300000, "long_term_debt": 4844100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5443300000, "total_liabilities": 6172600000, "total_debt": 4915900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1084600000, "total_equity": 1083600000, "shares_outstanding": 74600000, "operating_cash_flow": 130600000, "stock_based_compensation": 12900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 129400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -129400000, "dividends_paid": 500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20100000, "free_cash_flow": 260000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "114000000", "ebitda": "154400000", "netIncome": "71700000", "grossProfit": "179700000", "depreciation": "None", "totalRevenue": "624200000", "costOfRevenue": "444500000", "interestIncome": "None", "incomeBeforeTax": "91000000", "interestExpense": "72800000", "operatingIncome": "126800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "18700000", "reportedCurrency": "USD", "netInterestIncome": "-72800000", "nonInterestIncome": "None", "operatingExpenses": "52900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "444500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40400000", "sellingGeneralAndAdministrative": "65700000", "netIncomeFromContinuingOperations": "72300000" }, "balance": { "goodwill": "900200000", "inventory": "11600000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7275900000", "longTermDebt": "4844100000", "shortTermDebt": "71800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2409000000", "reportedCurrency": "USD", "retainedEarnings": "1084600000", "totalLiabilities": "6172600000", "otherCurrentAssets": "112000000", "totalCurrentAssets": "412300000", "currentLongTermDebt": "63100000", "longTermInvestments": "661200000", "shortTermInvestments": "None", "currentNetReceivables": "113200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6863600000", "currentAccountsPayable": "180300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4915900000", "totalShareholderEquity": "1083600000", "capitalLeaseObligations": "8700000", "otherCurrentLiabilities": "424300000", "totalCurrentLiabilities": "729300000", "otherNonCurrentLiabilities": "146500000", "totalNonCurrentLiabilities": "5443300000", "cashAndShortTermInvestments": "175500000", "commonStockSharesOutstanding": "74600000", "intangibleAssetsExcludingGoodwill": "2409000000", "cashAndCashEquivalentsAtCarryingValue": "175500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74000000", "profitLoss": "None", "dividendPayout": "500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "130600000", "capitalExpenditures": "129400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20100000", "cashflowFromInvestment": "-129400000", "stockBasedCompensation": "12900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:50.899410+00:00", "is_restated": false, "income_statement": { "revenue": 628500000, "cost_of_revenue": 442900000, "gross_profit": 185600000, "ebit": 159200000, "ebitda": 210200000, "pretax_income": 86100000, "tax_provision": 19900000, "net_income": 64400000, "net_income_to_common": 64400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 152700000, "total_current_assets": 387400000, "total_assets": 7172500000, "short_term_debt": 63100000, "long_term_debt": 4770600000, "total_debt": 4833700000, "total_liabilities": 6057600000, "total_equity": 1097000000, "shares_outstanding": 74600000, "goodwill_and_intangibles": 3311900000 }, "cash_flow": { "operating_cash_flow": 169400000, "capital_expenditure": 125600000, "free_cash_flow": 295000000, "dividends_paid": 100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41833, "ticker_id": 5326, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:50.899410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "159200000", "ebitda": "210200000", "netIncome": "64400000", "grossProfit": "185600000", "depreciation": "None", "totalRevenue": "628500000", "costOfRevenue": "442900000", "interestIncome": "None", "incomeBeforeTax": "86100000", "interestExpense": "73100000", "operatingIncome": "125900000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "19900000", "reportedCurrency": "USD", "netInterestIncome": "-73100000", "nonInterestIncome": "None", "operatingExpenses": "59800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "442900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51000000", "sellingGeneralAndAdministrative": "59800000", "netIncomeFromContinuingOperations": "66200000" }, "balance": { "goodwill": "900200000", "inventory": "None", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "7172500000", "longTermDebt": "4770600000", "shortTermDebt": "63100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2411700000", "reportedCurrency": "USD", "retainedEarnings": "1096300000", "totalLiabilities": "6057600000", "otherCurrentAssets": "141500000", "totalCurrentAssets": "387400000", "currentLongTermDebt": "63100000", "longTermInvestments": "650200000", "shortTermInvestments": "None", "currentNetReceivables": "93200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6785100000", "currentAccountsPayable": "182400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4833700000", "totalShareholderEquity": "1097000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "430700000", "totalCurrentLiabilities": "710100000", "otherNonCurrentLiabilities": "139000000", "totalNonCurrentLiabilities": "5347500000", "cashAndShortTermInvestments": "152700000", "commonStockSharesOutstanding": "74600000", "intangibleAssetsExcludingGoodwill": "2411700000", "cashAndCashEquivalentsAtCarryingValue": "152700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66200000", "profitLoss": "None", "dividendPayout": "100000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "169400000", "capitalExpenditures": "125600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43200000", "cashflowFromInvestment": "-125700000", "stockBasedCompensation": "7100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 