{ "ticker": { "uuid": "0802cf34-ceb2-4495-9663-4626c3935957", "symbol": "ATI", "name": "Allegheny Technologies Incorporated", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Metal Fabrication", "page_url": "https://sharemaestro.com/factors/ticker/0802cf34-ceb2-4495-9663-4626c3935957/", "api_url": "https://sharemaestro.com/factors/api/tickers/0802cf34-ceb2-4495-9663-4626c3935957/" }, "ticker_metadata": { "id": 279, "uuid": "0802cf34-ceb2-4495-9663-4626c3935957", "symbol": "ATI", "name": "Allegheny Technologies Incorporated", "asset_type": "equity", "market_cap": 23178138000, "stock_exchange_id": 3, "industry": "Metal Fabrication", "sector": "Industrials", "description": "Allegheny Technologies Incorporated manufactures and sells specialty materials and components worldwide. The company is headquartered in Pittsburgh, Pennsylvania.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "0802cf34-ceb2-4495-9663-4626c3935957", "symbol": "ATI", "name": "Allegheny Technologies Incorporated", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Metal Fabrication", "page_url": "https://sharemaestro.com/factors/ticker/0802cf34-ceb2-4495-9663-4626c3935957/", "api_url": "https://sharemaestro.com/factors/api/tickers/0802cf34-ceb2-4495-9663-4626c3935957/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.48, "value": 0.02, "quality": 0.92, "momentum": 0.93, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 177.47, "market_cap": 24739318000, "pe_ratio": 58.1418, "earnings_yield": 0.0172, "ebitda_to_ev": 0.0323, "shareholder_yield": 0.0005, "roe": 0.2403, "piotroski_f_score": 8, "momentum_12_1": 0.8856, "volatility_252d": 0.3926 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "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": "2026-06-07T06:51:53.410119+00:00", "batch_id": "" }, "size": { "price_close": 177.47, "market_cap": 24739318000, "market_cap_usd": 24739318000, "enterprise_value": 26165518000, "shares_outstanding": 139400000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 58.1418, "pb_ratio": 13.9731, "ptbv_ratio": 16.0094, "ps_ratio": 5.3846, "pcf_ratio": 29.6279, "pfcf_ratio": 22.1381, "ev_ebitda": 30.9578, "ev_ebit": 38.8847, "ev_sales": 5.695, "ev_fcf": 23.4143, "earnings_yield": 0.0172, "fcf_yield": 0.0427, "price_to_sales": 5.3846, "price_to_book": 13.9731, "price_to_cashflow": 29.6279, "ebitda_to_ev": 0.0323, "sales_yield": 0.1756 }, "yield": { "dividend_yield": 0.0005, "buyback_yield": 0, "shareholder_yield": 0.0005, "debt_paydown_yield": null, "total_yield": 0.0005 }, "quality": { "gross_margin": 0.2253, "operating_margin": 0.1465, "net_margin": 0.0926, "ebitda_margin": 0.184, "fcf_margin": 0.2432, "roe": 0.2403, "roa": 0.0813, "roic": 0.1718, "roc_greenblatt": null, "asset_turnover": 0.8778, "cash_conversion": 2.6263, "accruals_ratio": -0.0782, "sbc_to_revenue": 0.0061, "piotroski_f_score": 8, "altman_z_score": 6.2953, "earnings_stability_5y": 0.1791, "revenue_stability_5y": 0.3642, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1978, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.8909, "net_debt_to_ebitda": 1.6874, "debt_to_assets": 0.3492, "interest_coverage": 6.7764, "current_ratio": 2.6723, "quick_ratio": 1.1666, "net_debt": 1426200000, "local_beta": 0.0004, "volatility_252d": 0.3926, "volatility_60d": 0.7853, "max_drawdown_12m": -0.2372, "risk_adjusted_momentum": 2.2556 }, "growth": { "revenue_growth_1y": 0.0293, "revenue_growth_3y_cagr": 0.0614, "revenue_growth_5y_cagr": 0.09, "eps_growth_1y": 0.0672, "eps_growth_3y_cagr": 0.0772, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.7458, "book_value_growth_1y": 0.0096, "revenue_growth": 0.0293, "earnings_growth": 0.0672 }, "momentum": { "price_return_1m": 0.1205, "price_return_3m": 0.1824, "price_return_6m": 0.7675, "price_return_9m": 1.2861, "price_return_12m": 1.1127, "price_return_12m_ex1m": 0.8856, "momentum_6m": 0.7675, "momentum_12m": 1.1127, "momentum_12_1": 0.8856, "distance_from_52w_high": 0, "distance_from_52w_low": 1.4492, "relative_strength": 1.0128 }, "raw_ttm": { "revenue_ttm": 4594500000, "gross_profit_ttm": 1035099999, "ebit_ttm": 672900000, "ebitda_ttm": 845200000, "net_income_ttm": 425500000, "eps_diluted_ttm": 3.0524, "operating_cash_flow_ttm": 835000000, "capital_expenditure_ttm": 282500000, "fcf_ttm": 1117500000, "dividends_paid_ttm": 13200000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 99300000, "cash_and_equivalents": 401700000, "total_current_assets": 2804600000, "total_current_liabilities": 1049500000, "net_ppe": null, "total_assets": 5234100000, "total_debt": 1827900000, "total_equity": 1770500000, "net_working_capital": 1386600000, "book_value_per_share": 12.7009, "retained_earnings": 586900000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1545300000, "tangible_book_per_share": 11.0854 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 87, "rank_pb": 93, "rank_ptbv": 88, "rank_ps": 80, "rank_pcf": 86, "rank_ev_ebitda": 87, "rank_ev_ebit": 88, "rank_earnings_yield": 87, "rank_fcf_yield": 71, "rank_dividend_yield": 57, "rank_shareholder_yield": 57, "rank_total_yield": 57, "rank_roe": 15, "rank_roc": 50, "rank_roic": 20, "rank_gross_margin": 80, "rank_fcf_margin": 39, "rank_piotroski": 5, "rank_accruals": 29, "rank_sue": 50, "rank_eps_growth_1y": 57, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 65, "rank_momentum_12m": 10, "rank_momentum_12m_ex1m": 13, "rank_relative_strength": 10 }, "composites": { "value_composite": 98, "quality_composite": 8, "momentum_composite": 7, "growth_composite": 76, "yield_composite": 71, "svqf_composite": 93, "vc1_composite": 97, "vc2_composite": 97, "vc3_composite": 97, "trending_value_composite": null, "overall_composite": 52, "quality_value_composite": 0.1356, "os_score": 0.48, "value_percentile": 0.02, "quality_percentile": 0.92, "momentum_percentile": 0.93, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 4, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 3461, "ticker_id": 279, "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": "2026-06-07T06:51:53.410119+00:00", "batch_id": "", "os_score_delta": null, "price_close": 177.47, "market_cap": 24739318000, "market_cap_usd": 24739318000, "enterprise_value": 26165518000, "shares_outstanding": 139400000, "fx_rate_to_usd": null, "pe_ratio": 58.14175793, "pb_ratio": 13.97306862, "ptbv_ratio": 16.00939494, "ps_ratio": 5.38455066, "pcf_ratio": 29.62792575, "pfcf_ratio": 22.13809217, "ev_ebitda": 30.95778277, "ev_ebit": 38.88470501, "ev_sales": 5.69496528, "ev_fcf": 23.41433378, "earnings_yield": 0.01719934, "fcf_yield": 0.04270888, "dividend_yield": 0.00053356, "buyback_yield": 0, "shareholder_yield": 0.00053356, "debt_paydown_yield": null, "total_yield": 0.00053356, "gross_margin": 0.22529111, "operating_margin": 0.14645772, "net_margin": 0.09261073, "ebitda_margin": 0.18395908, "fcf_margin": 0.2432256, "roe": 0.24032759, "roa": 0.08129382, "roic": 0.1717986, "roc_greenblatt": null, "asset_turnover": 0.87780134, "cash_conversion": 2.62632197, "accruals_ratio": -0.07823695, "sbc_to_revenue": 0.00613777, "debt_to_equity": 1.89087828, "net_debt_to_ebitda": 1.68741126, "debt_to_assets": 0.34922909, "interest_coverage": 6.77643505, "current_ratio": 2.67232015, "quick_ratio": 1.1665555, "net_debt": 1426200000, "revenue_growth_1y": 0.0293261, "revenue_growth_3y_cagr": 0.06144135, "revenue_growth_5y_cagr": 0.08995579, "eps_growth_1y": 0.06721846, "eps_growth_3y_cagr": 0.07715074, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.74582097, "book_value_growth_1y": 0.00958082, "piotroski_f_score": 8, "altman_z_score": 6.29525279, "earnings_stability_5y": 0.179067, "revenue_stability_5y": 0.364195, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.12046215, "price_return_3m": 0.18242388, "price_return_6m": 0.76745344, "price_return_9m": 1.28610073, "price_return_12m": 1.1127381, "price_return_12m_ex1m": 0.88559524, "distance_from_52w_high": 0, "distance_from_52w_low": 1.44921336, "relative_strength": 1.01277451, "local_beta": 0.0004, "volatility_252d": 0.392627, "volatility_60d": 0.785281, "max_drawdown_12m": -0.23718286, "revenue_ttm": 4594500000, "gross_profit_ttm": 1035099999, "ebit_ttm": 672900000, "ebitda_ttm": 845200000, "net_income_ttm": 425500000, "eps_diluted_ttm": 3.05236729, "operating_cash_flow_ttm": 835000000, "capital_expenditure_ttm": 282500000, "fcf_ttm": 1117500000, "dividends_paid_ttm": 13200000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 99300000, "cash_and_equivalents": 401700000, "total_current_assets": 2804600000, "total_current_liabilities": 1049500000, "net_ppe": null, "total_assets": 5234100000, "total_debt": 1827900000, "total_equity": 1770500000, "net_working_capital": 1386600000, "book_value_per_share": 12.70086083, "retained_earnings": 586900000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1545300000, "tangible_book_per_share": 11.08536585, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 87, "rank_pb": 93, "rank_ptbv": 88, "rank_ps": 80, "rank_pcf": 86, "rank_ev_ebitda": 87, "rank_ev_ebit": 88, "rank_earnings_yield": 87, "rank_fcf_yield": 71, "rank_dividend_yield": 57, "rank_shareholder_yield": 57, "rank_total_yield": 57, "rank_roe": 15, "rank_roc": 50, "rank_roic": 20, "rank_gross_margin": 80, "rank_fcf_margin": 39, "rank_piotroski": 5, "rank_accruals": 29, "rank_sue": 50, "rank_eps_growth_1y": 57, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 65, "rank_momentum_12m": 10, "rank_momentum_12m_ex1m": 13, "rank_relative_strength": 10, "value_composite": 98, "quality_composite": 8, "momentum_composite": 7, "growth_composite": 76, "yield_composite": 71, "svqf_composite": 93, "vc1_composite": 97, "vc2_composite": 97, "vc3_composite": 97, "trending_value_composite": null, "overall_composite": 52, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 4, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 177.47, "os": 0.48, "value": 0.02, "quality": 0.92, "momentum": 0.93, "confidence": 1, "coverage": 1, "pe_ratio": 58.1418, "earnings_yield": 0.0172, "shareholder_yield": 0.0005, "roe": 0.2403, "momentum_12_1": 0.8856, "complete_fields": { "id": 3461, "ticker_id": 279, "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": "2026-06-07T06:51:53.410119+00:00", "batch_id": "", "os_score_delta": null, "price_close": 177.47, "market_cap": 24739318000, "market_cap_usd": 24739318000, "enterprise_value": 26165518000, "shares_outstanding": 139400000, "fx_rate_to_usd": null, "pe_ratio": 58.14175793, "pb_ratio": 13.97306862, "ptbv_ratio": 16.00939494, "ps_ratio": 5.38455066, "pcf_ratio": 29.62792575, "pfcf_ratio": 22.13809217, "ev_ebitda": 30.95778277, "ev_ebit": 38.88470501, "ev_sales": 5.69496528, "ev_fcf": 23.41433378, "earnings_yield": 0.01719934, "fcf_yield": 0.04270888, "dividend_yield": 0.00053356, "buyback_yield": 0, "shareholder_yield": 0.00053356, "debt_paydown_yield": null, "total_yield": 0.00053356, "gross_margin": 0.22529111, "operating_margin": 0.14645772, "net_margin": 0.09261073, "ebitda_margin": 0.18395908, "fcf_margin": 0.2432256, "roe": 0.24032759, "roa": 0.08129382, "roic": 0.1717986, "roc_greenblatt": null, "asset_turnover": 0.87780134, "cash_conversion": 2.62632197, "accruals_ratio": -0.07823695, "sbc_to_revenue": 0.00613777, "debt_to_equity": 1.89087828, "net_debt_to_ebitda": 1.68741126, "debt_to_assets": 0.34922909, "interest_coverage": 6.77643505, "current_ratio": 2.67232015, "quick_ratio": 1.1665555, "net_debt": 1426200000, "revenue_growth_1y": 0.0293261, "revenue_growth_3y_cagr": 0.06144135, "revenue_growth_5y_cagr": 0.08995579, "eps_growth_1y": 0.06721846, "eps_growth_3y_cagr": 0.07715074, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.74582097, "book_value_growth_1y": 0.00958082, "piotroski_f_score": 8, "altman_z_score": 6.29525279, "earnings_stability_5y": 0.179067, "revenue_stability_5y": 0.364195, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.12046215, "price_return_3m": 0.18242388, "price_return_6m": 0.76745344, "price_return_9m": 1.28610073, "price_return_12m": 1.1127381, "price_return_12m_ex1m": 0.88559524, "distance_from_52w_high": 0, "distance_from_52w_low": 1.44921336, "relative_strength": 1.01277451, "local_beta": 0.0004, "volatility_252d": 0.392627, "volatility_60d": 0.785281, "max_drawdown_12m": -0.23718286, "revenue_ttm": 4594500000, "gross_profit_ttm": 1035099999, "ebit_ttm": 672900000, "ebitda_ttm": 845200000, "net_income_ttm": 425500000, "eps_diluted_ttm": 3.05236729, "operating_cash_flow_ttm": 835000000, "capital_expenditure_ttm": 282500000, "fcf_ttm": 1117500000, "dividends_paid_ttm": 13200000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 99300000, "cash_and_equivalents": 401700000, "total_current_assets": 2804600000, "total_current_liabilities": 1049500000, "net_ppe": null, "total_assets": 5234100000, "total_debt": 1827900000, "total_equity": 1770500000, "net_working_capital": 1386600000, "book_value_per_share": 12.70086083, "retained_earnings": 586900000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1545300000, "tangible_book_per_share": 11.08536585, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 87, "rank_pb": 93, "rank_ptbv": 88, "rank_ps": 80, "rank_pcf": 86, "rank_ev_ebitda": 87, "rank_ev_ebit": 88, "rank_earnings_yield": 87, "rank_fcf_yield": 71, "rank_dividend_yield": 57, "rank_shareholder_yield": 57, "rank_total_yield": 57, "rank_roe": 15, "rank_roc": 50, "rank_roic": 20, "rank_gross_margin": 80, "rank_fcf_margin": 39, "rank_piotroski": 5, "rank_accruals": 29, "rank_sue": 50, "rank_eps_growth_1y": 57, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 65, "rank_momentum_12m": 10, "rank_momentum_12m_ex1m": 13, "rank_relative_strength": 10, "value_composite": 98, "quality_composite": 8, "momentum_composite": 7, "growth_composite": 76, "yield_composite": 71, "svqf_composite": 93, "vc1_composite": 97, "vc2_composite": 97, "vc3_composite": 97, "trending_value_composite": null, "overall_composite": 52, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 4, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "2026-06-07T00:55:48.468052+00:00", "is_restated": false, "income_statement": { "revenue": 4587400000, "cost_of_revenue": 3587600000, "gross_profit": 999800000, "ebit": 634700000, "ebitda": 812100000, "pretax_income": 522299999, "tax_provision": 103700000, "net_income": 404300000, "net_income_to_common": 404300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 416700000, "total_current_assets": 2680000000, "total_assets": 5099600000, "short_term_debt": 53400000, "long_term_debt": 1718300000, "total_debt": 1771700000, "total_liabilities": 3182900000, "total_equity": 1804500000, "shares_outstanding": 141800000, "goodwill_and_intangibles": 261100000 }, "cash_flow": { "operating_cash_flow": 614300000, "capital_expenditure": 280600000, "free_cash_flow": 894900000, "dividends_paid": 13200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 219012, "ticker_id": 279, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:55:48.468052+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "634700000", "ebitda": "812100000", "netIncome": "404300000", "grossProfit": "999800000", "depreciation": "None", "totalRevenue": "4587400000", "costOfRevenue": "3587600000", "interestIncome": "98600000", "incomeBeforeTax": "522299999", "interestExpense": "110700000", "operatingIncome": "634700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "103700000", "reportedCurrency": "USD", "netInterestIncome": "-98600000", "nonInterestIncome": "None", "operatingExpenses": "365100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3587600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "177400000", "sellingGeneralAndAdministrative": "365100000", "netIncomeFromContinuingOperations": "418600000" }, "balance": { "goodwill": "225200000", "inventory": "1403200000", "commonStock": "14300000", "currentDebt": "None", "investments": "None", "totalAssets": "5099600000", "longTermDebt": "1718300000", "shortTermDebt": "53400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "35900000", "reportedCurrency": "USD", "retainedEarnings": "468700000", "totalLiabilities": "3182900000", "otherCurrentAssets": "101200000", "totalCurrentAssets": "2680000000", "currentLongTermDebt": "31100000", "longTermInvestments": "None", "shortTermInvestments": "121800000", "currentNetReceivables": "758900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2419600000", "currentAccountsPayable": "568200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1940600000", "shortLongTermDebtTotal": "1947900000", "totalShareholderEquity": "1804500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "238300000", "totalCurrentLiabilities": "1006300000", "otherNonCurrentLiabilities": "258400000", "totalNonCurrentLiabilities": "2176600000", "cashAndShortTermInvestments": "416700000", "commonStockSharesOutstanding": "141800000", "intangibleAssetsExcludingGoodwill": "35900000", "cashAndCashEquivalentsAtCarryingValue": "416700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "418600000", "profitLoss": "None", "dividendPayout": "13200000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-52800000", "operatingCashflow": "614300000", "capitalExpenditures": "280600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-699900000", "cashflowFromInvestment": "-234500000", "stockBasedCompensation": "29000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-504100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "168100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4587400000, "cost_of_revenue": 3587600000, "gross_profit": 999800000, "research_and_development": 21300000, "selling_general_admin": 365100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 634700000, "depreciation_amortisation": 177400000, "ebitda": 812100000, "interest_expense": 110700000, "interest_income": null, "other_non_operating": null, "pretax_income": 522299999, "tax_provision": 103700000, "effective_tax_rate": null, "net_income": 404300000, "net_income_continuing_ops": 418600000, "net_income_to_common": 404300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 416700000, "short_term_investments": 121800000, "net_receivables": 758900000, "inventory": 1403200000, "other_current_assets": null, "total_current_assets": 2680000000, "net_ppe": null, "goodwill": 225200000, "intangible_assets": 35900000, "goodwill_and_intangibles": 261100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2419600000, "total_assets": 5099600000, "short_term_debt": 53400000, "accounts_payable": 568200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1006300000, "long_term_debt": 1718300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2176600000, "total_liabilities": 3182900000, "total_debt": 1771700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 468700000, "total_equity": 1804500000, "shares_outstanding": 141800000, "operating_cash_flow": 614300000, "stock_based_compensation": 29000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 280600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -234500000, "dividends_paid": 13200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -699900000, "free_cash_flow": 