{ "ticker": { "uuid": "08394776-d6b9-4b47-a7e4-b2186653eb25", "symbol": "BKH", "name": "Black Hills Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Gas", "page_url": "https://sharemaestro.com/factors/ticker/08394776-d6b9-4b47-a7e4-b2186653eb25/", "api_url": "https://sharemaestro.com/factors/api/tickers/08394776-d6b9-4b47-a7e4-b2186653eb25/" }, "ticker_metadata": { "id": 480, "uuid": "08394776-d6b9-4b47-a7e4-b2186653eb25", "symbol": "BKH", "name": "Black Hills Corporation", "asset_type": "equity", "market_cap": 5543650000, "stock_exchange_id": 3, "industry": "Utilities - Regulated Gas", "sector": "Utilities", "description": "Black Hills Corporation is a natural gas and electric utility company in the United States. The company is headquartered in Rapid City, South Dakota.", "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": "08394776-d6b9-4b47-a7e4-b2186653eb25", "symbol": "BKH", "name": "Black Hills Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Gas", "page_url": "https://sharemaestro.com/factors/ticker/08394776-d6b9-4b47-a7e4-b2186653eb25/", "api_url": "https://sharemaestro.com/factors/api/tickers/08394776-d6b9-4b47-a7e4-b2186653eb25/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.87, "value": 0.71, "quality": 0.65, "momentum": 0.78, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 72.78, "market_cap": 5502168000, "pe_ratio": 19.0849, "earnings_yield": 0.0524, "ebitda_to_ev": 0.0816, "shareholder_yield": 0.0368, "roe": 0.0731, "piotroski_f_score": 5, "momentum_12_1": 0.3564, "volatility_252d": 0.2204 }, "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": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:14.662842+00:00", "batch_id": "" }, "size": { "price_close": 72.78, "market_cap": 5502168000, "market_cap_usd": 5502168000, "enterprise_value": 10125468000, "shares_outstanding": 75600000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 19.0849, "pb_ratio": 1.3946, "ptbv_ratio": 2.0842, "ps_ratio": 2.4075, "pcf_ratio": 8.8488, "pfcf_ratio": 3.5359, "ev_ebitda": 12.2555, "ev_ebit": 18.8031, "ev_sales": 4.4305, "ev_fcf": 6.507, "earnings_yield": 0.0524, "fcf_yield": 0.1537, "price_to_sales": 2.4075, "price_to_book": 1.3946, "price_to_cashflow": 8.8488, "ebitda_to_ev": 0.0816, "sales_yield": 0.2257 }, "yield": { "dividend_yield": 0.0368, "buyback_yield": 0, "shareholder_yield": 0.0368, "debt_paydown_yield": null, "total_yield": 0.0368 }, "quality": { "gross_margin": 0.3566, "operating_margin": 0.2356, "net_margin": 0.1261, "ebitda_margin": 0.3615, "fcf_margin": 0.6809, "roe": 0.0731, "roa": 0.0266, "roic": 0.0549, "roc_greenblatt": null, "asset_turnover": 0.2112, "cash_conversion": 5.3975, "accruals_ratio": -0.0308, "sbc_to_revenue": 0.0054, "piotroski_f_score": 5, "altman_z_score": 0.9973, "earnings_stability_5y": 0.7144, "revenue_stability_5y": 0.1532, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0753, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.7219, "net_debt_to_ebitda": 5.5959, "debt_to_assets": 0.4302, "interest_coverage": 2.604, "current_ratio": 0.6456, "quick_ratio": 0.5254, "net_debt": 4623300000, "local_beta": 0.0009, "volatility_252d": 0.2204, "volatility_60d": 0.5375, "max_drawdown_12m": -0.0852, "risk_adjusted_momentum": 1.6175 }, "growth": { "revenue_growth_1y": 0.0358, "revenue_growth_3y_cagr": -0.0326, "revenue_growth_5y_cagr": 0.0636, "eps_growth_1y": 0.0311, "eps_growth_3y_cagr": 0.0411, "eps_growth_5y_cagr": 0.0508, "fcf_growth_1y": 0.0847, "book_value_growth_1y": 0.0428, "revenue_growth": 0.0358, "earnings_growth": 0.0311 }, "momentum": { "price_return_1m": -0.0232, "price_return_3m": -0.0004, "price_return_6m": 0.0607, "price_return_9m": 0.2549, "price_return_12m": 0.3249, "price_return_12m_ex1m": 0.3564, "momentum_6m": 0.0607, "momentum_12m": 0.3249, "momentum_12_1": 0.3564, "distance_from_52w_high": -0.034, "distance_from_52w_low": 0.3582, "relative_strength": 0.2249 }, "raw_ttm": { "revenue_ttm": 2285400000, "gross_profit_ttm": 814900000, "ebit_ttm": 538500000, "ebitda_ttm": 826200000, "net_income_ttm": 288300000, "eps_diluted_ttm": 3.8135, "operating_cash_flow_ttm": 621800000, "capital_expenditure_ttm": 934300000, "fcf_ttm": 1556100000, "dividends_paid_ttm": 202400000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 206800000, "cash_and_equivalents": 31400000, "total_current_assets": 788200000, "total_current_liabilities": 1220900000, "net_ppe": null, "total_assets": 10820000000, "total_debt": 4654700000, "total_equity": 3945200000, "net_working_capital": 198100000, "book_value_per_share": 52.1852, "retained_earnings": 1420800000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2639900001, "tangible_book_per_share": 34.9193 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 51, "rank_pb": 35, "rank_ptbv": 44, "rank_ps": 55, "rank_pcf": 37, "rank_ev_ebitda": 51, "rank_ev_ebit": 66, "rank_earnings_yield": 51, "rank_fcf_yield": 24, "rank_dividend_yield": 20, "rank_shareholder_yield": 21, "rank_total_yield": 21, "rank_roe": 54, "rank_roc": 50, "rank_roic": 59, "rank_gross_margin": 63, "rank_fcf_margin": 9, "rank_piotroski": 57, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 61, "rank_eps_growth_5y": 65, "rank_revenue_growth_1y": 62, "rank_momentum_12m": 34, "rank_momentum_12m_ex1m": 32, "rank_relative_strength": 32 }, "composites": { "value_composite": 29, "quality_composite": 35, "momentum_composite": 22, "growth_composite": 83, "yield_composite": 14, "svqf_composite": 76, "vc1_composite": 30, "vc2_composite": 24, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 13, "quality_value_composite": 0.6793, "os_score": 0.87, "value_percentile": 0.71, "quality_percentile": 0.65, "momentum_percentile": 0.78, "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": 6, "small_cap_core_rank": 30, "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": false } } }, "latest_snapshot_fields": { "id": 3652, "ticker_id": 480, "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": "2026-06-07T06:52:14.662842+00:00", "batch_id": "", "os_score_delta": null, "price_close": 72.78, "market_cap": 5502168000, "market_cap_usd": 5502168000, "enterprise_value": 10125468000, "shares_outstanding": 75600000, "fx_rate_to_usd": null, "pe_ratio": 19.08486993, "pb_ratio": 1.39464869, "ptbv_ratio": 2.08423349, "ps_ratio": 2.40752954, "pcf_ratio": 8.84877453, "pfcf_ratio": 3.53587045, "ev_ebitda": 12.25546841, "ev_ebit": 18.80309749, "ev_sales": 4.43050144, "ev_fcf": 6.506952, "earnings_yield": 0.05239753, "fcf_yield": 0.15368179, "dividend_yield": 0.0367855, "buyback_yield": 0, "shareholder_yield": 0.0367855, "debt_paydown_yield": null, "total_yield": 0.0367855, "gross_margin": 0.35656778, "operating_margin": 0.23562615, "net_margin": 0.1261486, "ebitda_margin": 0.36151221, "fcf_margin": 0.68088737, "roe": 0.07307614, "roa": 0.0266451, "roic": 0.05485187, "roc_greenblatt": null, "asset_turnover": 0.21121996, "cash_conversion": 5.3975026, "accruals_ratio": -0.03082255, "sbc_to_revenue": 0.00542575, "debt_to_equity": 1.72186454, "net_debt_to_ebitda": 5.59586057, "debt_to_assets": 0.43019409, "interest_coverage": 2.60396518, "current_ratio": 0.64558932, "quick_ratio": 0.52535015, "net_debt": 4623300000, "revenue_growth_1y": 0.03575799, "revenue_growth_3y_cagr": -0.03263928, "revenue_growth_5y_cagr": 0.06362625, "eps_growth_1y": 0.03111588, "eps_growth_3y_cagr": 0.04111412, "eps_growth_5y_cagr": 0.05079984, "fcf_growth_1y": 0.0846926, "book_value_growth_1y": 0.04276013, "piotroski_f_score": 5, "altman_z_score": 0.99728445, "earnings_stability_5y": 0.714396, "revenue_stability_5y": 0.153181, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02323016, "price_return_3m": -0.00037496, "price_return_6m": 0.06068865, "price_return_9m": 0.25491197, "price_return_12m": 0.32490356, "price_return_12m_ex1m": 0.35641326, "distance_from_52w_high": -0.03401519, "distance_from_52w_low": 0.35816269, "relative_strength": 0.22493998, "local_beta": 0.0009, "volatility_252d": 0.220351, "volatility_60d": 0.537527, "max_drawdown_12m": -0.08524178, "revenue_ttm": 2285400000, "gross_profit_ttm": 814900000, "ebit_ttm": 538500000, "ebitda_ttm": 826200000, "net_income_ttm": 288300000, "eps_diluted_ttm": 3.81349206, "operating_cash_flow_ttm": 621800000, "capital_expenditure_ttm": 934300000, "fcf_ttm": 1556100000, "dividends_paid_ttm": 202400000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 206800000, "cash_and_equivalents": 31400000, "total_current_assets": 788200000, "total_current_liabilities": 1220900000, "net_ppe": null, "total_assets": 10820000000, "total_debt": 4654700000, "total_equity": 3945200000, "net_working_capital": 198100000, "book_value_per_share": 52.18518519, "retained_earnings": 1420800000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2639900001, "tangible_book_per_share": 34.91931218, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 51, "rank_pb": 35, "rank_ptbv": 44, "rank_ps": 55, "rank_pcf": 37, "rank_ev_ebitda": 51, "rank_ev_ebit": 66, "rank_earnings_yield": 51, "rank_fcf_yield": 24, "rank_dividend_yield": 20, "rank_shareholder_yield": 21, "rank_total_yield": 21, "rank_roe": 54, "rank_roc": 50, "rank_roic": 59, "rank_gross_margin": 63, "rank_fcf_margin": 9, "rank_piotroski": 57, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 61, "rank_eps_growth_5y": 65, "rank_revenue_growth_1y": 62, "rank_momentum_12m": 34, "rank_momentum_12m_ex1m": 32, "rank_relative_strength": 32, "value_composite": 29, "quality_composite": 35, "momentum_composite": 22, "growth_composite": 83, "yield_composite": 14, "svqf_composite": 76, "vc1_composite": 30, "vc2_composite": 24, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 13, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 30, "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": 72.78, "os": 0.87, "value": 0.71, "quality": 0.65, "momentum": 0.78, "confidence": 1, "coverage": 1, "pe_ratio": 19.0849, "earnings_yield": 0.0524, "shareholder_yield": 0.0368, "roe": 0.0731, "momentum_12_1": 0.3564, "complete_fields": { "id": 3652, "ticker_id": 480, "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": "2026-06-07T06:52:14.662842+00:00", "batch_id": "", "os_score_delta": null, "price_close": 72.78, "market_cap": 5502168000, "market_cap_usd": 5502168000, "enterprise_value": 10125468000, "shares_outstanding": 75600000, "fx_rate_to_usd": null, "pe_ratio": 19.08486993, "pb_ratio": 1.39464869, "ptbv_ratio": 2.08423349, "ps_ratio": 2.40752954, "pcf_ratio": 8.84877453, "pfcf_ratio": 3.53587045, "ev_ebitda": 12.25546841, "ev_ebit": 18.80309749, "ev_sales": 4.43050144, "ev_fcf": 6.506952, "earnings_yield": 0.05239753, "fcf_yield": 0.15368179, "dividend_yield": 0.0367855, "buyback_yield": 0, "shareholder_yield": 0.0367855, "debt_paydown_yield": null, "total_yield": 0.0367855, "gross_margin": 0.35656778, "operating_margin": 0.23562615, "net_margin": 0.1261486, "ebitda_margin": 0.36151221, "fcf_margin": 0.68088737, "roe": 0.07307614, "roa": 0.0266451, "roic": 0.05485187, "roc_greenblatt": null, "asset_turnover": 0.21121996, "cash_conversion": 5.3975026, "accruals_ratio": -0.03082255, "sbc_to_revenue": 0.00542575, "debt_to_equity": 1.72186454, "net_debt_to_ebitda": 5.59586057, "debt_to_assets": 0.43019409, "interest_coverage": 2.60396518, "current_ratio": 0.64558932, "quick_ratio": 0.52535015, "net_debt": 4623300000, "revenue_growth_1y": 0.03575799, "revenue_growth_3y_cagr": -0.03263928, "revenue_growth_5y_cagr": 0.06362625, "eps_growth_1y": 0.03111588, "eps_growth_3y_cagr": 0.04111412, "eps_growth_5y_cagr": 0.05079984, "fcf_growth_1y": 0.0846926, "book_value_growth_1y": 0.04276013, "piotroski_f_score": 5, "altman_z_score": 0.99728445, "earnings_stability_5y": 0.714396, "revenue_stability_5y": 0.153181, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02323016, "price_return_3m": -0.00037496, "price_return_6m": 0.06068865, "price_return_9m": 0.25491197, "price_return_12m": 0.32490356, "price_return_12m_ex1m": 0.35641326, "distance_from_52w_high": -0.03401519, "distance_from_52w_low": 0.35816269, "relative_strength": 0.22493998, "local_beta": 0.0009, "volatility_252d": 0.220351, "volatility_60d": 0.537527, "max_drawdown_12m": -0.08524178, "revenue_ttm": 2285400000, "gross_profit_ttm": 814900000, "ebit_ttm": 538500000, "ebitda_ttm": 826200000, "net_income_ttm": 288300000, "eps_diluted_ttm": 3.81349206, "operating_cash_flow_ttm": 621800000, "capital_expenditure_ttm": 934300000, "fcf_ttm": 1556100000, "dividends_paid_ttm": 202400000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 206800000, "cash_and_equivalents": 31400000, "total_current_assets": 788200000, "total_current_liabilities": 1220900000, "net_ppe": null, "total_assets": 10820000000, "total_debt": 4654700000, "total_equity": 3945200000, "net_working_capital": 198100000, "book_value_per_share": 52.18518519, "retained_earnings": 1420800000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2639900001, "tangible_book_per_share": 34.91931218, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 51, "rank_pb": 35, "rank_ptbv": 44, "rank_ps": 55, "rank_pcf": 37, "rank_ev_ebitda": 51, "rank_ev_ebit": 66, "rank_earnings_yield": 51, "rank_fcf_yield": 24, "rank_dividend_yield": 20, "rank_shareholder_yield": 21, "rank_total_yield": 21, "rank_roe": 54, "rank_roc": 50, "rank_roic": 59, "rank_gross_margin": 63, "rank_fcf_margin": 9, "rank_piotroski": 57, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 61, "rank_eps_growth_5y": 65, "rank_revenue_growth_1y": 62, "rank_momentum_12m": 34, "rank_momentum_12m_ex1m": 32, "rank_relative_strength": 32, "value_composite": 29, "quality_composite": 35, "momentum_composite": 22, "growth_composite": 83, "yield_composite": 14, "svqf_composite": 76, "vc1_composite": 30, "vc2_composite": 24, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 13, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 30, "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": "2026-06-07T01:07:55.391352+00:00", "is_restated": false, "income_statement": { "revenue": 2310000000, "cost_of_revenue": 1421300000, "gross_profit": 888700000, "ebit": 543600000, "ebitda": 827400000, "pretax_income": 343500000, "tax_provision": 43700000, "net_income": 291600000, "net_income_to_common": 291600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 182800000, "total_current_assets": 995900000, "total_assets": 10869800000, "short_term_debt": 0, "long_term_debt": 4701100000, "total_debt": 4701100000, "total_liabilities": 6964100000, "total_equity": 3823600000, "shares_outstanding": 73200000, "goodwill_and_intangibles": 1305900000 }, "cash_flow": { "operating_cash_flow": 673400000, "capital_expenditure": 819800000, "free_cash_flow": 1493200000, "dividends_paid": 197900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227533, "ticker_id": 480, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:55.391352+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "543600000", "ebitda": "827400000", "netIncome": "291600000", "grossProfit": "888700000", "depreciation": "None", "totalRevenue": "2310000000", "costOfRevenue": "1421300000", "interestIncome": "6800000", "incomeBeforeTax": "343500000", "interestExpense": "206900000", "operatingIncome": "537500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "43700000", "reportedCurrency": "USD", "netInterestIncome": "-200100000", "nonInterestIncome": "None", "operatingExpenses": "351200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1421300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "283800000", "sellingGeneralAndAdministrative": "11800000", "netIncomeFromContinuingOperations": "299800000" }, "balance": { "goodwill": "1299500000", "inventory": "172400000", "commonStock": "75500000", "currentDebt": "None", "investments": "None", "totalAssets": "10869800000", "longTermDebt": "4701100000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6400000", "reportedCurrency": "USD", "retainedEarnings": "1342900000", "totalLiabilities": "6964100000", "otherCurrentAssets": "228400000", "totalCurrentAssets": "995900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "412300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9873900000", "currentAccountsPayable": "311700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4701100000", "totalShareholderEquity": "3823600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "369300000", "totalCurrentLiabilities": "740000000", "otherNonCurrentLiabilities": "213400000", "totalNonCurrentLiabilities": "6224100000", "cashAndShortTermInvestments": "182800000", "commonStockSharesOutstanding": "73200000", "intangibleAssetsExcludingGoodwill": "6400000", "cashAndCashEquivalentsAtCarryingValue": "182800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "299800000", "profitLoss": "None", "dividendPayout": "197900000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-17800000", "operatingCashflow": "673400000", "capitalExpenditures": "819800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "321800000", "cashflowFromInvestment": "-828200000", "stockBasedCompensation": "11800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "197900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "219200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "283800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2310000000, "cost_of_revenue": 1421300000, "gross_profit": 888700000, "research_and_development": null, "selling_general_admin": 11800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 543600000, "depreciation_amortisation": 283800000, "ebitda": 827400000, "interest_expense": 206900000, "interest_income": null, "other_non_operating": null, "pretax_income": 343500000, "tax_provision": 43700000, "effective_tax_rate": null, "net_income": 291600000, "net_income_continuing_ops": 299800000, "net_income_to_common": 291600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 182800000, "short_term_investments": null, "net_receivables": 412300000, "inventory": 172400000, "other_current_assets": null, "total_current_assets": 995900000, "net_ppe": null, "goodwill": 1299500000, "intangible_assets": 6400000, "goodwill_and_intangibles": 1305900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9873900000, "total_assets": 10869800000, "short_term_debt": 0, "accounts_payable": 311700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 740000000, "long_term_debt": 4701100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6224100000, "total_liabilities": 6964100000, "total_debt": 4701100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1342900000, "total_equity": 3823600000, "shares_outstanding": 73200000, "operating_cash_flow": 673400000, "stock_based_compensation": 11800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 819800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -828200000, "dividends_paid": 197900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 321800000, "free_cash_flow": 1493200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "543600000", "ebitda": "827400000", "netIncome": "291600000", "grossProfit": "888700000", "depreciation": "None", "totalRevenue": "2310000000", "costOfRevenue": "1421300000", "interestIncome": "6800000", "incomeBeforeTax": "343500000", "interestExpense": "206900000", "operatingIncome": "537500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "43700000", "reportedCurrency": "USD", "netInterestIncome": "-200100000", "nonInterestIncome": "None", "operatingExpenses": "351200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1421300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "283800000", "sellingGeneralAndAdministrative": "11800000", "netIncomeFromContinuingOperations": "299800000" }, "balance": { "goodwill": "1299500000", "inventory": "172400000", "commonStock": "75500000", "currentDebt": "None", "investments": "None", "totalAssets": "10869800000", "longTermDebt": "4701100000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6400000", "reportedCurrency": "USD", "retainedEarnings": "1342900000", "totalLiabilities": "6964100000", "otherCurrentAssets": "228400000", "totalCurrentAssets": "995900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "412300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9873900000", "currentAccountsPayable": "311700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4701100000", "totalShareholderEquity": "3823600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "369300000", "totalCurrentLiabilities": "740000000", "otherNonCurrentLiabilities": "213400000", "totalNonCurrentLiabilities": "6224100000", "cashAndShortTermInvestments": "182800000", "commonStockSharesOutstanding": "73200000", "intangibleAssetsExcludingGoodwill": "6400000", "cashAndCashEquivalentsAtCarryingValue": "182800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "299800000", "profitLoss": "None", "dividendPayout": "197900000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-17800000", "operatingCashflow": "673400000", "capitalExpenditures": "819800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "321800000", "cashflowFromInvestment": "-828200000", "stockBasedCompensation": "11800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "197900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "219200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "283800000", "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": "2026-06-07T01:07:55.391352+00:00", "is_restated": false, "income_statement": { "revenue": 