628500000, "cost_of_revenue": 442900000, "gross_profit": 185600000, "research_and_development": null, "selling_general_admin": 59800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 159200000, "depreciation_amortisation": 51000000, "ebitda": 210200000, "interest_expense": 73100000, "interest_income": null, "other_non_operating": null, "pretax_income": 86100000, "tax_provision": 19900000, "effective_tax_rate": null, "net_income": 64400000, "net_income_continuing_ops": 66200000, "net_income_to_common": 64400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 152700000, "short_term_investments": null, "net_receivables": 93200000, "inventory": null, "other_current_assets": null, "total_current_assets": 387400000, "net_ppe": null, "goodwill": 900200000, "intangible_assets": 2411700000, "goodwill_and_intangibles": 3311900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6785100000, "total_assets": 7172500000, "short_term_debt": 63100000, "accounts_payable": 182400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 710100000, "long_term_debt": 4770600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5347500000, "total_liabilities": 6057600000, "total_debt": 4833700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1096300000, "total_equity": 1097000000, "shares_outstanding": 74600000, "operating_cash_flow": 169400000, "stock_based_compensation": 7100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 125600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -125700000, "dividends_paid": 100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43200000, "free_cash_flow": 295000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "159200000", "ebitda": "210200000", "netIncome": "64400000", "grossProfit": "185600000", "depreciation": "None", "totalRevenue": "628500000", "costOfRevenue": "442900000", "interestIncome": "None", "incomeBeforeTax": "86100000", "interestExpense": "73100000", "operatingIncome": "125900000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "19900000", "reportedCurrency": "USD", "netInterestIncome": "-73100000", "nonInterestIncome": "None", "operatingExpenses": "59800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "442900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51000000", "sellingGeneralAndAdministrative": "59800000", "netIncomeFromContinuingOperations": "66200000" }, "balance": { "goodwill": "900200000", "inventory": "None", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "7172500000", "longTermDebt": "4770600000", "shortTermDebt": "63100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2411700000", "reportedCurrency": "USD", "retainedEarnings": "1096300000", "totalLiabilities": "6057600000", "otherCurrentAssets": "141500000", "totalCurrentAssets": "387400000", "currentLongTermDebt": "63100000", "longTermInvestments": "650200000", "shortTermInvestments": "None", "currentNetReceivables": "93200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6785100000", "currentAccountsPayable": "182400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4833700000", "totalShareholderEquity": "1097000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "430700000", "totalCurrentLiabilities": "710100000", "otherNonCurrentLiabilities": "139000000", "totalNonCurrentLiabilities": "5347500000", "cashAndShortTermInvestments": "152700000", "commonStockSharesOutstanding": "74600000", "intangibleAssetsExcludingGoodwill": "2411700000", "cashAndCashEquivalentsAtCarryingValue": "152700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66200000", "profitLoss": "None", "dividendPayout": "100000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "169400000", "capitalExpenditures": "125600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43200000", "cashflowFromInvestment": "-125700000", "stockBasedCompensation": "7100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:50.899410+00:00", "is_restated": false, "income_statement": { "revenue": 890700000, "cost_of_revenue": 502700000, "gross_profit": 388000000, "ebit": 367800000, "ebitda": 418300000, "pretax_income": 294300000, "tax_provision": 84100000, "net_income": 209300000, "net_income_to_common": 209300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140300000, "total_current_assets": 436000000, "total_assets": 7170100000, "short_term_debt": 68000000, "long_term_debt": 4791300000, "total_debt": 4859300000, "total_liabilities": 6123100000, "total_equity": 1030900000, "shares_outstanding": 74600000, "goodwill_and_intangibles": 3314600000 }, "cash_flow": { "operating_cash_flow": 218000000, "capital_expenditure": 137000000, "free_cash_flow": 355000000, "dividends_paid": 200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41834, "ticker_id": 