894900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "634700000", "ebitda": "812100000", "netIncome": "404300000", "grossProfit": "999800000", "depreciation": "None", "totalRevenue": "4587400000", "costOfRevenue": "3587600000", "interestIncome": "98600000", "incomeBeforeTax": "522299999", "interestExpense": "110700000", "operatingIncome": "634700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "103700000", "reportedCurrency": "USD", "netInterestIncome": "-98600000", "nonInterestIncome": "None", "operatingExpenses": "365100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3587600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "177400000", "sellingGeneralAndAdministrative": "365100000", "netIncomeFromContinuingOperations": "418600000" }, "balance": { "goodwill": "225200000", "inventory": "1403200000", "commonStock": "14300000", "currentDebt": "None", "investments": "None", "totalAssets": "5099600000", "longTermDebt": "1718300000", "shortTermDebt": "53400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "35900000", "reportedCurrency": "USD", "retainedEarnings": "468700000", "totalLiabilities": "3182900000", "otherCurrentAssets": "101200000", "totalCurrentAssets": "2680000000", "currentLongTermDebt": "31100000", "longTermInvestments": "None", "shortTermInvestments": "121800000", "currentNetReceivables": "758900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2419600000", "currentAccountsPayable": "568200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1940600000", "shortLongTermDebtTotal": "1947900000", "totalShareholderEquity": "1804500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "238300000", "totalCurrentLiabilities": "1006300000", "otherNonCurrentLiabilities": "258400000", "totalNonCurrentLiabilities": "2176600000", "cashAndShortTermInvestments": "416700000", "commonStockSharesOutstanding": "141800000", "intangibleAssetsExcludingGoodwill": "35900000", "cashAndCashEquivalentsAtCarryingValue": "416700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "418600000", "profitLoss": "None", "dividendPayout": "13200000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-52800000", "operatingCashflow": "614300000", "capitalExpenditures": "280600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-699900000", "cashflowFromInvestment": "-234500000", "stockBasedCompensation": "29000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-504100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "168100000", "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": "2026-06-07T00:55:48.468052+00:00", "is_restated": false, "income_statement": { "revenue": 4362100000, "cost_of_revenue": 3448600000, "gross_profit": 913500000, "ebit": 544900000, "ebitda": 670700000, "pretax_income": 486100000, "tax_provision": 103400000, "net_income": 367800000, "net_income_to_common": 367800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 721200000, "total_current_assets": 2945000000, "total_assets": 5230600000, "short_term_debt": 180400000, "long_term_debt": 1714900000, "total_debt": 1895300000, "total_liabilities": 3275400000, "total_equity": 1850400000, "shares_outstanding": 146800000, "goodwill_and_intangibles": 270900000 }, "cash_flow": { "operating_cash_flow": 407200000, "capital_expenditure": 239100000, "free_cash_flow": 646300000, "dividends_paid": 16000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 219017, "ticker_id": 279, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:55:48.468052+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "544900000", "ebitda": "670700000", "netIncome": "367800000", "grossProfit": "913500000", "depreciation": "None", "totalRevenue": "4362100000", "costOfRevenue": "3448600000", "interestIncome": "16000000", "incomeBeforeTax": "486100000", "interestExpense": "124200000", "operatingIncome": "608900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "103400000", "reportedCurrency": "USD", "netInterestIncome": "-108200000", "nonInterestIncome": "None", "operatingExpenses": "304600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3448600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125800000", "sellingGeneralAndAdministrative": "64000000", "netIncomeFromContinuingOperations": "382700000" }, "balance": { "goodwill": "227200000", "inventory": "1353000000", "commonStock": "14300000", "currentDebt": "None", "investments": "None", "totalAssets": "5230600000", "longTermDebt": "1714900000", "shortTermDebt": "180400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "43700000", "reportedCurrency": "USD", "retainedEarnings": "64300000", "totalLiabilities": "3275400000", "otherCurrentAssets": "86000000", "totalCurrentAssets": "2945000000", "currentLongTermDebt": "180400000", "longTermInvestments": "None", "shortTermInvestments": "329700000", "currentNetReceivables": "784800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2285600000", "currentAccountsPayable": "609100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1776900000", "shortLongTermDebtTotal": "1895300000", "totalShareholderEquity": "1850400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "249600000", "totalCurrentLiabilities": "1208500000", "otherNonCurrentLiabilities": "150500000", "totalNonCurrentLiabilities": "2066900000", "cashAndShortTermInvestments": "721200000", "commonStockSharesOutstanding": "146800000", "intangibleAssetsExcludingGoodwill": "43700000", "cashAndCashEquivalentsAtCarryingValue": "721200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "382700000", "profitLoss": "None", "dividendPayout": "16000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-118500000", "operatingCashflow": "407200000", "capitalExpenditures": "239100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-260400000", "cashflowFromInvestment": "-159600000", "stockBasedCompensation": "34100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-286000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4362100000, "cost_of_revenue": 3448600000, "gross_profit": 913500000, "research_and_development": 22100000, "selling_general_admin": 64000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 544900000, "depreciation_amortisation": 125800000, "ebitda": 670700000, "interest_expense": 124200000, "interest_income": null, "other_non_operating": null, "pretax_income": 486100000, "tax_provision": 103400000, "effective_tax_rate": null, "net_income": 367800000, "net_income_continuing_ops": 382700000, "net_income_to_common": 367800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 721200000, "short_term_investments": 329700000, "net_receivables": 784800000, "inventory": 1353000000, "other_current_assets": null, "total_current_assets": 2945000000, "net_ppe": null, "goodwill": 227200000, "intangible_assets": 43700000, "goodwill_and_intangibles": 270900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2285600000, "total_assets": 5230600000, "short_term_debt": 180400000, "accounts_payable": 609100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1208500000, "long_term_debt": 1714900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2066900000, "total_liabilities": 3275400000, "total_debt": 1895300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 64300000, "total_equity": 1850400000, "shares_outstanding": 146800000, "operating_cash_flow": 407200000, "stock_based_compensation": 34100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 239100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -159600000, "dividends_paid": 16000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -260400000, "free_cash_flow": 646300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "544900000", "ebitda": "670700000", "netIncome": "367800000", "grossProfit": "913500000", "depreciation": "None", "totalRevenue": "4362100000", "costOfRevenue": "3448600000", "interestIncome": "16000000", "incomeBeforeTax": "486100000", "interestExpense": "124200000", "operatingIncome": "608900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "103400000", "reportedCurrency": "USD", "netInterestIncome": "-108200000", "nonInterestIncome": "None", "operatingExpenses": "304600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3448600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125800000", "sellingGeneralAndAdministrative": "64000000", "netIncomeFromContinuingOperations": "382700000" }, "balance": { "goodwill": "227200000", "inventory": "1353000000", "commonStock": "14300000", "currentDebt": "None", "investments": "None", "totalAssets": "5230600000", "longTermDebt": "1714900000", "shortTermDebt": "180400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "43700000", "reportedCurrency": "USD", "retainedEarnings": "64300000", "totalLiabilities": "3275400000", "otherCurrentAssets": "86000000", "totalCurrentAssets": "2945000000", "currentLongTermDebt": "180400000", "longTermInvestments": "None", "shortTermInvestments": "329700000", "currentNetReceivables": "784800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2285600000", "currentAccountsPayable": "609100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1776900000", "shortLongTermDebtTotal": "1895300000", "totalShareholderEquity": "1850400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "249600000", "totalCurrentLiabilities": "1208500000", "otherNonCurrentLiabilities": "150500000", "totalNonCurrentLiabilities": "2066900000", "cashAndShortTermInvestments": "721200000", "commonStockSharesOutstanding": "146800000", "intangibleAssetsExcludingGoodwill": "43700000", "cashAndCashEquivalentsAtCarryingValue": "721200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "382700000", "profitLoss": "None", "dividendPayout": "16000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-118500000", "operatingCashflow": "407200000", "capitalExpenditures": "239100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-260400000", "cashflowFromInvestment": "-159600000", "stockBasedCompensation": "34100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-286000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151500000", "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": "2026-06-07T00:55:48.468052+00:00", "is_restated": false, "income_statement": { "revenue": 7544800000, "cost_of_revenue": 6742200000, "gross_profit": 802600000, "ebit": 466400000, "ebitda": 466400000, "pretax_income": 295200000, "tax_provision": -128200000, "net_income": 410800000, "net_income_to_common": 410800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 743900000, "total_current_assets": 2737700000, "total_assets": 4985100000, "short_term_debt": 31900000, "long_term_debt": 2147700000, "total_debt": 2179600000, "total_liabilities": 3504600000, "total_equity": 1373000000, "shares_outstanding": 150000000, "goodwill_and_intangibles": 278300000 }, "cash_flow": { "operating_cash_flow": 85900000, "capital_expenditure": 200700000, "free_cash_flow": 286600000, "dividends_paid": 16000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 219022, "ticker_id": 279, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:55:48.468052+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "466400000", "ebitda": "466400000", "netIncome": "410800000", "grossProfit": "802600000", "depreciation": "None", "totalRevenue": "7544800000", "costOfRevenue": "6742200000", "interestIncome": "13000000", "incomeBeforeTax": "295200000", "interestExpense": "92800000", "operatingIncome": "466400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-128200000", "reportedCurrency": "USD", "netInterestIncome": "-84600000", "nonInterestIncome": "None", "operatingExpenses": "328100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6742200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146100000", "sellingGeneralAndAdministrative": "312600000", "netIncomeFromContinuingOperations": "312100000" }, "balance": { "goodwill": "227200000", "inventory": "1247500000", "commonStock": "13200000", "currentDebt": "None", "investments": "None", "totalAssets": "4985100000", "longTermDebt": "2147700000", "shortTermDebt": "31900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "51100000", "reportedCurrency": "USD", "retainedEarnings": "-70100000", "totalLiabilities": "3504600000", "otherCurrentAssets": "62200000", "totalCurrentAssets": "2737700000", "currentLongTermDebt": "31900000", "longTermInvestments": "None", "shortTermInvestments": "700000", "currentNetReceivables": "684100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2247400000", "currentAccountsPayable": "524800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1665900000", "shortLongTermDebtTotal": "2179600000", "totalShareholderEquity": "1373000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "256800000", "totalCurrentLiabilities": "977100000", "otherNonCurrentLiabilities": "164900000", "totalNonCurrentLiabilities": "2527500000", "cashAndShortTermInvestments": "743900000", "commonStockSharesOutstanding": "150000000", "intangibleAssetsExcludingGoodwill": "51100000", "cashAndCashEquivalentsAtCarryingValue": "743900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "423400000", "profitLoss": "None", "dividendPayout": "16000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-51800000", "operatingCashflow": "85900000", "capitalExpenditures": "200700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "267200000", "cashflowFromInvestment": "-193200000", "stockBasedCompensation": "29100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-96400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7544800000, "cost_of_revenue": 6742200000, "gross_profit": 802600000, "research_and_development": 20700000, "selling_general_admin": 312600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 466400000, "depreciation_amortisation": 146100000, "ebitda": 466400000, "interest_expense": 92800000, "interest_income": null, "other_non_operating": null, "pretax_income": 295200000, "tax_provision": -128200000, "effective_tax_rate": null, "net_income": 410800000, "net_income_continuing_ops": 312100000, "net_income_to_common": 410800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 743900000, "short_term_investments": 700000, "net_receivables": 684100000, "inventory": 1247500000, "other_current_assets": null, "total_current_assets": 2737700000, "net_ppe": null, "goodwill": 227200000, "intangible_assets": 51100000, "goodwill_and_intangibles": 278300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2247400000, "total_assets": 4985100000, "short_term_debt": 31900000, "accounts_payable": 524800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 977100000, "long_term_debt": 2147700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2527500000, "total_liabilities": 3504600000, "total_debt": 2179600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -70100000, "total_equity": 1373000000, "shares_outstanding": 150000000, "operating_cash_flow": 85900000, "stock_based_compensation": 29100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 200700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -193200000, "dividends_paid": 16000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 267200000, "free_cash_flow": 286600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "466400000", "ebitda": "466400000", "netIncome": "410800000", "grossProfit": "802600000", "depreciation": "None", "totalRevenue": "7544800000", "costOfRevenue": "6742200000", "interestIncome": "13000000", "incomeBeforeTax": "295200000", "interestExpense": "92800000", "operatingIncome": "466400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-128200000", "reportedCurrency": "USD", "netInterestIncome": "-84600000", "nonInterestIncome": "None", "operatingExpenses": "328100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6742200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146100000", "sellingGeneralAndAdministrative": "312600000", "netIncomeFromContinuingOperations": "312100000" }, "balance": { "goodwill": "227200000", "inventory": "1247500000", "commonStock": "13200000", "currentDebt": "None", "investments": "None", "totalAssets": "4985100000", "longTermDebt": "2147700000", "shortTermDebt": "31900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "51100000", "reportedCurrency": "USD", "retainedEarnings": "-70100000", "totalLiabilities": "3504600000", "otherCurrentAssets": "62200000", "totalCurrentAssets": "2737700000", "currentLongTermDebt": "31900000", "longTermInvestments": "None", "shortTermInvestments": "700000", "currentNetReceivables": "684100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2247400000", "currentAccountsPayable": "524800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1665900000", "shortLongTermDebtTotal": "2179600000", "totalShareholderEquity": "1373000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "256800000", "totalCurrentLiabilities": "977100000", "otherNonCurrentLiabilities": "164900000", "totalNonCurrentLiabilities": "2527500000", "cashAndShortTermInvestments": "743900000", "commonStockSharesOutstanding": "150000000", "intangibleAssetsExcludingGoodwill": "51100000", "cashAndCashEquivalentsAtCarryingValue": "743900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "423400000", "profitLoss": "None", "dividendPayout": "16000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-51800000", "operatingCashflow": "85900000", "capitalExpenditures": "200700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "267200000", "cashflowFromInvestment": "-193200000", "stockBasedCompensation": "29100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-96400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146100000", "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": "2026-06-07T00:55:48.468052+00:00", "is_restated": false, "income_statement": { "revenue": 3836000000, "cost_of_revenue": 3121800000, "gross_profit": 714200000, "ebit": 555100000, "ebitda": 678500000, "pretax_income": 354600000, "tax_provision": 15500000, "net_income": 323500000, "net_income_to_common": 323500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 584000000, "total_current_assets": 2476400000, "total_assets": 4445600000, "short_term_debt": 41700000, "long_term_debt": 1706300000, "total_debt": 1748000000, "total_liabilities": 3288400000, "total_equity": 1045900000, "shares_outstanding": 151200000, "goodwill_and_intangibles": 285700000 }, "cash_flow": { "operating_cash_flow": 224900000, "capital_expenditure": 130900000, "free_cash_flow": 355800000, "dividends_paid": 34000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 219027, "ticker_id": 279, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:55:48.468052+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "555100000", "ebitda": "678500000", "netIncome": "323500000", "grossProfit": "714200000", "depreciation": "None", "totalRevenue": "3836000000", "costOfRevenue": "3121800000", "interestIncome": "87400000", "incomeBeforeTax": "354600000", "interestExpense": "92100000", "operatingIncome": "316100000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "15500000", "reportedCurrency": "USD", "netInterestIncome": "-87400000", "nonInterestIncome": "None", "operatingExpenses": "398100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17700000", "otherNonOperatingIncome": "-12500000", "costofGoodsAndServicesSold": "3121800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123400000", "sellingGeneralAndAdministrative": "60300000", "netIncomeFromContinuingOperations": "146500000" }, "balance": { "goodwill": "227200000", "inventory": "1195700000", "commonStock": "13100000", "currentDebt": "None", "investments": "None", "totalAssets": "4445600000", "longTermDebt": "1706300000", "shortTermDebt": "41700000", "treasuryStock": "-87000000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "58500000", "reportedCurrency": "USD", "retainedEarnings": "-480900000", "totalLiabilities": "3288400000", "otherCurrentAssets": "53400000", "totalCurrentAssets": "2476400000", "currentLongTermDebt": "41700000", "longTermInvestments": "None", "shortTermInvestments": "1400000", "currentNetReceivables": "643300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1969200000", "currentAccountsPayable": "553300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1549100000", "shortLongTermDebtTotal": "1748000000", "totalShareholderEquity": "1045900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "219800000", "totalCurrentLiabilities": "963900000", "otherNonCurrentLiabilities": "207700000", "totalNonCurrentLiabilities": "2324500000", "cashAndShortTermInvestments": "584000000", "commonStockSharesOutstanding": "151200000", "intangibleAssetsExcludingGoodwill": "58500000", "cashAndCashEquivalentsAtCarryingValue": "584000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146500000", "profitLoss": "None", "dividendPayout": "34000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-190800000", "operatingCashflow": "224900000", "capitalExpenditures": "130900000", "changeInReceivables": "-128500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-201900000", "cashflowFromInvestment": "-126700000", "stockBasedCompensation": "26000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-103700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-139900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "142900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3836000000, "cost_of_revenue": 