2127700000, "cost_of_revenue": 1287300000, "gross_profit": 840400000, "ebit": 515200000, "ebitda": 785300000, "pretax_income": 320000000, "tax_provision": 36300000, "net_income": 273100000, "net_income_to_common": 273100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16100000, "total_current_assets": 742300000, "total_assets": 10022600000, "short_term_debt": 133800000, "long_term_debt": 4250200000, "total_debt": 4384000000, "total_liabilities": 6437400000, "total_equity": 3501500000, "shares_outstanding": 69900000, "goodwill_and_intangibles": 1307100000 }, "cash_flow": { "operating_cash_flow": 719300000, "capital_expenditure": 744200000, "free_cash_flow": 1463500000, "dividends_paid": 182300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227538, "ticker_id": 480, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:55.391352+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "515200000", "ebitda": "785300000", "netIncome": "273100000", "grossProfit": "840400000", "depreciation": "None", "totalRevenue": "2127700000", "costOfRevenue": "1287300000", "interestIncome": "13500000", "incomeBeforeTax": "320000000", "interestExpense": "195200000", "operatingIncome": "503100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "36300000", "reportedCurrency": "USD", "netInterestIncome": "-181700000", "nonInterestIncome": "None", "operatingExpenses": "337300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1287300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "270100000", "sellingGeneralAndAdministrative": "10600000", "netIncomeFromContinuingOperations": "283700000" }, "balance": { "goodwill": "1299500000", "inventory": "153900000", "commonStock": "71700000", "currentDebt": "None", "investments": "None", "totalAssets": "10022600000", "longTermDebt": "4250200000", "shortTermDebt": "133800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "7600000", "reportedCurrency": "USD", "retainedEarnings": "1249100000", "totalLiabilities": "6437400000", "otherCurrentAssets": "201300000", "totalCurrentAssets": "742300000", "currentLongTermDebt": "133800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "371000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9280300000", "currentAccountsPayable": "229100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4384000000", "totalShareholderEquity": "3501500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "290200000", "totalCurrentLiabilities": "763400000", "otherNonCurrentLiabilities": "201200000", "totalNonCurrentLiabilities": "5674000000", "cashAndShortTermInvestments": "16100000", "commonStockSharesOutstanding": "69900000", "intangibleAssetsExcludingGoodwill": "7600000", "cashAndCashEquivalentsAtCarryingValue": "16100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "283700000", "profitLoss": "None", "dividendPayout": "182300000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "13200000", "operatingCashflow": "719300000", "capitalExpenditures": "744200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42900000", "cashflowFromInvestment": "-746000000", "stockBasedCompensation": "10600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "182300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "181400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "270100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2127700000, "cost_of_revenue": 1287300000, "gross_profit": 840400000, "research_and_development": null, "selling_general_admin": 10600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 515200000, "depreciation_amortisation": 270100000, "ebitda": 785300000, "interest_expense": 195200000, "interest_income": null, "other_non_operating": null, "pretax_income": 320000000, "tax_provision": 36300000, "effective_tax_rate": null, "net_income": 273100000, "net_income_continuing_ops": 283700000, "net_income_to_common": 273100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16100000, "short_term_investments": null, "net_receivables": 371000000, "inventory": 153900000, "other_current_assets": null, "total_current_assets": 742300000, "net_ppe": null, "goodwill": 1299500000, "intangible_assets": 7600000, "goodwill_and_intangibles": 1307100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9280300000, "total_assets": 10022600000, "short_term_debt": 133800000, "accounts_payable": 229100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 763400000, "long_term_debt": 4250200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5674000000, "total_liabilities": 6437400000, "total_debt": 4384000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1249100000, "total_equity": 3501500000, "shares_outstanding": 69900000, "operating_cash_flow": 719300000, "stock_based_compensation": 10600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 744200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -746000000, "dividends_paid": 182300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42900000, "free_cash_flow": 1463500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "515200000", "ebitda": "785300000", "netIncome": "273100000", "grossProfit": "840400000", "depreciation": "None", "totalRevenue": "2127700000", "costOfRevenue": "1287300000", "interestIncome": "13500000", "incomeBeforeTax": "320000000", "interestExpense": "195200000", "operatingIncome": "503100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "36300000", "reportedCurrency": "USD", "netInterestIncome": "-181700000", "nonInterestIncome": "None", "operatingExpenses": "337300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1287300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "270100000", "sellingGeneralAndAdministrative": "10600000", "netIncomeFromContinuingOperations": "283700000" }, "balance": { "goodwill": "1299500000", "inventory": "153900000", "commonStock": "71700000", "currentDebt": "None", "investments": "None", "totalAssets": "10022600000", "longTermDebt": "4250200000", "shortTermDebt": "133800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "7600000", "reportedCurrency": "USD", "retainedEarnings": "1249100000", "totalLiabilities": "6437400000", "otherCurrentAssets": "201300000", "totalCurrentAssets": "742300000", "currentLongTermDebt": "133800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "371000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9280300000", "currentAccountsPayable": "229100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4384000000", "totalShareholderEquity": "3501500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "290200000", "totalCurrentLiabilities": "763400000", "otherNonCurrentLiabilities": "201200000", "totalNonCurrentLiabilities": "5674000000", "cashAndShortTermInvestments": "16100000", "commonStockSharesOutstanding": "69900000", "intangibleAssetsExcludingGoodwill": "7600000", "cashAndCashEquivalentsAtCarryingValue": "16100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "283700000", "profitLoss": "None", "dividendPayout": "182300000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "13200000", "operatingCashflow": "719300000", "capitalExpenditures": "744200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42900000", "cashflowFromInvestment": "-746000000", "stockBasedCompensation": "10600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "182300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "181400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "270100000", "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": "2026-06-07T01:07:55.391352+00:00", "is_restated": false, "income_statement": { "revenue": 2331300000, "cost_of_revenue": 1534900000, "gross_profit": 796400000, "ebit": 481600000, "ebitda": 738400000, "pretax_income": 301600000, "tax_provision": 25600000, "net_income": 262200000, "net_income_to_common": 262200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86600000, "total_current_assets": 826600000, "total_assets": 9620400000, "short_term_debt": 600000000, "long_term_debt": 3801200000, "total_debt": 4401200000, "total_liabilities": 6314600000, "total_equity": 3215300000, "shares_outstanding": 67099999, "goodwill_and_intangibles": 1307900000 }, "cash_flow": { "operating_cash_flow": 944400000, "capital_expenditure": 555600000, "free_cash_flow": 1500000000, "dividends_paid": 168100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227543, "ticker_id": 480, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:55.391352+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "481600000", "ebitda": "738400000", "netIncome": "262200000", "grossProfit": "796400000", "depreciation": "None", "totalRevenue": "2331300000", "costOfRevenue": "1534900000", "interestIncome": "6255000", "incomeBeforeTax": "301600000", "interestExpense": "180000000", "operatingIncome": "472700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "25600000", "reportedCurrency": "USD", "netInterestIncome": "-169684000", "nonInterestIncome": "None", "operatingExpenses": "323700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1534900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "256800000", "sellingGeneralAndAdministrative": "7000000", "netIncomeFromContinuingOperations": "268738000" }, "balance": { "goodwill": "1299500000", "inventory": "160900000", "commonStock": "68300000", "currentDebt": "None", "investments": "None", "totalAssets": "9620400000", "longTermDebt": "3801200000", "shortTermDebt": "600000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "8400000", "reportedCurrency": "USD", "retainedEarnings": "1158200000", "totalLiabilities": "6314600000", "otherCurrentAssets": "210300000", "totalCurrentAssets": "826600000", "currentLongTermDebt": "600000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "368800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8793800000", "currentAccountsPayable": "186400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4401200000", "totalShareholderEquity": "3215300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "270000000", "totalCurrentLiabilities": "1185100000", "otherNonCurrentLiabilities": "188700000", "totalNonCurrentLiabilities": "5129500000", "cashAndShortTermInvestments": "86600000", "commonStockSharesOutstanding": "67099999", "intangibleAssetsExcludingGoodwill": "8400000", "cashAndCashEquivalentsAtCarryingValue": "86600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "262200000", "profitLoss": "None", "dividendPayout": "168100000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "51400000", "operatingCashflow": "944400000", "capitalExpenditures": "555600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-341700000", "cashflowFromInvestment": "-536700000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "168100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "118300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "256800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2331300000, "cost_of_revenue": 1534900000, "gross_profit": 796400000, "research_and_development": null, "selling_general_admin": 7000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 481600000, "depreciation_amortisation": 256800000, "ebitda": 738400000, "interest_expense": 180000000, "interest_income": null, "other_non_operating": null, "pretax_income": 301600000, "tax_provision": 25600000, "effective_tax_rate": null, "net_income": 262200000, "net_income_continuing_ops": 268738000, "net_income_to_common": 262200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 86600000, "short_term_investments": null, "net_receivables": 368800000, "inventory": 160900000, "other_current_assets": null, "total_current_assets": 826600000, "net_ppe": null, "goodwill": 1299500000, "intangible_assets": 8400000, "goodwill_and_intangibles": 1307900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8793800000, "total_assets": 9620400000, "short_term_debt": 600000000, "accounts_payable": 186400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1185100000, "long_term_debt": 3801200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5129500000, "total_liabilities": 6314600000, "total_debt": 4401200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1158200000, "total_equity": 3215300000, "shares_outstanding": 67099999, "operating_cash_flow": 944400000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 555600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -536700000, "dividends_paid": 168100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -341700000, "free_cash_flow": 1500000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "481600000", "ebitda": "738400000", "netIncome": "262200000", "grossProfit": "796400000", "depreciation": "None", "totalRevenue": "2331300000", "costOfRevenue": "1534900000", "interestIncome": "6255000", "incomeBeforeTax": "301600000", "interestExpense": "180000000", "operatingIncome": "472700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "25600000", "reportedCurrency": "USD", "netInterestIncome": "-169684000", "nonInterestIncome": "None", "operatingExpenses": "323700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1534900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "256800000", "sellingGeneralAndAdministrative": "7000000", "netIncomeFromContinuingOperations": "268738000" }, "balance": { "goodwill": "1299500000", "inventory": "160900000", "commonStock": "68300000", "currentDebt": "None", "investments": "None", "totalAssets": "9620400000", "longTermDebt": "3801200000", "shortTermDebt": "600000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "8400000", "reportedCurrency": "USD", "retainedEarnings": "1158200000", "totalLiabilities": "6314600000", "otherCurrentAssets": "210300000", "totalCurrentAssets": "826600000", "currentLongTermDebt": "600000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "368800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8793800000", "currentAccountsPayable": "186400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4401200000", "totalShareholderEquity": "3215300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "270000000", "totalCurrentLiabilities": "1185100000", "otherNonCurrentLiabilities": "188700000", "totalNonCurrentLiabilities": "5129500000", "cashAndShortTermInvestments": "86600000", "commonStockSharesOutstanding": "67099999", "intangibleAssetsExcludingGoodwill": "8400000", "cashAndCashEquivalentsAtCarryingValue": "86600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "262200000", "profitLoss": "None", "dividendPayout": "168100000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "51400000", "operatingCashflow": "944400000", "capitalExpenditures": "555600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-341700000", "cashflowFromInvestment": "-536700000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "168100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "118300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "256800000", "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": "2026-06-07T01:07:55.391352+00:00", "is_restated": false, "income_statement": { "revenue": 2551800000, "cost_of_revenue": 1779000000, "gross_profit": 772800000, "ebit": 458600000, "ebitda": 709500000, "pretax_income": 296000000, "tax_provision": 25200000, "net_income": 258400000, "net_income_to_common": 258400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21400000, "total_current_assets": 1071700000, "total_assets": 9618200000, "short_term_debt": 1060600000, "long_term_debt": 3607340000, "total_debt": 4667940000, "total_liabilities": 6528300000, "total_equity": 2994900000, "shares_outstanding": 65021000, "goodwill_and_intangibles": 1309100000 }, "cash_flow": { "operating_cash_flow": 584801000, "capital_expenditure": 604365000, "free_cash_flow": 1189166000, "dividends_paid": 156723000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227548, "ticker_id": 480, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:55.391352+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "458600000", "ebitda": "709500000", "netIncome": "258400000", "grossProfit": "772800000", "depreciation": "None", "totalRevenue": "2551800000", "costOfRevenue": "1779000000", "interestIncome": "161000000", "incomeBeforeTax": "296000000", "interestExpense": "162600000", "operatingIncome": "455200000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "25200000", "reportedCurrency": "USD", "netInterestIncome": "-161000000", "nonInterestIncome": "None", "operatingExpenses": "317600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3303000", "costofGoodsAndServicesSold": "1779000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "250900000", "sellingGeneralAndAdministrative": "66683000", "netIncomeFromContinuingOperations": "270800000" }, "balance": { "goodwill": "1299500000", "inventory": "207400000", "commonStock": "66100000", "currentDebt": "None", "investments": "None", "totalAssets": "9618200000", "longTermDebt": "3607340000", "shortTermDebt": "1060600000", "treasuryStock": "-2435000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "9600000", "reportedCurrency": "USD", "retainedEarnings": "1064100000", "totalLiabilities": "6528300000", "otherCurrentAssets": "317100000", "totalCurrentAssets": "1071700000", "currentLongTermDebt": "1060600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "525800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8546400000", "currentAccountsPayable": "310000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6797948000", "shortLongTermDebtTotal": "4667900000", "totalShareholderEquity": "2994900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "196000000", "totalCurrentLiabilities": "1666700000", "otherNonCurrentLiabilities": "1254305000", "totalNonCurrentLiabilities": "4861600000", "cashAndShortTermInvestments": "21400000", "commonStockSharesOutstanding": "65021000", "intangibleAssetsExcludingGoodwill": "9600000", "cashAndCashEquivalentsAtCarryingValue": "21400000", "accumulatedDepreciationAmortizationPPE": "-1576842000" }, "cashflow": { "netIncome": "270758000", "profitLoss": "None", "dividendPayout": "156723000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-75403000", "operatingCashflow": "584801000", "capitalExpenditures": "604365000", "changeInReceivables": "-184448000", "changeInExchangeRate": "None", "cashflowFromFinancing": "32254000", "cashflowFromInvestment": "-603880000", "stockBasedCompensation": "8551000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "156723000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13175000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "72626000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "250909000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2551800000, "cost_of_revenue": 1779000000, "gross_profit": 772800000, "research_and_development": null, "selling_general_admin": 66683000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 458600000, "depreciation_amortisation": 250900000, "ebitda": 709500000, "interest_expense": 162600000, "interest_income": null, "other_non_operating": null, "pretax_income": 296000000, "tax_provision": 25200000, "effective_tax_rate": null, "net_income": 258400000, "net_income_continuing_ops": 270800000, "net_income_to_common": 258400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21400000, "short_term_investments": null, "net_receivables": 525800000, "inventory": 207400000, "other_current_assets": null, "total_current_assets": 1071700000, "net_ppe": null, "goodwill": 1299500000, "intangible_assets": 9600000, "goodwill_and_intangibles": 1309100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8546400000, "total_assets": 