5326, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:50.899410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "367800000", "ebitda": "418300000", "netIncome": "209300000", "grossProfit": "388000000", "depreciation": "None", "totalRevenue": "890700000", "costOfRevenue": "502700000", "interestIncome": "None", "incomeBeforeTax": "294300000", "interestExpense": "73500000", "operatingIncome": "330000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "84100000", "reportedCurrency": "USD", "netInterestIncome": "-73500000", "nonInterestIncome": "None", "operatingExpenses": "58000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "502700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50500000", "sellingGeneralAndAdministrative": "57400000", "netIncomeFromContinuingOperations": "210200000" }, "balance": { "goodwill": "900200000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7170100000", "longTermDebt": "4791300000", "shortTermDebt": "68000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2414400000", "reportedCurrency": "USD", "retainedEarnings": "1031900000", "totalLiabilities": "6123100000", "otherCurrentAssets": "159600000", "totalCurrentAssets": "436000000", "currentLongTermDebt": "68000000", "longTermInvestments": "648800000", "shortTermInvestments": "None", "currentNetReceivables": "136100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6734100000", "currentAccountsPayable": "215000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4859300000", "totalShareholderEquity": "1030900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "419700000", "totalCurrentLiabilities": "763200000", "otherNonCurrentLiabilities": "140600000", "totalNonCurrentLiabilities": "5359900000", "cashAndShortTermInvestments": "140300000", "commonStockSharesOutstanding": "74600000", "intangibleAssetsExcludingGoodwill": "2414400000", "cashAndCashEquivalentsAtCarryingValue": "140300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "210200000", "profitLoss": "None", "dividendPayout": "200000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "218000000", "capitalExpenditures": "137000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72400000", "cashflowFromInvestment": "-136700000", "stockBasedCompensation": "8900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 890700000, "cost_of_revenue": 502700000, "gross_profit": 388000000, "research_and_development": null, "selling_general_admin": 57400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 367800000, "depreciation_amortisation": 50500000, "ebitda": 418300000, "interest_expense": 73500000, "interest_income": null, "other_non_operating": null, "pretax_income": 294300000, "tax_provision": 84100000, "effective_tax_rate": null, "net_income": 209300000, "net_income_continuing_ops": 210200000, "net_income_to_common": 209300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 140300000, "short_term_investments": null, "net_receivables": 136100000, "inventory": null, "other_current_assets": null, "total_current_assets": 436000000, "net_ppe": null, "goodwill": 900200000, "intangible_assets": 2414400000, "goodwill_and_intangibles": 3314600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6734100000, "total_assets": 7170100000, "short_term_debt": 68000000, "accounts_payable": 215000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 763200000, "long_term_debt": 4791300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5359900000, "total_liabilities": 6123100000, "total_debt": 4859300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1031900000, "total_equity": 1030900000, "shares_outstanding": 74600000, "operating_cash_flow": 218000000, "stock_based_compensation": 8900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 137000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -136700000, "dividends_paid": 200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -72400000, "free_cash_flow": 355000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "367800000", "ebitda": "418300000", "netIncome": "209300000", "grossProfit": "388000000", "depreciation": "None", "totalRevenue": "890700000", "costOfRevenue": "502700000", "interestIncome": "None", "incomeBeforeTax": "294300000", "interestExpense": "73500000", "operatingIncome": "330000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "84100000", "reportedCurrency": "USD", "netInterestIncome": "-73500000", "nonInterestIncome": "None", "operatingExpenses": "58000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "502700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50500000", "sellingGeneralAndAdministrative": "57400000", "netIncomeFromContinuingOperations": "210200000" }, "balance": { "goodwill": "900200000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7170100000", "longTermDebt": "4791300000", "shortTermDebt": "68000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2414400000", "reportedCurrency": "USD", "retainedEarnings": "1031900000", "totalLiabilities": "6123100000", "otherCurrentAssets": "159600000", "totalCurrentAssets": "436000000", "currentLongTermDebt": "68000000", "longTermInvestments": "648800000", "shortTermInvestments": "None", "currentNetReceivables": "136100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6734100000", "currentAccountsPayable": "215000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4859300000", "totalShareholderEquity": "1030900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "419700000", "totalCurrentLiabilities": "763200000", "otherNonCurrentLiabilities": "140600000", "totalNonCurrentLiabilities": "5359900000", "cashAndShortTermInvestments": "140300000", "commonStockSharesOutstanding": "74600000", "intangibleAssetsExcludingGoodwill": "2414400000", "cashAndCashEquivalentsAtCarryingValue": "140300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "210200000", "profitLoss": "None", "dividendPayout": "200000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "218000000", "capitalExpenditures": "137000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72400000", "cashflowFromInvestment": "-136700000", "stockBasedCompensation": "8900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:50.899410+00:00", "is_restated": false, "income_statement": { "revenue": 590900000, "cost_of_revenue": 