3121800000, "gross_profit": 714200000, "research_and_development": 17700000, "selling_general_admin": 60300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 555100000, "depreciation_amortisation": 123400000, "ebitda": 678500000, "interest_expense": 92100000, "interest_income": null, "other_non_operating": null, "pretax_income": 354600000, "tax_provision": 15500000, "effective_tax_rate": null, "net_income": 323500000, "net_income_continuing_ops": 146500000, "net_income_to_common": 323500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 584000000, "short_term_investments": 1400000, "net_receivables": 643300000, "inventory": 1195700000, "other_current_assets": null, "total_current_assets": 2476400000, "net_ppe": null, "goodwill": 227200000, "intangible_assets": 58500000, "goodwill_and_intangibles": 285700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1969200000, "total_assets": 4445600000, "short_term_debt": 41700000, "accounts_payable": 553300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 963900000, "long_term_debt": 1706300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2324500000, "total_liabilities": 3288400000, "total_debt": 1748000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -480900000, "total_equity": 1045900000, "shares_outstanding": 151200000, "operating_cash_flow": 224900000, "stock_based_compensation": 26000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 130900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -126700000, "dividends_paid": 34000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -201900000, "free_cash_flow": 355800000, "net_change_in_cash": -103700000 }, "raw_data": { "income": { "ebit": "555100000", "ebitda": "678500000", "netIncome": "323500000", "grossProfit": "714200000", "depreciation": "None", "totalRevenue": "3836000000", "costOfRevenue": "3121800000", "interestIncome": "87400000", "incomeBeforeTax": "354600000", "interestExpense": "92100000", "operatingIncome": "316100000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "15500000", "reportedCurrency": "USD", "netInterestIncome": "-87400000", "nonInterestIncome": "None", "operatingExpenses": "398100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17700000", "otherNonOperatingIncome": "-12500000", "costofGoodsAndServicesSold": "3121800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123400000", "sellingGeneralAndAdministrative": "60300000", "netIncomeFromContinuingOperations": "146500000" }, "balance": { "goodwill": "227200000", "inventory": "1195700000", "commonStock": "13100000", "currentDebt": "None", "investments": "None", "totalAssets": "4445600000", "longTermDebt": "1706300000", "shortTermDebt": "41700000", "treasuryStock": "-87000000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "58500000", "reportedCurrency": "USD", "retainedEarnings": "-480900000", "totalLiabilities": "3288400000", "otherCurrentAssets": "53400000", "totalCurrentAssets": "2476400000", "currentLongTermDebt": "41700000", "longTermInvestments": "None", "shortTermInvestments": "1400000", "currentNetReceivables": "643300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1969200000", "currentAccountsPayable": "553300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1549100000", "shortLongTermDebtTotal": "1748000000", "totalShareholderEquity": "1045900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "219800000", "totalCurrentLiabilities": "963900000", "otherNonCurrentLiabilities": "207700000", "totalNonCurrentLiabilities": "2324500000", "cashAndShortTermInvestments": "584000000", "commonStockSharesOutstanding": "151200000", "intangibleAssetsExcludingGoodwill": "58500000", "cashAndCashEquivalentsAtCarryingValue": "584000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146500000", "profitLoss": "None", "dividendPayout": "34000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-190800000", "operatingCashflow": "224900000", "capitalExpenditures": "130900000", "changeInReceivables": "-128500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-201900000", "cashflowFromInvestment": "-126700000", "stockBasedCompensation": "26000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-103700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-139900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "142900000", "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": "2026-06-07T00:55:48.468052+00:00", "is_restated": false, "income_statement": { "revenue": 2799800000, "cost_of_revenue": 2465800000, "gross_profit": 334000000, "ebit": 367100000, "ebitda": 492500000, "pretax_income": 233400000, "tax_provision": 26800000, "net_income": 184600000, "net_income_to_common": 184600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 687700000, "total_current_assets": 2306700000, "total_assets": 4285200000, "short_term_debt": 131300000, "long_term_debt": 1711600000, "total_debt": 1842900000, "total_liabilities": 3452500000, "total_equity": 685600000, "shares_outstanding": 127100000, "goodwill_and_intangibles": 293800000 }, "cash_flow": { "operating_cash_flow": 16100000, "capital_expenditure": 152600000, "free_cash_flow": 168700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 219032, "ticker_id": 279, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:55:48.468052+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "367100000", "ebitda": "492500000", "netIncome": "184600000", "grossProfit": "334000000", "depreciation": "None", "totalRevenue": "2799800000", "costOfRevenue": "2465800000", "interestIncome": "96900000", "incomeBeforeTax": "233400000", "interestExpense": "96900000", "operatingIncome": "117600000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "26800000", "reportedCurrency": "USD", "netInterestIncome": "-96900000", "nonInterestIncome": "None", "operatingExpenses": "216400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20000000", "otherNonOperatingIncome": "-47300000", "costofGoodsAndServicesSold": "2465800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125400000", "sellingGeneralAndAdministrative": "53700000", "netIncomeFromContinuingOperations": "-16200000" }, "balance": { "goodwill": "227900000", "inventory": "1046300000", "commonStock": "12700000", "currentDebt": "None", "investments": "None", "totalAssets": "4285200000", "longTermDebt": "1711600000", "shortTermDebt": "131300000", "treasuryStock": "-4800000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "65900000", "reportedCurrency": "USD", "retainedEarnings": "72700000", "totalLiabilities": "3452500000", "otherCurrentAssets": "48800000", "totalCurrentAssets": "2306700000", "currentLongTermDebt": "131300000", "longTermInvestments": "None", "shortTermInvestments": "464900000", "currentNetReceivables": "523900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1978500000", "currentAccountsPayable": "375500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1528500000", "shortLongTermDebtTotal": "1842900000", "totalShareholderEquity": "685600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "233400000", "totalCurrentLiabilities": "856400000", "otherNonCurrentLiabilities": "211000000", "totalNonCurrentLiabilities": "2596100000", "cashAndShortTermInvestments": "687700000", "commonStockSharesOutstanding": "127100000", "intangibleAssetsExcludingGoodwill": "65900000", "cashAndCashEquivalentsAtCarryingValue": "687700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "206600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-53900000", "operatingCashflow": "16100000", "capitalExpenditures": "152600000", "changeInReceivables": "-126000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "103000000", "cashflowFromInvestment": "-77300000", "stockBasedCompensation": "21100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "41800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2799800000, "cost_of_revenue": 2465800000, "gross_profit": 334000000, "research_and_development": 20000000, "selling_general_admin": 53700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 367100000, "depreciation_amortisation": 125400000, "ebitda": 492500000, "interest_expense": 96900000, "interest_income": null, "other_non_operating": null, "pretax_income": 233400000, "tax_provision": 26800000, "effective_tax_rate": null, "net_income": 184600000, "net_income_continuing_ops": -16200000, "net_income_to_common": 184600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 687700000, "short_term_investments": 464900000, "net_receivables": 523900000, "inventory": 1046300000, "other_current_assets": null, "total_current_assets": 2306700000, "net_ppe": null, "goodwill": 227900000, "intangible_assets": 65900000, "goodwill_and_intangibles": 293800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1978500000, "total_assets": 4285200000, "short_term_debt": 131300000, "accounts_payable": 375500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 856400000, "long_term_debt": 1711600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2596100000, "total_liabilities": 3452500000, "total_debt": 1842900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 72700000, "total_equity": 685600000, "shares_outstanding": 127100000, "operating_cash_flow": 16100000, "stock_based_compensation": 21100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 152600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 103000000, "free_cash_flow": 168700000, "net_change_in_cash": 41800000 }, "raw_data": { "income": { "ebit": "367100000", "ebitda": "492500000", "netIncome": "184600000", "grossProfit": "334000000", "depreciation": "None", "totalRevenue": "2799800000", "costOfRevenue": "2465800000", "interestIncome": "96900000", "incomeBeforeTax": "233400000", "interestExpense": "96900000", "operatingIncome": "117600000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "26800000", "reportedCurrency": "USD", "netInterestIncome": "-96900000", "nonInterestIncome": "None", "operatingExpenses": "216400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20000000", "otherNonOperatingIncome": "-47300000", "costofGoodsAndServicesSold": "2465800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125400000", "sellingGeneralAndAdministrative": "53700000", "netIncomeFromContinuingOperations": "-16200000" }, "balance": { "goodwill": "227900000", "inventory": "1046300000", "commonStock": "12700000", "currentDebt": "None", "investments": "None", "totalAssets": "4285200000", "longTermDebt": "1711600000", "shortTermDebt": "131300000", "treasuryStock": "-4800000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "65900000", "reportedCurrency": "USD", "retainedEarnings": "72700000", "totalLiabilities": "3452500000", "otherCurrentAssets": "48800000", "totalCurrentAssets": "2306700000", "currentLongTermDebt": "131300000", "longTermInvestments": "None", "shortTermInvestments": "464900000", "currentNetReceivables": "523900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1978500000", "currentAccountsPayable": "375500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1528500000", "shortLongTermDebtTotal": "1842900000", "totalShareholderEquity": "685600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "233400000", "totalCurrentLiabilities": "856400000", "otherNonCurrentLiabilities": "211000000", "totalNonCurrentLiabilities": "2596100000", "cashAndShortTermInvestments": "687700000", "commonStockSharesOutstanding": "127100000", "intangibleAssetsExcludingGoodwill": "65900000", "cashAndCashEquivalentsAtCarryingValue": "687700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "206600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-53900000", "operatingCashflow": "16100000", "capitalExpenditures": "152600000", "changeInReceivables": "-126000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "103000000", "cashflowFromInvestment": "-77300000", "stockBasedCompensation": "21100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "41800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143900000", "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": "2026-06-07T00:55:48.468052+00:00", "is_restated": false, "income_statement": { "revenue": 2982100000, "cost_of_revenue": 2689300000, "gross_profit": 292800000, "ebit": 47100000, "ebitda": 198400000, "pretax_income": -1481900000, "tax_provision": 77700000, "net_income": -1572600000, "net_income_to_common": -1572600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 645900000, "total_current_assets": 2066000000, "total_assets": 4034900000, "short_term_debt": 17800000, "long_term_debt": 1550000000, "total_debt": 1567800000, "total_liabilities": 3393500000, "total_equity": 521100000, "shares_outstanding": 126500000, "goodwill_and_intangibles": 328600000 }, "cash_flow": { "operating_cash_flow": 166900000, "capital_expenditure": 136500000, "free_cash_flow": 303400000, "dividends_paid": 7000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 219037, "ticker_id": 279, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:55:48.468052+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47100000", "ebitda": "198400000", "netIncome": "-1572600000", "grossProfit": "292800000", "depreciation": "None", "totalRevenue": "2982100000", "costOfRevenue": "2689300000", "interestIncome": "94400000", "incomeBeforeTax": "-1481900000", "interestExpense": "96100000", "operatingIncome": "-1302700000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "77700000", "reportedCurrency": "USD", "netInterestIncome": "-94400000", "nonInterestIncome": "None", "operatingExpenses": "1595500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14800000", "otherNonOperatingIncome": "-22700000", "costofGoodsAndServicesSold": "2689300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151300000", "sellingGeneralAndAdministrative": "40900000", "netIncomeFromContinuingOperations": "-1559600000" }, "balance": { "goodwill": "240700000", "inventory": "997100000", "commonStock": "12700000", "currentDebt": "None", "investments": "None", "totalAssets": "4034900000", "longTermDebt": "1550000000", "shortTermDebt": "17800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "87900000", "reportedCurrency": "USD", "retainedEarnings": "106500000", "totalLiabilities": "3393500000", "otherCurrentAssets": "38300000", "totalCurrentAssets": "2066000000", "currentLongTermDebt": "17800000", "longTermInvestments": "None", "shortTermInvestments": "487700000", "currentNetReceivables": "384700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1968900000", "currentAccountsPayable": "290600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1469200000", "shortLongTermDebtTotal": "1567800000", "totalShareholderEquity": "521100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "233100000", "totalCurrentLiabilities": "653300000", "otherNonCurrentLiabilities": "1190200000", "totalNonCurrentLiabilities": "2740200000", "cashAndShortTermInvestments": "645900000", "commonStockSharesOutstanding": "126500000", "intangibleAssetsExcludingGoodwill": "87900000", "cashAndCashEquivalentsAtCarryingValue": "645900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1559600000", "profitLoss": "None", "dividendPayout": "7000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "158200000", "operatingCashflow": "166900000", "capitalExpenditures": "136500000", "changeInReceivables": "208400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "116900000", "cashflowFromInvestment": "-128700000", "stockBasedCompensation": "2900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "155100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2982100000, "cost_of_revenue": 2689300000, "gross_profit": 292800000, "research_and_development": 14800000, "selling_general_admin": 40900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47100000, "depreciation_amortisation": 151300000, "ebitda": 198400000, "interest_expense": 96100000, "interest_income": null, "other_non_operating": null, "pretax_income": -1481900000, "tax_provision": 77700000, "effective_tax_rate": null, "net_income": -1572600000, "net_income_continuing_ops": -1559600000, "net_income_to_common": -1572600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 645900000, "short_term_investments": 487700000, "net_receivables": 384700000, "inventory": 997100000, "other_current_assets": null, "total_current_assets": 2066000000, "net_ppe": null, "goodwill": 240700000, "intangible_assets": 87900000, "goodwill_and_intangibles": 328600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1968900000, "total_assets": 4034900000, "short_term_debt": 17800000, "accounts_payable": 290600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 653300000, "long_term_debt": 1550000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2740200000, "total_liabilities": 3393500000, "total_debt": 1567800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 106500000, "total_equity": 521100000, "shares_outstanding": 126500000, "operating_cash_flow": 166900000, "stock_based_compensation": 2900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 136500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -128700000, "dividends_paid": 7000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 116900000, "free_cash_flow": 303400000, "net_change_in_cash": 155100000 }, "raw_data": { "income": { "ebit": "47100000", "ebitda": "198400000", "netIncome": "-1572600000", "grossProfit": "292800000", "depreciation": "None", "totalRevenue": "2982100000", "costOfRevenue": "2689300000", "interestIncome": "94400000", "incomeBeforeTax": "-1481900000", "interestExpense": "96100000", "operatingIncome": "-1302700000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "77700000", "reportedCurrency": "USD", "netInterestIncome": "-94400000", "nonInterestIncome": "None", "operatingExpenses": "1595500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14800000", "otherNonOperatingIncome": "-22700000", "costofGoodsAndServicesSold": "2689300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151300000", "sellingGeneralAndAdministrative": "40900000", "netIncomeFromContinuingOperations": "-1559600000" }, "balance": { "goodwill": "240700000", "inventory": "997100000", "commonStock": "12700000", "currentDebt": "None", "investments": "None", "totalAssets": "4034900000", "longTermDebt": "1550000000", "shortTermDebt": "17800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "87900000", "reportedCurrency": "USD", "retainedEarnings": "106500000", "totalLiabilities": "3393500000", "otherCurrentAssets": "38300000", "totalCurrentAssets": "2066000000", "currentLongTermDebt": "17800000", "longTermInvestments": "None", "shortTermInvestments": "487700000", "currentNetReceivables": "384700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1968900000", "currentAccountsPayable": "290600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1469200000", "shortLongTermDebtTotal": "1567800000", "totalShareholderEquity": "521100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "233100000", "totalCurrentLiabilities": "653300000", "otherNonCurrentLiabilities": "1190200000", "totalNonCurrentLiabilities": "2740200000", "cashAndShortTermInvestments": "645900000", "commonStockSharesOutstanding": "126500000", "intangibleAssetsExcludingGoodwill": "87900000", "cashAndCashEquivalentsAtCarryingValue": "645900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1559600000", "profitLoss": "None", "dividendPayout": "7000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "158200000", "operatingCashflow": "166900000", "capitalExpenditures": "136500000", "changeInReceivables": "208400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "116900000", "cashflowFromInvestment": "-128700000", "stockBasedCompensation": "2900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "155100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143300000", "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": "2026-06-07T00:55:48.468052+00:00", "is_restated": false, "income_statement": { "revenue": 