9618200000, "short_term_debt": 1060600000, "accounts_payable": 310000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1666700000, "long_term_debt": 3607340000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4861600000, "total_liabilities": 6528300000, "total_debt": 4667940000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1064100000, "total_equity": 2994900000, "shares_outstanding": 65021000, "operating_cash_flow": 584801000, "stock_based_compensation": 8551000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 604365000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -603880000, "dividends_paid": 156723000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 32254000, "free_cash_flow": 1189166000, "net_change_in_cash": 13175000 }, "raw_data": { "income": { "ebit": "458600000", "ebitda": "709500000", "netIncome": "258400000", "grossProfit": "772800000", "depreciation": "None", "totalRevenue": "2551800000", "costOfRevenue": "1779000000", "interestIncome": "161000000", "incomeBeforeTax": "296000000", "interestExpense": "162600000", "operatingIncome": "455200000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "25200000", "reportedCurrency": "USD", "netInterestIncome": "-161000000", "nonInterestIncome": "None", "operatingExpenses": "317600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3303000", "costofGoodsAndServicesSold": "1779000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "250900000", "sellingGeneralAndAdministrative": "66683000", "netIncomeFromContinuingOperations": "270800000" }, "balance": { "goodwill": "1299500000", "inventory": "207400000", "commonStock": "66100000", "currentDebt": "None", "investments": "None", "totalAssets": "9618200000", "longTermDebt": "3607340000", "shortTermDebt": "1060600000", "treasuryStock": "-2435000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "9600000", "reportedCurrency": "USD", "retainedEarnings": "1064100000", "totalLiabilities": "6528300000", "otherCurrentAssets": "317100000", "totalCurrentAssets": "1071700000", "currentLongTermDebt": "1060600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "525800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8546400000", "currentAccountsPayable": "310000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6797948000", "shortLongTermDebtTotal": "4667900000", "totalShareholderEquity": "2994900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "196000000", "totalCurrentLiabilities": "1666700000", "otherNonCurrentLiabilities": "1254305000", "totalNonCurrentLiabilities": "4861600000", "cashAndShortTermInvestments": "21400000", "commonStockSharesOutstanding": "65021000", "intangibleAssetsExcludingGoodwill": "9600000", "cashAndCashEquivalentsAtCarryingValue": "21400000", "accumulatedDepreciationAmortizationPPE": "-1576842000" }, "cashflow": { "netIncome": "270758000", "profitLoss": "None", "dividendPayout": "156723000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-75403000", "operatingCashflow": "584801000", "capitalExpenditures": "604365000", "changeInReceivables": "-184448000", "changeInExchangeRate": "None", "cashflowFromFinancing": "32254000", "cashflowFromInvestment": "-603880000", "stockBasedCompensation": "8551000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "156723000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13175000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "72626000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "250909000", "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": "2026-06-07T01:07:55.391352+00:00", "is_restated": false, "income_statement": { "revenue": 1949100000, "cost_of_revenue": 1243600000, "gross_profit": 705500000, "ebit": 412500000, "ebitda": 648500000, "pretax_income": 258400000, "tax_provision": 7200000, "net_income": 236700000, "net_income_to_common": 236700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8921000, "total_current_assets": 808133000, "total_assets": 9131896000, "short_term_debt": 420180000, "long_term_debt": 4126923000, "total_debt": 4547103000, "total_liabilities": 6244773000, "total_equity": 2787094000, "shares_outstanding": 63325000, "goodwill_and_intangibles": 1310224000 }, "cash_flow": { "operating_cash_flow": -64565000, "capital_expenditure": 677492000, "free_cash_flow": 612927000, "dividends_paid": 145023000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227553, "ticker_id": 480, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:55.391352+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "412500000", "ebitda": "648500000", "netIncome": "236700000", "grossProfit": "705500000", "depreciation": "None", "totalRevenue": "1949100000", "costOfRevenue": "1243600000", "interestIncome": "152400000", "incomeBeforeTax": "258400000", "interestExpense": "154100000", "operatingIncome": "409400000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "7200000", "reportedCurrency": "USD", "netInterestIncome": "-152400000", "nonInterestIncome": "None", "operatingExpenses": "296100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3112000", "costofGoodsAndServicesSold": "1243600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "236000000", "sellingGeneralAndAdministrative": "60096000", "netIncomeFromContinuingOperations": "251300000" }, "balance": { "goodwill": "1299454000", "inventory": "150979000", "commonStock": "64793000", "currentDebt": "None", "investments": "None", "totalAssets": "9131896000", "longTermDebt": "4126923000", "shortTermDebt": "420180000", "treasuryStock": "-3509000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "10770000", "reportedCurrency": "USD", "retainedEarnings": "962458000", "totalLiabilities": "6244773000", "otherCurrentAssets": "308564000", "totalCurrentAssets": "808133000", "currentLongTermDebt": "420180000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "339669000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8323763000", "currentAccountsPayable": "217761000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6449176000", "shortLongTermDebtTotal": "4547103000", "totalShareholderEquity": "2787094000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "164084000", "totalCurrentLiabilities": "901713000", "otherNonCurrentLiabilities": "1216137000", "totalNonCurrentLiabilities": "5343060000", "cashAndShortTermInvestments": "8921000", "commonStockSharesOutstanding": "63325000", "intangibleAssetsExcludingGoodwill": "10770000", "cashAndCashEquivalentsAtCarryingValue": "8921000", "accumulatedDepreciationAmortizationPPE": "-1407397000" }, "cashflow": { "netIncome": "251260000", "profitLoss": "None", "dividendPayout": "145023000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-35707000", "operatingCashflow": "-64565000", "capitalExpenditures": "677492000", "changeInReceivables": "-43170000", "changeInExchangeRate": "None", "cashflowFromFinancing": "731866000", "cashflowFromInvestment": "-664230000", "stockBasedCompensation": "9655000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "145023000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3071000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1586140000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "245543000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1949100000, "cost_of_revenue": 1243600000, "gross_profit": 705500000, "research_and_development": null, "selling_general_admin": 60096000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 412500000, "depreciation_amortisation": 236000000, "ebitda": 648500000, "interest_expense": 154100000, "interest_income": null, "other_non_operating": null, "pretax_income": 258400000, "tax_provision": 7200000, "effective_tax_rate": null, "net_income": 236700000, "net_income_continuing_ops": 251300000, "net_income_to_common": 236700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8921000, "short_term_investments": null, "net_receivables": 339669000, "inventory": 150979000, "other_current_assets": null, "total_current_assets": 808133000, "net_ppe": null, "goodwill": 1299454000, "intangible_assets": 10770000, "goodwill_and_intangibles": 1310224000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8323763000, "total_assets": 9131896000, "short_term_debt": 420180000, "accounts_payable": 217761000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 901713000, "long_term_debt": 4126923000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5343060000, "total_liabilities": 6244773000, "total_debt": 4547103000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 962458000, "total_equity": 2787094000, "shares_outstanding": 63325000, "operating_cash_flow": -64565000, "stock_based_compensation": 9655000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 677492000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -664230000, "dividends_paid": 145023000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 731866000, "free_cash_flow": 612927000, "net_change_in_cash": 3071000 }, "raw_data": { "income": { "ebit": "412500000", "ebitda": "648500000", "netIncome": "236700000", "grossProfit": "705500000", "depreciation": "None", "totalRevenue": "1949100000", "costOfRevenue": "1243600000", "interestIncome": "152400000", "incomeBeforeTax": "258400000", "interestExpense": "154100000", "operatingIncome": "409400000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "7200000", "reportedCurrency": "USD", "netInterestIncome": "-152400000", "nonInterestIncome": "None", "operatingExpenses": "296100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3112000", "costofGoodsAndServicesSold": "1243600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "236000000", "sellingGeneralAndAdministrative": "60096000", "netIncomeFromContinuingOperations": "251300000" }, "balance": { "goodwill": "1299454000", "inventory": "150979000", "commonStock": "64793000", "currentDebt": "None", "investments": "None", "totalAssets": "9131896000", "longTermDebt": "4126923000", "shortTermDebt": "420180000", "treasuryStock": "-3509000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "10770000", "reportedCurrency": "USD", "retainedEarnings": "962458000", "totalLiabilities": "6244773000", "otherCurrentAssets": "308564000", "totalCurrentAssets": "808133000", "currentLongTermDebt": "420180000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "339669000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8323763000", "currentAccountsPayable": "217761000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6449176000", "shortLongTermDebtTotal": "4547103000", "totalShareholderEquity": "2787094000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "164084000", "totalCurrentLiabilities": "901713000", "otherNonCurrentLiabilities": "1216137000", "totalNonCurrentLiabilities": "5343060000", "cashAndShortTermInvestments": "8921000", "commonStockSharesOutstanding": "63325000", "intangibleAssetsExcludingGoodwill": "10770000", "cashAndCashEquivalentsAtCarryingValue": "8921000", "accumulatedDepreciationAmortizationPPE": "-1407397000" }, "cashflow": { "netIncome": "251260000", "profitLoss": "None", "dividendPayout": "145023000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-35707000", "operatingCashflow": "-64565000", "capitalExpenditures": "677492000", "changeInReceivables": "-43170000", "changeInExchangeRate": "None", "cashflowFromFinancing": "731866000", "cashflowFromInvestment": "-664230000", "stockBasedCompensation": "9655000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "145023000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3071000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1586140000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "245543000", "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": "2026-06-07T01:07:55.391352+00:00", "is_restated": false, "income_statement": { "revenue": 1696941000, "cost_of_revenue": 987808000, "gross_profit": 709133000, "ebit": 420612000, "ebitda": 645069000, "pretax_income": 275681000, "tax_provision": 32918000, "net_income": 227608000, "net_income_to_common": 227608000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6356000, "total_current_assets": 493291000, "total_assets": 8088786000, "short_term_debt": 242476000, "long_term_debt": 3528100000, "total_debt": 3770576000, "total_liabilities": 5426139000, "total_equity": 2561385000, "shares_outstanding": 62439000, "goodwill_and_intangibles": 1311398000 }, "cash_flow": { "operating_cash_flow": 541863000, "capital_expenditure": 767404000, "free_cash_flow": 1309267000, "dividends_paid": 135439000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227558, "ticker_id": 480, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:55.391352+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "420612000", "ebitda": "645069000", "netIncome": "227608000", "grossProfit": "709133000", "depreciation": "None", "totalRevenue": "1696941000", "costOfRevenue": "987808000", "interestIncome": "143500000", "incomeBeforeTax": "275681000", "interestExpense": "144931000", "operatingIncome": "428303000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "32918000", "reportedCurrency": "USD", "netInterestIncome": "-143500000", "nonInterestIncome": "None", "operatingExpenses": "280830000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-7691000", "costofGoodsAndServicesSold": "987808000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "224457000", "sellingGeneralAndAdministrative": "56373000", "netIncomeFromContinuingOperations": "242763000" }, "balance": { "goodwill": "1299454000", "inventory": "117400000", "commonStock": "62827000", "currentDebt": "None", "investments": "None", "totalAssets": "8088786000", "longTermDebt": "3528100000", "shortTermDebt": "242476000", "treasuryStock": "-2119000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "11944000", "reportedCurrency": "USD", "retainedEarnings": "870738000", "totalLiabilities": "5426139000", "otherCurrentAssets": "84128000", "totalCurrentAssets": "493291000", "currentLongTermDebt": "242476000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "285407000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7595495000", "currentAccountsPayable": "183340000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6019714000", "shortLongTermDebtTotal": "3770576000", "totalShareholderEquity": "2561385000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "171427000", "totalCurrentLiabilities": "696533000", "otherNonCurrentLiabilities": "1201506000", "totalNonCurrentLiabilities": "4729606000", "cashAndShortTermInvestments": "6356000", "commonStockSharesOutstanding": "62439000", "intangibleAssetsExcludingGoodwill": "11944000", "cashAndCashEquivalentsAtCarryingValue": "6356000", "accumulatedDepreciationAmortizationPPE": "-1285816000" }, "cashflow": { "netIncome": "242763000", "profitLoss": "None", "dividendPayout": "135439000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2755000", "operatingCashflow": "541863000", "capitalExpenditures": "767404000", "changeInReceivables": "-10843000", "changeInExchangeRate": "None", "cashflowFromFinancing": "216882000", "cashflowFromInvestment": "-761664000", "stockBasedCompensation": "5373000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "135439000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2919000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "284540000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "243313000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1696941000, "cost_of_revenue": 987808000, "gross_profit": 709133000, "research_and_development": null, "selling_general_admin": 56373000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 420612000, "depreciation_amortisation": 224457000, "ebitda": 645069000, "interest_expense": 144931000, "interest_income": null, "other_non_operating": null, "pretax_income": 275681000, "tax_provision": 32918000, "effective_tax_rate": null, "net_income": 227608000, "net_income_continuing_ops": 242763000, "net_income_to_common": 227608000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6356000, "short_term_investments": null, "net_receivables": 285407000, "inventory": 117400000, "other_current_assets": null, "total_current_assets": 493291000, "net_ppe": null, "goodwill": 1299454000, "intangible_assets": 11944000, "goodwill_and_intangibles": 1311398000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7595495000, "total_assets": 8088786000, "short_term_debt": 242476000, "accounts_payable": 183340000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 696533000, "long_term_debt": 3528100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4729606000, "total_liabilities": 5426139000, "total_debt": 3770576000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 870738000, "total_equity": 2561385000, "shares_outstanding": 62439000, "operating_cash_flow": 541863000, "stock_based_compensation": 5373000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 767404000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -761664000, "dividends_paid": 135439000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 216882000, "free_cash_flow": 1309267000, "net_change_in_cash": -2919000 }, "raw_data": { "income": { "ebit": "420612000", "ebitda": "645069000", "netIncome": "227608000", "grossProfit": "709133000", "depreciation": "None", "totalRevenue": "1696941000", "costOfRevenue": "987808000", "interestIncome": "143500000", "incomeBeforeTax": "275681000", "interestExpense": "144931000", "operatingIncome": "428303000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "32918000", "reportedCurrency": "USD", "netInterestIncome": "-143500000", "nonInterestIncome": "None", "operatingExpenses": "280830000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-7691000", "costofGoodsAndServicesSold": "987808000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "224457000", "sellingGeneralAndAdministrative": "56373000", "netIncomeFromContinuingOperations": "242763000" }, "balance": { "goodwill": "1299454000", "inventory": "117400000", "commonStock": "62827000", "currentDebt": "None", "investments": "None", "totalAssets": "8088786000", "longTermDebt": "3528100000", "shortTermDebt": "242476000", "treasuryStock": "-2119000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "11944000", "reportedCurrency": "USD", "retainedEarnings": "870738000", "totalLiabilities": "5426139000", "otherCurrentAssets": "84128000", "totalCurrentAssets": "493291000", "currentLongTermDebt": "242476000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "285407000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7595495000", "currentAccountsPayable": "183340000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6019714000", "shortLongTermDebtTotal": "3770576000", "totalShareholderEquity": "2561385000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "171427000", "totalCurrentLiabilities": "696533000", "otherNonCurrentLiabilities": "1201506000", "totalNonCurrentLiabilities": "4729606000", "cashAndShortTermInvestments": "6356000", "commonStockSharesOutstanding": "62439000", "intangibleAssetsExcludingGoodwill": "11944000", "cashAndCashEquivalentsAtCarryingValue": "6356000", "accumulatedDepreciationAmortizationPPE": "-1285816000" }, "cashflow": { "netIncome": "242763000", "profitLoss": "None", "dividendPayout": "135439000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2755000", "operatingCashflow": "541863000", "capitalExpenditures": "767404000", "changeInReceivables": "-10843000", "changeInExchangeRate": "None", "cashflowFromFinancing": "216882000", "cashflowFromInvestment": "-761664000", "stockBasedCompensation": "5373000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "135439000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2919000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "284540000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "243313000", "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": "2026-06-07T01:07:55.391352+00:00", "is_restated": false, "income_statement": { "revenue": 1734900000, "cost_of_revenue": 1066823000, "gross_profit": 668077000, "ebit": 382193000, "ebitda": 591313000, "pretax_income": 242902000, "tax_provision": 29580000, "net_income": 199310000, "net_income_to_common": 199310000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9777000, "total_current_assets": 473184000, "total_assets": 7558457000, "short_term_debt": 355243000, "long_term_debt": 3140096000, "total_debt": 3495339000, "total_liabilities": 5094388000, "total_equity": 2362123000, "shares_outstanding": 