405700000, "gross_profit": 185200000, "ebit": 172200000, "ebitda": 220500000, "pretax_income": 101800000, "tax_provision": 21400000, "net_income": 80400000, "net_income_to_common": 80400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149400000, "total_current_assets": 416000000, "total_assets": 7066800000, "short_term_debt": 68000000, "long_term_debt": 4858900000, "total_debt": 4926900000, "total_liabilities": 6239900000, "total_equity": 826900000, "shares_outstanding": 74700000, "goodwill_and_intangibles": 3315200000 }, "cash_flow": { "operating_cash_flow": 254700000, "capital_expenditure": 155000000, "free_cash_flow": 409700000, "dividends_paid": 28600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41835, "ticker_id": 5326, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:50.899410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "172200000", "ebitda": "220500000", "netIncome": "80400000", "grossProfit": "185200000", "depreciation": "None", "totalRevenue": "590900000", "costOfRevenue": "405700000", "interestIncome": "None", "incomeBeforeTax": "101800000", "interestExpense": "70400000", "operatingIncome": "126300000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "21400000", "reportedCurrency": "USD", "netInterestIncome": "-70400000", "nonInterestIncome": "None", "operatingExpenses": "58900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "405700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48300000", "sellingGeneralAndAdministrative": "54800000", "netIncomeFromContinuingOperations": "80400000" }, "balance": { "goodwill": "900200000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7066800000", "longTermDebt": "4858900000", "shortTermDebt": "68000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2415000000", "reportedCurrency": "USD", "retainedEarnings": "827800000", "totalLiabilities": "6239900000", "otherCurrentAssets": "151600000", "totalCurrentAssets": "416000000", "currentLongTermDebt": "68000000", "longTermInvestments": "647800000", "shortTermInvestments": "None", "currentNetReceivables": "115000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6650800000", "currentAccountsPayable": "187800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4926900000", "totalShareholderEquity": "826900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "424000000", "totalCurrentLiabilities": "837200000", "otherNonCurrentLiabilities": "138900000", "totalNonCurrentLiabilities": "5402700000", "cashAndShortTermInvestments": "149400000", "commonStockSharesOutstanding": "74700000", "intangibleAssetsExcludingGoodwill": "2415000000", "cashAndCashEquivalentsAtCarryingValue": "149400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80400000", "profitLoss": "None", "dividendPayout": "28600000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "254700000", "capitalExpenditures": "155000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101100000", "cashflowFromInvestment": "-153400000", "stockBasedCompensation": "7200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-141700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 590900000, "cost_of_revenue": 405700000, "gross_profit": 185200000, "research_and_development": null, "selling_general_admin": 54800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 172200000, "depreciation_amortisation": 48300000, "ebitda": 220500000, "interest_expense": 70400000, "interest_income": null, "other_non_operating": null, "pretax_income": 101800000, "tax_provision": 21400000, "effective_tax_rate": null, "net_income": 80400000, "net_income_continuing_ops": 80400000, "net_income_to_common": 80400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 149400000, "short_term_investments": null, "net_receivables": 115000000, "inventory": null, "other_current_assets": null, "total_current_assets": 416000000, "net_ppe": null, "goodwill": 900200000, "intangible_assets": 2415000000, "goodwill_and_intangibles": 3315200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6650800000, "total_assets": 7066800000, "short_term_debt": 68000000, "accounts_payable": 187800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 837200000, "long_term_debt": 4858900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5402700000, "total_liabilities": 6239900000, "total_debt": 4926900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 827800000, "total_equity": 826900000, "shares_outstanding": 74700000, "operating_cash_flow": 254700000, "stock_based_compensation": 7200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 155000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -153400000, "dividends_paid": 28600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -101100000, "free_cash_flow": 409700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "172200000", "ebitda": "220500000", "netIncome": "80400000", "grossProfit": "185200000", "depreciation": "None", "totalRevenue": "590900000", "costOfRevenue": "405700000", "interestIncome": "None", "incomeBeforeTax": "101800000", "interestExpense": "70400000", "operatingIncome": "126300000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "21400000", "reportedCurrency": "USD", "netInterestIncome": "-70400000", "nonInterestIncome": "None", "operatingExpenses": "58900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "405700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48300000", "sellingGeneralAndAdministrative": "54800000", "netIncomeFromContinuingOperations": "80400000" }, "balance": { "goodwill": "900200000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7066800000", "longTermDebt": "4858900000", "shortTermDebt": "68000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2415000