4122500000, "cost_of_revenue": 3484500000, "gross_profit": 638000000, "ebit": 297200000, "ebitda": 448300000, "pretax_income": 236500000, "tax_provision": -28500000, "net_income": 252500000, "net_income_to_common": 252500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 490800000, "total_current_assets": 2303000000, "total_assets": 5634600000, "short_term_debt": 11500000, "long_term_debt": 1387400000, "total_debt": 1398900000, "total_liabilities": 3441400000, "total_equity": 2090100000, "shares_outstanding": 146500000, "goodwill_and_intangibles": 622099999 }, "cash_flow": { "operating_cash_flow": 230100000, "capital_expenditure": 168200000, "free_cash_flow": 398300000, "dividends_paid": 14000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 219042, "ticker_id": 279, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:55:48.468052+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "297200000", "ebitda": "448300000", "netIncome": "252500000", "grossProfit": "638000000", "depreciation": "None", "totalRevenue": "4122500000", "costOfRevenue": "3484500000", "interestIncome": "109700000", "incomeBeforeTax": "236500000", "interestExpense": "104900000", "operatingIncome": "366300000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-28500000", "reportedCurrency": "USD", "netInterestIncome": "-99000000", "nonInterestIncome": "None", "operatingExpenses": "271700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20200000", "otherNonOperatingIncome": "48100000", "costofGoodsAndServicesSold": "3484500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151100000", "sellingGeneralAndAdministrative": "65300000", "netIncomeFromContinuingOperations": "270100000" }, "balance": { "goodwill": "525799999", "inventory": "1155300000", "commonStock": "12700000", "currentDebt": "None", "investments": "None", "totalAssets": "5634600000", "longTermDebt": "1387400000", "shortTermDebt": "11500000", "treasuryStock": "-18200000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "96300000", "reportedCurrency": "USD", "retainedEarnings": "1679300000", "totalLiabilities": "3441400000", "otherCurrentAssets": "64300000", "totalCurrentAssets": "2303000000", "currentLongTermDebt": "11500000", "longTermInvestments": "None", "shortTermInvestments": "300000000", "currentNetReceivables": "592600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3331600000", "currentAccountsPayable": "521200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2450100000", "shortLongTermDebtTotal": "1398900000", "totalShareholderEquity": "2090100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "237800000", "totalCurrentLiabilities": "849200000", "otherNonCurrentLiabilities": "312500000", "totalNonCurrentLiabilities": "2592200000", "cashAndShortTermInvestments": "490800000", "commonStockSharesOutstanding": "146500000", "intangibleAssetsExcludingGoodwill": "96300000", "cashAndCashEquivalentsAtCarryingValue": "490800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "265000000", "profitLoss": "None", "dividendPayout": "14000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "25400000", "operatingCashflow": "230100000", "capitalExpenditures": "168200000", "changeInReceivables": "-52100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-203000000", "cashflowFromInvestment": "81700000", "stockBasedCompensation": "24400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "108800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4122500000, "cost_of_revenue": 3484500000, "gross_profit": 638000000, "research_and_development": 20200000, "selling_general_admin": 65300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 297200000, "depreciation_amortisation": 151100000, "ebitda": 448300000, "interest_expense": 104900000, "interest_income": null, "other_non_operating": null, "pretax_income": 236500000, "tax_provision": -28500000, "effective_tax_rate": null, "net_income": 252500000, "net_income_continuing_ops": 270100000, "net_income_to_common": 252500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 490800000, "short_term_investments": 300000000, "net_receivables": 592600000, "inventory": 1155300000, "other_current_assets": null, "total_current_assets": 2303000000, "net_ppe": null, "goodwill": 525799999, "intangible_assets": 96300000, "goodwill_and_intangibles": 622099999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3331600000, "total_assets": 5634600000, "short_term_debt": 11500000, "accounts_payable": 521200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 849200000, "long_term_debt": 1387400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2592200000, "total_liabilities": 3441400000, "total_debt": 1398900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1679300000, "total_equity": 2090100000, "shares_outstanding": 146500000, "operating_cash_flow": 230100000, "stock_based_compensation": 24400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 168200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 81700000, "dividends_paid": 14000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -203000000, "free_cash_flow": 398300000, "net_change_in_cash": 108800000 }, "raw_data": { "income": { "ebit": "297200000", "ebitda": "448300000", "netIncome": "252500000", "grossProfit": "638000000", "depreciation": "None", "totalRevenue": "4122500000", "costOfRevenue": "3484500000", "interestIncome": "109700000", "incomeBeforeTax": "236500000", "interestExpense": "104900000", "operatingIncome": "366300000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-28500000", "reportedCurrency": "USD", "netInterestIncome": "-99000000", "nonInterestIncome": "None", "operatingExpenses": "271700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20200000", "otherNonOperatingIncome": "48100000", "costofGoodsAndServicesSold": "3484500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151100000", "sellingGeneralAndAdministrative": "65300000", "netIncomeFromContinuingOperations": "270100000" }, "balance": { "goodwill": "525799999", "inventory": "1155300000", "commonStock": "12700000", "currentDebt": "None", "investments": "None", "totalAssets": "5634600000", "longTermDebt": "1387400000", "shortTermDebt": "11500000", "treasuryStock": "-18200000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "96300000", "reportedCurrency": "USD", "retainedEarnings": "1679300000", "totalLiabilities": "3441400000", "otherCurrentAssets": "64300000", "totalCurrentAssets": "2303000000", "currentLongTermDebt": "11500000", "longTermInvestments": "None", "shortTermInvestments": "300000000", "currentNetReceivables": "592600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3331600000", "currentAccountsPayable": "521200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2450100000", "shortLongTermDebtTotal": "1398900000", "totalShareholderEquity": "2090100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "237800000", "totalCurrentLiabilities": "849200000", "otherNonCurrentLiabilities": "312500000", "totalNonCurrentLiabilities": "2592200000", "cashAndShortTermInvestments": "490800000", "commonStockSharesOutstanding": "146500000", "intangibleAssetsExcludingGoodwill": "96300000", "cashAndCashEquivalentsAtCarryingValue": "490800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "265000000", "profitLoss": "None", "dividendPayout": "14000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "25400000", "operatingCashflow": "230100000", "capitalExpenditures": "168200000", "changeInReceivables": "-52100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-203000000", "cashflowFromInvestment": "81700000", "stockBasedCompensation": "24400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "108800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151100000", "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": "2026-06-07T00:55:48.468052+00:00", "is_restated": false, "income_statement": { "revenue": 4046600000, "cost_of_revenue": 3416300000, "gross_profit": 630300000, "ebit": 328200000, "ebitda": 484600000, "pretax_income": 247700000, "tax_provision": 11000000, "net_income": 222400000, "net_income_to_common": 222400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 382000000, "total_current_assets": 2246700000, "total_assets": 5501800000, "short_term_debt": 6600000, "long_term_debt": 1535500000, "total_debt": 1542100000, "total_liabilities": 3510200000, "total_equity": 1885700000, "shares_outstanding": 145900000, "goodwill_and_intangibles": 664400000 }, "cash_flow": { "operating_cash_flow": 392800000, "capital_expenditure": 139200000, "free_cash_flow": 532000000, "dividends_paid": 10000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 219047, "ticker_id": 279, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:55:48.468052+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "328200000", "ebitda": "484600000", "netIncome": "222400000", "grossProfit": "630300000", "depreciation": "None", "totalRevenue": "4046600000", "costOfRevenue": "3416300000", "interestIncome": "102000000", "incomeBeforeTax": "247700000", "interestExpense": "101000000", "operatingIncome": "362100000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "11000000", "reportedCurrency": "USD", "netInterestIncome": "-101000000", "nonInterestIncome": "None", "operatingExpenses": "268200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24900000", "otherNonOperatingIncome": "20500000", "costofGoodsAndServicesSold": "3416300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156400000", "sellingGeneralAndAdministrative": "57300000", "netIncomeFromContinuingOperations": "236700000" }, "balance": { "goodwill": "534700000", "inventory": "1211100000", "commonStock": "12700000", "currentDebt": "None", "investments": "None", "totalAssets": "5501800000", "longTermDebt": "1535500000", "shortTermDebt": "6600000", "treasuryStock": "-30600000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "129700000", "reportedCurrency": "USD", "retainedEarnings": "1422000000", "totalLiabilities": "3510200000", "otherCurrentAssets": "74600000", "totalCurrentAssets": "2246700000", "currentLongTermDebt": "6600000", "longTermInvestments": "None", "shortTermInvestments": "117600000", "currentNetReceivables": "579000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3255100000", "currentAccountsPayable": "498800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2475000000", "shortLongTermDebtTotal": "1542100000", "totalShareholderEquity": "1885700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "260100000", "totalCurrentLiabilities": "836900000", "otherNonCurrentLiabilities": "318400000", "totalNonCurrentLiabilities": "2673300000", "cashAndShortTermInvestments": "382000000", "commonStockSharesOutstanding": "145900000", "intangibleAssetsExcludingGoodwill": "129700000", "cashAndCashEquivalentsAtCarryingValue": "382000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "236700000", "profitLoss": "None", "dividendPayout": "10000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-108500000", "operatingCashflow": "392800000", "capitalExpenditures": "139200000", "changeInReceivables": "16000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7300000", "cashflowFromInvestment": "-145100000", "stockBasedCompensation": "21100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "240400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4046600000, "cost_of_revenue": 3416300000, "gross_profit": 630300000, "research_and_development": 24900000, "selling_general_admin": 57300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 328200000, "depreciation_amortisation": 156400000, "ebitda": 484600000, "interest_expense": 101000000, "interest_income": null, "other_non_operating": null, "pretax_income": 247700000, "tax_provision": 11000000, "effective_tax_rate": null, "net_income": 222400000, "net_income_continuing_ops": 236700000, "net_income_to_common": 222400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 382000000, "short_term_investments": 117600000, "net_receivables": 579000000, "inventory": 1211100000, "other_current_assets": null, "total_current_assets": 2246700000, "net_ppe": null, "goodwill": 534700000, "intangible_assets": 129700000, "goodwill_and_intangibles": 664400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3255100000, "total_assets": 5501800000, "short_term_debt": 6600000, "accounts_payable": 498800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 836900000, "long_term_debt": 1535500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2673300000, "total_liabilities": 3510200000, "total_debt": 1542100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1422000000, "total_equity": 1885700000, "shares_outstanding": 145900000, "operating_cash_flow": 392800000, "stock_based_compensation": 21100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 139200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -145100000, "dividends_paid": 10000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7300000, "free_cash_flow": 532000000, "net_change_in_cash": 240400000 }, "raw_data": { "income": { "ebit": "328200000", "ebitda": "484600000", "netIncome": "222400000", "grossProfit": "630300000", "depreciation": "None", "totalRevenue": "4046600000", "costOfRevenue": "3416300000", "interestIncome": "102000000", "incomeBeforeTax": "247700000", "interestExpense": "101000000", "operatingIncome": "362100000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "11000000", "reportedCurrency": "USD", "netInterestIncome": "-101000000", "nonInterestIncome": "None", "operatingExpenses": "268200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24900000", "otherNonOperatingIncome": "20500000", "costofGoodsAndServicesSold": "3416300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156400000", "sellingGeneralAndAdministrative": "57300000", "netIncomeFromContinuingOperations": "236700000" }, "balance": { "goodwill": "534700000", "inventory": "1211100000", "commonStock": "12700000", "currentDebt": "None", "investments": "None", "totalAssets": "5501800000", "longTermDebt": "1535500000", "shortTermDebt": "6600000", "treasuryStock": "-30600000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "129700000", "reportedCurrency": "USD", "retainedEarnings": "1422000000", "totalLiabilities": "3510200000", "otherCurrentAssets": "74600000", "totalCurrentAssets": "2246700000", "currentLongTermDebt": "6600000", "longTermInvestments": "None", "shortTermInvestments": "117600000", "currentNetReceivables": "579000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3255100000", "currentAccountsPayable": "498800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2475000000", "shortLongTermDebtTotal": "1542100000", "totalShareholderEquity": "1885700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "260100000", "totalCurrentLiabilities": "836900000", "otherNonCurrentLiabilities": "318400000", "totalNonCurrentLiabilities": "2673300000", "cashAndShortTermInvestments": "382000000", "commonStockSharesOutstanding": "145900000", "intangibleAssetsExcludingGoodwill": "129700000", "cashAndCashEquivalentsAtCarryingValue": "382000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "236700000", "profitLoss": "None", "dividendPayout": "10000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-108500000", "operatingCashflow": "392800000", "capitalExpenditures": "139200000", "changeInReceivables": "16000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7300000", "cashflowFromInvestment": "-145100000", "stockBasedCompensation": "21100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "240400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156400000", "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": "2026-06-07T00:55:48.468052+00:00", "is_restated": false, "income_statement": { "revenue": 1151500000, "cost_of_revenue": 888600000, "gross_profit": 262899999, "ebit": 170800000, "ebitda": 215800000, "pretax_income": 136600000, "tax_provision": 16100000, "net_income": 118200000, "net_income_to_common": 118200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 401700000, "total_current_assets": 2804600000, "total_assets": 5234100000, "short_term_debt": 33200000, "long_term_debt": 1794700000, "total_debt": 1827900000, "total_liabilities": 3347800000, "total_equity": 1770500000, "shares_outstanding": 139400000, "goodwill_and_intangibles": 225200000 }, "cash_flow": { "operating_cash_flow": 128200000, "capital_expenditure": 55200000, "free_cash_flow": 183400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 219010, "ticker_id": 279, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:55:48.468052+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "170800000", "ebitda": "215800000", "netIncome": "118200000", "grossProfit": "262899999", "depreciation": "None", "totalRevenue": "1151500000", "costOfRevenue": "888600000", "interestIncome": "None", "incomeBeforeTax": "136600000", "interestExpense": "23700000", "operatingIncome": "170800000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "16100000", "reportedCurrency": "USD", "netInterestIncome": "-23700000", "nonInterestIncome": "None", "operatingExpenses": "92100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "888600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45000000", "sellingGeneralAndAdministrative": "92100000", "netIncomeFromContinuingOperations": "120500000" }, "balance": { "goodwill": "225200000", "inventory": "1580300000", "commonStock": "14300000", "currentDebt": "None", "investments": "None", "totalAssets": "5234100000", "longTermDebt": "1794700000", "shortTermDebt": "33200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "586900000", "totalLiabilities": "3347800000", "otherCurrentAssets": "158200000", "totalCurrentAssets": "2804600000", "currentLongTermDebt": "33200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "664400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2429500000", "currentAccountsPayable": "654900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1827900000", "totalShareholderEquity": "1770500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "361400000", "totalCurrentLiabilities": "1049500000", "otherNonCurrentLiabilities": "307100000", "totalNonCurrentLiabilities": "2298300000", "cashAndShortTermInvestments": "401700000", "commonStockSharesOutstanding": "139400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "401700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "120500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-179000000", "operatingCashflow": "128200000", "capitalExpenditures": "55200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88800000", "cashflowFromInvestment": "-53600000", "stockBasedCompensation": "6400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-156100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1151500000, "cost_of_revenue": 