60798000, "goodwill_and_intangibles": 1312720000 }, "cash_flow": { "operating_cash_flow": 505513000, "capital_expenditure": 818376000, "free_cash_flow": 1323889000, "dividends_paid": 124647000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227563, "ticker_id": 480, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:55.391352+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "382193000", "ebitda": "591313000", "netIncome": "199310000", "grossProfit": "668077000", "depreciation": "None", "totalRevenue": "1734900000", "costOfRevenue": "1066823000", "interestIncome": "1632000", "incomeBeforeTax": "242902000", "interestExpense": "139291000", "operatingIncome": "406042000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "29580000", "reportedCurrency": "USD", "netInterestIncome": "-137659000", "nonInterestIncome": "None", "operatingExpenses": "262035000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2448000", "costofGoodsAndServicesSold": "1066823000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "209120000", "sellingGeneralAndAdministrative": "52915000", "netIncomeFromContinuingOperations": "213322000" }, "balance": { "goodwill": "1299454000", "inventory": "117172000", "commonStock": "61481000", "currentDebt": "None", "investments": "None", "totalAssets": "7558457000", "longTermDebt": "3140096000", "shortTermDebt": "355243000", "treasuryStock": "-267000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "13266000", "reportedCurrency": "USD", "retainedEarnings": "778776000", "totalLiabilities": "5094388000", "otherCurrentAssets": "73984000", "totalCurrentAssets": "473184000", "currentLongTermDebt": "355243000", "longTermInvestments": "21929000", "shortTermInvestments": "None", "currentNetReceivables": "272251000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7085273000", "currentAccountsPayable": "193523000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5503186000", "shortLongTermDebtTotal": "3495339000", "totalShareholderEquity": "2362123000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "163253000", "totalCurrentLiabilities": "811294000", "otherNonCurrentLiabilities": "1142998000", "totalNonCurrentLiabilities": "4283094000", "cashAndShortTermInvestments": "9777000", "commonStockSharesOutstanding": "60798000", "intangibleAssetsExcludingGoodwill": "13266000", "cashAndCashEquivalentsAtCarryingValue": "9777000", "accumulatedDepreciationAmortizationPPE": "-1281493000" }, "cashflow": { "netIncome": "213322000", "profitLoss": "None", "dividendPayout": "124647000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "2052000", "operatingCashflow": "505513000", "capitalExpenditures": "818376000", "changeInReceivables": "7578000", "changeInExchangeRate": "None", "cashflowFromFinancing": "300210000", "cashflowFromInvestment": "-816210000", "stockBasedCompensation": "12095000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "124647000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10487000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1263880000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "241267000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1734900000, "cost_of_revenue": 1066823000, "gross_profit": 668077000, "research_and_development": null, "selling_general_admin": 52915000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 382193000, "depreciation_amortisation": 209120000, "ebitda": 591313000, "interest_expense": 139291000, "interest_income": null, "other_non_operating": null, "pretax_income": 242902000, "tax_provision": 29580000, "effective_tax_rate": null, "net_income": 199310000, "net_income_continuing_ops": 213322000, "net_income_to_common": 199310000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9777000, "short_term_investments": null, "net_receivables": 272251000, "inventory": 117172000, "other_current_assets": null, "total_current_assets": 473184000, "net_ppe": null, "goodwill": 1299454000, "intangible_assets": 13266000, "goodwill_and_intangibles": 1312720000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7085273000, "total_assets": 7558457000, "short_term_debt": 355243000, "accounts_payable": 193523000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 811294000, "long_term_debt": 3140096000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4283094000, "total_liabilities": 5094388000, "total_debt": 3495339000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 778776000, "total_equity": 2362123000, "shares_outstanding": 60798000, "operating_cash_flow": 505513000, "stock_based_compensation": 12095000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 818376000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -816210000, "dividends_paid": 124647000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 300210000, "free_cash_flow": 1323889000, "net_change_in_cash": -10487000 }, "raw_data": { "income": { "ebit": "382193000", "ebitda": "591313000", "netIncome": "199310000", "grossProfit": "668077000", "depreciation": "None", "totalRevenue": "1734900000", "costOfRevenue": "1066823000", "interestIncome": "1632000", "incomeBeforeTax": "242902000", "interestExpense": "139291000", "operatingIncome": "406042000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "29580000", "reportedCurrency": "USD", "netInterestIncome": "-137659000", "nonInterestIncome": "None", "operatingExpenses": "262035000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2448000", "costofGoodsAndServicesSold": "1066823000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "209120000", "sellingGeneralAndAdministrative": "52915000", "netIncomeFromContinuingOperations": "213322000" }, "balance": { "goodwill": "1299454000", "inventory": "117172000", "commonStock": "61481000", "currentDebt": "None", "investments": "None", "totalAssets": "7558457000", "longTermDebt": "3140096000", "shortTermDebt": "355243000", "treasuryStock": "-267000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "13266000", "reportedCurrency": "USD", "retainedEarnings": "778776000", "totalLiabilities": "5094388000", "otherCurrentAssets": "73984000", "totalCurrentAssets": "473184000", "currentLongTermDebt": "355243000", "longTermInvestments": "21929000", "shortTermInvestments": "None", "currentNetReceivables": "272251000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7085273000", "currentAccountsPayable": "193523000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5503186000", "shortLongTermDebtTotal": "3495339000", "totalShareholderEquity": "2362123000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "163253000", "totalCurrentLiabilities": "811294000", "otherNonCurrentLiabilities": "1142998000", "totalNonCurrentLiabilities": "4283094000", "cashAndShortTermInvestments": "9777000", "commonStockSharesOutstanding": "60798000", "intangibleAssetsExcludingGoodwill": "13266000", "cashAndCashEquivalentsAtCarryingValue": "9777000", "accumulatedDepreciationAmortizationPPE": "-1281493000" }, "cashflow": { "netIncome": "213322000", "profitLoss": "None", "dividendPayout": "124647000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "2052000", "operatingCashflow": "505513000", "capitalExpenditures": "818376000", "changeInReceivables": "7578000", "changeInExchangeRate": "None", "cashflowFromFinancing": "300210000", "cashflowFromInvestment": "-816210000", "stockBasedCompensation": "12095000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "124647000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10487000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1263880000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "241267000", "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": "2026-06-07T01:07:55.391352+00:00", "is_restated": false, "income_statement": { "revenue": 1754268000, "cost_of_revenue": 1107316000, "gross_profit": 646952000, "ebit": 397498000, "ebitda": 593826000, "pretax_income": 255882000, "tax_provision": -23667000, "net_income": 258442000, "net_income_to_common": 258442000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20776000, "total_current_assets": 503833000, "total_assets": 6963327000, "short_term_debt": 191363000, "long_term_debt": 2950835000, "total_debt": 3142198000, "total_liabilities": 4675904000, "total_equity": 2181588000, "shares_outstanding": 55500000, "goodwill_and_intangibles": 1313791000 }, "cash_flow": { "operating_cash_flow": 488811000, "capital_expenditure": 457524000, "free_cash_flow": 946335000, "dividends_paid": 106591000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227568, "ticker_id": 480, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:55.391352+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "397498000", "ebitda": "593826000", "netIncome": "258442000", "grossProfit": "646952000", "depreciation": "None", "totalRevenue": "1754268000", "costOfRevenue": "1107316000", "interestIncome": "1641000", "incomeBeforeTax": "255882000", "interestExpense": "141616000", "operatingIncome": "397037000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-23667000", "reportedCurrency": "USD", "netInterestIncome": "-139975000", "nonInterestIncome": "None", "operatingExpenses": "249915000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "2565000", "costofGoodsAndServicesSold": "1107316000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "196328000", "sellingGeneralAndAdministrative": "53587000", "netIncomeFromContinuingOperations": "279549000" }, "balance": { "goodwill": "1299454000", "inventory": "117299000", "commonStock": "60049000", "currentDebt": "None", "investments": "None", "totalAssets": "6963327000", "longTermDebt": "2950835000", "shortTermDebt": "191363000", "treasuryStock": "-2510000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "14337000", "reportedCurrency": "USD", "retainedEarnings": "700396000", "totalLiabilities": "4675904000", "otherCurrentAssets": "83627000", "totalCurrentAssets": "503833000", "currentLongTermDebt": "191363000", "longTermInvestments": "41013000", "shortTermInvestments": "None", "currentNetReceivables": "282131000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6459494000", "currentAccountsPayable": "210609000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4854879000", "shortLongTermDebtTotal": "3142198000", "totalShareholderEquity": "2181588000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "203748000", "totalCurrentLiabilities": "648230000", "otherNonCurrentLiabilities": "765508000", "totalNonCurrentLiabilities": "4027674000", "cashAndShortTermInvestments": "20776000", "commonStockSharesOutstanding": "55500000", "intangibleAssetsExcludingGoodwill": "14337000", "cashAndCashEquivalentsAtCarryingValue": "20776000", "accumulatedDepreciationAmortizationPPE": "-1145136000" }, "cashflow": { "netIncome": "279549000", "profitLoss": "None", "dividendPayout": "106591000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-2919000", "operatingCashflow": "488811000", "capitalExpenditures": "457524000", "changeInReceivables": "-45966000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17057000", "cashflowFromInvestment": "-465849000", "stockBasedCompensation": "12390000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106591000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5905000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "700000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "204880000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1754268000, "cost_of_revenue": 1107316000, "gross_profit": 646952000, "research_and_development": 0, "selling_general_admin": 53587000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 397498000, "depreciation_amortisation": 196328000, "ebitda": 593826000, "interest_expense": 141616000, "interest_income": null, "other_non_operating": null, "pretax_income": 255882000, "tax_provision": -23667000, "effective_tax_rate": null, "net_income": 258442000, "net_income_continuing_ops": 279549000, "net_income_to_common": 258442000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20776000, "short_term_investments": null, "net_receivables": 282131000, "inventory": 117299000, "other_current_assets": null, "total_current_assets": 503833000, "net_ppe": null, "goodwill": 1299454000, "intangible_assets": 14337000, "goodwill_and_intangibles": 1313791000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6459494000, "total_assets": 6963327000, "short_term_debt": 191363000, "accounts_payable": 210609000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 648230000, "long_term_debt": 2950835000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4027674000, "total_liabilities": 4675904000, "total_debt": 3142198000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 700396000, "total_equity": 2181588000, "shares_outstanding": 55500000, "operating_cash_flow": 488811000, "stock_based_compensation": 12390000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 457524000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -465849000, "dividends_paid": 106591000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17057000, "free_cash_flow": 946335000, "net_change_in_cash": 5905000 }, "raw_data": { "income": { "ebit": "397498000", "ebitda": "593826000", "netIncome": "258442000", "grossProfit": "646952000", "depreciation": "None", "totalRevenue": "1754268000", "costOfRevenue": "1107316000", "interestIncome": "1641000", "incomeBeforeTax": "255882000", "interestExpense": "141616000", "operatingIncome": "397037000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-23667000", "reportedCurrency": "USD", "netInterestIncome": "-139975000", "nonInterestIncome": "None", "operatingExpenses": "249915000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "2565000", "costofGoodsAndServicesSold": "1107316000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "196328000", "sellingGeneralAndAdministrative": "53587000", "netIncomeFromContinuingOperations": "279549000" }, "balance": { "goodwill": "1299454000", "inventory": "117299000", "commonStock": "60049000", "currentDebt": "None", "investments": "None", "totalAssets": "6963327000", "longTermDebt": "2950835000", "shortTermDebt": "191363000", "treasuryStock": "-2510000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "14337000", "reportedCurrency": "USD", "retainedEarnings": "700396000", "totalLiabilities": "4675904000", "otherCurrentAssets": "83627000", "totalCurrentAssets": "503833000", "currentLongTermDebt": "191363000", "longTermInvestments": "41013000", "shortTermInvestments": "None", "currentNetReceivables": "282131000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6459494000", "currentAccountsPayable": "210609000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4854879000", "shortLongTermDebtTotal": "3142198000", "totalShareholderEquity": "2181588000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "203748000", "totalCurrentLiabilities": "648230000", "otherNonCurrentLiabilities": "765508000", "totalNonCurrentLiabilities": "4027674000", "cashAndShortTermInvestments": "20776000", "commonStockSharesOutstanding": "55500000", "intangibleAssetsExcludingGoodwill": "14337000", "cashAndCashEquivalentsAtCarryingValue": "20776000", "accumulatedDepreciationAmortizationPPE": "-1145136000" }, "cashflow": { "netIncome": "279549000", "profitLoss": "None", "dividendPayout": "106591000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-2919000", "operatingCashflow": "488811000", "capitalExpenditures": "457524000", "changeInReceivables": "-45966000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17057000", "cashflowFromInvestment": "-465849000", "stockBasedCompensation": "12390000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106591000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5905000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "700000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "204880000", "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": "2026-06-07T01:07:55.391352+00:00", "is_restated": false, "income_statement": { "revenue": 780700000, "cost_of_revenue": 562700000, "gross_profit": 218000000, "ebit": 199900000, "ebitda": 274700000, "pretax_income": 150700000, "tax_provision": 17600000, "net_income": 131000000, "net_income_to_common": 131000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31400000, "total_current_assets": 788200000, "total_assets": 10820000000, "short_term_debt": 662200000, "long_term_debt": 3992500000, "total_debt": 4654700000, "total_liabilities": 6793100000, "total_equity": 3945200000, "shares_outstanding": 75600000, "goodwill_and_intangibles": 1305299999 }, "cash_flow": { "operating_cash_flow": 176200000, "capital_expenditure": 267400000, "free_cash_flow": 443600000, "dividends_paid": 53100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227531, "ticker_id": 480, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:55.391352+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "199900000", "ebitda": "274700000", "netIncome": "131000000", "grossProfit": "218000000", "depreciation": "None", "totalRevenue": "780700000", "costOfRevenue": "562700000", "interestIncome": "1200000", "incomeBeforeTax": "150700000", "interestExpense": "52400000", "operatingIncome": "199900000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "17600000", "reportedCurrency": "USD", "netInterestIncome": "-51900000", "nonInterestIncome": "None", "operatingExpenses": "18100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "562700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "133100000" }, "balance": { "goodwill": "1299500000", "inventory": "146800000", "commonStock": "76200000", "currentDebt": "None", "investments": "None", "totalAssets": "10820000000", "longTermDebt": "3992500000", "shortTermDebt": "662200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "5799999", "reportedCurrency": "USD", "retainedEarnings": "1420800000", "totalLiabilities": "6793100000", "otherCurrentAssets": "204000000", "totalCurrentAssets": "788200000", "currentLongTermDebt": "662200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "406000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10031800000", "currentAccountsPayable": "210800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4654700000", "totalShareholderEquity": "3945200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "333100000", "totalCurrentLiabilities": "1220900000", "otherNonCurrentLiabilities": "231700000", "totalNonCurrentLiabilities": "5572200000", "cashAndShortTermInvestments": "31400000", "commonStockSharesOutstanding": "75600000", "intangibleAssetsExcludingGoodwill": "5799999", "cashAndCashEquivalentsAtCarryingValue": "31400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131000000", "profitLoss": "None", "dividendPayout": "53100000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "24500000", "operatingCashflow": "176200000", "capitalExpenditures": "267400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65200000", "cashflowFromInvestment": "-270000000", "stockBasedCompensation": "3200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 780700000, "cost_of_revenue": 562700000, "gross_profit": 218000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 199900000, "depreciation_amortisation": 74800000, "ebitda": 274700000, "interest_expense": 52400000, "interest_income": null, "other_non_operating": null, "pretax_income": 150700000, "tax_provision": 17600000, "effective_tax_rate": null, "net_income": 131000000, "net_income_continuing_ops": 133100000, "net_income_to_common": 131000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31400000, "short_term_investments": null, "net_receivables": 406000000, "inventory": 146800000, "other_current_assets": null, "total_current_assets": 788200000, "net_ppe": null, "goodwill": 1299500000, "intangible_assets": 5799999, "goodwill_and_intangibles": 1305299999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10031800000, "total_assets": 10820000000, "short_term_debt": 662200000, "accounts_payable": 210800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1220900000, "long_term_debt": 3992500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5572200000, "total_liabilities": 6793100000, "total_debt": 4654700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1420800000, "total_equity": 3945200000, "shares_outstanding": 75600000, "operating_cash_flow": 176200000, "stock_based_compensation": 3200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 267400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -270000000, "dividends_paid": 