000", "reportedCurrency": "USD", "retainedEarnings": "827800000", "totalLiabilities": "6239900000", "otherCurrentAssets": "151600000", "totalCurrentAssets": "416000000", "currentLongTermDebt": "68000000", "longTermInvestments": "647800000", "shortTermInvestments": "None", "currentNetReceivables": "115000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6650800000", "currentAccountsPayable": "187800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4926900000", "totalShareholderEquity": "826900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "424000000", "totalCurrentLiabilities": "837200000", "otherNonCurrentLiabilities": "138900000", "totalNonCurrentLiabilities": "5402700000", "cashAndShortTermInvestments": "149400000", "commonStockSharesOutstanding": "74700000", "intangibleAssetsExcludingGoodwill": "2415000000", "cashAndCashEquivalentsAtCarryingValue": "149400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80400000", "profitLoss": "None", "dividendPayout": "28600000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "254700000", "capitalExpenditures": "155000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101100000", "cashflowFromInvestment": "-153400000", "stockBasedCompensation": "7200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-141700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:50.899410+00:00", "is_restated": false, "income_statement": { "revenue": 561200000, "cost_of_revenue": 400200000, "gross_profit": 161000000, "ebit": 142500000, "ebitda": 191100000, "pretax_income": 71900000, "tax_provision": 14300000, "net_income": 57600000, "net_income_to_common": 57600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 144500000, "total_current_assets": 400800000, "total_assets": 6955500000, "short_term_debt": 75800000, "long_term_debt": 4768300000, "total_debt": 4844100000, "total_liabilities": 6061900000, "total_equity": 893600000, "shares_outstanding": 75800000, "goodwill_and_intangibles": 3318300000 }, "cash_flow": { "operating_cash_flow": 106500000, "capital_expenditure": 178400000, "free_cash_flow": 284900000, "dividends_paid": 300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41836, "ticker_id": 5326, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:50.899410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "142500000", "ebitda": "191100000", "netIncome": "57600000", "grossProfit": "161000000", "depreciation": "None", "totalRevenue": "561200000", "costOfRevenue": "400200000", "interestIncome": "None", "incomeBeforeTax": "71900000", "interestExpense": "70600000", "operatingIncome": "106200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "14300000", "reportedCurrency": "USD", "netInterestIncome": "-70600000", "nonInterestIncome": "None", "operatingExpenses": "54800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "400200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48600000", "sellingGeneralAndAdministrative": "60500000", "netIncomeFromContinuingOperations": "57600000" }, "balance": { "goodwill": "899900000", "inventory": "17200000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6955500000", "longTermDebt": "4768300000", "shortTermDebt": "75800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2418400000", "reportedCurrency": "USD", "retainedEarnings": "894500000", "totalLiabilities": "6061900000", "otherCurrentAssets": "119600000", "totalCurrentAssets": "400800000", "currentLongTermDebt": "68000000", "longTermInvestments": "655900000", "shortTermInvestments": "None", "currentNetReceivables": "119500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6554700000", "currentAccountsPayable": "158500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4844100000", "totalShareholderEquity": "893600000", "capitalLeaseObligations": "7800000", "otherCurrentLiabilities": "448300000", "totalCurrentLiabilities": "755800000", "otherNonCurrentLiabilities": "137800000", "totalNonCurrentLiabilities": "5306100000", "cashAndShortTermInvestments": "144500000", "commonStockSharesOutstanding": "75800000", "intangibleAssetsExcludingGoodwill": "2418400000", "cashAndCashEquivalentsAtCarryingValue": "144500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57600000", "profitLoss": "None", "dividendPayout": "300000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "106500000", "capitalExpenditures": "178400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "90600000", "cashflowFromInvestment": "-168500000", "stockBasedCompensation": "8100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 561200000, "cost_of_revenue": 400200000, "gross_profit": 161000000, "research_and_development": 11200000, "selling_general_admin": 60500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 142500000, "depreciation_amortisation": 48600000, "ebitda": 191100000, "interest_expense": 70600000, "interest_income": null, "other_non_operating": null, "pretax_income": 71900000, "tax_provision": 14300000, "effective_tax_rate": null, "net_income": 57600000, "net_income_continuing_ops": 57600000, "net_income_to_common": 57600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 144500000, "short_term_investments": null, "net_receivables": 119500000, "inventory": 17200000, "other_current_assets": null, "total_current_assets": 400800000, "net_ppe": null, "goodwill": 899900000, "intangible_assets": 2418400000, "goodwill_and_intangibles": 3318300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6554700000, "total_assets": 6955500000, "short_term_debt": 75800000, "accounts_payable": 158500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 755800000, "long_term_debt": 4768300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5306100000, "total_liabilities": 