888600000, "gross_profit": 262899999, "research_and_development": null, "selling_general_admin": 92100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 170800000, "depreciation_amortisation": 45000000, "ebitda": 215800000, "interest_expense": 23700000, "interest_income": null, "other_non_operating": null, "pretax_income": 136600000, "tax_provision": 16100000, "effective_tax_rate": null, "net_income": 118200000, "net_income_continuing_ops": 120500000, "net_income_to_common": 118200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 401700000, "short_term_investments": null, "net_receivables": 664400000, "inventory": 1580300000, "other_current_assets": null, "total_current_assets": 2804600000, "net_ppe": null, "goodwill": 225200000, "intangible_assets": null, "goodwill_and_intangibles": 225200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2429500000, "total_assets": 5234100000, "short_term_debt": 33200000, "accounts_payable": 654900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1049500000, "long_term_debt": 1794700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2298300000, "total_liabilities": 3347800000, "total_debt": 1827900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 586900000, "total_equity": 1770500000, "shares_outstanding": 139400000, "operating_cash_flow": 128200000, "stock_based_compensation": 6400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -88800000, "free_cash_flow": 183400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "170800000", "ebitda": "215800000", "netIncome": "118200000", "grossProfit": "262899999", "depreciation": "None", "totalRevenue": "1151500000", "costOfRevenue": "888600000", "interestIncome": "None", "incomeBeforeTax": "136600000", "interestExpense": "23700000", "operatingIncome": "170800000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "16100000", "reportedCurrency": "USD", "netInterestIncome": "-23700000", "nonInterestIncome": "None", "operatingExpenses": "92100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "888600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45000000", "sellingGeneralAndAdministrative": "92100000", "netIncomeFromContinuingOperations": "120500000" }, "balance": { "goodwill": "225200000", "inventory": "1580300000", "commonStock": "14300000", "currentDebt": "None", "investments": "None", "totalAssets": "5234100000", "longTermDebt": "1794700000", "shortTermDebt": "33200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "586900000", "totalLiabilities": "3347800000", "otherCurrentAssets": "158200000", "totalCurrentAssets": "2804600000", "currentLongTermDebt": "33200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "664400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2429500000", "currentAccountsPayable": "654900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1827900000", "totalShareholderEquity": "1770500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "361400000", "totalCurrentLiabilities": "1049500000", "otherNonCurrentLiabilities": "307100000", "totalNonCurrentLiabilities": "2298300000", "cashAndShortTermInvestments": "401700000", "commonStockSharesOutstanding": "139400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "401700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "120500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-179000000", "operatingCashflow": "128200000", "capitalExpenditures": "55200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88800000", "cashflowFromInvestment": "-53600000", "stockBasedCompensation": "6400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-156100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45000000", "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": "2026-06-07T00:55:48.468052+00:00", "is_restated": false, "income_statement": { "revenue": 1177100000, "cost_of_revenue": 903900000, "gross_profit": 273200000, "ebit": 170500000, "ebitda": 213600000, "pretax_income": 122900000, "tax_provision": 22400000, "net_income": 96600000, "net_income_to_common": 96600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 416700000, "total_current_assets": 2680000000, "total_assets": 5099600000, "short_term_debt": 53400000, "long_term_debt": 1718300000, "total_debt": 1771700000, "total_liabilities": 3182900000, "total_equity": 1804500000, "shares_outstanding": 139400000, "goodwill_and_intangibles": 261100000 }, "cash_flow": { "operating_cash_flow": 315800000, "capital_expenditure": 92700000, "free_cash_flow": 408500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 219011, "ticker_id": 279, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:55:48.468052+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "170500000", "ebitda": "213600000", "netIncome": "96600000", "grossProfit": "273200000", "depreciation": "None", "totalRevenue": "1177100000", "costOfRevenue": "903900000", "interestIncome": "24100000", "incomeBeforeTax": "122900000", "interestExpense": "24100000", "operatingIncome": "170500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "22400000", "reportedCurrency": "USD", "netInterestIncome": "-24100000", "nonInterestIncome": "None", "operatingExpenses": "102700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "903900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43100000", "sellingGeneralAndAdministrative": "102700000", "netIncomeFromContinuingOperations": "100500000" }, "balance": { "goodwill": "225200000", "inventory": "1403200000", "commonStock": "14300000", "currentDebt": "None", "investments": "None", "totalAssets": "5099600000", "longTermDebt": "1718300000", "shortTermDebt": "53400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "35900000", "reportedCurrency": "USD", "retainedEarnings": "468700000", "totalLiabilities": "3182900000", "otherCurrentAssets": "101200000", "totalCurrentAssets": "2680000000", "currentLongTermDebt": "31100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "758900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2419600000", "currentAccountsPayable": "568200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1940600000", "shortLongTermDebtTotal": "1947900000", "totalShareholderEquity": "1804500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "238300000", "totalCurrentLiabilities": "1006300000", "otherNonCurrentLiabilities": "258400000", "totalNonCurrentLiabilities": "2176600000", "cashAndShortTermInvestments": "416700000", "commonStockSharesOutstanding": "139400000", "intangibleAssetsExcludingGoodwill": "35900000", "cashAndCashEquivalentsAtCarryingValue": "416700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "4700000", "operatingCashflow": "315800000", "capitalExpenditures": "92700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-187300000", "cashflowFromInvestment": "-85500000", "stockBasedCompensation": "6700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1177100000, "cost_of_revenue": 903900000, "gross_profit": 273200000, "research_and_development": null, "selling_general_admin": 102700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 170500000, "depreciation_amortisation": 43100000, "ebitda": 213600000, "interest_expense": 24100000, "interest_income": null, "other_non_operating": null, "pretax_income": 122900000, "tax_provision": 22400000, "effective_tax_rate": null, "net_income": 96600000, "net_income_continuing_ops": 100500000, "net_income_to_common": 96600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 416700000, "short_term_investments": null, "net_receivables": 758900000, "inventory": 1403200000, "other_current_assets": null, "total_current_assets": 2680000000, "net_ppe": null, "goodwill": 225200000, "intangible_assets": 35900000, "goodwill_and_intangibles": 261100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2419600000, "total_assets": 5099600000, "short_term_debt": 53400000, "accounts_payable": 568200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1006300000, "long_term_debt": 1718300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2176600000, "total_liabilities": 3182900000, "total_debt": 1771700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 468700000, "total_equity": 1804500000, "shares_outstanding": 139400000, "operating_cash_flow": 315800000, "stock_based_compensation": 6700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 92700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -85500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -187300000, "free_cash_flow": 408500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "170500000", "ebitda": "213600000", "netIncome": "96600000", "grossProfit": "273200000", "depreciation": "None", "totalRevenue": "1177100000", "costOfRevenue": "903900000", "interestIncome": "24100000", "incomeBeforeTax": "122900000", "interestExpense": "24100000", "operatingIncome": "170500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "22400000", "reportedCurrency": "USD", "netInterestIncome": "-24100000", "nonInterestIncome": "None", "operatingExpenses": "102700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "903900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43100000", "sellingGeneralAndAdministrative": "102700000", "netIncomeFromContinuingOperations": "100500000" }, "balance": { "goodwill": "225200000", "inventory": "1403200000", "commonStock": "14300000", "currentDebt": "None", "investments": "None", "totalAssets": "5099600000", "longTermDebt": "1718300000", "shortTermDebt": "53400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "35900000", "reportedCurrency": "USD", "retainedEarnings": "468700000", "totalLiabilities": "3182900000", "otherCurrentAssets": "101200000", "totalCurrentAssets": "2680000000", "currentLongTermDebt": "31100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "758900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2419600000", "currentAccountsPayable": "568200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1940600000", "shortLongTermDebtTotal": "1947900000", "totalShareholderEquity": "1804500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "238300000", "totalCurrentLiabilities": "1006300000", "otherNonCurrentLiabilities": "258400000", "totalNonCurrentLiabilities": "2176600000", "cashAndShortTermInvestments": "416700000", "commonStockSharesOutstanding": "139400000", "intangibleAssetsExcludingGoodwill": "35900000", "cashAndCashEquivalentsAtCarryingValue": "416700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "4700000", "operatingCashflow": "315800000", "capitalExpenditures": "92700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-187300000", "cashflowFromInvestment": "-85500000", "stockBasedCompensation": "6700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43100000", "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": "2026-06-07T00:55:48.468052+00:00", "is_restated": false, "income_statement": { "revenue": 1125500000, "cost_of_revenue": 870200000, "gross_profit": 255300000, "ebit": 170700000, "ebitda": 213300000, "pretax_income": 144600000, "tax_provision": 31000000, "net_income": 110000000, "net_income_to_common": 110000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 372200000, "total_current_assets": 2659800000, "total_assets": 5002700000, "short_term_debt": 191700000, "long_term_debt": 1715200000, "total_debt": 1906900000, "total_liabilities": 3176900000, "total_equity": 1707000000, "shares_outstanding": 141026000, "goodwill_and_intangibles": 225200000 }, "cash_flow": { "operating_cash_flow": 229500000, "capital_expenditure": 62500000, "free_cash_flow": 292000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 219013, "ticker_id": 279, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:55:48.468052+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "170700000", "ebitda": "213300000", "netIncome": "110000000", "grossProfit": "255300000", "depreciation": "None", "totalRevenue": "1125500000", "costOfRevenue": "870200000", "interestIncome": "26100000", "incomeBeforeTax": "144600000", "interestExpense": "26100000", "operatingIncome": "162400000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "31000000", "reportedCurrency": "USD", "netInterestIncome": "-26100000", "nonInterestIncome": "None", "operatingExpenses": "92900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "870200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42600000", "sellingGeneralAndAdministrative": "94600000", "netIncomeFromContinuingOperations": "113600000" }, "balance": { "goodwill": "225200000", "inventory": "1405600000", "commonStock": "14300000", "currentDebt": "None", "investments": "None", "totalAssets": "5002700000", "longTermDebt": "1715200000", "shortTermDebt": "191700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "372200000", "totalLiabilities": "3176900000", "otherCurrentAssets": "77800000", "totalCurrentAssets": "2659800000", "currentLongTermDebt": "191700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "804200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2342900000", "currentAccountsPayable": "493500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1853200000", "shortLongTermDebtTotal": "1906900000", "totalShareholderEquity": "1707000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "218700000", "totalCurrentLiabilities": "1063100000", "otherNonCurrentLiabilities": "209900000", "totalNonCurrentLiabilities": "2113800000", "cashAndShortTermInvestments": "372200000", "commonStockSharesOutstanding": "141026000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "372200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-6900000", "operatingCashflow": "229500000", "capitalExpenditures": "62500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-146800000", "cashflowFromInvestment": "-29800000", "stockBasedCompensation": "7700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1125500000, "cost_of_revenue": 870200000, "gross_profit": 255300000, "research_and_development": null, "selling_general_admin": 94600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 170700000, "depreciation_amortisation": 42600000, "ebitda": 213300000, "interest_expense": 26100000, "interest_income": null, "other_non_operating": null, "pretax_income": 144600000, "tax_provision": 31000000, "effective_tax_rate": null, "net_income": 110000000, "net_income_continuing_ops": 113600000, "net_income_to_common": 110000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 372200000, "short_term_investments": null, "net_receivables": 804200000, "inventory": 1405600000, "other_current_assets": null, "total_current_assets": 2659800000, "net_ppe": null, "goodwill": 225200000, "intangible_assets": null, "goodwill_and_intangibles": 225200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2342900000, "total_assets": 5002700000, "short_term_debt": 191700000, "accounts_payable": 493500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1063100000, "long_term_debt": 1715200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2113800000, "total_liabilities": 3176900000, "total_debt": 1906900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 372200000, "total_equity": 1707000000, "shares_outstanding": 141026000, "operating_cash_flow": 229500000, "stock_based_compensation": 7700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -146800000, "free_cash_flow": 292000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "170700000", "ebitda": "213300000", "netIncome": "110000000", "grossProfit": "255300000", "depreciation": "None", "totalRevenue": "1125500000", "costOfRevenue": "870200000", "interestIncome": "26100000", "incomeBeforeTax": "144600000", "interestExpense": "26100000", "operatingIncome": "162400000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "31000000", "reportedCurrency": "USD", "netInterestIncome": "-26100000", "nonInterestIncome": "None", "operatingExpenses": "92900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "870200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42600000", "sellingGeneralAndAdministrative": "94600000", "netIncomeFromContinuingOperations": "113600000" }, "balance": { "goodwill": "225200000", "inventory": "1405600000", "commonStock": "14300000", "currentDebt": "None", "investments": "None", "totalAssets": "5002700000", "longTermDebt": "1715200000", "shortTermDebt": "191700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "372200000", "totalLiabilities": "3176900000", "otherCurrentAssets": "77800000", "totalCurrentAssets": "2659800000", "currentLongTermDebt": "191700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "804200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2342900000", "currentAccountsPayable": "493500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1853200000", "shortLongTermDebtTotal": "1906900000", "totalShareholderEquity": "1707000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "218700000", "totalCurrentLiabilities": "1063100000", "otherNonCurrentLiabilities": "209900000", "totalNonCurrentLiabilities": "2113800000", "cashAndShortTermInvestments": "372200000", "commonStockSharesOutstanding": "141026000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "372200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-6900000", "operatingCashflow": "229500000", "capitalExpenditures": "62500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-146800000", "cashflowFromInvestment": "-29800000", "stockBasedCompensation": "7700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42600000", "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": "2026-06-07T00:55:48.468052+00:00", "is_restated": false, "income_statement": { "revenue": 1140400000, "cost_of_revenue": 896700000, "gross_profit": 243700000, "ebit": 160900000, "ebitda": 202500000, "pretax_income": 133300000, "tax_provision": 29300000, "net_income": 100700000, "net_income_to_common": 100700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 319600000, "total_current_assets": 2702500000, "total_assets": 5021000000, "short_term_debt": 179300000, "long_term_debt": 1710700000, "total_debt": 1890000000, "total_liabilities": 3163000000, "total_equity": 1743400000, "shares_outstanding": 143100000, "goodwill_and_intangibles": 227200000 }, "cash_flow": { "operating_cash_flow": 161500000, "capital_expenditure": 72100000, "free_cash_flow": 233600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 219014, "ticker_id": 279, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:55:48.468052+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "160900000", "ebitda": "202500000", "netIncome": "100700000", "grossProfit": "243700000", "depreciation": "None", "totalRevenue": "1140400000", "costOfRevenue": "896700000", "interestIncome": "25400000", "incomeBeforeTax": "133300000", "interestExpense": "25400000", "operatingIncome": "160900000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "29300000", "reportedCurrency": "USD", "netInterestIncome": "-25400000", "nonInterestIncome": "None", "operatingExpenses": "82800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "896700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41600000", "sellingGeneralAndAdministrative": "82800000", "netIncomeFromContinuingOperations": "104000000" }, "balance": { "goodwill": "227200000", "inventory": "1412600000", "commonStock": "14300000", "currentDebt": "None", "investments": "None", "totalAssets": "5021000000", "longTermDebt": "1710700000", "shortTermDebt": "179300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "262200000", "totalLiabilities": "3163000000", "otherCurrentAssets": "96000000", "totalCurrentAssets": "2702500000", "currentLongTermDebt": "179300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "874300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2318500000", "currentAccountsPayable": "532300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1818000000", "shortLongTermDebtTotal": "1890000000", "totalShareholderEquity": "1743400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "189300000", "totalCurrentLiabilities": "1072600000", "otherNonCurrentLiabilities": "186900000", "totalNonCurrentLiabilities": "2090400000", "cashAndShortTermInvestments": "319600000", "commonStockSharesOutstanding": "143100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "319600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-9800000", "operatingCashflow": "161500000", "capitalExpenditures": "72100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-258300000", "cashflowFromInvestment": "-68600000", "stockBasedCompensation": "7400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1140400000, "cost_of_revenue": 