53100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -65200000, "free_cash_flow": 443600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "199900000", "ebitda": "274700000", "netIncome": "131000000", "grossProfit": "218000000", "depreciation": "None", "totalRevenue": "780700000", "costOfRevenue": "562700000", "interestIncome": "1200000", "incomeBeforeTax": "150700000", "interestExpense": "52400000", "operatingIncome": "199900000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "17600000", "reportedCurrency": "USD", "netInterestIncome": "-51900000", "nonInterestIncome": "None", "operatingExpenses": "18100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "562700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "133100000" }, "balance": { "goodwill": "1299500000", "inventory": "146800000", "commonStock": "76200000", "currentDebt": "None", "investments": "None", "totalAssets": "10820000000", "longTermDebt": "3992500000", "shortTermDebt": "662200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "5799999", "reportedCurrency": "USD", "retainedEarnings": "1420800000", "totalLiabilities": "6793100000", "otherCurrentAssets": "204000000", "totalCurrentAssets": "788200000", "currentLongTermDebt": "662200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "406000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10031800000", "currentAccountsPayable": "210800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4654700000", "totalShareholderEquity": "3945200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "333100000", "totalCurrentLiabilities": "1220900000", "otherNonCurrentLiabilities": "231700000", "totalNonCurrentLiabilities": "5572200000", "cashAndShortTermInvestments": "31400000", "commonStockSharesOutstanding": "75600000", "intangibleAssetsExcludingGoodwill": "5799999", "cashAndCashEquivalentsAtCarryingValue": "31400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131000000", "profitLoss": "None", "dividendPayout": "53100000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "24500000", "operatingCashflow": "176200000", "capitalExpenditures": "267400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65200000", "cashflowFromInvestment": "-270000000", "stockBasedCompensation": "3200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74800000", "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": "2026-06-07T01:07:55.391352+00:00", "is_restated": false, "income_statement": { "revenue": 635500000, "cost_of_revenue": 373400000, "gross_profit": 262100000, "ebit": 176300000, "ebitda": 249600000, "pretax_income": 125800000, "tax_provision": 17200000, "net_income": 104900000, "net_income_to_common": 104900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 182800000, "total_current_assets": 995900000, "total_assets": 10869800000, "short_term_debt": 0, "long_term_debt": 4701100000, "total_debt": 4701100000, "total_liabilities": 6964100000, "total_equity": 3823600000, "shares_outstanding": 75400000, "goodwill_and_intangibles": 1305900000 }, "cash_flow": { "operating_cash_flow": 168100000, "capital_expenditure": 269600000, "free_cash_flow": 437700000, "dividends_paid": 51100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227532, "ticker_id": 480, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:55.391352+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "176300000", "ebitda": "249600000", "netIncome": "104900000", "grossProfit": "262100000", "depreciation": "None", "totalRevenue": "635500000", "costOfRevenue": "373400000", "interestIncome": "4200000", "incomeBeforeTax": "125800000", "interestExpense": "54700000", "operatingIncome": "171400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "17200000", "reportedCurrency": "USD", "netInterestIncome": "-50500000", "nonInterestIncome": "None", "operatingExpenses": "90700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "373400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73300000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "108700000" }, "balance": { "goodwill": "1299500000", "inventory": "172400000", "commonStock": "75500000", "currentDebt": "None", "investments": "None", "totalAssets": "10869800000", "longTermDebt": "4701100000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6400000", "reportedCurrency": "USD", "retainedEarnings": "1342900000", "totalLiabilities": "6964100000", "otherCurrentAssets": "208400000", "totalCurrentAssets": "995900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "432300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9873900000", "currentAccountsPayable": "311700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4701100000", "totalShareholderEquity": "3823600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "314500000", "totalCurrentLiabilities": "740000000", "otherNonCurrentLiabilities": "213400000", "totalNonCurrentLiabilities": "6224100000", "cashAndShortTermInvestments": "182800000", "commonStockSharesOutstanding": "75400000", "intangibleAssetsExcludingGoodwill": "6400000", "cashAndCashEquivalentsAtCarryingValue": "182800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108700000", "profitLoss": "None", "dividendPayout": "51100000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1200000", "operatingCashflow": "168100000", "capitalExpenditures": "269600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "265000000", "cashflowFromInvestment": "-271800000", "stockBasedCompensation": "3800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "219200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 635500000, "cost_of_revenue": 373400000, "gross_profit": 262100000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 176300000, "depreciation_amortisation": 73300000, "ebitda": 249600000, "interest_expense": 54700000, "interest_income": null, "other_non_operating": null, "pretax_income": 125800000, "tax_provision": 17200000, "effective_tax_rate": null, "net_income": 104900000, "net_income_continuing_ops": 108700000, "net_income_to_common": 104900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 182800000, "short_term_investments": null, "net_receivables": 432300000, "inventory": 172400000, "other_current_assets": null, "total_current_assets": 995900000, "net_ppe": null, "goodwill": 1299500000, "intangible_assets": 6400000, "goodwill_and_intangibles": 1305900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9873900000, "total_assets": 10869800000, "short_term_debt": 0, "accounts_payable": 311700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 740000000, "long_term_debt": 4701100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6224100000, "total_liabilities": 6964100000, "total_debt": 4701100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1342900000, "total_equity": 3823600000, "shares_outstanding": 75400000, "operating_cash_flow": 168100000, "stock_based_compensation": 3800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 269600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -271800000, "dividends_paid": 51100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 265000000, "free_cash_flow": 437700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "176300000", "ebitda": "249600000", "netIncome": "104900000", "grossProfit": "262100000", "depreciation": "None", "totalRevenue": "635500000", "costOfRevenue": "373400000", "interestIncome": "4200000", "incomeBeforeTax": "125800000", "interestExpense": "54700000", "operatingIncome": "171400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "17200000", "reportedCurrency": "USD", "netInterestIncome": "-50500000", "nonInterestIncome": "None", "operatingExpenses": "90700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "373400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73300000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "108700000" }, "balance": { "goodwill": "1299500000", "inventory": "172400000", "commonStock": "75500000", "currentDebt": "None", "investments": "None", "totalAssets": "10869800000", "longTermDebt": "4701100000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6400000", "reportedCurrency": "USD", "retainedEarnings": "1342900000", "totalLiabilities": "6964100000", "otherCurrentAssets": "208400000", "totalCurrentAssets": "995900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "432300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9873900000", "currentAccountsPayable": "311700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4701100000", "totalShareholderEquity": "3823600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "314500000", "totalCurrentLiabilities": "740000000", "otherNonCurrentLiabilities": "213400000", "totalNonCurrentLiabilities": "6224100000", "cashAndShortTermInvestments": "182800000", "commonStockSharesOutstanding": "75400000", "intangibleAssetsExcludingGoodwill": "6400000", "cashAndCashEquivalentsAtCarryingValue": "182800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108700000", "profitLoss": "None", "dividendPayout": "51100000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1200000", "operatingCashflow": "168100000", "capitalExpenditures": "269600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "265000000", "cashflowFromInvestment": "-271800000", "stockBasedCompensation": "3800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "219200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73300000", "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": "2026-06-07T01:07:55.391352+00:00", "is_restated": false, "income_statement": { "revenue": 430200000, "cost_of_revenue": 262800000, "gross_profit": 167400000, "ebit": 79300000, "ebitda": 149100000, "pretax_income": 29900000, "tax_provision": 4000000, "net_income": 24900000, "net_income_to_common": 24900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21100000, "total_current_assets": 667600000, "total_assets": 10329000000, "short_term_debt": 126000000, "long_term_debt": 4252800000, "total_debt": 4378800000, "total_liabilities": 6478100000, "total_equity": 3768000000, "shares_outstanding": 72900000, "goodwill_and_intangibles": 1306200000 }, "cash_flow": { "operating_cash_flow": 88900000, "capital_expenditure": 178400000, "free_cash_flow": 267300000, "dividends_paid": 49200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227534, "ticker_id": 480, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:55.391352+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79300000", "ebitda": "149100000", "netIncome": "24900000", "grossProfit": "167400000", "depreciation": "None", "totalRevenue": "430200000", "costOfRevenue": "262800000", "interestIncome": "1200000", "incomeBeforeTax": "29900000", "interestExpense": "49900000", "operatingIncome": "78700000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "4000000", "reportedCurrency": "USD", "netInterestIncome": "-49400000", "nonInterestIncome": "None", "operatingExpenses": "88700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "262800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "25900000" }, "balance": { "goodwill": "1299500000", "inventory": "173000000", "commonStock": "75500000", "currentDebt": "None", "investments": "None", "totalAssets": "10329000000", "longTermDebt": "4252800000", "shortTermDebt": "126000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "6700000", "reportedCurrency": "USD", "retainedEarnings": "1289000000", "totalLiabilities": "6478100000", "otherCurrentAssets": "201100000", "totalCurrentAssets": "667600000", "currentLongTermDebt": "126000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "272400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9661400000", "currentAccountsPayable": "219100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4378800000", "totalShareholderEquity": "3768000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "326900000", "totalCurrentLiabilities": "734600000", "otherNonCurrentLiabilities": "205500000", "totalNonCurrentLiabilities": "5743500000", "cashAndShortTermInvestments": "21100000", "commonStockSharesOutstanding": "72900000", "intangibleAssetsExcludingGoodwill": "6700000", "cashAndCashEquivalentsAtCarryingValue": "21100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25900000", "profitLoss": "None", "dividendPayout": "49200000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-27400000", "operatingCashflow": "88900000", "capitalExpenditures": "178400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "104600000", "cashflowFromInvestment": "-180200000", "stockBasedCompensation": "2300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "219200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 430200000, "cost_of_revenue": 262800000, "gross_profit": 167400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79300000, "depreciation_amortisation": 69800000, "ebitda": 149100000, "interest_expense": 49900000, "interest_income": null, "other_non_operating": null, "pretax_income": 29900000, "tax_provision": 4000000, "effective_tax_rate": null, "net_income": 24900000, "net_income_continuing_ops": 25900000, "net_income_to_common": 24900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21100000, "short_term_investments": null, "net_receivables": 272400000, "inventory": 173000000, "other_current_assets": null, "total_current_assets": 667600000, "net_ppe": null, "goodwill": 1299500000, "intangible_assets": 6700000, "goodwill_and_intangibles": 1306200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9661400000, "total_assets": 10329000000, "short_term_debt": 126000000, "accounts_payable": 219100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 734600000, "long_term_debt": 4252800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5743500000, "total_liabilities": 6478100000, "total_debt": 4378800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1289000000, "total_equity": 3768000000, "shares_outstanding": 72900000, "operating_cash_flow": 88900000, "stock_based_compensation": 2300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 178400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -180200000, "dividends_paid": 49200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 104600000, "free_cash_flow": 267300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "79300000", "ebitda": "149100000", "netIncome": "24900000", "grossProfit": "167400000", "depreciation": "None", "totalRevenue": "430200000", "costOfRevenue": "262800000", "interestIncome": "1200000", "incomeBeforeTax": "29900000", "interestExpense": "49900000", "operatingIncome": "78700000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "4000000", "reportedCurrency": "USD", "netInterestIncome": "-49400000", "nonInterestIncome": "None", "operatingExpenses": "88700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "262800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "25900000" }, "balance": { "goodwill": "1299500000", "inventory": "173000000", "commonStock": "75500000", "currentDebt": "None", "investments": "None", "totalAssets": "10329000000", "longTermDebt": "4252800000", "shortTermDebt": "126000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "6700000", "reportedCurrency": "USD", "retainedEarnings": "1289000000", "totalLiabilities": "6478100000", "otherCurrentAssets": "201100000", "totalCurrentAssets": "667600000", "currentLongTermDebt": "126000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "272400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9661400000", "currentAccountsPayable": "219100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4378800000", "totalShareholderEquity": "3768000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "326900000", "totalCurrentLiabilities": "734600000", "otherNonCurrentLiabilities": "205500000", "totalNonCurrentLiabilities": "5743500000", "cashAndShortTermInvestments": "21100000", "commonStockSharesOutstanding": "72900000", "intangibleAssetsExcludingGoodwill": "6700000", "cashAndCashEquivalentsAtCarryingValue": "21100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25900000", "profitLoss": "None", "dividendPayout": "49200000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-27400000", "operatingCashflow": "88900000", "capitalExpenditures": "178400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "104600000", "cashflowFromInvestment": "-180200000", "stockBasedCompensation": "2300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "219200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71500000", "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": "2026-06-07T01:07:55.391352+00:00", "is_restated": false, "income_statement": { "revenue": 439000000, "cost_of_revenue": 271600000, "gross_profit": 167400000, "ebit": 83000000, "ebitda": 152800000, "pretax_income": 33200000, "tax_provision": 4400000, "net_income": 27500000, "net_income_to_common": 27500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8100000, "total_current_assets": 608400000, "total_assets": 10091600000, "short_term_debt": 423700000, "long_term_debt": 3952400000, "total_debt": 4376100000, "total_liabilities": 6372200000, "total_equity": 3636100000, "shares_outstanding": 72400000, "goodwill_and_intangibles": 1306500000 }, "cash_flow": { "operating_cash_flow": 188600000, "capital_expenditure": 218900000, "free_cash_flow": 407500000, "dividends_paid": 49000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227535, "ticker_id": 480, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:55.391352+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "83000000", "ebitda": "152800000", "netIncome": "27500000", "grossProfit": "167400000", "depreciation": "None", "totalRevenue": "439000000", "costOfRevenue": "271600000", "interestIncome": "900000", "incomeBeforeTax": "33200000", "interestExpense": "49800000", "operatingIncome": "82500000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4400000", "reportedCurrency": "USD", "netInterestIncome": "-48900000", "nonInterestIncome": "None", "operatingExpenses": "84900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "271600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "28800000" }, "balance": { "goodwill": "1299500000", "inventory": "145200000", "commonStock": "72900000", "currentDebt": "None", "investments": "None", "totalAssets": "10091600000", "longTermDebt": "3952400000", "shortTermDebt": "423700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "7000000", "reportedCurrency": "USD", "retainedEarnings": "1313300000", "totalLiabilities": "6372200000", "otherCurrentAssets": "173400000", "totalCurrentAssets": "608400000", "currentLongTermDebt": "423700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "281700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9483200000", "currentAccountsPayable": "180800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4376100000", "totalShareholderEquity": "3636100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "261500000", "totalCurrentLiabilities": "953900000", "otherNonCurrentLiabilities": "191900000", "totalNonCurrentLiabilities": "5418300000", "cashAndShortTermInvestments": "8100000", "commonStockSharesOutstanding": "72400000", "intangibleAssetsExcludingGoodwill": "7000000", "cashAndCashEquivalentsAtCarryingValue": "8100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28800000", "profitLoss": "None", "dividendPayout": "49000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-16900000", "operatingCashflow": "188600000", "capitalExpenditures": "218900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "34100000", "cashflowFromInvestment": "-221000000", "stockBasedCompensation": "3100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "65000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 439000000, "cost_of_revenue": 271600000, "gross_profit": 167400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83000000, "depreciation_amortisation": 69800000, "ebitda": 152800000, "interest_expense": 49800000, "interest_income": null, "other_non_operating": null, "pretax_income": 33200000, "tax_provision": 4400000, "effective_tax_rate": null, "net_income": 27500000, "net_income_continuing_ops": 28800000, "net_income_to_common": 27500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8100000, "short_term_investments": null, "net_receivables": 281700000, "inventory": 145200000, "other_current_assets": null, "total_current_assets": 608400000, "net_ppe": null, "goodwill": 1299500000, "intangible_assets": 7000000, "goodwill_and_intangibles": 1306500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9483200000, "total_assets": 10091600000, "short_term_debt": 423700000, "accounts_payable": 180800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 953900000, "long_term_debt": 3952400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5418300000, "total_liabilities": 6372200000, "total_debt": 4376100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1313300000, "total_equity": 3636100000, "shares_outstanding": 72400000, "operating_cash_flow": 188600000, "stock_based_compensation": 3100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 218900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -221000000, "dividends_paid": 49000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 34100000, "free_cash_flow": 407500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "83000000", "ebitda": "152800000", "netIncome": "27500000", "grossProfit": "167400000", "depreciation": "None", "totalRevenue": "439000000", "costOfRevenue": "271600000", "interestIncome": "900000", "incomeBeforeTax": "33200000", "interestExpense": "49800000", "operatingIncome": "82500000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4400000", "reportedCurrency": "USD", "netInterestIncome": "-48900000", "nonInterestIncome": "None", "operatingExpenses": "84900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "271600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "28800000" }, "balance": { "goodwill": "1299500000", "inventory": "145200000", "commonStock": "72900000", "currentDebt": "None", "investments": "None", "totalAssets": "10091600000", "longTermDebt": "3952400000", "shortTermDebt": "423700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "7000000", "reportedCurrency": "USD", "retainedEarnings": "1313300000", "totalLiabilities": "6372200000", "otherCurrentAssets": "173400000", "totalCurrentAssets": "608400000", "currentLongTermDebt": "423700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "281700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9483200000", "currentAccountsPayable": "180800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4376100000", "totalShareholderEquity": "3636100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "261500000", "totalCurrentLiabilities": "953900000", "otherNonCurrentLiabilities": "191900000", "totalNonCurrentLiabilities": "5418300000", "cashAndShortTermInvestments": "8100000", "commonStockSharesOutstanding": "72400000", "intangibleAssetsExcludingGoodwill": "7000000", "cashAndCashEquivalentsAtCarryingValue": "8100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28800000", "profitLoss": "None", "dividendPayout": "49000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-16900000", "operatingCashflow": "188600000", "capitalExpenditures": "218900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "34100000", "cashflowFromInvestment": "-221000000", "stockBasedCompensation": "3100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "65000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69800000", "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": "2026-06-07T01:07:55.391352+00:00", "is_restated": false, "income_statement": { "revenue": 805200000, "cost_of_revenue": 513400000, "gross_profit": 291800000, "ebit": 206200000, "ebitda": 275400000, "pretax_income": 154500000, "tax_provision": 18100000, "net_income": 134300000, "net_income_to_common": 134300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6600000, "total_current_assets": 708100000, "total_assets": 10061200000, "short_term_debt": 359900000, "long_term_debt": 3951600000, "total_debt": 4311500000, "total_liabilities": 6344100000, "total_equity": 3635100000, "shares_outstanding": 71800000, "goodwill_and_intangibles": 1306800000 }, "cash_flow": { "operating_cash_flow": 227800000, "capital_expenditure": 152900000, "free_cash_flow": 380700000, "dividends_paid": 48600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227536, "ticker_id": 480, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:55.391352+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "206200000", "ebitda": "275400000", "netIncome": "134300000", "grossProfit": "291800000", "depreciation": "None", "totalRevenue": "805200000", "costOfRevenue": "513400000", "interestIncome": "400000", "incomeBeforeTax": "154500000", "interestExpense": "51700000", "operatingIncome": "205000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "18100000", "reportedCurrency": "USD", "netInterestIncome": "-51300000", "nonInterestIncome": "None", "operatingExpenses": "86800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "513400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69200000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "136400000" }, "balance": { "goodwill": "1299500000", "inventory": "128100000", "commonStock": "72500000", "currentDebt": "None", "investments": "None", "totalAssets": "10061200000", "longTermDebt": "3951600000", "shortTermDebt": "359900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "7300000", "reportedCurrency": "USD", "retainedEarnings": "1334800000", "totalLiabilities": "6344100000", "otherCurrentAssets": "175800000", "totalCurrentAssets": "708100000", "currentLongTermDebt": "359900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "397600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9353100000", "currentAccountsPayable": "216800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4311500000", "totalShareholderEquity": "3635100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "311200000", "totalCurrentLiabilities": "928900000", "otherNonCurrentLiabilities": "199600000", "totalNonCurrentLiabilities": "5415200000", "cashAndShortTermInvestments": "6600000", "commonStockSharesOutstanding": "71800000", "intangibleAssetsExcludingGoodwill": "7300000", "cashAndCashEquivalentsAtCarryingValue": "6600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "136400000", "profitLoss": "None", "dividendPayout": "48600000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "25300000", "operatingCashflow": "227800000", "capitalExpenditures": "152900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81900000", "cashflowFromInvestment": "-155200000", "stockBasedCompensation": "2600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "45600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 805200000, "cost_of_revenue": 513400000, "gross_profit": 291800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 206200000, "depreciation_amortisation": 69200000, "ebitda": 275400000, "interest_expense": 51700000, "interest_income": null, "other_non_operating": null, "pretax_income": 154500000, "tax_provision": 18100000, "effective_tax_rate": null, "net_income": 134300000, "net_income_continuing_ops": 136400000, "net_income_to_common": 134300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6600000, "short_term_investments": null, "net_receivables": 397600000, "inventory": 128100000, "other_current_assets": null, "total_current_assets": 708100000, "net_ppe": null, "goodwill": 1299500000, "intangible_assets": 7300000, "goodwill_and_intangibles": 1306800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9353100000, "total_assets": 10061200000, "short_term_debt": 359900000, "accounts_payable": 216800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 928900000, "long_term_debt": 3951600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5415200000, "total_liabilities": 6344100000, "total_debt": 4311500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1334800000, "total_equity": 3635100000, "shares_outstanding": 71800000, "operating_cash_flow": 227800000, "stock_based_compensation": 2600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 152900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -155200000, "dividends_paid": 48600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -81900000, "free_cash_flow": 380700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "206200000", "ebitda": "275400000", "netIncome": "134300000", "grossProfit": "291800000", "depreciation": "None", "totalRevenue": "805200000", "costOfRevenue": "513400000", "interestIncome": "400000", "incomeBeforeTax": "154500000", "interestExpense": "51700000", "operatingIncome": "205000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "18100000", "reportedCurrency": "USD", "netInterestIncome": "-51300000", "nonInterestIncome": "None", "operatingExpenses": "86800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "513400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69200000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "136400000" }, "balance": { "goodwill": "1299500000", "inventory": "128100000", "commonStock": "72500000", "currentDebt": "None", "investments": "None", "totalAssets": "10061200000", "longTermDebt": "3951600000", "shortTermDebt": "359900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "7300000", "reportedCurrency": "USD", "retainedEarnings": "1334800000", "totalLiabilities": "6344100000", "otherCurrentAssets": "175800000", "totalCurrentAssets": "708100000", "currentLongTermDebt": "359900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "397600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9353100000", "currentAccountsPayable": "216800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4311500000", "totalShareholderEquity": "3635100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "311200000", "totalCurrentLiabilities": "928900000", "otherNonCurrentLiabilities": "199600000", "totalNonCurrentLiabilities": "5415200000", "cashAndShortTermInvestments": "6600000", "commonStockSharesOutstanding": "71800000", "intangibleAssetsExcludingGoodwill": "7300000", "cashAndCashEquivalentsAtCarryingValue": "6600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "136400000", "profitLoss": "None", "dividendPayout": "48600000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "25300000", "operatingCashflow": "227800000", "capitalExpenditures": "152900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81900000", "cashflowFromInvestment": "-155200000", "stockBasedCompensation": "2600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "45600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69200000", "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": "2026-06-07T01:07:55.391352+00:00", "is_restated": false, "income_statement": { "revenue": 597100000, "cost_of_revenue": 348300000, "gross_profit": 248800000, "ebit": 164200000, "ebitda": 232500000, "pretax_income": 113800000, "tax_provision": 12700000, "net_income": 98100000, "net_income_to_common": 98100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16100000, "total_current_assets": 742300000, "total_assets": 10022600000, "short_term_debt": 133800000, "long_term_debt": 4250200000, "total_debt": 4384000000, "total_liabilities": 6437400000, "total_equity": 3501500000, "shares_outstanding": 71600000, "goodwill_and_intangibles": 1307100000 }, "cash_flow": { "operating_cash_flow": 153200000, "capital_expenditure": 213700000, "free_cash_flow": 366900000, "dividends_paid": 46500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227537, "ticker_id": 480, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:55.391352+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "164200000", "ebitda": "232500000", "netIncome": "98100000", "grossProfit": "248800000", "depreciation": "None", "totalRevenue": "597100000", "costOfRevenue": "348300000", "interestIncome": "600000", "incomeBeforeTax": "113800000", "interestExpense": "50400000", "operatingIncome": "163300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "12700000", "reportedCurrency": "USD", "netInterestIncome": "-49800000", "nonInterestIncome": "None", "operatingExpenses": "85500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "348300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68300000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "101100000" }, "balance": { "goodwill": "1299500000", "inventory": "153900000", "commonStock": "71700000", "currentDebt": "None", "investments": "None", "totalAssets": "10022600000", "longTermDebt": "4250200000", "shortTermDebt": "133800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "7600000", "reportedCurrency": "USD", "retainedEarnings": "1249100000", "totalLiabilities": "6437400000", "otherCurrentAssets": "201300000", "totalCurrentAssets": "742300000", "currentLongTermDebt": "133800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "371000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9280300000", "currentAccountsPayable": "229100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4384000000", "totalShareholderEquity": "3501500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "290200000", "totalCurrentLiabilities": "763400000", "otherNonCurrentLiabilities": "201200000", "totalNonCurrentLiabilities": "5674000000", "cashAndShortTermInvestments": "16100000", "commonStockSharesOutstanding": "71600000", "intangibleAssetsExcludingGoodwill": "7600000", "cashAndCashEquivalentsAtCarryingValue": "16100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101100000", "profitLoss": "None", "dividendPayout": "46500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "2300000", "operatingCashflow": "153200000", "capitalExpenditures": "213700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "64600000", "cashflowFromInvestment": "-214000000", "stockBasedCompensation": "2400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "181400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 597100000, "cost_of_revenue": 348300000, "gross_profit": 248800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 164200000, "depreciation_amortisation": 68300000, "ebitda": 232500000, "interest_expense": 50400000, "interest_income": null, "other_non_operating": null, "pretax_income": 113800000, "tax_provision": 12700000, "effective_tax_rate": null, "net_income": 98100000, "net_income_continuing_ops": 101100000, "net_income_to_common": 98100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16100000, "short_term_investments": null, "net_receivables": 371000000, "inventory": 153900000, "other_current_assets": null, "total_current_assets": 742300000, "net_ppe": null, "goodwill": 1299500000, "intangible_assets": 7600000, "goodwill_and_intangibles": 1307100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9280300000, "total_assets": 10022600000, "short_term_debt": 133800000, "accounts_payable": 229100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 763400000, "long_term_debt": 4250200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5674000000, "total_liabilities": 6437400000, "total_debt": 4384000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1249100000, "total_equity": 3501500000, "shares_outstanding": 71600000, "operating_cash_flow": 153200000, "stock_based_compensation": 2400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 213700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -214000000, "dividends_paid": 46500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 64600000, "free_cash_flow": 366900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "164200000", "ebitda": "232500000", "netIncome": "98100000", "grossProfit": "248800000", "depreciation": "None", "totalRevenue": "597100000", "costOfRevenue": "348300000", "interestIncome": "600000", "incomeBeforeTax": "113800000", "interestExpense": "50400000", "operatingIncome": "163300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "12700000", "reportedCurrency": "USD", "netInterestIncome": "-49800000", "nonInterestIncome": "None", "operatingExpenses": "85500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "348300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68300000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "101100000" }, "balance": { "goodwill": "1299500000", "inventory": "153900000", "commonStock": "71700000", "currentDebt": "None", "investments": "None", "totalAssets": "10022600000", "longTermDebt": "4250200000", "shortTermDebt": "133800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "7600000", "reportedCurrency": "USD", "retainedEarnings": "1249100000", "totalLiabilities": "6437400000", "otherCurrentAssets": "201300000", "totalCurrentAssets": "742300000", "currentLongTermDebt": "133800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "371000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9280300000", "currentAccountsPayable": "229100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4384000000", "totalShareholderEquity": "3501500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "290200000", "totalCurrentLiabilities": "763400000", "otherNonCurrentLiabilities": "201200000", "totalNonCurrentLiabilities": "5674000000", "cashAndShortTermInvestments": "16100000", "commonStockSharesOutstanding": "71600000", "intangibleAssetsExcludingGoodwill": "7600000", "cashAndCashEquivalentsAtCarryingValue": "16100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101100000", "profitLoss": "None", "dividendPayout": "46500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "2300000", "operatingCashflow": "153200000", "capitalExpenditures": "213700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "64600000", "cashflowFromInvestment": "-214000000", "stockBasedCompensation": "2400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "181400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68300000", "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": "2026-06-07T01:07:55.391352+00:00", "is_restated": false, "income_statement": { "revenue": 401600000, "cost_of_revenue": 240100000, "gross_profit": 161500000, "ebit": 79900000, "ebitda": 149200000, "pretax_income": 29300000, "tax_provision": 2900000, "net_income": 24400000, "net_income_to_common": 24400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12500000, "total_current_assets": 599500000, "total_assets": 9718700000, "short_term_debt": 17500000, "long_term_debt": 4248800000, "total_debt": 4266300000, "total_liabilities": 6186500000, "total_equity": 3446600000, "shares_outstanding": 70600000, "goodwill_and_intangibles": 1307400000 }, "cash_flow": { "operating_cash_flow": 102100000, "capital_expenditure": 188100000, "free_cash_flow": 290200000, "dividends_paid": 46500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227539, "ticker_id": 480, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:55.391352+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79900000", "ebitda": "149200000", "netIncome": "24400000", "grossProfit": "161500000", "depreciation": "None", "totalRevenue": "401600000", "costOfRevenue": "240100000", "interestIncome": "5400000", "incomeBeforeTax": "29300000", "interestExpense": "50600000", "operatingIncome": "75800000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2900000", "reportedCurrency": "USD", "netInterestIncome": "-45200000", "nonInterestIncome": "None", "operatingExpenses": "85700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "240100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69300000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "26400000" }, "balance": { "goodwill": "1299500000", "inventory": "155400000", "commonStock": "71700000", "currentDebt": "None", "investments": "None", "totalAssets": "9718700000", "longTermDebt": "4248800000", "shortTermDebt": "17500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "7900000", "reportedCurrency": "USD", "retainedEarnings": "1197500000", "totalLiabilities": "6186500000", "otherCurrentAssets": "206300000", "totalCurrentAssets": "599500000", "currentLongTermDebt": "17500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "225300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9119200000", "currentAccountsPayable": "136300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4266300000", "totalShareholderEquity": "3446600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "275500000", "totalCurrentLiabilities": "536200000", "otherNonCurrentLiabilities": "204500000", "totalNonCurrentLiabilities": "5650300000", "cashAndShortTermInvestments": "12500000", "commonStockSharesOutstanding": "70600000", "intangibleAssetsExcludingGoodwill": "7900000", "cashAndCashEquivalentsAtCarryingValue": "12500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26400000", "profitLoss": "None", "dividendPayout": "46500000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-18100000", "operatingCashflow": "102100000", "capitalExpenditures": "188100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-522900000", "cashflowFromInvestment": "-191300000", "stockBasedCompensation": "2800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "181600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 401600000, "cost_of_revenue": 240100000, "gross_profit": 161500000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79900000, "depreciation_amortisation": 69300000, "ebitda": 149200000, "interest_expense": 50600000, "interest_income": null, "other_non_operating": null, "pretax_income": 29300000, "tax_provision": 2900000, "effective_tax_rate": null, "net_income": 24400000, "net_income_continuing_ops": 26400000, "net_income_to_common": 24400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12500000, "short_term_investments": null, "net_receivables": 225300000, "inventory": 155400000, "other_current_assets": null, "total_current_assets": 599500000, "net_ppe": null, "goodwill": 1299500000, "intangible_assets": 7900000, "goodwill_and_intangibles": 1307400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9119200000, "total_assets": 9718700000, "short_term_debt": 17500000, "accounts_payable": 136300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 536200000, "long_term_debt": 4248800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5650300000, "total_liabilities": 6186500000, "total_debt": 4266300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1197500000, "total_equity": 3446600000, "shares_outstanding": 70600000, "operating_cash_flow": 102100000, "stock_based_compensation": 2800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 188100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -191300000, "dividends_paid": 46500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -522900000, "free_cash_flow": 290200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "79900000", "ebitda": "149200000", "netIncome": "24400000", "grossProfit": "161500000", "depreciation": "None", "totalRevenue": "401600000", "costOfRevenue": "240100000", "interestIncome": "5400000", "incomeBeforeTax": "29300000", "interestExpense": "50600000", "operatingIncome": "75800000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2900000", "reportedCurrency": "USD", "netInterestIncome": "-45200000", "nonInterestIncome": "None", "operatingExpenses": "85700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "240100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69300000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "26400000" }, "balance": { "goodwill": "1299500000", "inventory": "155400000", "commonStock": "71700000", "currentDebt": "None", "investments": "None", "totalAssets": "9718700000", "longTermDebt": "4248800000", "shortTermDebt": "17500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "7900000", "reportedCurrency": "USD", "retainedEarnings": "1197500000", "totalLiabilities": "6186500000", "otherCurrentAssets": "206300000", "totalCurrentAssets": "599500000", "currentLongTermDebt": "17500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "225300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9119200000", "currentAccountsPayable": "136300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4266300000", "totalShareholderEquity": "3446600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "275500000", "totalCurrentLiabilities": "536200000", "otherNonCurrentLiabilities": "204500000", "totalNonCurrentLiabilities": "5650300000", "cashAndShortTermInvestments": "12500000", "commonStockSharesOutstanding": "70600000", "intangibleAssetsExcludingGoodwill": "7900000", "cashAndCashEquivalentsAtCarryingValue": "12500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26400000", "profitLoss": "None", "dividendPayout": "46500000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-18100000", "operatingCashflow": "102100000", "capitalExpenditures": "188100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-522900000", "cashflowFromInvestment": "-191300000", "stockBasedCompensation": "2800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "181600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69300000", "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": "2026-06-07T01:07:55.391352+00:00", "is_restated": false, "income_statement": { "revenue": 402600000, "cost_of_revenue": 248800000, "gross_profit": 153800000, "ebit": 76600000, "ebitda": 143200000, "pretax_income": 28400000, "tax_provision": 3700000, "net_income": 22800000, "net_income_to_common": 22800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 624800000, "total_current_assets": 1173600000, "total_assets": 10185900000, "short_term_debt": 600000000, "long_term_debt": 4247100000, "total_debt": 4847100000, "total_liabilities": 6742500000, "total_equity": 3357300000, "shares_outstanding": 69000000, "goodwill_and_intangibles": 1307600000 }, "cash_flow": { "operating_cash_flow": 230600000, "capital_expenditure": 166200000, "free_cash_flow": 396800000, "dividends_paid": 44900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227540, "ticker_id": 480, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:55.391352+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "76600000", "ebitda": "143200000", "netIncome": "22800000", "grossProfit": "153800000", "depreciation": "None", "totalRevenue": "402600000", "costOfRevenue": "248800000", "interestIncome": "5600000", "incomeBeforeTax": "28400000", "interestExpense": "48200000", "operatingIncome": "70600000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3700000", "reportedCurrency": "USD", "netInterestIncome": "-42600000", "nonInterestIncome": "None", "operatingExpenses": "83200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "248800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66600000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "24700000" }, "balance": { "goodwill": "1299500000", "inventory": "134800000", "commonStock": "69700000", "currentDebt": "None", "investments": "None", "totalAssets": "10185900000", "longTermDebt": "4247100000", "shortTermDebt": "600000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "8100000", "reportedCurrency": "USD", "retainedEarnings": "1219600000", "totalLiabilities": "6742500000", "otherCurrentAssets": "172700000", "totalCurrentAssets": "1173600000", "currentLongTermDebt": "600000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "241300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9012300000", "currentAccountsPayable": "155200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4847100000", "totalShareholderEquity": "3357300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "253200000", "totalCurrentLiabilities": "1106800000", "otherNonCurrentLiabilities": "201000000", "totalNonCurrentLiabilities": "5635700000", "cashAndShortTermInvestments": "624800000", "commonStockSharesOutstanding": "69000000", "intangibleAssetsExcludingGoodwill": "8100000", "cashAndCashEquivalentsAtCarryingValue": "624800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24600000", "profitLoss": "None", "dividendPayout": "44900000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1400000", "operatingCashflow": "230600000", "capitalExpenditures": "166200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "435200000", "cashflowFromInvestment": "-163800000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 402600000, "cost_of_revenue": 248800000, "gross_profit": 153800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 76600000, "depreciation_amortisation": 66600000, "ebitda": 143200000, "interest_expense": 48200000, "interest_income": null, "other_non_operating": null, "pretax_income": 28400000, "tax_provision": 3700000, "effective_tax_rate": null, "net_income": 22800000, "net_income_continuing_ops": 24700000, "net_income_to_common": 22800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 624800000, "short_term_investments": null, "net_receivables": 241300000, "inventory": 134800000, "other_current_assets": null, "total_current_assets": 1173600000, "net_ppe": null, "goodwill": 1299500000, "intangible_assets": 8100000, "goodwill_and_intangibles": 1307600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9012300000, "total_assets": 10185900000, "short_term_debt": 600000000, "accounts_payable": 155200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1106800000, "long_term_debt": 4247100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5635700000, "total_liabilities": 6742500000, "total_debt": 4847100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1219600000, "total_equity": 3357300000, "shares_outstanding": 69000000, "operating_cash_flow": 230600000, "stock_based_compensation": 3000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 166200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -163800000, "dividends_paid": 44900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 435200000, "free_cash_flow": 396800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "76600000", "ebitda": "143200000", "netIncome": "22800000", "grossProfit": "153800000", "depreciation": "None", "totalRevenue": "402600000", "costOfRevenue": "248800000", "interestIncome": "5600000", "incomeBeforeTax": "28400000", "interestExpense": "48200000", "operatingIncome": "70600000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3700000", "reportedCurrency": "USD", "netInterestIncome": "-42600000", "nonInterestIncome": "None", "operatingExpenses": "83200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "248800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66600000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "24700000" }, "balance": { "goodwill": "1299500000", "inventory": "134800000", "commonStock": "69700000", "currentDebt": "None", "investments": "None", "totalAssets": "10185900000", "longTermDebt": "4247100000", "shortTermDebt": "600000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "8100000", "reportedCurrency": "USD", "retainedEarnings": "1219600000", "totalLiabilities": "6742500000", "otherCurrentAssets": "172700000", "totalCurrentAssets": "1173600000", "currentLongTermDebt": "600000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "241300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9012300000", "currentAccountsPayable": "155200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4847100000", "totalShareholderEquity": "3357300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "253200000", "totalCurrentLiabilities": "1106800000", "otherNonCurrentLiabilities": "201000000", "totalNonCurrentLiabilities": "5635700000", "cashAndShortTermInvestments": "624800000", "commonStockSharesOutstanding": "69000000", "intangibleAssetsExcludingGoodwill": "8100000", "cashAndCashEquivalentsAtCarryingValue": "624800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24600000", "profitLoss": "None", "dividendPayout": "44900000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1400000", "operatingCashflow": "230600000", "capitalExpenditures": "166200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "435200000", "cashflowFromInvestment": "-163800000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66600000", "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": "2026-06-07T01:07:55.391352+00:00", "is_restated": false, "income_statement": { "revenue": 726400000, "cost_of_revenue": 450200000, "gross_profit": 276200000, "ebit": 194500000, "ebitda": 260400000, "pretax_income": 148500000, "tax_provision": 16900000, "net_income": 127900000, "net_income_to_common": 127900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123000000, "total_current_assets": 797600000, "total_assets": 9676700000, "short_term_debt": 600000000, "long_term_debt": 3802800000, "total_debt": 4402800000, "total_liabilities": 6254200000, "total_equity": 3333900000, "shares_outstanding": 68300000, "goodwill_and_intangibles": 1307900000 }, "cash_flow": { "operating_cash_flow": 233400000, "capital_expenditure": 176200000, "free_cash_flow": 409600000, "dividends_paid": 44400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227541, "ticker_id": 480, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:55.391352+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "194500000", "ebitda": "260400000", "netIncome": "127900000", "grossProfit": "276200000", "depreciation": "None", "totalRevenue": "726400000", "costOfRevenue": "450200000", "interestIncome": "2000000", "incomeBeforeTax": "148500000", "interestExpense": "46000000", "operatingIncome": "193300000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "16900000", "reportedCurrency": "USD", "netInterestIncome": "-44000000", "nonInterestIncome": "None", "operatingExpenses": "82900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "450200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "131600000" }, "balance": { "goodwill": "1299500000", "inventory": "130600000", "commonStock": "69000000", "currentDebt": "None", "investments": "None", "totalAssets": "9676700000", "longTermDebt": "3802800000", "shortTermDebt": "600000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "8400000", "reportedCurrency": "USD", "retainedEarnings": "1241700000", "totalLiabilities": "6254200000", "otherCurrentAssets": "191400000", "totalCurrentAssets": "797600000", "currentLongTermDebt": "600000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "352600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8879100000", "currentAccountsPayable": "132600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4402800000", "totalShareholderEquity": "3333900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "239700000", "totalCurrentLiabilities": "1088400000", "otherNonCurrentLiabilities": "199300000", "totalNonCurrentLiabilities": "5165800000", "cashAndShortTermInvestments": "123000000", "commonStockSharesOutstanding": "68300000", "intangibleAssetsExcludingGoodwill": "8400000", "cashAndCashEquivalentsAtCarryingValue": "123000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131600000", "profitLoss": "None", "dividendPayout": "44400000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "30400000", "operatingCashflow": "233400000", "capitalExpenditures": "176200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19800000", "cashflowFromInvestment": "-176900000", "stockBasedCompensation": "2400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 726400000, "cost_of_revenue": 450200000, "gross_profit": 276200000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 194500000, "depreciation_amortisation": 65900000, "ebitda": 260400000, "interest_expense": 46000000, "interest_income": null, "other_non_operating": null, "pretax_income": 148500000, "tax_provision": 16900000, "effective_tax_rate": null, "net_income": 127900000, "net_income_continuing_ops": 131600000, "net_income_to_common": 127900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 123000000, "short_term_investments": null, "net_receivables": 352600000, "inventory": 130600000, "other_current_assets": null, "total_current_assets": 797600000, "net_ppe": null, "goodwill": 1299500000, "intangible_assets": 8400000, "goodwill_and_intangibles": 1307900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8879100000, "total_assets": 9676700000, "short_term_debt": 600000000, "accounts_payable": 132600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1088400000, "long_term_debt": 3802800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5165800000, "total_liabilities": 6254200000, "total_debt": 4402800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1241700000, "total_equity": 3333900000, "shares_outstanding": 68300000, "operating_cash_flow": 233400000, "stock_based_compensation": 2400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 176200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -176900000, "dividends_paid": 44400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19800000, "free_cash_flow": 409600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "194500000", "ebitda": "260400000", "netIncome": "127900000", "grossProfit": "276200000", "depreciation": "None", "totalRevenue": "726400000", "costOfRevenue": "450200000", "interestIncome": "2000000", "incomeBeforeTax": "148500000", "interestExpense": "46000000", "operatingIncome": "193300000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "16900000", "reportedCurrency": "USD", "netInterestIncome": "-44000000", "nonInterestIncome": "None", "operatingExpenses": "82900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "450200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "131600000" }, "balance": { "goodwill": "1299500000", "inventory": "130600000", "commonStock": "69000000", "currentDebt": "None", "investments": "None", "totalAssets": "9676700000", "longTermDebt": "3802800000", "shortTermDebt": "600000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "8400000", "reportedCurrency": "USD", "retainedEarnings": "1241700000", "totalLiabilities": "6254200000", "otherCurrentAssets": "191400000", "totalCurrentAssets": "797600000", "currentLongTermDebt": "600000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "352600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8879100000", "currentAccountsPayable": "132600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4402800000", "totalShareholderEquity": "3333900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "239700000", "totalCurrentLiabilities": "1088400000", "otherNonCurrentLiabilities": "199300000", "totalNonCurrentLiabilities": "5165800000", "cashAndShortTermInvestments": "123000000", "commonStockSharesOutstanding": "68300000", "intangibleAssetsExcludingGoodwill": "8400000", "cashAndCashEquivalentsAtCarryingValue": "123000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131600000", "profitLoss": "None", "dividendPayout": "44400000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "30400000", "operatingCashflow": "233400000", "capitalExpenditures": "176200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19800000", "cashflowFromInvestment": "-176900000", "stockBasedCompensation": "2400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65900000", "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": "2026-06-07T01:07:55.391352+00:00", "is_restated": false, "income_statement": { "revenue": 591732000, "cost_of_revenue": 372625000, "gross_profit": 219107000, "ebit": 141157000, "ebitda": 206722000, "pretax_income": 92966000, "tax_provision": 9650000, "net_income": 79680000, "net_income_to_common": 79680000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86600000, "total_current_assets": 826600000, "total_assets": 9620400000, "short_term_debt": 600000000, "long_term_debt": 3801200000, "total_debt": 4401200000, "total_liabilities": 6314600000, "total_equity": 3215300000, "shares_outstanding": 68000000, "goodwill_and_intangibles": 1307900000 }, "cash_flow": { "operating_cash_flow": 188348000, "capital_expenditure": 133830000, "free_cash_flow": 322178000, "dividends_paid": 42654000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227542, "ticker_id": 480, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:55.391352+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "141157000", "ebitda": "206722000", "netIncome": "79680000", "grossProfit": "219107000", "depreciation": "None", "totalRevenue": "591732000", "costOfRevenue": "372625000", "interestIncome": "6314000", "incomeBeforeTax": "92966000", "interestExpense": "48191000", "operatingIncome": "136530000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9650000", "reportedCurrency": "USD", "netInterestIncome": "-41877000", "nonInterestIncome": "None", "operatingExpenses": "82577000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "372625000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65565000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "83316000" }, "balance": { "goodwill": "1299500000", "inventory": "160900000", "commonStock": "68300000", "currentDebt": "None", "investments": "None", "totalAssets": "9620400000", "longTermDebt": "3801200000", "shortTermDebt": "600000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "8400000", "reportedCurrency": "USD", "retainedEarnings": "1158200000", "totalLiabilities": "6314600000", "otherCurrentAssets": "210300000", "totalCurrentAssets": "826600000", "currentLongTermDebt": "600000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "368800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8793800000", "currentAccountsPayable": "186400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4401200000", "totalShareholderEquity": "3215300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "270000000", "totalCurrentLiabilities": "1185100000", "otherNonCurrentLiabilities": "188700000", "totalNonCurrentLiabilities": "5129500000", "cashAndShortTermInvestments": "86600000", "commonStockSharesOutstanding": "68000000", "intangibleAssetsExcludingGoodwill": "8400000", "cashAndCashEquivalentsAtCarryingValue": "86600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79600000", "profitLoss": "None", "dividendPayout": "42654000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7854000", "operatingCashflow": "188348000", "capitalExpenditures": "133830000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-562950000", "cashflowFromInvestment": "-132915000", "stockBasedCompensation": "2437000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42654000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1085600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 591732000, "cost_of_revenue": 372625000, "gross_profit": 219107000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 141157000, "depreciation_amortisation": 65565000, "ebitda": 206722000, "interest_expense": 48191000, "interest_income": null, "other_non_operating": null, "pretax_income": 92966000, "tax_provision": 9650000, "effective_tax_rate": null, "net_income": 79680000, "net_income_continuing_ops": 83316000, "net_income_to_common": 79680000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 86600000, "short_term_investments": null, "net_receivables": 368800000, "inventory": 160900000, "other_current_assets": null, "total_current_assets": 826600000, "net_ppe": null, "goodwill": 1299500000, "intangible_assets": 8400000, "goodwill_and_intangibles": 1307900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8793800000, "total_assets": 9620400000, "short_term_debt": 600000000, "accounts_payable": 186400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1185100000, "long_term_debt": 3801200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5129500000, "total_liabilities": 6314600000, "total_debt": 4401200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1158200000, "total_equity": 3215300000, "shares_outstanding": 68000000, "operating_cash_flow": 188348000, "stock_based_compensation": 2437000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 133830000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -132915000, "dividends_paid": 42654000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -562950000, "free_cash_flow": 322178000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "141157000", "ebitda": "206722000", "netIncome": "79680000", "grossProfit": "219107000", "depreciation": "None", "totalRevenue": "591732000", "costOfRevenue": "372625000", "interestIncome": "6314000", "incomeBeforeTax": "92966000", "interestExpense": "48191000", "operatingIncome": "136530000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9650000", "reportedCurrency": "USD", "netInterestIncome": "-41877000", "nonInterestIncome": "None", "operatingExpenses": "82577000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "372625000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65565000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "83316000" }, "balance": { "goodwill": "1299500000", "inventory": "160900000", "commonStock": "68300000", "currentDebt": "None", "investments": "None", "totalAssets": "9620400000", "longTermDebt": "3801200000", "shortTermDebt": "600000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "8400000", "reportedCurrency": "USD", "retainedEarnings": "1158200000", "totalLiabilities": "6314600000", "otherCurrentAssets": "210300000", "totalCurrentAssets": "826600000", "currentLongTermDebt": "600000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "368800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8793800000", "currentAccountsPayable": "186400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4401200000", "totalShareholderEquity": "3215300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "270000000", "totalCurrentLiabilities": "1185100000", "otherNonCurrentLiabilities": "188700000", "totalNonCurrentLiabilities": "5129500000", "cashAndShortTermInvestments": "86600000", "commonStockSharesOutstanding": "68000000", "intangibleAssetsExcludingGoodwill": "8400000", "cashAndCashEquivalentsAtCarryingValue": "86600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79600000", "profitLoss": "None", "dividendPayout": "42654000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7854000", "operatingCashflow": "188348000", "capitalExpenditures": "133830000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-562950000", "cashflowFromInvestment": "-132915000", "stockBasedCompensation": "2437000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42654000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1085600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65600000", "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": "2026-06-07T01:07:55.391352+00:00", "is_restated": false, "income_statement": { "revenue": 407100000, "cost_of_revenue": 227900000, "gross_profit": 179200000, "ebit": 100800000, "ebitda": 165600000, "pretax_income": 56200000, "tax_provision": 7400000, "net_income": 45400000, "net_income_to_common": 45400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 594289000, "total_current_assets": 1240274000, "total_assets": 9932928000, "short_term_debt": 1125000000, "long_term_debt": 3799510000, "total_debt": 4924510000, "total_liabilities": 6673356000, "total_equity": 3167317000, "shares_outstanding": 67389000, "goodwill_and_intangibles": 1308162000 }, "cash_flow": { "operating_cash_flow": 150900000, "capital_expenditure": 160100000, "free_cash_flow": 311000000, "dividends_paid": 42300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227544, "ticker_id": 480, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:55.391352+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "100800000", "ebitda": "165600000", "netIncome": "45400000", "grossProfit": "179200000", "depreciation": "None", "totalRevenue": "407100000", "costOfRevenue": "227900000", "interestIncome": "40998000", "incomeBeforeTax": "56200000", "interestExpense": "44500000", "operatingIncome": "97800000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "7400000", "reportedCurrency": "USD", "netInterestIncome": "-41000000", "nonInterestIncome": "None", "operatingExpenses": "81400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "227900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "48800000" }, "balance": { "goodwill": "1299454000", "inventory": "168079000", "commonStock": "68046000", "currentDebt": "None", "investments": "None", "totalAssets": "9932928000", "longTermDebt": "3799510000", "shortTermDebt": "1125000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "8708000", "reportedCurrency": "USD", "retainedEarnings": "1121196000", "totalLiabilities": "6673356000", "otherCurrentAssets": "231327000", "totalCurrentAssets": "1240274000", "currentLongTermDebt": "1125000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "246579000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8692654000", "currentAccountsPayable": "124033000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7012348000", "shortLongTermDebtTotal": "4924510000", "totalShareholderEquity": "3167317000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "250230000", "totalCurrentLiabilities": "1602672000", "otherNonCurrentLiabilities": "152174000", "totalNonCurrentLiabilities": "5070684000", "cashAndShortTermInvestments": "594289000", "commonStockSharesOutstanding": "67389000", "intangibleAssetsExcludingGoodwill": "8708000", "cashAndCashEquivalentsAtCarryingValue": "594289000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48800000", "profitLoss": "None", "dividendPayout": "42300000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-29500000", "operatingCashflow": "150900000", "capitalExpenditures": "160100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "449400000", "cashflowFromInvestment": "-158400000", "stockBasedCompensation": "300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "900000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 407100000, "cost_of_revenue": 227900000, "gross_profit": 179200000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 100800000, "depreciation_amortisation": 64800000, "ebitda": 165600000, "interest_expense": 44500000, "interest_income": null, "other_non_operating": null, "pretax_income": 56200000, "tax_provision": 7400000, "effective_tax_rate": null, "net_income": 45400000, "net_income_continuing_ops": 48800000, "net_income_to_common": 45400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 594289000, "short_term_investments": null, "net_receivables": 246579000, "inventory": 168079000, "other_current_assets": null, "total_current_assets": 1240274000, "net_ppe": null, "goodwill": 1299454000, "intangible_assets": 8708000, "goodwill_and_intangibles": 1308162000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8692654000, "total_assets": 9932928000, "short_term_debt": 1125000000, "accounts_payable": 124033000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1602672000, "long_term_debt": 3799510000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5070684000, "total_liabilities": 6673356000, "total_debt": 4924510000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1121196000, "total_equity": 3167317000, "shares_outstanding": 67389000, "operating_cash_flow": 150900000, "stock_based_compensation": 300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 160100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -158400000, "dividends_paid": 42300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 449400000, "free_cash_flow": 311000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "100800000", "ebitda": "165600000", "netIncome": "45400000", "grossProfit": "179200000", "depreciation": "None", "totalRevenue": "407100000", "costOfRevenue": "227900000", "interestIncome": "40998000", "incomeBeforeTax": "56200000", "interestExpense": "44500000", "operatingIncome": "97800000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "7400000", "reportedCurrency": "USD", "netInterestIncome": "-41000000", "nonInterestIncome": "None", "operatingExpenses": "81400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "227900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "48800000" }, "balance": { "goodwill": "1299454000", "inventory": "168079000", "commonStock": "68046000", "currentDebt": "None", "investments": "None", "totalAssets": "9932928000", "longTermDebt": "3799510000", "shortTermDebt": "1125000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "8708000", "reportedCurrency": "USD", "retainedEarnings": "1121196000", "totalLiabilities": "6673356000", "otherCurrentAssets": "231327000", "totalCurrentAssets": "1240274000", "currentLongTermDebt": "1125000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "246579000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8692654000", "currentAccountsPayable": "124033000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7012348000", "shortLongTermDebtTotal": "4924510000", "totalShareholderEquity": "3167317000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "250230000", "totalCurrentLiabilities": "1602672000", "otherNonCurrentLiabilities": "152174000", "totalNonCurrentLiabilities": "5070684000", "cashAndShortTermInvestments": "594289000", "commonStockSharesOutstanding": "67389000", "intangibleAssetsExcludingGoodwill": "8708000", "cashAndCashEquivalentsAtCarryingValue": "594289000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48800000", "profitLoss": "None", "dividendPayout": "42300000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-29500000", "operatingCashflow": "150900000", "capitalExpenditures": "160100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "449400000", "cashflowFromInvestment": "-158400000", "stockBasedCompensation": "300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "900000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64800000", "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": "2026-06-07T01:07:55.391352+00:00", "is_restated": false, "income_statement": { "revenue": 411300000, "cost_of_revenue": 267100000, "gross_profit": 144200000, "ebit": 63800000, "ebitda": 128600000, "pretax_income": 20500000, "tax_provision": -6100000, "net_income": 23100000, "net_income_to_common": 23100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 152581000, "total_current_assets": 802328000, "total_assets": 9409095000, "short_term_debt": 525000000, "long_term_debt": 3955745000, "total_debt": 4480745000, "total_liabilities": 6206328000, "total_equity": 3110015000, "shares_outstanding": 66684000, "goodwill_and_intangibles": 1308456000 }, "cash_flow": { "operating_cash_flow": 276326000, "capital_expenditure": 142634000, "free_cash_flow": 418960000, "dividends_paid": 41752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227545, "ticker_id": 480, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:07:55.391352+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "63800000", "ebitda": "128600000", "netIncome": "23100000", "grossProfit": "144200000", "depreciation": "None", "totalRevenue": "411300000", "costOfRevenue": "267100000", "interestIncome": "41521000", "incomeBeforeTax": "20500000", "interestExpense": "43300000", "operatingIncome": "63500000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-6100000", "reportedCurrency": "USD", "netInterestIncome": "-41500000", "nonInterestIncome": "None", "operatingExpenses": "80700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "206000", "costofGoodsAndServicesSold": "267100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64800000", "sellingGeneralAndAdministrative": "16041000", "netIncomeFromContinuingOperations": "26700000" }, "balance": { "goodwill": "1299454000", "inventory": "136534000", "commonStock": "67115000", "currentDebt": "None", "investments": "None", "totalAssets": "9409095000", "longTermDebt": "3955745000", "shortTermDebt": "525000000", "treasuryStock": "-3167000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "9002000", "reportedCurrency": "USD", "retainedEarnings": "1118145000", "totalLiabilities": "6206328000", "otherCurrentAssets": "234641000", "totalCurrentAssets": "802328000", "currentLongTermDebt": "525000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "278572000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8606767000", "currentAccountsPayable": "133300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6919493000", "shortLongTermDebtTotal": "4480745000", "totalShareholderEquity": "3110015000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "236532000", "totalCurrentLiabilities": "977860000", "otherNonCurrentLiabilities": "1272723000", "totalNonCurrentLiabilities": "5228468000", "cashAndShortTermInvestments": "152581000", "commonStockSharesOutstanding": "66684000", "intangibleAssetsExcludingGoodwill": "9002000", "cashAndCashEquivalentsAtCarryingValue": "152581000", "accumulatedDepreciationAmortizationPPE": "-1671303000" }, "cashflow": { "netIncome": "26544000", "profitLoss": "None", "dividendPayout": "41752000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-3100000", "operatingCashflow": "276326000", "capitalExpenditures": "142634000", "changeInReceivables": "238091000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19042000", "cashflowFromInvestment": "-143867000", "stockBasedCompensation": "2527000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41752000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "113417000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "22783000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35831000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 411300000, "cost_of_revenue": 267100000, "gross_profit": 144200000, "research_and_development": null, "selling_general_admin": 16041000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63800000, "depreciation_amortisation": 64800000, "ebitda": 128600000, "interest_expense": 43300000, "interest_income": null, "other_non_operating": null, "pretax_income": 20500000, "tax_provision": -6100000, "effective_tax_rate": null, "net_income": 23100000, "net_income_continuing_ops": 26700000, "net_income_to_common": 23100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 152581000, "short_term_investments": null, "net_receivables": 278572000, "inventory": 136534000, "other_current_assets": null, "total_current_assets": 802328000, "net_ppe": null, "goodwill": 1299454000, "intangible_assets": 9002000, "goodwill_and_intangibles": 1308456000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8606767000, "total_assets": 9409095000, "short_term_debt": 525000000, "accounts_payable": 133300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 977860000, "long_term_debt": 3955745000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5228468000, "total_liabilities": 6206328000, "total_debt": 4480745000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1118145000, "total_equity": 3110015000, "shares_outstanding": 66684000, "operating_cash_flow": 276326000, "stock_based_compensation": 2527000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 142634000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -143867000, "dividends_paid": 41752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19042000, "free_cash_flow": 418960000, "net_change_in_cash": 113417000 }, "raw_data": { "income": { "ebit": "63800000", "ebitda": "128600000", "netIncome": "23100000", "grossProfit": "144200000", "depreciation": "None", "totalRevenue": "411300000", "costOfRevenue": "267100000", "interestIncome": "41521000", "incomeBeforeTax": "20500000", "interestExpense": "43300000", "operatingIncome": "63500000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-6100000", "reportedCurrency": "USD", "netInterestIncome": "-41500000", "nonInterestIncome": "None", "operatingExpenses": "80700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "206000", "costofGoodsAndServicesSold": "267100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64800000", "sellingGeneralAndAdministrative": "16041000", "netIncomeFromContinuingOperations": "26700000" }, "balance": { "goodwill": "1299454000", "inventory": "136534000", "commonStock": "67115000", "currentDebt": "None", "investments": "None", "totalAssets": "9409095000", "longTermDebt": "3955745000", "shortTermDebt": "525000000", "treasuryStock": "-3167000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "9002000", "reportedCurrency": "USD", "retainedEarnings": "1118145000", "totalLiabilities": "6206328000", "otherCurrentAssets": "234641000", "totalCurrentAssets": "802328000", "currentLongTermDebt": "525000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "278572000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8606767000", "currentAccountsPayable": "133300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6919493000", "shortLongTermDebtTotal": "4480745000", "totalShareholderEquity": "3110015000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "236532000", "totalCurrentLiabilities": "977860000", "otherNonCurrentLiabilities": "1272723000", "totalNonCurrentLiabilities": "5228468000", "cashAndShortTermInvestments": "152581000", "commonStockSharesOutstanding": "66684000", "intangibleAssetsExcludingGoodwill": "9002000", "cashAndCashEquivalentsAtCarryingValue": "152581000", "accumulatedDepreciationAmortizationPPE": "-1671303000" }, "cashflow": { "netIncome": "26544000", "profitLoss": "None", "dividendPayout": "41752000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-3100000", "operatingCashflow": "276326000", "capitalExpenditures": "142634000", "changeInReceivables": "238091000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19042000", "cashflowFromInvestment": "-143867000", "stockBasedCompensation": "2527000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41752000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "113417000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "22783000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35831000", "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": "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" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "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" ] } } }