6061900000, "total_debt": 4844100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 894500000, "total_equity": 893600000, "shares_outstanding": 75800000, "operating_cash_flow": 106500000, "stock_based_compensation": 8100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 178400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -168500000, "dividends_paid": 300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 90600000, "free_cash_flow": 284900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "142500000", "ebitda": "191100000", "netIncome": "57600000", "grossProfit": "161000000", "depreciation": "None", "totalRevenue": "561200000", "costOfRevenue": "400200000", "interestIncome": "None", "incomeBeforeTax": "71900000", "interestExpense": "70600000", "operatingIncome": "106200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "14300000", "reportedCurrency": "USD", "netInterestIncome": "-70600000", "nonInterestIncome": "None", "operatingExpenses": "54800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "400200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48600000", "sellingGeneralAndAdministrative": "60500000", "netIncomeFromContinuingOperations": "57600000" }, "balance": { "goodwill": "899900000", "inventory": "17200000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6955500000", "longTermDebt": "4768300000", "shortTermDebt": "75800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2418400000", "reportedCurrency": "USD", "retainedEarnings": "894500000", "totalLiabilities": "6061900000", "otherCurrentAssets": "119600000", "totalCurrentAssets": "400800000", "currentLongTermDebt": "68000000", "longTermInvestments": "655900000", "shortTermInvestments": "None", "currentNetReceivables": "119500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6554700000", "currentAccountsPayable": "158500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4844100000", "totalShareholderEquity": "893600000", "capitalLeaseObligations": "7800000", "otherCurrentLiabilities": "448300000", "totalCurrentLiabilities": "755800000", "otherNonCurrentLiabilities": "137800000", "totalNonCurrentLiabilities": "5306100000", "cashAndShortTermInvestments": "144500000", "commonStockSharesOutstanding": "75800000", "intangibleAssetsExcludingGoodwill": "2418400000", "cashAndCashEquivalentsAtCarryingValue": "144500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57600000", "profitLoss": "None", "dividendPayout": "300000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "106500000", "capitalExpenditures": "178400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "90600000", "cashflowFromInvestment": "-168500000", "stockBasedCompensation": "8100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:50.899410+00:00", "is_restated": false, "income_statement": { "revenue": 572500000, "cost_of_revenue": 408500000, "gross_profit": 164000000, "ebit": 149700000, "ebitda": 193100000, "pretax_income": 81800000, "tax_provision": 20800000, "net_income": 61000000, "net_income_to_common": 61000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 129900000, "total_current_assets": 370600000, "total_assets": 6750500000, "short_term_debt": 68000000, "long_term_debt": 4654800000, "total_debt": 4722800000, "total_liabilities": 5861800000, "total_equity": 888700000, "shares_outstanding": 77100000, "goodwill_and_intangibles": 3317200000 }, "cash_flow": { "operating_cash_flow": 96200000, "capital_expenditure": 185700000, "free_cash_flow": 281900000, "dividends_paid": 100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41838, "ticker_id": 5326, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:50.899410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "149700000", "ebitda": "193100000", "netIncome": "61000000", "grossProfit": "164000000", "depreciation": "None", "totalRevenue": "572500000", "costOfRevenue": "408500000", "interestIncome": "None", "incomeBeforeTax": "81800000", "interestExpense": "67900000", "operatingIncome": "112300000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "20800000", "reportedCurrency": "USD", "netInterestIncome": "-67900000", "nonInterestIncome": "None", "operatingExpenses": "51700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "408500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43400000", "sellingGeneralAndAdministrative": "50200000", "netIncomeFromContinuingOperations": "61000000" }, "balance": { "goodwill": "899900000", "inventory": "63300000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6750500000", "longTermDebt": "4654800000", "shortTermDebt": "68000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2417300000", "reportedCurrency": "USD", "retainedEarnings": "889600000", "totalLiabilities": "5861800000", "otherCurrentAssets": "132600000", "totalCurrentAssets": "370600000", "currentLongTermDebt": "68000000", "longTermInvestments": "660100000", "shortTermInvestments": "None", "currentNetReceivables": "108100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6379900000", "currentAccountsPayable": "169000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4722800000", "totalShareholderEquity": "888700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "402400000", "totalCurrentLiabilities": "669900000", "otherNonCurrentLiabilities": "141500000", "totalNonCurrentLiabilities": "5191900000", "cashAndShortTermInvestments": "129900000", "commonStockSharesOutstanding": "77100000", "intangibleAssetsExcludingGoodwill": "2417300000", "cashAndCashEquivalentsAtCarryingValue": "129900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61000000", "profitLoss": "None", "dividendPayout": "100000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96200000", "capitalExpenditures": "185700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "86400000", "cashflowFromInvestment": "-430500000", "stockBasedCompensation": "8100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 