896700000, "gross_profit": 243700000, "research_and_development": null, "selling_general_admin": 82800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 160900000, "depreciation_amortisation": 41600000, "ebitda": 202500000, "interest_expense": 25400000, "interest_income": null, "other_non_operating": null, "pretax_income": 133300000, "tax_provision": 29300000, "effective_tax_rate": null, "net_income": 100700000, "net_income_continuing_ops": 104000000, "net_income_to_common": 100700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 319600000, "short_term_investments": null, "net_receivables": 874300000, "inventory": 1412600000, "other_current_assets": null, "total_current_assets": 2702500000, "net_ppe": null, "goodwill": 227200000, "intangible_assets": null, "goodwill_and_intangibles": 227200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2318500000, "total_assets": 5021000000, "short_term_debt": 179300000, "accounts_payable": 532300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1072600000, "long_term_debt": 1710700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2090400000, "total_liabilities": 3163000000, "total_debt": 1890000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 262200000, "total_equity": 1743400000, "shares_outstanding": 143100000, "operating_cash_flow": 161500000, "stock_based_compensation": 7400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 72100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -68600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -258300000, "free_cash_flow": 233600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "160900000", "ebitda": "202500000", "netIncome": "100700000", "grossProfit": "243700000", "depreciation": "None", "totalRevenue": "1140400000", "costOfRevenue": "896700000", "interestIncome": "25400000", "incomeBeforeTax": "133300000", "interestExpense": "25400000", "operatingIncome": "160900000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "29300000", "reportedCurrency": "USD", "netInterestIncome": "-25400000", "nonInterestIncome": "None", "operatingExpenses": "82800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "896700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41600000", "sellingGeneralAndAdministrative": "82800000", "netIncomeFromContinuingOperations": "104000000" }, "balance": { "goodwill": "227200000", "inventory": "1412600000", "commonStock": "14300000", "currentDebt": "None", "investments": "None", "totalAssets": "5021000000", "longTermDebt": "1710700000", "shortTermDebt": "179300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "262200000", "totalLiabilities": "3163000000", "otherCurrentAssets": "96000000", "totalCurrentAssets": "2702500000", "currentLongTermDebt": "179300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "874300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2318500000", "currentAccountsPayable": "532300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1818000000", "shortLongTermDebtTotal": "1890000000", "totalShareholderEquity": "1743400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "189300000", "totalCurrentLiabilities": "1072600000", "otherNonCurrentLiabilities": "186900000", "totalNonCurrentLiabilities": "2090400000", "cashAndShortTermInvestments": "319600000", "commonStockSharesOutstanding": "143100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "319600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-9800000", "operatingCashflow": "161500000", "capitalExpenditures": "72100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-258300000", "cashflowFromInvestment": "-68600000", "stockBasedCompensation": "7400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41600000", "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": "2026-06-07T00:55:48.468052+00:00", "is_restated": false, "income_statement": { "revenue": 1144400000, "cost_of_revenue": 907800000, "gross_profit": 236600000, "ebit": 151600000, "ebitda": 192400000, "pretax_income": 121500000, "tax_provision": 21000000, "net_income": 97000000, "net_income_to_common": 97000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 475800000, "total_current_assets": 2880000000, "total_assets": 5184000000, "short_term_debt": 179900000, "long_term_debt": 1713300000, "total_debt": 1893200000, "total_liabilities": 3201700000, "total_equity": 1872800000, "shares_outstanding": 144200000, "goodwill_and_intangibles": 227200000 }, "cash_flow": { "operating_cash_flow": -92500000, "capital_expenditure": 53300000, "free_cash_flow": -39200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 219015, "ticker_id": 279, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:55:48.468052+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "151600000", "ebitda": "192400000", "netIncome": "97000000", "grossProfit": "236600000", "depreciation": "None", "totalRevenue": "1144400000", "costOfRevenue": "907800000", "interestIncome": "23000000", "incomeBeforeTax": "121500000", "interestExpense": "23000000", "operatingIncome": "151600000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "21000000", "reportedCurrency": "USD", "netInterestIncome": "-23000000", "nonInterestIncome": "None", "operatingExpenses": "85000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "907800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40800000", "sellingGeneralAndAdministrative": "85000000", "netIncomeFromContinuingOperations": "100500000" }, "balance": { "goodwill": "227200000", "inventory": "1396900000", "commonStock": "14300000", "currentDebt": "None", "investments": "None", "totalAssets": "5184000000", "longTermDebt": "1713300000", "shortTermDebt": "179900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "161300000", "totalLiabilities": "3201700000", "otherCurrentAssets": "94400000", "totalCurrentAssets": "2880000000", "currentLongTermDebt": "179900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "912900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2304000000", "currentAccountsPayable": "563200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1788100000", "shortLongTermDebtTotal": "1893200000", "totalShareholderEquity": "1872800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "207000000", "totalCurrentLiabilities": "1137200000", "otherNonCurrentLiabilities": "154200000", "totalNonCurrentLiabilities": "2064500000", "cashAndShortTermInvestments": "475800000", "commonStockSharesOutstanding": "144200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "475800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-40800000", "operatingCashflow": "-92500000", "capitalExpenditures": "53300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-107500000", "cashflowFromInvestment": "-50600000", "stockBasedCompensation": "7200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-99500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1144400000, "cost_of_revenue": 907800000, "gross_profit": 236600000, "research_and_development": null, "selling_general_admin": 85000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 151600000, "depreciation_amortisation": 40800000, "ebitda": 192400000, "interest_expense": 23000000, "interest_income": null, "other_non_operating": null, "pretax_income": 121500000, "tax_provision": 21000000, "effective_tax_rate": null, "net_income": 97000000, "net_income_continuing_ops": 100500000, "net_income_to_common": 97000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 475800000, "short_term_investments": null, "net_receivables": 912900000, "inventory": 1396900000, "other_current_assets": null, "total_current_assets": 2880000000, "net_ppe": null, "goodwill": 227200000, "intangible_assets": null, "goodwill_and_intangibles": 227200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2304000000, "total_assets": 5184000000, "short_term_debt": 179900000, "accounts_payable": 563200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1137200000, "long_term_debt": 1713300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2064500000, "total_liabilities": 3201700000, "total_debt": 1893200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 161300000, "total_equity": 1872800000, "shares_outstanding": 144200000, "operating_cash_flow": -92500000, "stock_based_compensation": 7200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -107500000, "free_cash_flow": -39200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "151600000", "ebitda": "192400000", "netIncome": "97000000", "grossProfit": "236600000", "depreciation": "None", "totalRevenue": "1144400000", "costOfRevenue": "907800000", "interestIncome": "23000000", "incomeBeforeTax": "121500000", "interestExpense": "23000000", "operatingIncome": "151600000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "21000000", "reportedCurrency": "USD", "netInterestIncome": "-23000000", "nonInterestIncome": "None", "operatingExpenses": "85000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "907800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40800000", "sellingGeneralAndAdministrative": "85000000", "netIncomeFromContinuingOperations": "100500000" }, "balance": { "goodwill": "227200000", "inventory": "1396900000", "commonStock": "14300000", "currentDebt": "None", "investments": "None", "totalAssets": "5184000000", "longTermDebt": "1713300000", "shortTermDebt": "179900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "161300000", "totalLiabilities": "3201700000", "otherCurrentAssets": "94400000", "totalCurrentAssets": "2880000000", "currentLongTermDebt": "179900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "912900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2304000000", "currentAccountsPayable": "563200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1788100000", "shortLongTermDebtTotal": "1893200000", "totalShareholderEquity": "1872800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "207000000", "totalCurrentLiabilities": "1137200000", "otherNonCurrentLiabilities": "154200000", "totalNonCurrentLiabilities": "2064500000", "cashAndShortTermInvestments": "475800000", "commonStockSharesOutstanding": "144200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "475800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-40800000", "operatingCashflow": "-92500000", "capitalExpenditures": "53300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-107500000", "cashflowFromInvestment": "-50600000", "stockBasedCompensation": "7200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-99500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40800000", "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": "2026-06-07T00:55:48.468052+00:00", "is_restated": false, "income_statement": { "revenue": 1172700000, "cost_of_revenue": 913900000, "gross_profit": 258800000, "ebit": 154600000, "ebitda": 168000000, "pretax_income": 175000000, "tax_provision": 32900000, "net_income": 137100000, "net_income_to_common": 137100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 721200000, "total_current_assets": 2945000000, "total_assets": 5230600000, "short_term_debt": 180400000, "long_term_debt": 1714900000, "total_debt": 1895300000, "total_liabilities": 3275400000, "total_equity": 1850400000, "shares_outstanding": 145600000, "goodwill_and_intangibles": 227200000 }, "cash_flow": { "operating_cash_flow": 380900000, "capital_expenditure": 47300000, "free_cash_flow": 428200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 219016, "ticker_id": 279, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:55:48.468052+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "154600000", "ebitda": "168000000", "netIncome": "137100000", "grossProfit": "258800000", "depreciation": "None", "totalRevenue": "1172700000", "costOfRevenue": "913900000", "interestIncome": "25200000", "incomeBeforeTax": "175000000", "interestExpense": "25200000", "operatingIncome": "208900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "32900000", "reportedCurrency": "USD", "netInterestIncome": "-25200000", "nonInterestIncome": "None", "operatingExpenses": "49900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "913900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13400000", "sellingGeneralAndAdministrative": "64000000", "netIncomeFromContinuingOperations": "142100000" }, "balance": { "goodwill": "227200000", "inventory": "1353000000", "commonStock": "14300000", "currentDebt": "None", "investments": "None", "totalAssets": "5230600000", "longTermDebt": "1714900000", "shortTermDebt": "180400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "64300000", "totalLiabilities": "3275400000", "otherCurrentAssets": "86000000", "totalCurrentAssets": "2945000000", "currentLongTermDebt": "180400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "784800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2285600000", "currentAccountsPayable": "609100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1776900000", "shortLongTermDebtTotal": "1895300000", "totalShareholderEquity": "1850400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "249600000", "totalCurrentLiabilities": "1208500000", "otherNonCurrentLiabilities": "150500000", "totalNonCurrentLiabilities": "2066900000", "cashAndShortTermInvestments": "721200000", "commonStockSharesOutstanding": "145600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "721200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "79900000", "operatingCashflow": "380900000", "capitalExpenditures": "47300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94200000", "cashflowFromInvestment": "18600000", "stockBasedCompensation": "7500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1172700000, "cost_of_revenue": 913900000, "gross_profit": 258800000, "research_and_development": 22100000, "selling_general_admin": 64000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 154600000, "depreciation_amortisation": 13400000, "ebitda": 168000000, "interest_expense": 25200000, "interest_income": null, "other_non_operating": null, "pretax_income": 175000000, "tax_provision": 32900000, "effective_tax_rate": null, "net_income": 137100000, "net_income_continuing_ops": 142100000, "net_income_to_common": 137100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 721200000, "short_term_investments": null, "net_receivables": 784800000, "inventory": 1353000000, "other_current_assets": null, "total_current_assets": 2945000000, "net_ppe": null, "goodwill": 227200000, "intangible_assets": null, "goodwill_and_intangibles": 227200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2285600000, "total_assets": 5230600000, "short_term_debt": 180400000, "accounts_payable": 609100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1208500000, "long_term_debt": 1714900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2066900000, "total_liabilities": 3275400000, "total_debt": 1895300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 64300000, "total_equity": 1850400000, "shares_outstanding": 145600000, "operating_cash_flow": 380900000, "stock_based_compensation": 7500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 18600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -94200000, "free_cash_flow": 428200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "154600000", "ebitda": "168000000", "netIncome": "137100000", "grossProfit": "258800000", "depreciation": "None", "totalRevenue": "1172700000", "costOfRevenue": "913900000", "interestIncome": "25200000", "incomeBeforeTax": "175000000", "interestExpense": "25200000", "operatingIncome": "208900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "32900000", "reportedCurrency": "USD", "netInterestIncome": "-25200000", "nonInterestIncome": "None", "operatingExpenses": "49900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "913900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13400000", "sellingGeneralAndAdministrative": "64000000", "netIncomeFromContinuingOperations": "142100000" }, "balance": { "goodwill": "227200000", "inventory": "1353000000", "commonStock": "14300000", "currentDebt": "None", "investments": "None", "totalAssets": "5230600000", "longTermDebt": "1714900000", "shortTermDebt": "180400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "64300000", "totalLiabilities": "3275400000", "otherCurrentAssets": "86000000", "totalCurrentAssets": "2945000000", "currentLongTermDebt": "180400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "784800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2285600000", "currentAccountsPayable": "609100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1776900000", "shortLongTermDebtTotal": "1895300000", "totalShareholderEquity": "1850400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "249600000", "totalCurrentLiabilities": "1208500000", "otherNonCurrentLiabilities": "150500000", "totalNonCurrentLiabilities": "2066900000", "cashAndShortTermInvestments": "721200000", "commonStockSharesOutstanding": "145600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "721200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "79900000", "operatingCashflow": "380900000", "capitalExpenditures": "47300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94200000", "cashflowFromInvestment": "18600000", "stockBasedCompensation": "7500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39100000", "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": "2026-06-07T00:55:48.468052+00:00", "is_restated": false, "income_statement": { "revenue": 1051200000, "cost_of_revenue": 826800000, "gross_profit": 224400000, "ebit": 138300000, "ebitda": 176800000, "pretax_income": 114900000, "tax_provision": 28300000, "net_income": 82700000, "net_income_to_common": 82700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 406600000, "total_current_assets": 2778400000, "total_assets": 5065800000, "short_term_debt": 27900000, "long_term_debt": 1855500000, "total_debt": 1883400000, "total_liabilities": 3153800000, "total_equity": 1791400000, "shares_outstanding": 146800000, "goodwill_and_intangibles": 227200000 }, "cash_flow": { "operating_cash_flow": 24000000, "capital_expenditure": 65800000, "free_cash_flow": 89800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 219018, "ticker_id": 279, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:55:48.468052+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "138300000", "ebitda": "176800000", "netIncome": "82700000", "grossProfit": "224400000", "depreciation": "None", "totalRevenue": "1051200000", "costOfRevenue": "826800000", "interestIncome": "28200000", "incomeBeforeTax": "114900000", "interestExpense": "28000000", "operatingIncome": "142200000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "28300000", "reportedCurrency": "USD", "netInterestIncome": "-28000000", "nonInterestIncome": "None", "operatingExpenses": "82200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "826800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38500000", "sellingGeneralAndAdministrative": "82400000", "netIncomeFromContinuingOperations": "86600000" }, "balance": { "goodwill": "227200000", "inventory": "1414500000", "commonStock": "14300000", "currentDebt": "None", "investments": "None", "totalAssets": "5065800000", "longTermDebt": "1855500000", "shortTermDebt": "27900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-72800000", "totalLiabilities": "3153800000", "otherCurrentAssets": "136600000", "totalCurrentAssets": "2778400000", "currentLongTermDebt": "27900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "820700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2287400000", "currentAccountsPayable": "528500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1746500000", "shortLongTermDebtTotal": "1883400000", "totalShareholderEquity": "1791400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "242400000", "totalCurrentLiabilities": "945300000", "otherNonCurrentLiabilities": "152100000", "totalNonCurrentLiabilities": "2208500000", "cashAndShortTermInvestments": "406600000", "commonStockSharesOutstanding": "146800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "406600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-104200000", "operatingCashflow": "24000000", "capitalExpenditures": "65800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27700000", "cashflowFromInvestment": "-61100000", "stockBasedCompensation": "9400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1051200000, "cost_of_revenue": 826800000, "gross_profit": 224400000, "research_and_development": null, "selling_general_admin": 82400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 138300000, "depreciation_amortisation": 38500000, "ebitda": 176800000, "interest_expense": 28000000, "interest_income": null, "other_non_operating": null, "pretax_income": 114900000, "tax_provision": 28300000, "effective_tax_rate": null, "net_income": 82700000, "net_income_continuing_ops": 86600000, "net_income_to_common": 82700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 406600000, "short_term_investments": null, "net_receivables": 820700000, "inventory": 1414500000, "other_current_assets": null, "total_current_assets": 2778400000, "net_ppe": null, "goodwill": 227200000, "intangible_assets": null, "goodwill_and_intangibles": 227200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2287400000, "total_assets": 5065800000, "short_term_debt": 27900000, "accounts_payable": 528500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 945300000, "long_term_debt": 1855500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2208500000, "total_liabilities": 3153800000, "total_debt": 1883400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -72800000, "total_equity": 1791400000, "shares_outstanding": 146800000, "operating_cash_flow": 24000000, "stock_based_compensation": 9400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -61100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 27700000, "free_cash_flow": 89800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "138300000", "ebitda": "176800000", "netIncome": "82700000", "grossProfit": "224400000", "depreciation": "None", "totalRevenue": "1051200000", "costOfRevenue": "826800000", "interestIncome": "28200000", "incomeBeforeTax": "114900000", "interestExpense": "28000000", "operatingIncome": "142200000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "28300000", "reportedCurrency": "USD", "netInterestIncome": "-28000000", "nonInterestIncome": "None", "operatingExpenses": "82200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "826800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38500000", "sellingGeneralAndAdministrative": "82400000", "netIncomeFromContinuingOperations": "86600000" }, "balance": { "goodwill": "227200000", "inventory": "1414500000", "commonStock": "14300000", "currentDebt": "None", "investments": "None", "totalAssets": "5065800000", "longTermDebt": "1855500000", "shortTermDebt": "27900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-72800000", "totalLiabilities": "3153800000", "otherCurrentAssets": "136600000", "totalCurrentAssets": "2778400000", "currentLongTermDebt": "27900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "820700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2287400000", "currentAccountsPayable": "528500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1746500000", "shortLongTermDebtTotal": "1883400000", "totalShareholderEquity": "1791400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "242400000", "totalCurrentLiabilities": "945300000", "otherNonCurrentLiabilities": "152100000", "totalNonCurrentLiabilities": "2208500000", "cashAndShortTermInvestments": "406600000", "commonStockSharesOutstanding": "146800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "406600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-104200000", "operatingCashflow": "24000000", "capitalExpenditures": "65800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27700000", "cashflowFromInvestment": "-61100000", "stockBasedCompensation": "9400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38500000", "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": "2026-06-07T00:55:48.468052+00:00", "is_restated": false, "income_statement": { "revenue": 1095300000, "cost_of_revenue": 860600000, "gross_profit": 234700000, "ebit": 142100000, "ebitda": 180000000, "pretax_income": 110900000, "tax_provision": 25300000, "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": 425600000, "total_current_assets": 2652900000, "total_assets": 4921400000, "short_term_debt": 316800000, "long_term_debt": 1854000000, "total_debt": 2170800000, "total_liabilities": 3453500000, "total_equity": 1355200000, "shares_outstanding": 146300000, "goodwill_and_intangibles": 227200000 }, "cash_flow": { "operating_cash_flow": 101100000, "capital_expenditure": 60200000, "free_cash_flow": 161300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 219019, "ticker_id": 279, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:55:48.468052+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "142100000", "ebitda": "180000000", "netIncome": "81900000", "grossProfit": "234700000", "depreciation": "None", "totalRevenue": "1095300000", "costOfRevenue": "860600000", "interestIncome": "None", "incomeBeforeTax": "110900000", "interestExpense": "28400000", "operatingIncome": "142600000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "25300000", "reportedCurrency": "USD", "netInterestIncome": "-28400000", "nonInterestIncome": "None", "operatingExpenses": "92100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "860600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37900000", "sellingGeneralAndAdministrative": "88900000", "netIncomeFromContinuingOperations": "85600000" }, "balance": { "goodwill": "227200000", "inventory": "1317500000", "commonStock": "13400000", "currentDebt": "None", "investments": "None", "totalAssets": "4921400000", "longTermDebt": "1854000000", "shortTermDebt": "316800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "78400000", "totalLiabilities": "3453500000", "otherCurrentAssets": "102400000", "totalCurrentAssets": "2652900000", "currentLongTermDebt": "316800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "807400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2268500000", "currentAccountsPayable": "524500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2170800000", "totalShareholderEquity": "1355200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "243400000", "totalCurrentLiabilities": "1245600000", "otherNonCurrentLiabilities": "148800000", "totalNonCurrentLiabilities": "2207900000", "cashAndShortTermInvestments": "425600000", "commonStockSharesOutstanding": "146300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "425600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-56800000", "operatingCashflow": "101100000", "capitalExpenditures": "60200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7000000", "cashflowFromInvestment": "-53300000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "24900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1095300000, "cost_of_revenue": 860600000, "gross_profit": 234700000, "research_and_development": null, "selling_general_admin": 88900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 142100000, "depreciation_amortisation": 37900000, "ebitda": 180000000, "interest_expense": 28400000, "interest_income": null, "other_non_operating": null, "pretax_income": 110900000, "tax_provision": 25300000, "effective_tax_rate": null, "net_income": 81900000, "net_income_continuing_ops": 85600000, "net_income_to_common": 81900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 425600000, "short_term_investments": null, "net_receivables": 807400000, "inventory": 1317500000, "other_current_assets": null, "total_current_assets": 2652900000, "net_ppe": null, "goodwill": 227200000, "intangible_assets": null, "goodwill_and_intangibles": 227200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2268500000, "total_assets": 4921400000, "short_term_debt": 316800000, "accounts_payable": 524500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1245600000, "long_term_debt": 1854000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2207900000, "total_liabilities": 3453500000, "total_debt": 2170800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 78400000, "total_equity": 1355200000, "shares_outstanding": 146300000, "operating_cash_flow": 101100000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7000000, "free_cash_flow": 161300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "142100000", "ebitda": "180000000", "netIncome": "81900000", "grossProfit": "234700000", "depreciation": "None", "totalRevenue": "1095300000", "costOfRevenue": "860600000", "interestIncome": "None", "incomeBeforeTax": "110900000", "interestExpense": "28400000", "operatingIncome": "142600000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "25300000", "reportedCurrency": "USD", "netInterestIncome": "-28400000", "nonInterestIncome": "None", "operatingExpenses": "92100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "860600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37900000", "sellingGeneralAndAdministrative": "88900000", "netIncomeFromContinuingOperations": "85600000" }, "balance": { "goodwill": "227200000", "inventory": "1317500000", "commonStock": "13400000", "currentDebt": "None", "investments": "None", "totalAssets": "4921400000", "longTermDebt": "1854000000", "shortTermDebt": "316800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "78400000", "totalLiabilities": "3453500000", "otherCurrentAssets": "102400000", "totalCurrentAssets": "2652900000", "currentLongTermDebt": "316800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "807400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2268500000", "currentAccountsPayable": "524500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2170800000", "totalShareholderEquity": "1355200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "243400000", "totalCurrentLiabilities": "1245600000", "otherNonCurrentLiabilities": "148800000", "totalNonCurrentLiabilities": "2207900000", "cashAndShortTermInvestments": "425600000", "commonStockSharesOutstanding": "146300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "425600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-56800000", "operatingCashflow": "101100000", "capitalExpenditures": "60200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7000000", "cashflowFromInvestment": "-53300000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "24900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37900000", "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": "2026-06-07T00:55:48.468052+00:00", "is_restated": false, "income_statement": { "revenue": 1042900000, "cost_of_revenue": 842600000, "gross_profit": 200300000, "ebit": 114600000, "ebitda": 150600000, "pretax_income": 85300000, "tax_provision": 16900000, "net_income": 66099999, "net_income_to_common": 66099999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 394400000, "total_current_assets": 2517900000, "total_assets": 4782100000, "short_term_debt": 27100000, "long_term_debt": 2146400000, "total_debt": 2173500000, "total_liabilities": 3408900000, "total_equity": 1263600000, "shares_outstanding": 147500000, "goodwill_and_intangibles": 227200000 }, "cash_flow": { "operating_cash_flow": -98800000, "capital_expenditure": 65800000, "free_cash_flow": -33000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 219020, "ticker_id": 279, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:55:48.468052+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "114600000", "ebitda": "150600000", "netIncome": "66099999", "grossProfit": "200300000", "depreciation": "None", "totalRevenue": "1042900000", "costOfRevenue": "842600000", "interestIncome": "None", "incomeBeforeTax": "85300000", "interestExpense": "26600000", "operatingIncome": "115200000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "16900000", "reportedCurrency": "USD", "netInterestIncome": "-26600000", "nonInterestIncome": "None", "operatingExpenses": "85100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "842600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36000000", "sellingGeneralAndAdministrative": "85700000", "netIncomeFromContinuingOperations": "68400000" }, "balance": { "goodwill": "227200000", "inventory": "1284900000", "commonStock": "13400000", "currentDebt": "None", "investments": "None", "totalAssets": "4782100000", "longTermDebt": "2146400000", "shortTermDebt": "27100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4000000", "totalLiabilities": "3408900000", "otherCurrentAssets": "52800000", "totalCurrentAssets": "2517900000", "currentLongTermDebt": "27100000", "longTermInvestments": "None", "shortTermInvestments": "400000", "currentNetReceivables": "785800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2264200000", "currentAccountsPayable": "482600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2173500000", "totalShareholderEquity": "1263600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "225800000", "totalCurrentLiabilities": "897100000", "otherNonCurrentLiabilities": "156000000", "totalNonCurrentLiabilities": "2511800000", "cashAndShortTermInvestments": "394400000", "commonStockSharesOutstanding": "147500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "394400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-37400000", "operatingCashflow": "-98800000", "capitalExpenditures": "65800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-186900000", "cashflowFromInvestment": "-63800000", "stockBasedCompensation": "6200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-174900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1042900000, "cost_of_revenue": 842600000, "gross_profit": 200300000, "research_and_development": null, "selling_general_admin": 85700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 114600000, "depreciation_amortisation": 36000000, "ebitda": 150600000, "interest_expense": 26600000, "interest_income": null, "other_non_operating": null, "pretax_income": 85300000, "tax_provision": 16900000, "effective_tax_rate": null, "net_income": 66099999, "net_income_continuing_ops": 68400000, "net_income_to_common": 66099999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 394400000, "short_term_investments": 400000, "net_receivables": 785800000, "inventory": 1284900000, "other_current_assets": null, "total_current_assets": 2517900000, "net_ppe": null, "goodwill": 227200000, "intangible_assets": null, "goodwill_and_intangibles": 227200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2264200000, "total_assets": 4782100000, "short_term_debt": 27100000, "accounts_payable": 482600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 897100000, "long_term_debt": 2146400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2511800000, "total_liabilities": 3408900000, "total_debt": 2173500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4000000, "total_equity": 1263600000, "shares_outstanding": 147500000, "operating_cash_flow": -98800000, "stock_based_compensation": 6200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -186900000, "free_cash_flow": -33000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "114600000", "ebitda": "150600000", "netIncome": "66099999", "grossProfit": "200300000", "depreciation": "None", "totalRevenue": "1042900000", "costOfRevenue": "842600000", "interestIncome": "None", "incomeBeforeTax": "85300000", "interestExpense": "26600000", "operatingIncome": "115200000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "16900000", "reportedCurrency": "USD", "netInterestIncome": "-26600000", "nonInterestIncome": "None", "operatingExpenses": "85100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "842600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36000000", "sellingGeneralAndAdministrative": "85700000", "netIncomeFromContinuingOperations": "68400000" }, "balance": { "goodwill": "227200000", "inventory": "1284900000", "commonStock": "13400000", "currentDebt": "None", "investments": "None", "totalAssets": "4782100000", "longTermDebt": "2146400000", "shortTermDebt": "27100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4000000", "totalLiabilities": "3408900000", "otherCurrentAssets": "52800000", "totalCurrentAssets": "2517900000", "currentLongTermDebt": "27100000", "longTermInvestments": "None", "shortTermInvestments": "400000", "currentNetReceivables": "785800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2264200000", "currentAccountsPayable": "482600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2173500000", "totalShareholderEquity": "1263600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "225800000", "totalCurrentLiabilities": "897100000", "otherNonCurrentLiabilities": "156000000", "totalNonCurrentLiabilities": "2511800000", "cashAndShortTermInvestments": "394400000", "commonStockSharesOutstanding": "147500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "394400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-37400000", "operatingCashflow": "-98800000", "capitalExpenditures": "65800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-186900000", "cashflowFromInvestment": "-63800000", "stockBasedCompensation": "6200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-174900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36000000", "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": "2026-06-07T00:55:48.468052+00:00", "is_restated": false, "income_statement": { "revenue": 1064000000, "cost_of_revenue": 836600000, "gross_profit": 227400000, "ebit": 62700000, "ebitda": 76700000, "pretax_income": 8100000, "tax_provision": -141100000, "net_income": 145700000, "net_income_to_common": 145700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 743900000, "total_current_assets": 2737700000, "total_assets": 4985100000, "short_term_debt": 31900000, "long_term_debt": 2147700000, "total_debt": 2179600000, "total_liabilities": 3504600000, "total_equity": 1373000000, "shares_outstanding": 149400000, "goodwill_and_intangibles": 278300000 }, "cash_flow": { "operating_cash_flow": 417200000, "capital_expenditure": 53400000, "free_cash_flow": 470600000, "dividends_paid": 16000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 219021, "ticker_id": 279, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:55:48.468052+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62700000", "ebitda": "76700000", "netIncome": "145700000", "grossProfit": "227400000", "depreciation": "None", "totalRevenue": "1064000000", "costOfRevenue": "836600000", "interestIncome": "None", "incomeBeforeTax": "8100000", "interestExpense": "28200000", "operatingIncome": "108300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-141100000", "reportedCurrency": "USD", "netInterestIncome": "-27800000", "nonInterestIncome": "None", "operatingExpenses": "119100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "836600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14000000", "sellingGeneralAndAdministrative": "62300000", "netIncomeFromContinuingOperations": "192500000" }, "balance": { "goodwill": "227200000", "inventory": "1247500000", "commonStock": "13200000", "currentDebt": "None", "investments": "None", "totalAssets": "4985100000", "longTermDebt": "2147700000", "shortTermDebt": "31900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "51100000", "reportedCurrency": "USD", "retainedEarnings": "-70100000", "totalLiabilities": "3504600000", "otherCurrentAssets": "62200000", "totalCurrentAssets": "2737700000", "currentLongTermDebt": "31900000", "longTermInvestments": "None", "shortTermInvestments": "700000", "currentNetReceivables": "684100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2247400000", "currentAccountsPayable": "524800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2179600000", "totalShareholderEquity": "1373000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "256800000", "totalCurrentLiabilities": "977100000", "otherNonCurrentLiabilities": "164900000", "totalNonCurrentLiabilities": "2527500000", "cashAndShortTermInvestments": "743900000", "commonStockSharesOutstanding": "149400000", "intangibleAssetsExcludingGoodwill": "51100000", "cashAndCashEquivalentsAtCarryingValue": "743900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "192500000", "profitLoss": "None", "dividendPayout": "16000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "106400000", "operatingCashflow": "417200000", "capitalExpenditures": "53400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56200000", "cashflowFromInvestment": "-50000000", "stockBasedCompensation": "7600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1064000000, "cost_of_revenue": 836600000, "gross_profit": 227400000, "research_and_development": 22100000, "selling_general_admin": 62300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62700000, "depreciation_amortisation": 14000000, "ebitda": 76700000, "interest_expense": 28200000, "interest_income": null, "other_non_operating": null, "pretax_income": 8100000, "tax_provision": -141100000, "effective_tax_rate": null, "net_income": 145700000, "net_income_continuing_ops": 192500000, "net_income_to_common": 145700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 743900000, "short_term_investments": 700000, "net_receivables": 684100000, "inventory": 1247500000, "other_current_assets": null, "total_current_assets": 2737700000, "net_ppe": null, "goodwill": 227200000, "intangible_assets": 51100000, "goodwill_and_intangibles": 278300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2247400000, "total_assets": 4985100000, "short_term_debt": 31900000, "accounts_payable": 524800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 977100000, "long_term_debt": 2147700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2527500000, "total_liabilities": 3504600000, "total_debt": 2179600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -70100000, "total_equity": 1373000000, "shares_outstanding": 149400000, "operating_cash_flow": 417200000, "stock_based_compensation": 7600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50000000, "dividends_paid": 16000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -56200000, "free_cash_flow": 470600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "62700000", "ebitda": "76700000", "netIncome": "145700000", "grossProfit": "227400000", "depreciation": "None", "totalRevenue": "1064000000", "costOfRevenue": "836600000", "interestIncome": "None", "incomeBeforeTax": "8100000", "interestExpense": "28200000", "operatingIncome": "108300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-141100000", "reportedCurrency": "USD", "netInterestIncome": "-27800000", "nonInterestIncome": "None", "operatingExpenses": "119100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "836600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14000000", "sellingGeneralAndAdministrative": "62300000", "netIncomeFromContinuingOperations": "192500000" }, "balance": { "goodwill": "227200000", "inventory": "1247500000", "commonStock": "13200000", "currentDebt": "None", "investments": "None", "totalAssets": "4985100000", "longTermDebt": "2147700000", "shortTermDebt": "31900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "51100000", "reportedCurrency": "USD", "retainedEarnings": "-70100000", "totalLiabilities": "3504600000", "otherCurrentAssets": "62200000", "totalCurrentAssets": "2737700000", "currentLongTermDebt": "31900000", "longTermInvestments": "None", "shortTermInvestments": "700000", "currentNetReceivables": "684100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2247400000", "currentAccountsPayable": "524800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2179600000", "totalShareholderEquity": "1373000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "256800000", "totalCurrentLiabilities": "977100000", "otherNonCurrentLiabilities": "164900000", "totalNonCurrentLiabilities": "2527500000", "cashAndShortTermInvestments": "743900000", "commonStockSharesOutstanding": "149400000", "intangibleAssetsExcludingGoodwill": "51100000", "cashAndCashEquivalentsAtCarryingValue": "743900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "192500000", "profitLoss": "None", "dividendPayout": "16000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "106400000", "operatingCashflow": "417200000", "capitalExpenditures": "53400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56200000", "cashflowFromInvestment": "-50000000", "stockBasedCompensation": "7600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39500000", "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": "2026-06-07T00:55:48.468052+00:00", "is_restated": false, "income_statement": { "revenue": 1025599999, "cost_of_revenue": 831000000, "gross_profit": 194600000, "ebit": 122400000, "ebitda": 158800000, "pretax_income": 99000000, "tax_provision": 4900000, "net_income": 90200000, "net_income_to_common": 90200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 432900000, "total_current_assets": 2599700000, "total_assets": 4731100000, "short_term_debt": 37500000, "long_term_debt": 2147700000, "total_debt": 2185200000, "total_liabilities": 3375200000, "total_equity": 1238900000, "shares_outstanding": 150200000, "goodwill_and_intangibles": 227200000 }, "cash_flow": { "operating_cash_flow": -114200000, "capital_expenditure": 44000000, "free_cash_flow": -70200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 219023, "ticker_id": 279, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:55:48.468052+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "122400000", "ebitda": "158800000", "netIncome": "90200000", "grossProfit": "194600000", "depreciation": "None", "totalRevenue": "1025599999", "costOfRevenue": "831000000", "interestIncome": "23800000", "incomeBeforeTax": "99000000", "interestExpense": "23800000", "operatingIncome": "125200000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "4900000", "reportedCurrency": "USD", "netInterestIncome": "-23800000", "nonInterestIncome": "None", "operatingExpenses": "69399999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "831000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36400000", "sellingGeneralAndAdministrative": "69800000", "netIncomeFromContinuingOperations": "79600000" }, "balance": { "goodwill": "227200000", "inventory": "1353900000", "commonStock": "13200000", "currentDebt": "None", "investments": "None", "totalAssets": "4731100000", "longTermDebt": "2147700000", "shortTermDebt": "37500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "398700000", "totalLiabilities": "3375200000", "otherCurrentAssets": "73300000", "totalCurrentAssets": "2599700000", "currentLongTermDebt": "37500000", "longTermInvestments": "None", "shortTermInvestments": "1200000", "currentNetReceivables": "739600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2131400000", "currentAccountsPayable": "435000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1626300000", "shortLongTermDebtTotal": "2185200000", "totalShareholderEquity": "1238900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "246600000", "totalCurrentLiabilities": "829300000", "otherNonCurrentLiabilities": "185300000", "totalNonCurrentLiabilities": "2545900000", "cashAndShortTermInvestments": "432900000", "commonStockSharesOutstanding": "150200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "432900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "26500000", "operatingCashflow": "-114200000", "capitalExpenditures": "44000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "322400000", "cashflowFromInvestment": "-42400000", "stockBasedCompensation": "7400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1025599999, "cost_of_revenue": 831000000, "gross_profit": 194600000, "research_and_development": null, "selling_general_admin": 69800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 122400000, "depreciation_amortisation": 36400000, "ebitda": 158800000, "interest_expense": 23800000, "interest_income": null, "other_non_operating": null, "pretax_income": 99000000, "tax_provision": 4900000, "effective_tax_rate": null, "net_income": 90200000, "net_income_continuing_ops": 79600000, "net_income_to_common": 90200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 432900000, "short_term_investments": 1200000, "net_receivables": 739600000, "inventory": 1353900000, "other_current_assets": null, "total_current_assets": 2599700000, "net_ppe": null, "goodwill": 227200000, "intangible_assets": null, "goodwill_and_intangibles": 227200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2131400000, "total_assets": 4731100000, "short_term_debt": 37500000, "accounts_payable": 435000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 829300000, "long_term_debt": 2147700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2545900000, "total_liabilities": 3375200000, "total_debt": 2185200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 398700000, "total_equity": 1238900000, "shares_outstanding": 150200000, "operating_cash_flow": -114200000, "stock_based_compensation": 7400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 322400000, "free_cash_flow": -70200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "122400000", "ebitda": "158800000", "netIncome": "90200000", "grossProfit": "194600000", "depreciation": "None", "totalRevenue": "1025599999", "costOfRevenue": "831000000", "interestIncome": "23800000", "incomeBeforeTax": "99000000", "interestExpense": "23800000", "operatingIncome": "125200000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "4900000", "reportedCurrency": "USD", "netInterestIncome": "-23800000", "nonInterestIncome": "None", "operatingExpenses": "69399999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "831000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36400000", "sellingGeneralAndAdministrative": "69800000", "netIncomeFromContinuingOperations": "79600000" }, "balance": { "goodwill": "227200000", "inventory": "1353900000", "commonStock": "13200000", "currentDebt": "None", "investments": "None", "totalAssets": "4731100000", "longTermDebt": "2147700000", "shortTermDebt": "37500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "398700000", "totalLiabilities": "3375200000", "otherCurrentAssets": "73300000", "totalCurrentAssets": "2599700000", "currentLongTermDebt": "37500000", "longTermInvestments": "None", "shortTermInvestments": "1200000", "currentNetReceivables": "739600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2131400000", "currentAccountsPayable": "435000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1626300000", "shortLongTermDebtTotal": "2185200000", "totalShareholderEquity": "1238900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "246600000", "totalCurrentLiabilities": "829300000", "otherNonCurrentLiabilities": "185300000", "totalNonCurrentLiabilities": "2545900000", "cashAndShortTermInvestments": "432900000", "commonStockSharesOutstanding": "150200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "432900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "26500000", "operatingCashflow": "-114200000", "capitalExpenditures": "44000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "322400000", "cashflowFromInvestment": "-42400000", "stockBasedCompensation": "7400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35600000", "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": "2026-06-07T00:55:48.468052+00:00", "is_restated": false, "income_statement": { "revenue": 1046000000, "cost_of_revenue": 836900000, "gross_profit": 209100000, "ebit": 121200000, "ebitda": 156300000, "pretax_income": 97200000, "tax_provision": 3700000, "net_income": 90400000, "net_income_to_common": 90400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 267100000, "total_current_assets": 2458600000, "total_assets": 4434700000, "short_term_debt": 73900000, "long_term_debt": 1699900000, "total_debt": 1773800000, "total_liabilities": 3125500000, "total_equity": 1194000000, "shares_outstanding": 150100000, "goodwill_and_intangibles": 227200000 }, "cash_flow": { "operating_cash_flow": 68100000, "capital_expenditure": 42900000, "free_cash_flow": 111000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 219024, "ticker_id": 279, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:55:48.468052+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "121200000", "ebitda": "156300000", "netIncome": "90400000", "grossProfit": "209100000", "depreciation": "None", "totalRevenue": "1046000000", "costOfRevenue": "836900000", "interestIncome": "21300000", "incomeBeforeTax": "97200000", "interestExpense": "21300000", "operatingIncome": "120300000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "3700000", "reportedCurrency": "USD", "netInterestIncome": "-21300000", "nonInterestIncome": "None", "operatingExpenses": "88800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "700000", "costofGoodsAndServicesSold": "836900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35100000", "sellingGeneralAndAdministrative": "86100000", "netIncomeFromContinuingOperations": "79100000" }, "balance": { "goodwill": "227200000", "inventory": "1380400000", "commonStock": "13200000", "currentDebt": "None", "investments": "None", "totalAssets": "4434700000", "longTermDebt": "1699900000", "shortTermDebt": "73900000", "treasuryStock": "-107900000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "323000000", "totalLiabilities": "3125500000", "otherCurrentAssets": "49200000", "totalCurrentAssets": "2458600000", "currentLongTermDebt": "73900000", "longTermInvestments": "None", "shortTermInvestments": "1500000", "currentNetReceivables": "761900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1976100000", "currentAccountsPayable": "467700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1568100000", "shortLongTermDebtTotal": "1773800000", "totalShareholderEquity": "1194000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "218100000", "totalCurrentLiabilities": "897500000", "otherNonCurrentLiabilities": "528100000", "totalNonCurrentLiabilities": "2228000000", "cashAndShortTermInvestments": "267100000", "commonStockSharesOutstanding": "150100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "267100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-86600000", "operatingCashflow": "68100000", "capitalExpenditures": "42900000", "changeInReceivables": "15200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "44300000", "cashflowFromInvestment": "-41500000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "70900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1046000000, "cost_of_revenue": 836900000, "gross_profit": 209100000, "research_and_development": null, "selling_general_admin": 86100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 121200000, "depreciation_amortisation": 35100000, "ebitda": 156300000, "interest_expense": 21300000, "interest_income": null, "other_non_operating": null, "pretax_income": 97200000, "tax_provision": 3700000, "effective_tax_rate": null, "net_income": 90400000, "net_income_continuing_ops": 79100000, "net_income_to_common": 90400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 267100000, "short_term_investments": 1500000, "net_receivables": 761900000, "inventory": 1380400000, "other_current_assets": null, "total_current_assets": 2458600000, "net_ppe": null, "goodwill": 227200000, "intangible_assets": null, "goodwill_and_intangibles": 227200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1976100000, "total_assets": 4434700000, "short_term_debt": 73900000, "accounts_payable": 467700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 897500000, "long_term_debt": 1699900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2228000000, "total_liabilities": 3125500000, "total_debt": 1773800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 323000000, "total_equity": 1194000000, "shares_outstanding": 150100000, "operating_cash_flow": 68100000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 44300000, "free_cash_flow": 111000000, "net_change_in_cash": 70900000 }, "raw_data": { "income": { "ebit": "121200000", "ebitda": "156300000", "netIncome": "90400000", "grossProfit": "209100000", "depreciation": "None", "totalRevenue": "1046000000", "costOfRevenue": "836900000", "interestIncome": "21300000", "incomeBeforeTax": "97200000", "interestExpense": "21300000", "operatingIncome": "120300000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "3700000", "reportedCurrency": "USD", "netInterestIncome": "-21300000", "nonInterestIncome": "None", "operatingExpenses": "88800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "700000", "costofGoodsAndServicesSold": "836900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35100000", "sellingGeneralAndAdministrative": "86100000", "netIncomeFromContinuingOperations": "79100000" }, "balance": { "goodwill": "227200000", "inventory": "1380400000", "commonStock": "13200000", "currentDebt": "None", "investments": "None", "totalAssets": "4434700000", "longTermDebt": "1699900000", "shortTermDebt": "73900000", "treasuryStock": "-107900000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "323000000", "totalLiabilities": "3125500000", "otherCurrentAssets": "49200000", "totalCurrentAssets": "2458600000", "currentLongTermDebt": "73900000", "longTermInvestments": "None", "shortTermInvestments": "1500000", "currentNetReceivables": "761900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1976100000", "currentAccountsPayable": "467700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1568100000", "shortLongTermDebtTotal": "1773800000", "totalShareholderEquity": "1194000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "218100000", "totalCurrentLiabilities": "897500000", "otherNonCurrentLiabilities": "528100000", "totalNonCurrentLiabilities": "2228000000", "cashAndShortTermInvestments": "267100000", "commonStockSharesOutstanding": "150100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "267100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-86600000", "operatingCashflow": "68100000", "capitalExpenditures": "42900000", "changeInReceivables": "15200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "44300000", "cashflowFromInvestment": "-41500000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "70900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35900000", "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": "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "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" ] } } }