572500000, "cost_of_revenue": 408500000, "gross_profit": 164000000, "research_and_development": null, "selling_general_admin": 50200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 149700000, "depreciation_amortisation": 43400000, "ebitda": 193100000, "interest_expense": 67900000, "interest_income": null, "other_non_operating": null, "pretax_income": 81800000, "tax_provision": 20800000, "effective_tax_rate": null, "net_income": 61000000, "net_income_continuing_ops": 61000000, "net_income_to_common": 61000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 129900000, "short_term_investments": null, "net_receivables": 108100000, "inventory": 63300000, "other_current_assets": null, "total_current_assets": 370600000, "net_ppe": null, "goodwill": 899900000, "intangible_assets": 2417300000, "goodwill_and_intangibles": 3317200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6379900000, "total_assets": 6750500000, "short_term_debt": 68000000, "accounts_payable": 169000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 669900000, "long_term_debt": 4654800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5191900000, "total_liabilities": 5861800000, "total_debt": 4722800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 889600000, "total_equity": 888700000, "shares_outstanding": 77100000, "operating_cash_flow": 96200000, "stock_based_compensation": 8100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 185700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -430500000, "dividends_paid": 100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 86400000, "free_cash_flow": 281900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "149700000", "ebitda": "193100000", "netIncome": "61000000", "grossProfit": "164000000", "depreciation": "None", "totalRevenue": "572500000", "costOfRevenue": "408500000", "interestIncome": "None", "incomeBeforeTax": "81800000", "interestExpense": "67900000", "operatingIncome": "112300000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "20800000", "reportedCurrency": "USD", "netInterestIncome": "-67900000", "nonInterestIncome": "None", "operatingExpenses": "51700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "408500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43400000", "sellingGeneralAndAdministrative": "50200000", "netIncomeFromContinuingOperations": "61000000" }, "balance": { "goodwill": "899900000", "inventory": "63300000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6750500000", "longTermDebt": "4654800000", "shortTermDebt": "68000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2417300000", "reportedCurrency": "USD", "retainedEarnings": "889600000", "totalLiabilities": "5861800000", "otherCurrentAssets": "132600000", "totalCurrentAssets": "370600000", "currentLongTermDebt": "68000000", "longTermInvestments": "660100000", "shortTermInvestments": "None", "currentNetReceivables": "108100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6379900000", "currentAccountsPayable": "169000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4722800000", "totalShareholderEquity": "888700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "402400000", "totalCurrentLiabilities": "669900000", "otherNonCurrentLiabilities": "141500000", "totalNonCurrentLiabilities": "5191900000", "cashAndShortTermInvestments": "129900000", "commonStockSharesOutstanding": "77100000", "intangibleAssetsExcludingGoodwill": "2417300000", "cashAndCashEquivalentsAtCarryingValue": "129900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61000000", "profitLoss": "None", "dividendPayout": "100000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96200000", "capitalExpenditures": "185700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "86400000", "cashflowFromInvestment": "-430500000", "stockBasedCompensation": "8100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:50.899410+00:00", "is_restated": false, "income_statement": { "revenue": 768500000, "cost_of_revenue": 469800000, "gross_profit": 298700000, "ebit": 264400000, "ebitda": 307500000, "pretax_income": 199200000, "tax_provision": 56200000, "net_income": 143000000, "net_income_to_common": 143000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 374000000, "total_current_assets": 583200000, "total_assets": 6578600000, "short_term_debt": 68000000, "long_term_debt": 4551400000, "total_debt": 4619400000, "total_liabilities": 5724800000, "total_equity": 853800000, "shares_outstanding": 76900000, "goodwill_and_intangibles": 3087800000 }, "cash_flow": { "operating_cash_flow": 187200000, "capital_expenditure": 177700000, "free_cash_flow": 364900000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41839, "ticker_id": 5326, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:06:50.899410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "264400000", "ebitda": "307500000", "netIncome": "143000000", "grossProfit": "298700000", "depreciation": "None", "totalRevenue": "768500000", "costOfRevenue": "469800000", "interestIncome": "None", "incomeBeforeTax": "199200000", "interestExpense": "65200000", "operatingIncome": "225600000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "56200000", "reportedCurrency": "USD", "netInterestIncome": "-65200000", "nonInterestIncome": "None", "operatingExpenses": "73100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "38800000", "costofGoodsAndServicesSold": "469800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43100000", "sellingGeneralAndAdministrative": "48100000", "netIncomeFromContinuingOperations": "143000000" }, "balance": { "goodwill": "722900000", "inventory": "67100000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "6578600000", "longTermDebt": "4551400000", "shortTermDebt": "68000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2364900000", "reportedCurrency": "USD", "retainedEarnings": "846700000", "totalLiabilities": "5724800000", "otherCurrentAssets": "129700000", "totalCurrentAssets": "583200000", "currentLongTermDebt": "68000000", "longTermInvestments": "644800000", "shortTermInvestments": "None", "currentNetReceivables": "79500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5995400000", "currentAccountsPayable": "164200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2229900000", "shortLongTermDebtTotal": "4619400000", "totalShareholderEquity": "853800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "360100000", "totalCurrentLiabilities": "648000000", "otherNonCurrentLiabilities": "142700000", "totalNonCurrentLiabilities": "5076800000", "cashAndShortTermInvestments": "374000000", "commonStockSharesOutstanding": "76900000", "intangibleAssetsExcludingGoodwill": "2364900000", "cashAndCashEquivalentsAtCarryingValue": "374000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "143000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "187200000", "capitalExpenditures": "177700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "190000000", "cashflowFromInvestment": "-173500000", "stockBasedCompensation": "8100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "203200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 768500000, "cost_of_revenue": 469800000, "gross_profit": 298700000, "research_and_development": null, "selling_general_admin": 48100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 264400000, "depreciation_amortisation": 43100000, "ebitda": 307500000, "interest_expense": 65200000, "interest_income": null, "other_non_operating": null, "pretax_income": 199200000, "tax_provision": 56200000, "effective_tax_rate": null, "net_income": 143000000, "net_income_continuing_ops": 143000000, "net_income_to_common": 143000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 374000000, "short_term_investments": null, "net_receivables": 79500000, "inventory": 67100000, "other_current_assets": null, "total_current_assets": 583200000, "net_ppe": null, "goodwill": 722900000, "intangible_assets": 2364900000, "goodwill_and_intangibles": 3087800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5995400000, "total_assets": 6578600000, "short_term_debt": 68000000, "accounts_payable": 164200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 648000000, "long_term_debt": 4551400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5076800000, "total_liabilities": 5724800000, "total_debt": 4619400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 846700000, "total_equity": 853800000, "shares_outstanding": 76900000, "operating_cash_flow": 187200000, "stock_based_compensation": 8100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 177700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -173500000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 190000000, "free_cash_flow": 364900000, "net_change_in_cash": 203200000 }, "raw_data": { "income": { "ebit": "264400000", "ebitda": "307500000", "netIncome": "143000000", "grossProfit": "298700000", "depreciation": "None", "totalRevenue": "768500000", "costOfRevenue": "469800000", "interestIncome": "None", "incomeBeforeTax": "199200000", "interestExpense": "65200000", "operatingIncome": "225600000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "56200000", "reportedCurrency": "USD", "netInterestIncome": "-65200000", "nonInterestIncome": "None", "operatingExpenses": "73100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "38800000", "costofGoodsAndServicesSold": "469800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43100000", "sellingGeneralAndAdministrative": "48100000", "netIncomeFromContinuingOperations": "143000000" }, "balance": { "goodwill": "722900000", "inventory": "67100000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "6578600000", "longTermDebt": "4551400000", "shortTermDebt": "68000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2364900000", "reportedCurrency": "USD", "retainedEarnings": "846700000", "totalLiabilities": "5724800000", "otherCurrentAssets": "129700000", "totalCurrentAssets": "583200000", "currentLongTermDebt": "68000000", "longTermInvestments": "644800000", "shortTermInvestments": "None", "currentNetReceivables": "79500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5995400000", "currentAccountsPayable": "164200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2229900000", "shortLongTermDebtTotal": "4619400000", "totalShareholderEquity": "853800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "360100000", "totalCurrentLiabilities": "648000000", "otherNonCurrentLiabilities": "142700000", "totalNonCurrentLiabilities": "5076800000", "cashAndShortTermInvestments": "374000000", "commonStockSharesOutstanding": "76900000", "intangibleAssetsExcludingGoodwill": "2364900000", "cashAndCashEquivalentsAtCarryingValue": "374000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "143000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "187200000", "capitalExpenditures": "177700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "190000000", "cashflowFromInvestment": "-173500000", "stockBasedCompensation": "8100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "203200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }