{ "ticker": { "uuid": "11719f8e-3c27-476e-b7bb-ffc99d983bc0", "symbol": "VVV", "name": "Valvoline Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto & Truck Dealerships", "page_url": "https://sharemaestro.com/factors/ticker/11719f8e-3c27-476e-b7bb-ffc99d983bc0/", "api_url": "https://sharemaestro.com/factors/api/tickers/11719f8e-3c27-476e-b7bb-ffc99d983bc0/" }, "ticker_metadata": { "id": 4302, "uuid": "11719f8e-3c27-476e-b7bb-ffc99d983bc0", "symbol": "VVV", "name": "Valvoline Inc", "asset_type": "equity", "market_cap": 4341966000, "stock_exchange_id": 3, "industry": "Auto & Truck Dealerships", "sector": "Consumer Cyclical", "description": "Valvoline Inc. manufactures, markets and supplies automotive and engine maintenance products and services. The company is headquartered in Lexington, Kentucky.", "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": "11719f8e-3c27-476e-b7bb-ffc99d983bc0", "symbol": "VVV", "name": "Valvoline Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto & Truck Dealerships", "page_url": "https://sharemaestro.com/factors/ticker/11719f8e-3c27-476e-b7bb-ffc99d983bc0/", "api_url": "https://sharemaestro.com/factors/api/tickers/11719f8e-3c27-476e-b7bb-ffc99d983bc0/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.18, "value": 0.13, "quality": 0.88, "momentum": 0.22, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 35.73, "market_cap": 4580585964.27, "pe_ratio": 48.9902, "earnings_yield": 0.0204, "ebitda_to_ev": 0.0685, "shareholder_yield": 0, "roe": 0.2648, "piotroski_f_score": 6, "momentum_12_1": -0.0278, "volatility_252d": 0.3441 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:04.144242+00:00", "batch_id": "" }, "size": { "price_close": 35.73, "market_cap": 4580585964.27, "market_cap_usd": 4580585964.27, "enterprise_value": 6153585964.27, "shares_outstanding": 128199999, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 48.9902, "pb_ratio": 12.9725, "ptbv_ratio": null, "ps_ratio": 2.4648, "pcf_ratio": 12.4135, "pfcf_ratio": 7.1796, "ev_ebitda": 14.6062, "ev_ebit": 21.4261, "ev_sales": 3.3112, "ev_fcf": 9.6451, "earnings_yield": 0.0204, "fcf_yield": 0.1037, "price_to_sales": 2.4648, "price_to_book": 12.9725, "price_to_cashflow": 12.4135, "ebitda_to_ev": 0.0685, "sales_yield": 0.302 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3845, "operating_margin": 0.1545, "net_margin": 0.0503, "ebitda_margin": 0.2267, "fcf_margin": 0.3433, "roe": 0.2648, "roa": 0.0273, "roic": 0.0851, "roc_greenblatt": null, "asset_turnover": 0.5432, "cash_conversion": 6.8235, "accruals_ratio": -0.0805, "sbc_to_revenue": 0.0063, "piotroski_f_score": 6, "altman_z_score": 1.7982, "earnings_stability_5y": 0.8807, "revenue_stability_5y": 0.3686, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2089, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 8.6888, "net_debt_to_ebitda": 3.7337, "debt_to_assets": 0.4846, "interest_coverage": 3.6354, "current_ratio": 0.7334, "quick_ratio": 0.6052, "net_debt": 1573000000, "local_beta": 0.0016, "volatility_252d": 0.3441, "volatility_60d": 0.7915, "max_drawdown_12m": -0.2866, "risk_adjusted_momentum": -0.0809 }, "growth": { "revenue_growth_1y": 0.1099, "revenue_growth_3y_cagr": 0.1143, "revenue_growth_5y_cagr": 0.1866, "eps_growth_1y": -0.6503, "eps_growth_3y_cagr": -0.2081, "eps_growth_5y_cagr": -0.0782, "fcf_growth_1y": 0.2562, "book_value_growth_1y": 0.8579, "revenue_growth": 0.1099, "earnings_growth": -0.6503 }, "momentum": { "price_return_1m": 0.0031, "price_return_3m": 0.013, "price_return_6m": 0.1715, "price_return_9m": -0.0848, "price_return_12m": -0.0248, "price_return_12m_ex1m": -0.0278, "momentum_6m": 0.1715, "momentum_12m": -0.0248, "momentum_12_1": -0.0278, "distance_from_52w_high": -0.1171, "distance_from_52w_low": 0.2376, "relative_strength": -0.1248 }, "raw_ttm": { "revenue_ttm": 1858400000, "gross_profit_ttm": 714600000, "ebit_ttm": 287200000, "ebitda_ttm": 421300000, "net_income_ttm": 93500001, "eps_diluted_ttm": 0.7293, "operating_cash_flow_ttm": 369000000, "capital_expenditure_ttm": 269000000, "fcf_ttm": 638000000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 79000000, "cash_and_equivalents": 84700000, "total_current_assets": 272300000, "total_current_liabilities": 371300000, "net_ppe": null, "total_assets": 3421100000, "total_debt": 1657700000, "total_equity": 353100000, "net_working_capital": -152500000, "book_value_per_share": 2.7543, "retained_earnings": 285600000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -927100000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 84, "rank_pb": 92, "rank_ptbv": 50, "rank_ps": 56, "rank_pcf": 55, "rank_ev_ebitda": 62, "rank_ev_ebit": 72, "rank_earnings_yield": 84, "rank_fcf_yield": 39, "rank_dividend_yield": 91, "rank_shareholder_yield": 91, "rank_total_yield": 91, "rank_roe": 13, "rank_roc": 50, "rank_roic": 44, "rank_gross_margin": 59, "rank_fcf_margin": 25, "rank_piotroski": 42, "rank_accruals": 28, "rank_sue": 50, "rank_eps_growth_1y": 95, "rank_eps_growth_5y": 86, "rank_revenue_growth_1y": 38, "rank_momentum_12m": 66, "rank_momentum_12m_ex1m": 68, "rank_relative_strength": 64 }, "composites": { "value_composite": 87, "quality_composite": 12, "momentum_composite": 78, "growth_composite": 95, "yield_composite": 94, "svqf_composite": 92, "vc1_composite": 88, "vc2_composite": 92, "vc3_composite": 92, "trending_value_composite": null, "overall_composite": 82, "quality_value_composite": 0.3382, "os_score": 0.18, "value_percentile": 0.13, "quality_percentile": 0.88, "momentum_percentile": 0.22, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 93, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5197, "ticker_id": 4302, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:04.144242+00:00", "batch_id": "", "os_score_delta": null, "price_close": 35.73, "market_cap": 4580585964.27, "market_cap_usd": 4580585964.27, "enterprise_value": 6153585964.27, "shares_outstanding": 128199999, "fx_rate_to_usd": null, "pe_ratio": 48.99022369, "pb_ratio": 12.97248928, "ptbv_ratio": null, "ps_ratio": 2.46480088, "pcf_ratio": 12.4135121, "pfcf_ratio": 7.17960182, "ev_ebitda": 14.60618553, "ev_ebit": 21.42613497, "ev_sales": 3.31122792, "ev_fcf": 9.64511907, "earnings_yield": 0.02041224, "fcf_yield": 0.10367938, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.38452432, "operating_margin": 0.15454154, "net_margin": 0.0503121, "ebitda_margin": 0.22670039, "fcf_margin": 0.34330607, "roe": 0.26479751, "roa": 0.02733039, "roic": 0.08509117, "roc_greenblatt": null, "asset_turnover": 0.54321709, "cash_conversion": 6.82352934, "accruals_ratio": -0.08052965, "sbc_to_revenue": 0.00634955, "debt_to_equity": 8.68875673, "net_debt_to_ebitda": 3.73368146, "debt_to_assets": 0.48455175, "interest_coverage": 3.63544304, "current_ratio": 0.73336924, "quick_ratio": 0.60517102, "net_debt": 1573000000, "revenue_growth_1y": 0.10989011, "revenue_growth_3y_cagr": 0.11431052, "revenue_growth_5y_cagr": 0.18660883, "eps_growth_1y": -0.65033657, "eps_growth_3y_cagr": -0.20811187, "eps_growth_5y_cagr": -0.07821269, "fcf_growth_1y": 0.25615279, "book_value_growth_1y": 0.85785163, "piotroski_f_score": 6, "altman_z_score": 1.79821193, "earnings_stability_5y": 0.880693, "revenue_stability_5y": 0.368648, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00308815, "price_return_3m": 0.01304225, "price_return_6m": 0.17147541, "price_return_9m": -0.08478484, "price_return_12m": -0.02483624, "price_return_12m_ex1m": -0.02783843, "distance_from_52w_high": -0.1171238, "distance_from_52w_low": 0.2376169, "relative_strength": -0.12479983, "local_beta": 0.0016, "volatility_252d": 0.344085, "volatility_60d": 0.791527, "max_drawdown_12m": -0.28663207, "revenue_ttm": 1858400000, "gross_profit_ttm": 714600000, "ebit_ttm": 287200000, "ebitda_ttm": 421300000, "net_income_ttm": 93500001, "eps_diluted_ttm": 0.72932919, "operating_cash_flow_ttm": 369000000, "capital_expenditure_ttm": 269000000, "fcf_ttm": 638000000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 79000000, "cash_and_equivalents": 84700000, "total_current_assets": 272300000, "total_current_liabilities": 371300000, "net_ppe": null, "total_assets": 3421100000, "total_debt": 1657700000, "total_equity": 353100000, "net_working_capital": -152500000, "book_value_per_share": 2.75429019, "retained_earnings": 285600000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -927100000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 84, "rank_pb": 92, "rank_ptbv": 50, "rank_ps": 56, "rank_pcf": 55, "rank_ev_ebitda": 62, "rank_ev_ebit": 72, "rank_earnings_yield": 84, "rank_fcf_yield": 39, "rank_dividend_yield": 91, "rank_shareholder_yield": 91, "rank_total_yield": 91, "rank_roe": 13, "rank_roc": 50, "rank_roic": 44, "rank_gross_margin": 59, "rank_fcf_margin": 25, "rank_piotroski": 42, "rank_accruals": 28, "rank_sue": 50, "rank_eps_growth_1y": 95, "rank_eps_growth_5y": 86, "rank_revenue_growth_1y": 38, "rank_momentum_12m": 66, "rank_momentum_12m_ex1m": 68, "rank_relative_strength": 64, "value_composite": 87, "quality_composite": 12, "momentum_composite": 78, "growth_composite": 95, "yield_composite": 94, "svqf_composite": 92, "vc1_composite": 88, "vc2_composite": 92, "vc3_composite": 92, "trending_value_composite": null, "overall_composite": 82, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 93, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 35.73, "os": 0.18, "value": 0.13, "quality": 0.88, "momentum": 0.22, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 48.9902, "earnings_yield": 0.0204, "shareholder_yield": 0, "roe": 0.2648, "momentum_12_1": -0.0278, "complete_fields": { "id": 5197, "ticker_id": 4302, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:04.144242+00:00", "batch_id": "", "os_score_delta": null, "price_close": 35.73, "market_cap": 4580585964.27, "market_cap_usd": 4580585964.27, "enterprise_value": 6153585964.27, "shares_outstanding": 128199999, "fx_rate_to_usd": null, "pe_ratio": 48.99022369, "pb_ratio": 12.97248928, "ptbv_ratio": null, "ps_ratio": 2.46480088, "pcf_ratio": 12.4135121, "pfcf_ratio": 7.17960182, "ev_ebitda": 14.60618553, "ev_ebit": 21.42613497, "ev_sales": 3.31122792, "ev_fcf": 9.64511907, "earnings_yield": 0.02041224, "fcf_yield": 0.10367938, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.38452432, "operating_margin": 0.15454154, "net_margin": 0.0503121, "ebitda_margin": 0.22670039, "fcf_margin": 0.34330607, "roe": 0.26479751, "roa": 0.02733039, "roic": 0.08509117, "roc_greenblatt": null, "asset_turnover": 0.54321709, "cash_conversion": 6.82352934, "accruals_ratio": -0.08052965, "sbc_to_revenue": 0.00634955, "debt_to_equity": 8.68875673, "net_debt_to_ebitda": 3.73368146, "debt_to_assets": 0.48455175, "interest_coverage": 3.63544304, "current_ratio": 0.73336924, "quick_ratio": 0.60517102, "net_debt": 1573000000, "revenue_growth_1y": 0.10989011, "revenue_growth_3y_cagr": 0.11431052, "revenue_growth_5y_cagr": 0.18660883, "eps_growth_1y": -0.65033657, "eps_growth_3y_cagr": -0.20811187, "eps_growth_5y_cagr": -0.07821269, "fcf_growth_1y": 0.25615279, "book_value_growth_1y": 0.85785163, "piotroski_f_score": 6, "altman_z_score": 1.79821193, "earnings_stability_5y": 0.880693, "revenue_stability_5y": 0.368648, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00308815, "price_return_3m": 0.01304225, "price_return_6m": 0.17147541, "price_return_9m": -0.08478484, "price_return_12m": -0.02483624, "price_return_12m_ex1m": -0.02783843, "distance_from_52w_high": -0.1171238, "distance_from_52w_low": 0.2376169, "relative_strength": -0.12479983, "local_beta": 0.0016, "volatility_252d": 0.344085, "volatility_60d": 0.791527, "max_drawdown_12m": -0.28663207, "revenue_ttm": 1858400000, "gross_profit_ttm": 714600000, "ebit_ttm": 287200000, "ebitda_ttm": 421300000, "net_income_ttm": 93500001, "eps_diluted_ttm": 0.72932919, "operating_cash_flow_ttm": 369000000, "capital_expenditure_ttm": 269000000, "fcf_ttm": 638000000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 79000000, "cash_and_equivalents": 84700000, "total_current_assets": 272300000, "total_current_liabilities": 371300000, "net_ppe": null, "total_assets": 3421100000, "total_debt": 1657700000, "total_equity": 353100000, "net_working_capital": -152500000, "book_value_per_share": 2.75429019, "retained_earnings": 285600000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -927100000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 84, "rank_pb": 92, "rank_ptbv": 50, "rank_ps": 56, "rank_pcf": 55, "rank_ev_ebitda": 62, "rank_ev_ebit": 72, "rank_earnings_yield": 84, "rank_fcf_yield": 39, "rank_dividend_yield": 91, "rank_shareholder_yield": 91, "rank_total_yield": 91, "rank_roe": 13, "rank_roc": 50, "rank_roic": 44, "rank_gross_margin": 59, "rank_fcf_margin": 25, "rank_piotroski": 42, "rank_accruals": 28, "rank_sue": 50, "rank_eps_growth_1y": 95, "rank_eps_growth_5y": 86, "rank_revenue_growth_1y": 38, "rank_momentum_12m": 66, "rank_momentum_12m_ex1m": 68, "rank_relative_strength": 64, "value_composite": 87, "quality_composite": 12, "momentum_composite": 78, "growth_composite": 95, "yield_composite": 94, "svqf_composite": 92, "vc1_composite": 88, "vc2_composite": 92, "vc3_composite": 92, "trending_value_composite": null, "overall_composite": 82, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 93, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:37.936582+00:00", "is_restated": false, "income_statement": { "revenue": 1710300000, "cost_of_revenue": 1051800000, "gross_profit": 658500000, "ebit": 391300000, "ebitda": 510700000, "pretax_income": 292300000, "tax_provision": 77500000, "net_income": 210700000, "net_income_to_common": 210700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51600000, "total_current_assets": 243700000, "total_assets": 2670400000, "short_term_debt": 72600000, "long_term_debt": 1050200000, "total_debt": 1122800000, "total_liabilities": 2331900000, "total_equity": 338500000, "shares_outstanding": 128600000, "goodwill_and_intangibles": 740500000 }, "cash_flow": { "operating_cash_flow": 297200000, "capital_expenditure": 259200000, "free_cash_flow": 556400000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351797, "ticker_id": 4302, "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:37.936582+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "391300000", "ebitda": "510700000", "netIncome": "210700000", "grossProfit": "658500000", "depreciation": "None", "totalRevenue": "1710300000", "costOfRevenue": "1051800000", "interestIncome": "74000000", "incomeBeforeTax": "292300000", "interestExpense": "74000000", "operatingIncome": "389900000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "77500000", "reportedCurrency": "USD", "netInterestIncome": "-74000000", "nonInterestIncome": "None", "operatingExpenses": "268600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1051800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119400000", "sellingGeneralAndAdministrative": "299200000", "netIncomeFromContinuingOperations": "214800000" }, "balance": { "goodwill": "658000000", "inventory": "42600000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2670400000", "longTermDebt": "1050200000", "shortTermDebt": "72600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "82500000", "reportedCurrency": "USD", "retainedEarnings": "273600000", "totalLiabilities": "2331900000", "otherCurrentAssets": "59900000", "totalCurrentAssets": "243700000", "currentLongTermDebt": "23800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2426700000", "currentAccountsPayable": "118900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1466400000", "shortLongTermDebtTotal": "1667400000", "totalShareholderEquity": "338500000", "capitalLeaseObligations": "315300000", "otherCurrentLiabilities": "155900000", "totalCurrentLiabilities": "347400000", "otherNonCurrentLiabilities": "431500000", "totalNonCurrentLiabilities": "1984500000", "cashAndShortTermInvestments": "51600000", "commonStockSharesOutstanding": "128600000", "intangibleAssetsExcludingGoodwill": "82500000", "cashAndCashEquivalentsAtCarryingValue": "51600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "210700000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-5400000", "operatingCashflow": "297200000", "capitalExpenditures": "259200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-112900000", "cashflowFromInvestment": "-201100000", "stockBasedCompensation": "10500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1710300000, "cost_of_revenue": 1051800000, "gross_profit": 658500000, "research_and_development": null, "selling_general_admin": 299200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 391300000, "depreciation_amortisation": 119400000, "ebitda": 510700000, "interest_expense": 74000000, "interest_income": null, "other_non_operating": null, "pretax_income": 292300000, "tax_provision": 77500000, "effective_tax_rate": null, "net_income": 210700000, "net_income_continuing_ops": 214800000, "net_income_to_common": 210700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51600000, "short_term_investments": null, "net_receivables": 89600000, "inventory": 42600000, "other_current_assets": null, "total_current_assets": 243700000, "net_ppe": null, "goodwill": 658000000, "intangible_assets": 82500000, "goodwill_and_intangibles": 740500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2426700000, "total_assets": 2670400000, "short_term_debt": 72600000, "accounts_payable": 118900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 347400000, "long_term_debt": 1050200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1984500000, "total_liabilities": 2331900000, "total_debt": 1122800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 273600000, "total_equity": 338500000, "shares_outstanding": 128600000, "operating_cash_flow": 297200000, "stock_based_compensation": 10500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 259200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -201100000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -112900000, "free_cash_flow": 556400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "391300000", "ebitda": "510700000", "netIncome": "210700000", "grossProfit": "658500000", "depreciation": "None", "totalRevenue": "1710300000", "costOfRevenue": "1051800000", "interestIncome": "74000000", "incomeBeforeTax": "292300000", "interestExpense": "74000000", "operatingIncome": "389900000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "77500000", "reportedCurrency": "USD", "netInterestIncome": "-74000000", "nonInterestIncome": "None", "operatingExpenses": "268600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1051800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119400000", "sellingGeneralAndAdministrative": "299200000", "netIncomeFromContinuingOperations": "214800000" }, "balance": { "goodwill": "658000000", "inventory": "42600000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2670400000", "longTermDebt": "1050200000", "shortTermDebt": "72600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "82500000", "reportedCurrency": "USD", "retainedEarnings": "273600000", "totalLiabilities": "2331900000", "otherCurrentAssets": "59900000", "totalCurrentAssets": "243700000", "currentLongTermDebt": "23800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2426700000", "currentAccountsPayable": "118900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1466400000", "shortLongTermDebtTotal": "1667400000", "totalShareholderEquity": "338500000", "capitalLeaseObligations": "315300000", "otherCurrentLiabilities": "155900000", "totalCurrentLiabilities": "347400000", "otherNonCurrentLiabilities": "431500000", "totalNonCurrentLiabilities": "1984500000", "cashAndShortTermInvestments": "51600000", "commonStockSharesOutstanding": "128600000", "intangibleAssetsExcludingGoodwill": "82500000", "cashAndCashEquivalentsAtCarryingValue": "51600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "210700000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-5400000", "operatingCashflow": "297200000", "capitalExpenditures": "259200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-112900000", "cashflowFromInvestment": "-201100000", "stockBasedCompensation": "10500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:37.936582+00:00", "is_restated": false, "income_statement": { "revenue": 1619000000, "cost_of_revenue": 1000200000, "gross_profit": 618800000, "ebit": 366500000, "ebitda": 367200000, "pretax_income": 283600000, "tax_provision": 69100000, "net_income": 211500000, "net_income_to_common": 211500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68300000, "total_current_assets": 255400000, "total_assets": 2438700000, "short_term_debt": 68400000, "long_term_debt": 1070000000, "total_debt": 1138400000, "total_liabilities": 2253100000, "total_equity": 185600000, "shares_outstanding": 131000000, "goodwill_and_intangibles": 705600000 }, "cash_flow": { "operating_cash_flow": 265100000, "capital_expenditure": 224400000, "free_cash_flow": 489500000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351802, "ticker_id": 4302, "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:37.936582+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "366500000", "ebitda": "367200000", "netIncome": "211500000", "grossProfit": "618800000", "depreciation": "None", "totalRevenue": "1619000000", "costOfRevenue": "1000200000", "interestIncome": "71900000", "incomeBeforeTax": "283600000", "interestExpense": "71900000", "operatingIncome": "367200000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "69100000", "reportedCurrency": "USD", "netInterestIncome": "-71900000", "nonInterestIncome": "None", "operatingExpenses": "251600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1000200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "700000", "sellingGeneralAndAdministrative": "247400000", "netIncomeFromContinuingOperations": "214500000" }, "balance": { "goodwill": "615300000", "inventory": "39700000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2438700000", "longTermDebt": "1070000000", "shortTermDebt": "68400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "90300000", "reportedCurrency": "USD", "retainedEarnings": "123200000", "totalLiabilities": "2253100000", "otherCurrentAssets": "61000000", "totalCurrentAssets": "255400000", "currentLongTermDebt": "23800000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "86400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2183300000", "currentAccountsPayable": "117400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1257300000", "shortLongTermDebtTotal": "1625400000", "totalShareholderEquity": "185600000", "capitalLeaseObligations": "279700000", "otherCurrentLiabilities": "168100000", "totalCurrentLiabilities": "353900000", "otherNonCurrentLiabilities": "373300000", "totalNonCurrentLiabilities": "1899199999", "cashAndShortTermInvestments": "68300000", "commonStockSharesOutstanding": "131000000", "intangibleAssetsExcludingGoodwill": "90300000", "cashAndCashEquivalentsAtCarryingValue": "68300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "214500000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-7700000", "operatingCashflow": "265100000", "capitalExpenditures": "224400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-746300000", "cashflowFromInvestment": "136800000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-226800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1619000000, "cost_of_revenue": 1000200000, "gross_profit": 618800000, "research_and_development": null, "selling_general_admin": 247400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 366500000, "depreciation_amortisation": 700000, "ebitda": 367200000, "interest_expense": 71900000, "interest_income": null, "other_non_operating": null, "pretax_income": 283600000, "tax_provision": 69100000, "effective_tax_rate": null, "net_income": 211500000, "net_income_continuing_ops": 214500000, "net_income_to_common": 211500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68300000, "short_term_investments": 0, "net_receivables": 86400000, "inventory": 39700000, "other_current_assets": null, "total_current_assets": 255400000, "net_ppe": null, "goodwill": 615300000, "intangible_assets": 90300000, "goodwill_and_intangibles": 705600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2183300000, "total_assets": 2438700000, "short_term_debt": 68400000, "accounts_payable": 117400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 353900000, "long_term_debt": 1070000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1899199999, "total_liabilities": 2253100000, "total_debt": 1138400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 123200000, "total_equity": 185600000, "shares_outstanding": 131000000, "operating_cash_flow": 265100000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 224400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 136800000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -746300000, "free_cash_flow": 489500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "366500000", "ebitda": "367200000", "netIncome": "211500000", "grossProfit": "618800000", "depreciation": "None", "totalRevenue": "1619000000", "costOfRevenue": "1000200000", "interestIncome": "71900000", "incomeBeforeTax": "283600000", "interestExpense": "71900000", "operatingIncome": "367200000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "69100000", "reportedCurrency": "USD", "netInterestIncome": "-71900000", "nonInterestIncome": "None", "operatingExpenses": "251600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1000200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "700000", "sellingGeneralAndAdministrative": "247400000", "netIncomeFromContinuingOperations": "214500000" }, "balance": { "goodwill": "615300000", "inventory": "39700000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2438700000", "longTermDebt": "1070000000", "shortTermDebt": "68400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "90300000", "reportedCurrency": "USD", "retainedEarnings": "123200000", "totalLiabilities": "2253100000", "otherCurrentAssets": "61000000", "totalCurrentAssets": "255400000", "currentLongTermDebt": "23800000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "86400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2183300000", "currentAccountsPayable": "117400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1257300000", "shortLongTermDebtTotal": "1625400000", "totalShareholderEquity": "185600000", "capitalLeaseObligations": "279700000", "otherCurrentLiabilities": "168100000", "totalCurrentLiabilities": "353900000", "otherNonCurrentLiabilities": "373300000", "totalNonCurrentLiabilities": "1899199999", "cashAndShortTermInvestments": "68300000", "commonStockSharesOutstanding": "131000000", "intangibleAssetsExcludingGoodwill": "90300000", "cashAndCashEquivalentsAtCarryingValue": "68300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "214500000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-7700000", "operatingCashflow": "265100000", "capitalExpenditures": "224400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-746300000", "cashflowFromInvestment": "136800000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-226800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:37.936582+00:00", "is_restated": false, "income_statement": { "revenue": 1443500000, "cost_of_revenue": 899000000, "gross_profit": 544500000, "ebit": 280000000, "ebitda": 368800000, "pretax_income": 236500000, "tax_provision": 37100000, "net_income": 1419700000, "net_income_to_common": 1419700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 409100000, "total_current_assets": 936700000, "total_assets": 2889900000, "short_term_debt": 65300000, "long_term_debt": 1562300000, "total_debt": 1627600000, "total_liabilities": 2686700000, "total_equity": 203200000, "shares_outstanding": 162600000, "goodwill_and_intangibles": 680600000 }, "cash_flow": { "operating_cash_flow": -40800000, "capital_expenditure": 180500000, "free_cash_flow": 139700000, "dividends_paid": 21800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351807, "ticker_id": 4302, "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:37.936582+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "280000000", "ebitda": "368800000", "netIncome": "1419700000", "grossProfit": "544500000", "depreciation": "None", "totalRevenue": "1443500000", "costOfRevenue": "899000000", "interestIncome": "38300000", "incomeBeforeTax": "236500000", "interestExpense": "38300000", "operatingIncome": "247200000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "37100000", "reportedCurrency": "USD", "netInterestIncome": "-38300000", "nonInterestIncome": "None", "operatingExpenses": "297300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "899000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88800000", "sellingGeneralAndAdministrative": "176400000", "netIncomeFromContinuingOperations": "199400000" }, "balance": { "goodwill": "578000000", "inventory": "33300000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2889900000", "longTermDebt": "1562300000", "shortTermDebt": "65300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "102600000", "reportedCurrency": "USD", "retainedEarnings": "140700000", "totalLiabilities": "2686700000", "otherCurrentAssets": "65500000", "totalCurrentAssets": "936700000", "currentLongTermDebt": "23800000", "longTermInvestments": "None", "shortTermInvestments": "347500000", "currentNetReceivables": "81300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1953200000", "currentAccountsPayable": "118700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1084800000", "shortLongTermDebtTotal": "2073800000", "totalShareholderEquity": "203200000", "capitalLeaseObligations": "247300000", "otherCurrentLiabilities": "178300000", "totalCurrentLiabilities": "362300000", "otherNonCurrentLiabilities": "350500000", "totalNonCurrentLiabilities": "2324399999", "cashAndShortTermInvestments": "409100000", "commonStockSharesOutstanding": "162600000", "intangibleAssetsExcludingGoodwill": "102600000", "cashAndCashEquivalentsAtCarryingValue": "409100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "199400000", "profitLoss": "None", "dividendPayout": "21800000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-3300000", "operatingCashflow": "-40800000", "capitalExpenditures": "180500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1673600000", "cashflowFromInvestment": "2043700000", "stockBasedCompensation": "12200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1524800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1443500000, "cost_of_revenue": 899000000, "gross_profit": 544500000, "research_and_development": null, "selling_general_admin": 176400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 280000000, "depreciation_amortisation": 88800000, "ebitda": 368800000, "interest_expense": 38300000, "interest_income": null, "other_non_operating": null, "pretax_income": 236500000, "tax_provision": 37100000, "effective_tax_rate": null, "net_income": 1419700000, "net_income_continuing_ops": 199400000, "net_income_to_common": 1419700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 409100000, "short_term_investments": 347500000, "net_receivables": 81300000, "inventory": 33300000, "other_current_assets": null, "total_current_assets": 936700000, "net_ppe": null, "goodwill": 578000000, "intangible_assets": 102600000, "goodwill_and_intangibles": 680600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1953200000, "total_assets": 2889900000, "short_term_debt": 65300000, "accounts_payable": 118700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 362300000, "long_term_debt": 1562300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2324399999, "total_liabilities": 2686700000, "total_debt": 1627600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 140700000, "total_equity": 203200000, "shares_outstanding": 162600000, "operating_cash_flow": -40800000, "stock_based_compensation": 12200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 180500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2043700000, "dividends_paid": 21800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1673600000, "free_cash_flow": 139700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "280000000", "ebitda": "368800000", "netIncome": "1419700000", "grossProfit": "544500000", "depreciation": "None", "totalRevenue": "1443500000", "costOfRevenue": "899000000", "interestIncome": "38300000", "incomeBeforeTax": "236500000", "interestExpense": "38300000", "operatingIncome": "247200000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "37100000", "reportedCurrency": "USD", "netInterestIncome": "-38300000", "nonInterestIncome": "None", "operatingExpenses": "297300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "899000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88800000", "sellingGeneralAndAdministrative": "176400000", "netIncomeFromContinuingOperations": "199400000" }, "balance": { "goodwill": "578000000", "inventory": "33300000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2889900000", "longTermDebt": "1562300000", "shortTermDebt": "65300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "102600000", "reportedCurrency": "USD", "retainedEarnings": "140700000", "totalLiabilities": "2686700000", "otherCurrentAssets": "65500000", "totalCurrentAssets": "936700000", "currentLongTermDebt": "23800000", "longTermInvestments": "None", "shortTermInvestments": "347500000", "currentNetReceivables": "81300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1953200000", "currentAccountsPayable": "118700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1084800000", "shortLongTermDebtTotal": "2073800000", "totalShareholderEquity": "203200000", "capitalLeaseObligations": "247300000", "otherCurrentLiabilities": "178300000", "totalCurrentLiabilities": "362300000", "otherNonCurrentLiabilities": "350500000", "totalNonCurrentLiabilities": "2324399999", "cashAndShortTermInvestments": "409100000", "commonStockSharesOutstanding": "162600000", "intangibleAssetsExcludingGoodwill": "102600000", "cashAndCashEquivalentsAtCarryingValue": "409100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "199400000", "profitLoss": "None", "dividendPayout": "21800000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-3300000", "operatingCashflow": "-40800000", "capitalExpenditures": "180500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1673600000", "cashflowFromInvestment": "2043700000", "stockBasedCompensation": "12200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1524800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:37.936582+00:00", "is_restated": false, "income_statement": { "revenue": 1236100000, "cost_of_revenue": 759700000, "gross_profit": 476400000, "ebit": 213400000, "ebitda": 284800000, "pretax_income": 144100000, "tax_provision": 34700000, "net_income": 424300000, "net_income_to_common": 424300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23400000, "total_current_assets": 1621100000, "total_assets": 3416800000, "short_term_debt": 199900000, "long_term_debt": 1525100000, "total_debt": 1725000000, "total_liabilities": 3110200000, "total_equity": 306600000, "shares_outstanding": 180400000, "goodwill_and_intangibles": 663100000 }, "cash_flow": { "operating_cash_flow": 284200000, "capital_expenditure": 132000000, "free_cash_flow": 416200000, "dividends_paid": 89200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351812, "ticker_id": 4302, "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:37.936582+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "213400000", "ebitda": "284800000", "netIncome": "424300000", "grossProfit": "476400000", "depreciation": "None", "totalRevenue": "1236100000", "costOfRevenue": "759700000", "interestIncome": "69300000", "incomeBeforeTax": "144100000", "interestExpense": "69300000", "operatingIncome": "220300000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "34700000", "reportedCurrency": "USD", "netInterestIncome": "-69300000", "nonInterestIncome": "None", "operatingExpenses": "256100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "759700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71400000", "sellingGeneralAndAdministrative": "196800000", "netIncomeFromContinuingOperations": "109400000" }, "balance": { "goodwill": "548200000", "inventory": "29400000", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "3416800000", "longTermDebt": "1525100000", "shortTermDebt": "199900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "114900000", "reportedCurrency": "USD", "retainedEarnings": "282000000", "totalLiabilities": "3110200000", "otherCurrentAssets": "1502200000", "totalCurrentAssets": "1621100000", "currentLongTermDebt": "162500000", "longTermInvestments": "None", "shortTermInvestments": "5200000", "currentNetReceivables": "66100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1795700000", "currentAccountsPayable": "45000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "916700000", "shortLongTermDebtTotal": "2144000000", "totalShareholderEquity": "306600000", "capitalLeaseObligations": "229200000", "otherCurrentLiabilities": "674500000", "totalCurrentLiabilities": "919400000", "otherNonCurrentLiabilities": "237100000", "totalNonCurrentLiabilities": "2190799999", "cashAndShortTermInvestments": "23400000", "commonStockSharesOutstanding": "180400000", "intangibleAssetsExcludingGoodwill": "114900000", "cashAndCashEquivalentsAtCarryingValue": "23400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109400000", "profitLoss": "None", "dividendPayout": "89200000", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "-5400000", "operatingCashflow": "284200000", "capitalExpenditures": "132000000", "changeInReceivables": "-17500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-218900000", "cashflowFromInvestment": "-207600000", "stockBasedCompensation": "14400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-142300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-142600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1236100000, "cost_of_revenue": 759700000, "gross_profit": 476400000, "research_and_development": null, "selling_general_admin": 196800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 213400000, "depreciation_amortisation": 71400000, "ebitda": 284800000, "interest_expense": 69300000, "interest_income": null, "other_non_operating": null, "pretax_income": 144100000, "tax_provision": 34700000, "effective_tax_rate": null, "net_income": 424300000, "net_income_continuing_ops": 109400000, "net_income_to_common": 424300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23400000, "short_term_investments": 5200000, "net_receivables": 66100000, "inventory": 29400000, "other_current_assets": null, "total_current_assets": 1621100000, "net_ppe": null, "goodwill": 548200000, "intangible_assets": 114900000, "goodwill_and_intangibles": 663100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1795700000, "total_assets": 3416800000, "short_term_debt": 199900000, "accounts_payable": 45000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 919400000, "long_term_debt": 1525100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2190799999, "total_liabilities": 3110200000, "total_debt": 1725000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 282000000, "total_equity": 306600000, "shares_outstanding": 180400000, "operating_cash_flow": 284200000, "stock_based_compensation": 14400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 132000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -207600000, "dividends_paid": 89200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -218900000, "free_cash_flow": 416200000, "net_change_in_cash": -142300000 }, "raw_data": { "income": { "ebit": "213400000", "ebitda": "284800000", "netIncome": "424300000", "grossProfit": "476400000", "depreciation": "None", "totalRevenue": "1236100000", "costOfRevenue": "759700000", "interestIncome": "69300000", "incomeBeforeTax": "144100000", "interestExpense": "69300000", "operatingIncome": "220300000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "34700000", "reportedCurrency": "USD", "netInterestIncome": "-69300000", "nonInterestIncome": "None", "operatingExpenses": "256100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "759700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71400000", "sellingGeneralAndAdministrative": "196800000", "netIncomeFromContinuingOperations": "109400000" }, "balance": { "goodwill": "548200000", "inventory": "29400000", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "3416800000", "longTermDebt": "1525100000", "shortTermDebt": "199900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "114900000", "reportedCurrency": "USD", "retainedEarnings": "282000000", "totalLiabilities": "3110200000", "otherCurrentAssets": "1502200000", "totalCurrentAssets": "1621100000", "currentLongTermDebt": "162500000", "longTermInvestments": "None", "shortTermInvestments": "5200000", "currentNetReceivables": "66100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1795700000", "currentAccountsPayable": "45000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "916700000", "shortLongTermDebtTotal": "2144000000", "totalShareholderEquity": "306600000", "capitalLeaseObligations": "229200000", "otherCurrentLiabilities": "674500000", "totalCurrentLiabilities": "919400000", "otherNonCurrentLiabilities": "237100000", "totalNonCurrentLiabilities": "2190799999", "cashAndShortTermInvestments": "23400000", "commonStockSharesOutstanding": "180400000", "intangibleAssetsExcludingGoodwill": "114900000", "cashAndCashEquivalentsAtCarryingValue": "23400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109400000", "profitLoss": "None", "dividendPayout": "89200000", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "-5400000", "operatingCashflow": "284200000", "capitalExpenditures": "132000000", "changeInReceivables": "-17500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-218900000", "cashflowFromInvestment": "-207600000", "stockBasedCompensation": "14400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-142300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-142600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:37.936582+00:00", "is_restated": false, "income_statement": { "revenue": 1037200000, "cost_of_revenue": 604900000, "gross_profit": 432300000, "ebit": 368300000, "ebitda": 430400000, "pretax_income": 260000000, "tax_provision": 59900000, "net_income": 420300000, "net_income_to_common": 420300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 122600000, "total_current_assets": 1037100000, "total_assets": 3191000000, "short_term_debt": 48300000, "long_term_debt": 1677000000, "total_debt": 1725300000, "total_liabilities": 3056500000, "total_equity": 134500000, "shares_outstanding": 183500000, "goodwill_and_intangibles": 642300000 }, "cash_flow": { "operating_cash_flow": 404000000, "capital_expenditure": 144000000, "free_cash_flow": 548000000, "dividends_paid": 91000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351817, "ticker_id": 4302, "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:37.936582+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "368300000", "ebitda": "430400000", "netIncome": "420300000", "grossProfit": "432300000", "depreciation": "None", "totalRevenue": "1037200000", "costOfRevenue": "604900000", "interestIncome": "111000000", "incomeBeforeTax": "260000000", "interestExpense": "108300000", "operatingIncome": "240100000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "59900000", "reportedCurrency": "USD", "netInterestIncome": "-111000000", "nonInterestIncome": "None", "operatingExpenses": "192200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "604900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62100000", "sellingGeneralAndAdministrative": "47600000", "netIncomeFromContinuingOperations": "420000000" }, "balance": { "goodwill": "512800000", "inventory": "27400000", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "3191000000", "longTermDebt": "1677000000", "shortTermDebt": "48300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "129500000", "reportedCurrency": "USD", "retainedEarnings": "90000000", "totalLiabilities": "3056500000", "otherCurrentAssets": "821800000", "totalCurrentAssets": "1037100000", "currentLongTermDebt": "17000000", "longTermInvestments": "47000000", "shortTermInvestments": "-45400000", "currentNetReceivables": "65300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2153900000", "currentAccountsPayable": "38600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1124000000", "shortLongTermDebtTotal": "2073400000", "totalShareholderEquity": "134500000", "capitalLeaseObligations": "274000000", "otherCurrentLiabilities": "481800000", "totalCurrentLiabilities": "568700000", "otherNonCurrentLiabilities": "252000000", "totalNonCurrentLiabilities": "2487800000", "cashAndShortTermInvestments": "122600000", "commonStockSharesOutstanding": "183500000", "intangibleAssetsExcludingGoodwill": "129500000", "cashAndCashEquivalentsAtCarryingValue": "122600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "420000000", "profitLoss": "None", "dividendPayout": "91000000", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "-53000000", "operatingCashflow": "404000000", "capitalExpenditures": "144000000", "changeInReceivables": "-65000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-536000000", "cashflowFromInvestment": "-400000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-532000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-127000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1037200000, "cost_of_revenue": 604900000, "gross_profit": 432300000, "research_and_development": 15000000, "selling_general_admin": 47600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 368300000, "depreciation_amortisation": 62100000, "ebitda": 430400000, "interest_expense": 108300000, "interest_income": null, "other_non_operating": null, "pretax_income": 260000000, "tax_provision": 59900000, "effective_tax_rate": null, "net_income": 420300000, "net_income_continuing_ops": 420000000, "net_income_to_common": 420300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 122600000, "short_term_investments": -45400000, "net_receivables": 65300000, "inventory": 27400000, "other_current_assets": null, "total_current_assets": 1037100000, "net_ppe": null, "goodwill": 512800000, "intangible_assets": 129500000, "goodwill_and_intangibles": 642300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2153900000, "total_assets": 3191000000, "short_term_debt": 48300000, "accounts_payable": 38600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 568700000, "long_term_debt": 1677000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2487800000, "total_liabilities": 3056500000, "total_debt": 1725300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 90000000, "total_equity": 134500000, "shares_outstanding": 183500000, "operating_cash_flow": 404000000, "stock_based_compensation": 14000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 144000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -400000000, "dividends_paid": 91000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -536000000, "free_cash_flow": 548000000, "net_change_in_cash": -532000000 }, "raw_data": { "income": { "ebit": "368300000", "ebitda": "430400000", "netIncome": "420300000", "grossProfit": "432300000", "depreciation": "None", "totalRevenue": "1037200000", "costOfRevenue": "604900000", "interestIncome": "111000000", "incomeBeforeTax": "260000000", "interestExpense": "108300000", "operatingIncome": "240100000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "59900000", "reportedCurrency": "USD", "netInterestIncome": "-111000000", "nonInterestIncome": "None", "operatingExpenses": "192200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "604900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62100000", "sellingGeneralAndAdministrative": "47600000", "netIncomeFromContinuingOperations": "420000000" }, "balance": { "goodwill": "512800000", "inventory": "27400000", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "3191000000", "longTermDebt": "1677000000", "shortTermDebt": "48300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "129500000", "reportedCurrency": "USD", "retainedEarnings": "90000000", "totalLiabilities": "3056500000", "otherCurrentAssets": "821800000", "totalCurrentAssets": "1037100000", "currentLongTermDebt": "17000000", "longTermInvestments": "47000000", "shortTermInvestments": "-45400000", "currentNetReceivables": "65300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2153900000", "currentAccountsPayable": "38600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1124000000", "shortLongTermDebtTotal": "2073400000", "totalShareholderEquity": "134500000", "capitalLeaseObligations": "274000000", "otherCurrentLiabilities": "481800000", "totalCurrentLiabilities": "568700000", "otherNonCurrentLiabilities": "252000000", "totalNonCurrentLiabilities": "2487800000", "cashAndShortTermInvestments": "122600000", "commonStockSharesOutstanding": "183500000", "intangibleAssetsExcludingGoodwill": "129500000", "cashAndCashEquivalentsAtCarryingValue": "122600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "420000000", "profitLoss": "None", "dividendPayout": "91000000", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "-53000000", "operatingCashflow": "404000000", "capitalExpenditures": "144000000", "changeInReceivables": "-65000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-536000000", "cashflowFromInvestment": "-400000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-532000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-127000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-09-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:37.936582+00:00", "is_restated": false, "income_statement": { "revenue": 727000000, "cost_of_revenue": 426000000, "gross_profit": 301000000, "ebit": 215700000, "ebitda": 256300000, "pretax_income": 123000000, "tax_provision": 53400000, "net_income": 316600000, "net_income_to_common": 316600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 760000000, "total_current_assets": 1438000000, "total_assets": 3051000000, "short_term_debt": 36000000, "long_term_debt": 1962000000, "total_debt": 1998000000, "total_liabilities": 3127000000, "total_equity": -76000000, "shares_outstanding": 187500000, "goodwill_and_intangibles": 529000000 }, "cash_flow": { "operating_cash_flow": 372000000, "capital_expenditure": 151000000, "free_cash_flow": 523000000, "dividends_paid": 84000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351822, "ticker_id": 4302, "period_end_date": "2020-09-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:37.936582+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "215700000", "ebitda": "256300000", "netIncome": "316600000", "grossProfit": "301000000", "depreciation": "None", "totalRevenue": "727000000", "costOfRevenue": "426000000", "interestIncome": "3000000", "incomeBeforeTax": "123000000", "interestExpense": "74000000", "operatingIncome": "160200000", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "53400000", "reportedCurrency": "USD", "netInterestIncome": "-93000000", "nonInterestIncome": "None", "operatingExpenses": "140800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "426000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40600000", "sellingGeneralAndAdministrative": "87100000", "netIncomeFromContinuingOperations": "585000000" }, "balance": { "goodwill": "445000000", "inventory": "199000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "3051000000", "longTermDebt": "1962000000", "shortTermDebt": "36000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "84000000", "reportedCurrency": "USD", "retainedEarnings": "-110000000", "totalLiabilities": "3127000000", "otherCurrentAssets": "46000000", "totalCurrentAssets": "1438000000", "currentLongTermDebt": "None", "longTermInvestments": "44000000", "shortTermInvestments": "17000000", "currentNetReceivables": "433000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1613000000", "currentAccountsPayable": "189000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "874000000", "shortLongTermDebtTotal": "2299000000", "totalShareholderEquity": "-76000000", "capitalLeaseObligations": "231000000", "otherCurrentLiabilities": "219000000", "totalCurrentLiabilities": "444000000", "otherNonCurrentLiabilities": "490000000", "totalNonCurrentLiabilities": "2683000000", "cashAndShortTermInvestments": "760000000", "commonStockSharesOutstanding": "187500000", "intangibleAssetsExcludingGoodwill": "84000000", "cashAndCashEquivalentsAtCarryingValue": "760000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "317000000", "profitLoss": "None", "dividendPayout": "84000000", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "USD", "changeInInventory": "-1000000", "operatingCashflow": "372000000", "capitalExpenditures": "151000000", "changeInReceivables": "-11000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "450000000", "cashflowFromInvestment": "-222000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "84000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "600000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 727000000, "cost_of_revenue": 426000000, "gross_profit": 301000000, "research_and_development": 13000000, "selling_general_admin": 87100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 215700000, "depreciation_amortisation": 40600000, "ebitda": 256300000, "interest_expense": 74000000, "interest_income": null, "other_non_operating": null, "pretax_income": 123000000, "tax_provision": 53400000, "effective_tax_rate": null, "net_income": 316600000, "net_income_continuing_ops": 585000000, "net_income_to_common": 316600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 760000000, "short_term_investments": 17000000, "net_receivables": 433000000, "inventory": 199000000, "other_current_assets": null, "total_current_assets": 1438000000, "net_ppe": null, "goodwill": 445000000, "intangible_assets": 84000000, "goodwill_and_intangibles": 529000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1613000000, "total_assets": 3051000000, "short_term_debt": 36000000, "accounts_payable": 189000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 444000000, "long_term_debt": 1962000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2683000000, "total_liabilities": 3127000000, "total_debt": 1998000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -110000000, "total_equity": -76000000, "shares_outstanding": 187500000, "operating_cash_flow": 372000000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 151000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -222000000, "dividends_paid": 84000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 450000000, "free_cash_flow": 523000000, "net_change_in_cash": 600000000 }, "raw_data": { "income": { "ebit": "215700000", "ebitda": "256300000", "netIncome": "316600000", "grossProfit": "301000000", "depreciation": "None", "totalRevenue": "727000000", "costOfRevenue": "426000000", "interestIncome": "3000000", "incomeBeforeTax": "123000000", "interestExpense": "74000000", "operatingIncome": "160200000", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "53400000", "reportedCurrency": "USD", "netInterestIncome": "-93000000", "nonInterestIncome": "None", "operatingExpenses": "140800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "426000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40600000", "sellingGeneralAndAdministrative": "87100000", "netIncomeFromContinuingOperations": "585000000" }, "balance": { "goodwill": "445000000", "inventory": "199000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "3051000000", "longTermDebt": "1962000000", "shortTermDebt": "36000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "84000000", "reportedCurrency": "USD", "retainedEarnings": "-110000000", "totalLiabilities": "3127000000", "otherCurrentAssets": "46000000", "totalCurrentAssets": "1438000000", "currentLongTermDebt": "None", "longTermInvestments": "44000000", "shortTermInvestments": "17000000", "currentNetReceivables": "433000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1613000000", "currentAccountsPayable": "189000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "874000000", "shortLongTermDebtTotal": "2299000000", "totalShareholderEquity": "-76000000", "capitalLeaseObligations": "231000000", "otherCurrentLiabilities": "219000000", "totalCurrentLiabilities": "444000000", "otherNonCurrentLiabilities": "490000000", "totalNonCurrentLiabilities": "2683000000", "cashAndShortTermInvestments": "760000000", "commonStockSharesOutstanding": "187500000", "intangibleAssetsExcludingGoodwill": "84000000", "cashAndCashEquivalentsAtCarryingValue": "760000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "317000000", "profitLoss": "None", "dividendPayout": "84000000", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "USD", "changeInInventory": "-1000000", "operatingCashflow": "372000000", "capitalExpenditures": "151000000", "changeInReceivables": "-11000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "450000000", "cashflowFromInvestment": "-222000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "84000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "600000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-09-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:37.936582+00:00", "is_restated": false, "income_statement": { "revenue": 2390000000, "cost_of_revenue": 1580000000, "gross_profit": 810000000, "ebit": 321000000, "ebitda": 382000000, "pretax_income": 265000000, "tax_provision": 57000000, "net_income": 208000000, "net_income_to_common": 208000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159000000, "total_current_assets": 797000000, "total_assets": 2064000000, "short_term_debt": 15000000, "long_term_debt": 1327000000, "total_debt": 1342000000, "total_liabilities": 2322000000, "total_equity": -258000000, "shares_outstanding": 189000000, "goodwill_and_intangibles": 504000000 }, "cash_flow": { "operating_cash_flow": 325000000, "capital_expenditure": 108000000, "free_cash_flow": 433000000, "dividends_paid": 80000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351827, "ticker_id": 4302, "period_end_date": "2019-09-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:37.936582+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "321000000", "ebitda": "382000000", "netIncome": "208000000", "grossProfit": "810000000", "depreciation": "None", "totalRevenue": "2390000000", "costOfRevenue": "1580000000", "interestIncome": "73000000", "incomeBeforeTax": "265000000", "interestExpense": "73000000", "operatingIncome": "398000000", "fiscalDateEnding": "2019-09-30", "incomeTaxExpense": "57000000", "reportedCurrency": "USD", "netInterestIncome": "-73000000", "nonInterestIncome": "None", "operatingExpenses": "449000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1580000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61000000", "sellingGeneralAndAdministrative": "376000000", "netIncomeFromContinuingOperations": "208000000" }, "balance": { "goodwill": "430000000", "inventory": "194000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "2064000000", "longTermDebt": "1327000000", "shortTermDebt": "15000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-09-30", "intangibleAssets": "74000000", "reportedCurrency": "USD", "retainedEarnings": "-284000000", "totalLiabilities": "2322000000", "otherCurrentAssets": "86000000", "totalCurrentAssets": "797000000", "currentLongTermDebt": "15000000", "longTermInvestments": "34000000", "shortTermInvestments": "None", "currentNetReceivables": "401000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1267000000", "currentAccountsPayable": "171000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "498000000", "shortLongTermDebtTotal": "1397000000", "totalShareholderEquity": "-258000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "237000000", "totalCurrentLiabilities": "423000000", "otherNonCurrentLiabilities": "185000000", "totalNonCurrentLiabilities": "1899000000", "cashAndShortTermInvestments": "159000000", "commonStockSharesOutstanding": "189000000", "intangibleAssetsExcludingGoodwill": "74000000", "cashAndCashEquivalentsAtCarryingValue": "159000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "208000000", "profitLoss": "None", "dividendPayout": "80000000", "fiscalDateEnding": "2019-09-30", "reportedCurrency": "USD", "changeInInventory": "-10000000", "operatingCashflow": "325000000", "capitalExpenditures": "108000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71000000", "cashflowFromInvestment": "-188000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2390000000, "cost_of_revenue": 1580000000, "gross_profit": 810000000, "research_and_development": 13000000, "selling_general_admin": 376000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 321000000, "depreciation_amortisation": 61000000, "ebitda": 382000000, "interest_expense": 73000000, "interest_income": null, "other_non_operating": null, "pretax_income": 265000000, "tax_provision": 57000000, "effective_tax_rate": null, "net_income": 208000000, "net_income_continuing_ops": 208000000, "net_income_to_common": 208000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 159000000, "short_term_investments": null, "net_receivables": 401000000, "inventory": 194000000, "other_current_assets": null, "total_current_assets": 797000000, "net_ppe": null, "goodwill": 430000000, "intangible_assets": 74000000, "goodwill_and_intangibles": 504000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1267000000, "total_assets": 2064000000, "short_term_debt": 15000000, "accounts_payable": 171000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 423000000, "long_term_debt": 1327000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1899000000, "total_liabilities": 2322000000, "total_debt": 1342000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -284000000, "total_equity": -258000000, "shares_outstanding": 189000000, "operating_cash_flow": 325000000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 108000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -188000000, "dividends_paid": 80000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -71000000, "free_cash_flow": 433000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "321000000", "ebitda": "382000000", "netIncome": "208000000", "grossProfit": "810000000", "depreciation": "None", "totalRevenue": "2390000000", "costOfRevenue": "1580000000", "interestIncome": "73000000", "incomeBeforeTax": "265000000", "interestExpense": "73000000", "operatingIncome": "398000000", "fiscalDateEnding": "2019-09-30", "incomeTaxExpense": "57000000", "reportedCurrency": "USD", "netInterestIncome": "-73000000", "nonInterestIncome": "None", "operatingExpenses": "449000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1580000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61000000", "sellingGeneralAndAdministrative": "376000000", "netIncomeFromContinuingOperations": "208000000" }, "balance": { "goodwill": "430000000", "inventory": "194000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "2064000000", "longTermDebt": "1327000000", "shortTermDebt": "15000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-09-30", "intangibleAssets": "74000000", "reportedCurrency": "USD", "retainedEarnings": "-284000000", "totalLiabilities": "2322000000", "otherCurrentAssets": "86000000", "totalCurrentAssets": "797000000", "currentLongTermDebt": "15000000", "longTermInvestments": "34000000", "shortTermInvestments": "None", "currentNetReceivables": "401000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1267000000", "currentAccountsPayable": "171000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "498000000", "shortLongTermDebtTotal": "1397000000", "totalShareholderEquity": "-258000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "237000000", "totalCurrentLiabilities": "423000000", "otherNonCurrentLiabilities": "185000000", "totalNonCurrentLiabilities": "1899000000", "cashAndShortTermInvestments": "159000000", "commonStockSharesOutstanding": "189000000", "intangibleAssetsExcludingGoodwill": "74000000", "cashAndCashEquivalentsAtCarryingValue": "159000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "208000000", "profitLoss": "None", "dividendPayout": "80000000", "fiscalDateEnding": "2019-09-30", "reportedCurrency": "USD", "changeInInventory": "-10000000", "operatingCashflow": "325000000", "capitalExpenditures": "108000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71000000", "cashflowFromInvestment": "-188000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-09-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:37.936582+00:00", "is_restated": false, "income_statement": { "revenue": 2285000000, "cost_of_revenue": 1479000000, "gross_profit": 806000000, "ebit": 395000000, "ebitda": 449000000, "pretax_income": 332000000, "tax_provision": 166000000, "net_income": 166000000, "net_income_to_common": 166000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96000000, "total_current_assets": 725000000, "total_assets": 1854000000, "short_term_debt": 30000000, "long_term_debt": 1292000000, "total_debt": 1322000000, "total_liabilities": 2212000000, "total_equity": -358000000, "shares_outstanding": 197000000, "goodwill_and_intangibles": 448000000 }, "cash_flow": { "operating_cash_flow": 320000000, "capital_expenditure": 93000000, "free_cash_flow": 413000000, "dividends_paid": 58000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351832, "ticker_id": 4302, "period_end_date": "2018-09-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:37.936582+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "395000000", "ebitda": "449000000", "netIncome": "166000000", "grossProfit": "806000000", "depreciation": "None", "totalRevenue": "2285000000", "costOfRevenue": "1479000000", "interestIncome": "63000000", "incomeBeforeTax": "332000000", "interestExpense": "63000000", "operatingIncome": "395000000", "fiscalDateEnding": "2018-09-30", "incomeTaxExpense": "166000000", "reportedCurrency": "USD", "netInterestIncome": "-63000000", "nonInterestIncome": "None", "operatingExpenses": "430000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1479000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54000000", "sellingGeneralAndAdministrative": "367000000", "netIncomeFromContinuingOperations": "166000000" }, "balance": { "goodwill": "381000000", "inventory": "176000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "1854000000", "longTermDebt": "1292000000", "shortTermDebt": "30000000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-09-30", "intangibleAssets": "67000000", "reportedCurrency": "USD", "retainedEarnings": "-399000000", "totalLiabilities": "2212000000", "otherCurrentAssets": "87000000", "totalCurrentAssets": "725000000", "currentLongTermDebt": "30000000", "longTermInvestments": "31000000", "shortTermInvestments": "0", "currentNetReceivables": "409000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1129000000", "currentAccountsPayable": "178000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "420000000", "shortLongTermDebtTotal": "1369000000", "totalShareholderEquity": "-358000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "203000000", "totalCurrentLiabilities": "411000000", "otherNonCurrentLiabilities": "176000000", "totalNonCurrentLiabilities": "1801000000", "cashAndShortTermInvestments": "96000000", "commonStockSharesOutstanding": "197000000", "intangibleAssetsExcludingGoodwill": "67000000", "cashAndCashEquivalentsAtCarryingValue": "96000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "166000000", "profitLoss": "None", "dividendPayout": "58000000", "fiscalDateEnding": "2018-09-30", "reportedCurrency": "USD", "changeInInventory": "-4000000", "operatingCashflow": "320000000", "capitalExpenditures": "93000000", "changeInReceivables": "-38000000", "changeInExchangeRate": "-3000000", "cashflowFromFinancing": "-209000000", "cashflowFromInvestment": "-213000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-105000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-325000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2285000000, "cost_of_revenue": 1479000000, "gross_profit": 806000000, "research_and_development": 14000000, "selling_general_admin": 367000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 395000000, "depreciation_amortisation": 54000000, "ebitda": 449000000, "interest_expense": 63000000, "interest_income": null, "other_non_operating": null, "pretax_income": 332000000, "tax_provision": 166000000, "effective_tax_rate": null, "net_income": 166000000, "net_income_continuing_ops": 166000000, "net_income_to_common": 166000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96000000, "short_term_investments": 0, "net_receivables": 409000000, "inventory": 176000000, "other_current_assets": null, "total_current_assets": 725000000, "net_ppe": null, "goodwill": 381000000, "intangible_assets": 67000000, "goodwill_and_intangibles": 448000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1129000000, "total_assets": 1854000000, "short_term_debt": 30000000, "accounts_payable": 178000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 411000000, "long_term_debt": 1292000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1801000000, "total_liabilities": 2212000000, "total_debt": 1322000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -399000000, "total_equity": -358000000, "shares_outstanding": 197000000, "operating_cash_flow": 320000000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -213000000, "dividends_paid": 58000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -209000000, "free_cash_flow": 413000000, "net_change_in_cash": -105000000 }, "raw_data": { "income": { "ebit": "395000000", "ebitda": "449000000", "netIncome": "166000000", "grossProfit": "806000000", "depreciation": "None", "totalRevenue": "2285000000", "costOfRevenue": "1479000000", "interestIncome": "63000000", "incomeBeforeTax": "332000000", "interestExpense": "63000000", "operatingIncome": "395000000", "fiscalDateEnding": "2018-09-30", "incomeTaxExpense": "166000000", "reportedCurrency": "USD", "netInterestIncome": "-63000000", "nonInterestIncome": "None", "operatingExpenses": "430000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1479000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54000000", "sellingGeneralAndAdministrative": "367000000", "netIncomeFromContinuingOperations": "166000000" }, "balance": { "goodwill": "381000000", "inventory": "176000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "1854000000", "longTermDebt": "1292000000", "shortTermDebt": "30000000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-09-30", "intangibleAssets": "67000000", "reportedCurrency": "USD", "retainedEarnings": "-399000000", "totalLiabilities": "2212000000", "otherCurrentAssets": "87000000", "totalCurrentAssets": "725000000", "currentLongTermDebt": "30000000", "longTermInvestments": "31000000", "shortTermInvestments": "0", "currentNetReceivables": "409000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1129000000", "currentAccountsPayable": "178000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "420000000", "shortLongTermDebtTotal": "1369000000", "totalShareholderEquity": "-358000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "203000000", "totalCurrentLiabilities": "411000000", "otherNonCurrentLiabilities": "176000000", "totalNonCurrentLiabilities": "1801000000", "cashAndShortTermInvestments": "96000000", "commonStockSharesOutstanding": "197000000", "intangibleAssetsExcludingGoodwill": "67000000", "cashAndCashEquivalentsAtCarryingValue": "96000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "166000000", "profitLoss": "None", "dividendPayout": "58000000", "fiscalDateEnding": "2018-09-30", "reportedCurrency": "USD", "changeInInventory": "-4000000", "operatingCashflow": "320000000", "capitalExpenditures": "93000000", "changeInReceivables": "-38000000", "changeInExchangeRate": "-3000000", "cashflowFromFinancing": "-209000000", "cashflowFromInvestment": "-213000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-105000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-325000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54000000", "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": "2026-06-07T03:51:37.936582+00:00", "is_restated": false, "income_statement": { "revenue": 503800000, "cost_of_revenue": 316800000, "gross_profit": 187000000, "ebit": 88300000, "ebitda": 125900000, "pretax_income": 59500000, "tax_provision": 14200000, "net_income": 44800000, "net_income_to_common": 44800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84700000, "total_current_assets": 272300000, "total_assets": 3421100000, "short_term_debt": 31200000, "long_term_debt": 1626500000, "total_debt": 1657700000, "total_liabilities": 3068000000, "total_equity": 353100000, "shares_outstanding": 128199999, "goodwill_and_intangibles": 1280200000 }, "cash_flow": { "operating_cash_flow": 95400000, "capital_expenditure": 57800000, "free_cash_flow": 153200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351794, "ticker_id": 4302, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:37.936582+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "88300000", "ebitda": "125900000", "netIncome": "44800000", "grossProfit": "187000000", "depreciation": "None", "totalRevenue": "503800000", "costOfRevenue": "316800000", "interestIncome": "None", "incomeBeforeTax": "59500000", "interestExpense": "16900000", "operatingIncome": "88300000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "14200000", "reportedCurrency": "USD", "netInterestIncome": "-27700000", "nonInterestIncome": "None", "operatingExpenses": "98700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "316800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37600000", "sellingGeneralAndAdministrative": "98700000", "netIncomeFromContinuingOperations": "45300000" }, "balance": { "goodwill": "1182400000", "inventory": "47600000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "3421100000", "longTermDebt": "1626500000", "shortTermDebt": "31200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "97800000", "reportedCurrency": "USD", "retainedEarnings": "285600000", "totalLiabilities": "3068000000", "otherCurrentAssets": "47400000", "totalCurrentAssets": "272300000", "currentLongTermDebt": "31200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "92600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3148800000", "currentAccountsPayable": "112700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2028700000", "totalShareholderEquity": "353100000", "capitalLeaseObligations": "371000000", "otherCurrentLiabilities": "227400000", "totalCurrentLiabilities": "371300000", "otherNonCurrentLiabilities": "519200000", "totalNonCurrentLiabilities": "2696700000", "cashAndShortTermInvestments": "84700000", "commonStockSharesOutstanding": "128199999", "intangibleAssetsExcludingGoodwill": "97800000", "cashAndCashEquivalentsAtCarryingValue": "84700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "1000000", "operatingCashflow": "95400000", "capitalExpenditures": "57800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12400000", "cashflowFromInvestment": "-68000000", "stockBasedCompensation": "3500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 503800000, "cost_of_revenue": 316800000, "gross_profit": 187000000, "research_and_development": null, "selling_general_admin": 98700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 88300000, "depreciation_amortisation": 37600000, "ebitda": 125900000, "interest_expense": 16900000, "interest_income": null, "other_non_operating": null, "pretax_income": 59500000, "tax_provision": 14200000, "effective_tax_rate": null, "net_income": 44800000, "net_income_continuing_ops": 45300000, "net_income_to_common": 44800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84700000, "short_term_investments": null, "net_receivables": 92600000, "inventory": 47600000, "other_current_assets": null, "total_current_assets": 272300000, "net_ppe": null, "goodwill": 1182400000, "intangible_assets": 97800000, "goodwill_and_intangibles": 1280200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3148800000, "total_assets": 3421100000, "short_term_debt": 31200000, "accounts_payable": 112700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 371300000, "long_term_debt": 1626500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2696700000, "total_liabilities": 3068000000, "total_debt": 1657700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 285600000, "total_equity": 353100000, "shares_outstanding": 128199999, "operating_cash_flow": 95400000, "stock_based_compensation": 3500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -68000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12400000, "free_cash_flow": 153200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "88300000", "ebitda": "125900000", "netIncome": "44800000", "grossProfit": "187000000", "depreciation": "None", "totalRevenue": "503800000", "costOfRevenue": "316800000", "interestIncome": "None", "incomeBeforeTax": "59500000", "interestExpense": "16900000", "operatingIncome": "88300000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "14200000", "reportedCurrency": "USD", "netInterestIncome": "-27700000", "nonInterestIncome": "None", "operatingExpenses": "98700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "316800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37600000", "sellingGeneralAndAdministrative": "98700000", "netIncomeFromContinuingOperations": "45300000" }, "balance": { "goodwill": "1182400000", "inventory": "47600000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "3421100000", "longTermDebt": "1626500000", "shortTermDebt": "31200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "97800000", "reportedCurrency": "USD", "retainedEarnings": "285600000", "totalLiabilities": "3068000000", "otherCurrentAssets": "47400000", "totalCurrentAssets": "272300000", "currentLongTermDebt": "31200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "92600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3148800000", "currentAccountsPayable": "112700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2028700000", "totalShareholderEquity": "353100000", "capitalLeaseObligations": "371000000", "otherCurrentLiabilities": "227400000", "totalCurrentLiabilities": "371300000", "otherNonCurrentLiabilities": "519200000", "totalNonCurrentLiabilities": "2696700000", "cashAndShortTermInvestments": "84700000", "commonStockSharesOutstanding": "128199999", "intangibleAssetsExcludingGoodwill": "97800000", "cashAndCashEquivalentsAtCarryingValue": "84700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "1000000", "operatingCashflow": "95400000", "capitalExpenditures": "57800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12400000", "cashflowFromInvestment": "-68000000", "stockBasedCompensation": "3500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37600000", "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": "2026-06-07T03:51:37.936582+00:00", "is_restated": false, "income_statement": { "revenue": 461800000, "cost_of_revenue": 289300000, "gross_profit": 172500000, "ebit": 19500000, "ebitda": 53000000, "pretax_income": -6000000, "tax_provision": 26200000, "net_income": -32799999, "net_income_to_common": -32799999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69900000, "total_current_assets": 255200000, "total_assets": 3402100000, "short_term_debt": 31200000, "long_term_debt": 1633600000, "total_debt": 1664800000, "total_liabilities": 3094500000, "total_equity": 307600000, "shares_outstanding": 127700000, "goodwill_and_intangibles": 2511600000 }, "cash_flow": { "operating_cash_flow": 64800000, "capital_expenditure": 57400000, "free_cash_flow": 122200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351795, "ticker_id": 4302, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:37.936582+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19500000", "ebitda": "53000000", "netIncome": "-32799999", "grossProfit": "172500000", "depreciation": "None", "totalRevenue": "461800000", "costOfRevenue": "289300000", "interestIncome": "25500000", "incomeBeforeTax": "-6000000", "interestExpense": "25500000", "operatingIncome": "65700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "26200000", "reportedCurrency": "USD", "netInterestIncome": "-25500000", "nonInterestIncome": "None", "operatingExpenses": "106800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "289300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33500000", "sellingGeneralAndAdministrative": "106800000", "netIncomeFromContinuingOperations": "-32200000" }, "balance": { "goodwill": "1206700000", "inventory": "48500000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "3402100000", "longTermDebt": "1633600000", "shortTermDebt": "31200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1304900000", "reportedCurrency": "USD", "retainedEarnings": "240800000", "totalLiabilities": "3094500000", "otherCurrentAssets": "38300000", "totalCurrentAssets": "255200000", "currentLongTermDebt": "31200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "98500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3146900000", "currentAccountsPayable": "113400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1620600000", "shortLongTermDebtTotal": "2416800000", "totalShareholderEquity": "307600000", "capitalLeaseObligations": "376000000", "otherCurrentLiabilities": "219200000", "totalCurrentLiabilities": "363800000", "otherNonCurrentLiabilities": "535000000", "totalNonCurrentLiabilities": "2730700000", "cashAndShortTermInvestments": "69900000", "commonStockSharesOutstanding": "127700000", "intangibleAssetsExcludingGoodwill": "1304900000", "cashAndCashEquivalentsAtCarryingValue": "69900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32799999", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2500000", "operatingCashflow": "64800000", "capitalExpenditures": "57400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "584700000", "cashflowFromInvestment": "-631400000", "stockBasedCompensation": "2400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 461800000, "cost_of_revenue": 289300000, "gross_profit": 172500000, "research_and_development": null, "selling_general_admin": 106800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19500000, "depreciation_amortisation": 33500000, "ebitda": 53000000, "interest_expense": 25500000, "interest_income": null, "other_non_operating": null, "pretax_income": -6000000, "tax_provision": 26200000, "effective_tax_rate": null, "net_income": -32799999, "net_income_continuing_ops": -32200000, "net_income_to_common": -32799999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69900000, "short_term_investments": null, "net_receivables": 98500000, "inventory": 48500000, "other_current_assets": null, "total_current_assets": 255200000, "net_ppe": null, "goodwill": 1206700000, "intangible_assets": 1304900000, "goodwill_and_intangibles": 2511600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3146900000, "total_assets": 3402100000, "short_term_debt": 31200000, "accounts_payable": 113400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 363800000, "long_term_debt": 1633600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2730700000, "total_liabilities": 3094500000, "total_debt": 1664800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 240800000, "total_equity": 307600000, "shares_outstanding": 127700000, "operating_cash_flow": 64800000, "stock_based_compensation": 2400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -631400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 584700000, "free_cash_flow": 122200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19500000", "ebitda": "53000000", "netIncome": "-32799999", "grossProfit": "172500000", "depreciation": "None", "totalRevenue": "461800000", "costOfRevenue": "289300000", "interestIncome": "25500000", "incomeBeforeTax": "-6000000", "interestExpense": "25500000", "operatingIncome": "65700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "26200000", "reportedCurrency": "USD", "netInterestIncome": "-25500000", "nonInterestIncome": "None", "operatingExpenses": "106800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "289300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33500000", "sellingGeneralAndAdministrative": "106800000", "netIncomeFromContinuingOperations": "-32200000" }, "balance": { "goodwill": "1206700000", "inventory": "48500000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "3402100000", "longTermDebt": "1633600000", "shortTermDebt": "31200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1304900000", "reportedCurrency": "USD", "retainedEarnings": "240800000", "totalLiabilities": "3094500000", "otherCurrentAssets": "38300000", "totalCurrentAssets": "255200000", "currentLongTermDebt": "31200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "98500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3146900000", "currentAccountsPayable": "113400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1620600000", "shortLongTermDebtTotal": "2416800000", "totalShareholderEquity": "307600000", "capitalLeaseObligations": "376000000", "otherCurrentLiabilities": "219200000", "totalCurrentLiabilities": "363800000", "otherNonCurrentLiabilities": "535000000", "totalNonCurrentLiabilities": "2730700000", "cashAndShortTermInvestments": "69900000", "commonStockSharesOutstanding": "127700000", "intangibleAssetsExcludingGoodwill": "1304900000", "cashAndCashEquivalentsAtCarryingValue": "69900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32799999", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2500000", "operatingCashflow": "64800000", "capitalExpenditures": "57400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "584700000", "cashflowFromInvestment": "-631400000", "stockBasedCompensation": "2400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33500000", "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": "2026-06-07T03:51:37.936582+00:00", "is_restated": false, "income_statement": { "revenue": 453800000, "cost_of_revenue": 276300000, "gross_profit": 177500000, "ebit": 84300000, "ebitda": 117100000, "pretax_income": 37200000, "tax_provision": 11600000, "net_income": 25000000, "net_income_to_common": 25000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51600000, "total_current_assets": 243700000, "total_assets": 2670400000, "short_term_debt": 72600000, "long_term_debt": 1050200000, "total_debt": 1122800000, "total_liabilities": 2331900000, "total_equity": 338500000, "shares_outstanding": 130300000, "goodwill_and_intangibles": 740500000 }, "cash_flow": { "operating_cash_flow": 121900000, "capital_expenditure": 98900000, "free_cash_flow": 220800000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351796, "ticker_id": 4302, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:37.936582+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "84300000", "ebitda": "117100000", "netIncome": "25000000", "grossProfit": "177500000", "depreciation": "None", "totalRevenue": "453800000", "costOfRevenue": "276300000", "interestIncome": "21000000", "incomeBeforeTax": "37200000", "interestExpense": "18000000", "operatingIncome": "84500000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "11600000", "reportedCurrency": "USD", "netInterestIncome": "-21000000", "nonInterestIncome": "None", "operatingExpenses": "93000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "276300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32800000", "sellingGeneralAndAdministrative": "44600000", "netIncomeFromContinuingOperations": "25600000" }, "balance": { "goodwill": "658000000", "inventory": "42600000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2670400000", "longTermDebt": "1050200000", "shortTermDebt": "72600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "82500000", "reportedCurrency": "USD", "retainedEarnings": "273600000", "totalLiabilities": "2331900000", "otherCurrentAssets": "59900000", "totalCurrentAssets": "243700000", "currentLongTermDebt": "23800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2426700000", "currentAccountsPayable": "118900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1466400000", "shortLongTermDebtTotal": "1667400000", "totalShareholderEquity": "338500000", "capitalLeaseObligations": "315300000", "otherCurrentLiabilities": "155900000", "totalCurrentLiabilities": "347400000", "otherNonCurrentLiabilities": "431500000", "totalNonCurrentLiabilities": "1984500000", "cashAndShortTermInvestments": "51600000", "commonStockSharesOutstanding": "130300000", "intangibleAssetsExcludingGoodwill": "82500000", "cashAndCashEquivalentsAtCarryingValue": "51600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25600000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1600000", "operatingCashflow": "121900000", "capitalExpenditures": "98900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9300000", "cashflowFromInvestment": "-129199999", "stockBasedCompensation": "3100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32799999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 453800000, "cost_of_revenue": 276300000, "gross_profit": 177500000, "research_and_development": null, "selling_general_admin": 44600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 84300000, "depreciation_amortisation": 32800000, "ebitda": 117100000, "interest_expense": 18000000, "interest_income": null, "other_non_operating": null, "pretax_income": 37200000, "tax_provision": 11600000, "effective_tax_rate": null, "net_income": 25000000, "net_income_continuing_ops": 25600000, "net_income_to_common": 25000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51600000, "short_term_investments": null, "net_receivables": 89600000, "inventory": 42600000, "other_current_assets": null, "total_current_assets": 243700000, "net_ppe": null, "goodwill": 658000000, "intangible_assets": 82500000, "goodwill_and_intangibles": 740500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2426700000, "total_assets": 2670400000, "short_term_debt": 72600000, "accounts_payable": 118900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 347400000, "long_term_debt": 1050200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1984500000, "total_liabilities": 2331900000, "total_debt": 1122800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 273600000, "total_equity": 338500000, "shares_outstanding": 130300000, "operating_cash_flow": 121900000, "stock_based_compensation": 3100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 98900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -129199999, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9300000, "free_cash_flow": 220800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "84300000", "ebitda": "117100000", "netIncome": "25000000", "grossProfit": "177500000", "depreciation": "None", "totalRevenue": "453800000", "costOfRevenue": "276300000", "interestIncome": "21000000", "incomeBeforeTax": "37200000", "interestExpense": "18000000", "operatingIncome": "84500000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "11600000", "reportedCurrency": "USD", "netInterestIncome": "-21000000", "nonInterestIncome": "None", "operatingExpenses": "93000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "276300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32800000", "sellingGeneralAndAdministrative": "44600000", "netIncomeFromContinuingOperations": "25600000" }, "balance": { "goodwill": "658000000", "inventory": "42600000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2670400000", "longTermDebt": "1050200000", "shortTermDebt": "72600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "82500000", "reportedCurrency": "USD", "retainedEarnings": "273600000", "totalLiabilities": "2331900000", "otherCurrentAssets": "59900000", "totalCurrentAssets": "243700000", "currentLongTermDebt": "23800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2426700000", "currentAccountsPayable": "118900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1466400000", "shortLongTermDebtTotal": "1667400000", "totalShareholderEquity": "338500000", "capitalLeaseObligations": "315300000", "otherCurrentLiabilities": "155900000", "totalCurrentLiabilities": "347400000", "otherNonCurrentLiabilities": "431500000", "totalNonCurrentLiabilities": "1984500000", "cashAndShortTermInvestments": "51600000", "commonStockSharesOutstanding": "130300000", "intangibleAssetsExcludingGoodwill": "82500000", "cashAndCashEquivalentsAtCarryingValue": "51600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25600000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1600000", "operatingCashflow": "121900000", "capitalExpenditures": "98900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9300000", "cashflowFromInvestment": "-129199999", "stockBasedCompensation": "3100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32799999", "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": "2026-06-07T03:51:37.936582+00:00", "is_restated": false, "income_statement": { "revenue": 439000000, "cost_of_revenue": 261400000, "gross_profit": 177600000, "ebit": 95100000, "ebitda": 125300000, "pretax_income": 77000000, "tax_provision": 20000000, "net_income": 56500000, "net_income_to_common": 56500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68300000, "total_current_assets": 239000000, "total_assets": 2561600000, "short_term_debt": 23800000, "long_term_debt": 1055900000, "total_debt": 1079700000, "total_liabilities": 2248000000, "total_equity": 313600000, "shares_outstanding": 128200000, "goodwill_and_intangibles": 713100000 }, "cash_flow": { "operating_cash_flow": 86900000, "capital_expenditure": 54900000, "free_cash_flow": 141800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351798, "ticker_id": 4302, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:37.936582+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "95100000", "ebitda": "125300000", "netIncome": "56500000", "grossProfit": "177600000", "depreciation": "None", "totalRevenue": "439000000", "costOfRevenue": "261400000", "interestIncome": "18600000", "incomeBeforeTax": "77000000", "interestExpense": "18600000", "operatingIncome": "94700000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "20000000", "reportedCurrency": "USD", "netInterestIncome": "-18600000", "nonInterestIncome": "None", "operatingExpenses": "82900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "261400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30200000", "sellingGeneralAndAdministrative": "85500000", "netIncomeFromContinuingOperations": "57000000" }, "balance": { "goodwill": "None", "inventory": "41300000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2561600000", "longTermDebt": "1055900000", "shortTermDebt": "23800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "713100000", "reportedCurrency": "USD", "retainedEarnings": "248600000", "totalLiabilities": "2248000000", "otherCurrentAssets": "39600000", "totalCurrentAssets": "239000000", "currentLongTermDebt": "23800000", "longTermInvestments": "None", "shortTermInvestments": "2600000", "currentNetReceivables": "89800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2322600000", "currentAccountsPayable": "100800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1379800000", "shortLongTermDebtTotal": "1391900000", "totalShareholderEquity": "313600000", "capitalLeaseObligations": "312200000", "otherCurrentLiabilities": "202900000", "totalCurrentLiabilities": "327500000", "otherNonCurrentLiabilities": "382000000", "totalNonCurrentLiabilities": "1920500000", "cashAndShortTermInvestments": "68300000", "commonStockSharesOutstanding": "128200000", "intangibleAssetsExcludingGoodwill": "713100000", "cashAndCashEquivalentsAtCarryingValue": "68300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "200000", "operatingCashflow": "86900000", "capitalExpenditures": "54900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "800000", "cashflowFromInvestment": "-82200000", "stockBasedCompensation": "2800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 439000000, "cost_of_revenue": 261400000, "gross_profit": 177600000, "research_and_development": null, "selling_general_admin": 85500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 95100000, "depreciation_amortisation": 30200000, "ebitda": 125300000, "interest_expense": 18600000, "interest_income": null, "other_non_operating": null, "pretax_income": 77000000, "tax_provision": 20000000, "effective_tax_rate": null, "net_income": 56500000, "net_income_continuing_ops": 57000000, "net_income_to_common": 56500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68300000, "short_term_investments": 2600000, "net_receivables": 89800000, "inventory": 41300000, "other_current_assets": null, "total_current_assets": 239000000, "net_ppe": null, "goodwill": null, "intangible_assets": 713100000, "goodwill_and_intangibles": 713100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2322600000, "total_assets": 2561600000, "short_term_debt": 23800000, "accounts_payable": 100800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 327500000, "long_term_debt": 1055900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1920500000, "total_liabilities": 2248000000, "total_debt": 1079700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 248600000, "total_equity": 313600000, "shares_outstanding": 128200000, "operating_cash_flow": 86900000, "stock_based_compensation": 2800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -82200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 800000, "free_cash_flow": 141800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "95100000", "ebitda": "125300000", "netIncome": "56500000", "grossProfit": "177600000", "depreciation": "None", "totalRevenue": "439000000", "costOfRevenue": "261400000", "interestIncome": "18600000", "incomeBeforeTax": "77000000", "interestExpense": "18600000", "operatingIncome": "94700000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "20000000", "reportedCurrency": "USD", "netInterestIncome": "-18600000", "nonInterestIncome": "None", "operatingExpenses": "82900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "261400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30200000", "sellingGeneralAndAdministrative": "85500000", "netIncomeFromContinuingOperations": "57000000" }, "balance": { "goodwill": "None", "inventory": "41300000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2561600000", "longTermDebt": "1055900000", "shortTermDebt": "23800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "713100000", "reportedCurrency": "USD", "retainedEarnings": "248600000", "totalLiabilities": "2248000000", "otherCurrentAssets": "39600000", "totalCurrentAssets": "239000000", "currentLongTermDebt": "23800000", "longTermInvestments": "None", "shortTermInvestments": "2600000", "currentNetReceivables": "89800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2322600000", "currentAccountsPayable": "100800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1379800000", "shortLongTermDebtTotal": "1391900000", "totalShareholderEquity": "313600000", "capitalLeaseObligations": "312200000", "otherCurrentLiabilities": "202900000", "totalCurrentLiabilities": "327500000", "otherNonCurrentLiabilities": "382000000", "totalNonCurrentLiabilities": "1920500000", "cashAndShortTermInvestments": "68300000", "commonStockSharesOutstanding": "128200000", "intangibleAssetsExcludingGoodwill": "713100000", "cashAndCashEquivalentsAtCarryingValue": "68300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "200000", "operatingCashflow": "86900000", "capitalExpenditures": "54900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "800000", "cashflowFromInvestment": "-82200000", "stockBasedCompensation": "2800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30200000", "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": "2026-06-07T03:51:37.936582+00:00", "is_restated": false, "income_statement": { "revenue": 403200000, "cost_of_revenue": 252700000, "gross_profit": 150500000, "ebit": 67800000, "ebitda": 96200000, "pretax_income": 50900000, "tax_provision": 12600000, "net_income": 37600000, "net_income_to_common": 37600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61900000, "total_current_assets": 230000000, "total_assets": 2452600000, "short_term_debt": 23800000, "long_term_debt": 1051900000, "total_debt": 1075700000, "total_liabilities": 2203900000, "total_equity": 248700000, "shares_outstanding": 128200000, "goodwill_and_intangibles": 690800000 }, "cash_flow": { "operating_cash_flow": 47200000, "capital_expenditure": 51800000, "free_cash_flow": 99000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351799, "ticker_id": 4302, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:37.936582+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67800000", "ebitda": "96200000", "netIncome": "37600000", "grossProfit": "150500000", "depreciation": "None", "totalRevenue": "403200000", "costOfRevenue": "252700000", "interestIncome": "16900000", "incomeBeforeTax": "50900000", "interestExpense": "16900000", "operatingIncome": "66900000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "12600000", "reportedCurrency": "USD", "netInterestIncome": "-16900000", "nonInterestIncome": "None", "operatingExpenses": "83600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "252700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28400000", "sellingGeneralAndAdministrative": "86300000", "netIncomeFromContinuingOperations": "38300000" }, "balance": { "goodwill": "None", "inventory": "41500000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2452600000", "longTermDebt": "1051900000", "shortTermDebt": "23800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "690800000", "reportedCurrency": "USD", "retainedEarnings": "192100000", "totalLiabilities": "2203900000", "otherCurrentAssets": "40500000", "totalCurrentAssets": "230000000", "currentLongTermDebt": "23800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "86100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2222600000", "currentAccountsPayable": "102500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1308700000", "shortLongTermDebtTotal": "1370900000", "totalShareholderEquity": "248700000", "capitalLeaseObligations": "295200000", "otherCurrentLiabilities": "189300000", "totalCurrentLiabilities": "315600000", "otherNonCurrentLiabilities": "369700000", "totalNonCurrentLiabilities": "1888300000", "cashAndShortTermInvestments": "61900000", "commonStockSharesOutstanding": "128200000", "intangibleAssetsExcludingGoodwill": "690800000", "cashAndCashEquivalentsAtCarryingValue": "61900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-3400000", "operatingCashflow": "47200000", "capitalExpenditures": "51800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8300000", "cashflowFromInvestment": "-53700000", "stockBasedCompensation": "2600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 403200000, "cost_of_revenue": 252700000, "gross_profit": 150500000, "research_and_development": null, "selling_general_admin": 86300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67800000, "depreciation_amortisation": 28400000, "ebitda": 96200000, "interest_expense": 16900000, "interest_income": null, "other_non_operating": null, "pretax_income": 50900000, "tax_provision": 12600000, "effective_tax_rate": null, "net_income": 37600000, "net_income_continuing_ops": 38300000, "net_income_to_common": 37600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61900000, "short_term_investments": null, "net_receivables": 86100000, "inventory": 41500000, "other_current_assets": null, "total_current_assets": 230000000, "net_ppe": null, "goodwill": null, "intangible_assets": 690800000, "goodwill_and_intangibles": 690800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2222600000, "total_assets": 2452600000, "short_term_debt": 23800000, "accounts_payable": 102500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 315600000, "long_term_debt": 1051900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1888300000, "total_liabilities": 2203900000, "total_debt": 1075700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 192100000, "total_equity": 248700000, "shares_outstanding": 128200000, "operating_cash_flow": 47200000, "stock_based_compensation": 2600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8300000, "free_cash_flow": 99000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "67800000", "ebitda": "96200000", "netIncome": "37600000", "grossProfit": "150500000", "depreciation": "None", "totalRevenue": "403200000", "costOfRevenue": "252700000", "interestIncome": "16900000", "incomeBeforeTax": "50900000", "interestExpense": "16900000", "operatingIncome": "66900000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "12600000", "reportedCurrency": "USD", "netInterestIncome": "-16900000", "nonInterestIncome": "None", "operatingExpenses": "83600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "252700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28400000", "sellingGeneralAndAdministrative": "86300000", "netIncomeFromContinuingOperations": "38300000" }, "balance": { "goodwill": "None", "inventory": "41500000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2452600000", "longTermDebt": "1051900000", "shortTermDebt": "23800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "690800000", "reportedCurrency": "USD", "retainedEarnings": "192100000", "totalLiabilities": "2203900000", "otherCurrentAssets": "40500000", "totalCurrentAssets": "230000000", "currentLongTermDebt": "23800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "86100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2222600000", "currentAccountsPayable": "102500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1308700000", "shortLongTermDebtTotal": "1370900000", "totalShareholderEquity": "248700000", "capitalLeaseObligations": "295200000", "otherCurrentLiabilities": "189300000", "totalCurrentLiabilities": "315600000", "otherNonCurrentLiabilities": "369700000", "totalNonCurrentLiabilities": "1888300000", "cashAndShortTermInvestments": "61900000", "commonStockSharesOutstanding": "128200000", "intangibleAssetsExcludingGoodwill": "690800000", "cashAndCashEquivalentsAtCarryingValue": "61900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-3400000", "operatingCashflow": "47200000", "capitalExpenditures": "51800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8300000", "cashflowFromInvestment": "-53700000", "stockBasedCompensation": "2600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28400000", "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": "2026-06-07T03:51:37.936582+00:00", "is_restated": false, "income_statement": { "revenue": 414300000, "cost_of_revenue": 261400000, "gross_profit": 152900000, "ebit": 144700000, "ebitda": 172700000, "pretax_income": 127200000, "tax_provision": 33300000, "net_income": 91600000, "net_income_to_common": 91600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60000000, "total_current_assets": 212700000, "total_assets": 2349800000, "short_term_debt": 23800000, "long_term_debt": 1009300000, "total_debt": 1033100000, "total_liabilities": 2120000000, "total_equity": 229800000, "shares_outstanding": 129500000, "goodwill_and_intangibles": 689500000 }, "cash_flow": { "operating_cash_flow": 41200000, "capital_expenditure": 53600000, "free_cash_flow": 94800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351800, "ticker_id": 4302, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:37.936582+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "144700000", "ebitda": "172700000", "netIncome": "91600000", "grossProfit": "152900000", "depreciation": "None", "totalRevenue": "414300000", "costOfRevenue": "261400000", "interestIncome": "17500000", "incomeBeforeTax": "127200000", "interestExpense": "17500000", "operatingIncome": "143800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "33300000", "reportedCurrency": "USD", "netInterestIncome": "-17500000", "nonInterestIncome": "None", "operatingExpenses": "9100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "261400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28000000", "sellingGeneralAndAdministrative": "82800000", "netIncomeFromContinuingOperations": "93900000" }, "balance": { "goodwill": "None", "inventory": "38000000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2349800000", "longTermDebt": "1009300000", "shortTermDebt": "23800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "689500000", "reportedCurrency": "USD", "retainedEarnings": "175200000", "totalLiabilities": "2120000000", "otherCurrentAssets": "30000000", "totalCurrentAssets": "212700000", "currentLongTermDebt": "23800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2137100000", "currentAccountsPayable": "88300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1224800000", "shortLongTermDebtTotal": "1306200000", "totalShareholderEquity": "229800000", "capitalLeaseObligations": "273100000", "otherCurrentLiabilities": "191500000", "totalCurrentLiabilities": "303600000", "otherNonCurrentLiabilities": "359500000", "totalNonCurrentLiabilities": "1816400000", "cashAndShortTermInvestments": "60000000", "commonStockSharesOutstanding": "129500000", "intangibleAssetsExcludingGoodwill": "689500000", "cashAndCashEquivalentsAtCarryingValue": "60000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-600000", "operatingCashflow": "41200000", "capitalExpenditures": "53600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-112700000", "cashflowFromInvestment": "64000000", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 414300000, "cost_of_revenue": 261400000, "gross_profit": 152900000, "research_and_development": null, "selling_general_admin": 82800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 144700000, "depreciation_amortisation": 28000000, "ebitda": 172700000, "interest_expense": 17500000, "interest_income": null, "other_non_operating": null, "pretax_income": 127200000, "tax_provision": 33300000, "effective_tax_rate": null, "net_income": 91600000, "net_income_continuing_ops": 93900000, "net_income_to_common": 91600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60000000, "short_term_investments": null, "net_receivables": 84700000, "inventory": 38000000, "other_current_assets": null, "total_current_assets": 212700000, "net_ppe": null, "goodwill": null, "intangible_assets": 689500000, "goodwill_and_intangibles": 689500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2137100000, "total_assets": 2349800000, "short_term_debt": 23800000, "accounts_payable": 88300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 303600000, "long_term_debt": 1009300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1816400000, "total_liabilities": 2120000000, "total_debt": 1033100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 175200000, "total_equity": 229800000, "shares_outstanding": 129500000, "operating_cash_flow": 41200000, "stock_based_compensation": 2000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 64000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -112700000, "free_cash_flow": 94800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "144700000", "ebitda": "172700000", "netIncome": "91600000", "grossProfit": "152900000", "depreciation": "None", "totalRevenue": "414300000", "costOfRevenue": "261400000", "interestIncome": "17500000", "incomeBeforeTax": "127200000", "interestExpense": "17500000", "operatingIncome": "143800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "33300000", "reportedCurrency": "USD", "netInterestIncome": "-17500000", "nonInterestIncome": "None", "operatingExpenses": "9100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "261400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28000000", "sellingGeneralAndAdministrative": "82800000", "netIncomeFromContinuingOperations": "93900000" }, "balance": { "goodwill": "None", "inventory": "38000000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2349800000", "longTermDebt": "1009300000", "shortTermDebt": "23800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "689500000", "reportedCurrency": "USD", "retainedEarnings": "175200000", "totalLiabilities": "2120000000", "otherCurrentAssets": "30000000", "totalCurrentAssets": "212700000", "currentLongTermDebt": "23800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2137100000", "currentAccountsPayable": "88300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1224800000", "shortLongTermDebtTotal": "1306200000", "totalShareholderEquity": "229800000", "capitalLeaseObligations": "273100000", "otherCurrentLiabilities": "191500000", "totalCurrentLiabilities": "303600000", "otherNonCurrentLiabilities": "359500000", "totalNonCurrentLiabilities": "1816400000", "cashAndShortTermInvestments": "60000000", "commonStockSharesOutstanding": "129500000", "intangibleAssetsExcludingGoodwill": "689500000", "cashAndCashEquivalentsAtCarryingValue": "60000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-600000", "operatingCashflow": "41200000", "capitalExpenditures": "53600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-112700000", "cashflowFromInvestment": "64000000", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28000000", "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": "2026-06-07T03:51:37.936582+00:00", "is_restated": false, "income_statement": { "revenue": 435500000, "cost_of_revenue": 265200000, "gross_profit": 170300000, "ebit": 91500000, "ebitda": 120300000, "pretax_income": 115300000, "tax_provision": 26200000, "net_income": 92300000, "net_income_to_common": 92300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68300000, "total_current_assets": 255400000, "total_assets": 2438700000, "short_term_debt": 68400000, "long_term_debt": 1070000000, "total_debt": 1138400000, "total_liabilities": 2253100000, "total_equity": 185600000, "shares_outstanding": 131000000, "goodwill_and_intangibles": 705600000 }, "cash_flow": { "operating_cash_flow": 101300000, "capital_expenditure": 71400000, "free_cash_flow": 172700000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351801, "ticker_id": 4302, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:37.936582+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "91500000", "ebitda": "120300000", "netIncome": "92300000", "grossProfit": "170300000", "depreciation": "None", "totalRevenue": "435500000", "costOfRevenue": "265200000", "interestIncome": "18000000", "incomeBeforeTax": "115300000", "interestExpense": "18000000", "operatingIncome": "134600000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "26200000", "reportedCurrency": "USD", "netInterestIncome": "-18000000", "nonInterestIncome": "None", "operatingExpenses": "35700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "265200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28800000", "sellingGeneralAndAdministrative": "13000000", "netIncomeFromContinuingOperations": "89100000" }, "balance": { "goodwill": "615300000", "inventory": "39700000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2438700000", "longTermDebt": "1070000000", "shortTermDebt": "68400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "90300000", "reportedCurrency": "USD", "retainedEarnings": "123200000", "totalLiabilities": "2253100000", "otherCurrentAssets": "61000000", "totalCurrentAssets": "255400000", "currentLongTermDebt": "23800000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "86400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2183300000", "currentAccountsPayable": "117400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1257300000", "shortLongTermDebtTotal": "1625400000", "totalShareholderEquity": "185600000", "capitalLeaseObligations": "279700000", "otherCurrentLiabilities": "168100000", "totalCurrentLiabilities": "353900000", "otherNonCurrentLiabilities": "373300000", "totalNonCurrentLiabilities": "1899199999", "cashAndShortTermInvestments": "68300000", "commonStockSharesOutstanding": "131000000", "intangibleAssetsExcludingGoodwill": "90300000", "cashAndCashEquivalentsAtCarryingValue": "68300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95300000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "300000", "operatingCashflow": "101300000", "capitalExpenditures": "71400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73900000", "cashflowFromInvestment": "-24600000", "stockBasedCompensation": "2600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 435500000, "cost_of_revenue": 265200000, "gross_profit": 170300000, "research_and_development": null, "selling_general_admin": 13000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 91500000, "depreciation_amortisation": 28800000, "ebitda": 120300000, "interest_expense": 18000000, "interest_income": null, "other_non_operating": null, "pretax_income": 115300000, "tax_provision": 26200000, "effective_tax_rate": null, "net_income": 92300000, "net_income_continuing_ops": 89100000, "net_income_to_common": 92300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68300000, "short_term_investments": 0, "net_receivables": 86400000, "inventory": 39700000, "other_current_assets": null, "total_current_assets": 255400000, "net_ppe": null, "goodwill": 615300000, "intangible_assets": 90300000, "goodwill_and_intangibles": 705600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2183300000, "total_assets": 2438700000, "short_term_debt": 68400000, "accounts_payable": 117400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 353900000, "long_term_debt": 1070000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1899199999, "total_liabilities": 2253100000, "total_debt": 1138400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 123200000, "total_equity": 185600000, "shares_outstanding": 131000000, "operating_cash_flow": 101300000, "stock_based_compensation": 2600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24600000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73900000, "free_cash_flow": 172700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "91500000", "ebitda": "120300000", "netIncome": "92300000", "grossProfit": "170300000", "depreciation": "None", "totalRevenue": "435500000", "costOfRevenue": "265200000", "interestIncome": "18000000", "incomeBeforeTax": "115300000", "interestExpense": "18000000", "operatingIncome": "134600000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "26200000", "reportedCurrency": "USD", "netInterestIncome": "-18000000", "nonInterestIncome": "None", "operatingExpenses": "35700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "265200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28800000", "sellingGeneralAndAdministrative": "13000000", "netIncomeFromContinuingOperations": "89100000" }, "balance": { "goodwill": "615300000", "inventory": "39700000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2438700000", "longTermDebt": "1070000000", "shortTermDebt": "68400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "90300000", "reportedCurrency": "USD", "retainedEarnings": "123200000", "totalLiabilities": "2253100000", "otherCurrentAssets": "61000000", "totalCurrentAssets": "255400000", "currentLongTermDebt": "23800000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "86400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2183300000", "currentAccountsPayable": "117400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1257300000", "shortLongTermDebtTotal": "1625400000", "totalShareholderEquity": "185600000", "capitalLeaseObligations": "279700000", "otherCurrentLiabilities": "168100000", "totalCurrentLiabilities": "353900000", "otherNonCurrentLiabilities": "373300000", "totalNonCurrentLiabilities": "1899199999", "cashAndShortTermInvestments": "68300000", "commonStockSharesOutstanding": "131000000", "intangibleAssetsExcludingGoodwill": "90300000", "cashAndCashEquivalentsAtCarryingValue": "68300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95300000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "300000", "operatingCashflow": "101300000", "capitalExpenditures": "71400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73900000", "cashflowFromInvestment": "-24600000", "stockBasedCompensation": "2600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28800000", "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": "2026-06-07T03:51:37.936582+00:00", "is_restated": false, "income_statement": { "revenue": 421400000, "cost_of_revenue": 253900000, "gross_profit": 167500000, "ebit": 93500000, "ebitda": 120400000, "pretax_income": 65200000, "tax_provision": 17000000, "net_income": 45900000, "net_income_to_common": 45900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65700000, "total_current_assets": 256400000, "total_assets": 2375600000, "short_term_debt": 23800000, "long_term_debt": 1125700000, "total_debt": 1149500000, "total_liabilities": 2269100000, "total_equity": 106500000, "shares_outstanding": 130199999, "goodwill_and_intangibles": 693700000 }, "cash_flow": { "operating_cash_flow": 75600000, "capital_expenditure": 65800000, "free_cash_flow": 141400000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351803, "ticker_id": 4302, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:37.936582+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93500000", "ebitda": "120400000", "netIncome": "45900000", "grossProfit": "167500000", "depreciation": "None", "totalRevenue": "421400000", "costOfRevenue": "253900000", "interestIncome": "None", "incomeBeforeTax": "65200000", "interestExpense": "24800000", "operatingIncome": "93400000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "17000000", "reportedCurrency": "USD", "netInterestIncome": "-24800000", "nonInterestIncome": "None", "operatingExpenses": "74100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "253900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26900000", "sellingGeneralAndAdministrative": "77200000", "netIncomeFromContinuingOperations": "48200000" }, "balance": { "goodwill": "None", "inventory": "40200000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2375600000", "longTermDebt": "1125700000", "shortTermDebt": "23800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "693700000", "reportedCurrency": "USD", "retainedEarnings": "46300000", "totalLiabilities": "2269100000", "otherCurrentAssets": "51800000", "totalCurrentAssets": "256400000", "currentLongTermDebt": "23800000", "longTermInvestments": "None", "shortTermInvestments": "1200000", "currentNetReceivables": "97500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2119200000", "currentAccountsPayable": "107700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1419800000", "totalShareholderEquity": "106500000", "capitalLeaseObligations": "270300000", "otherCurrentLiabilities": "219900000", "totalCurrentLiabilities": "351400000", "otherNonCurrentLiabilities": "353900000", "totalNonCurrentLiabilities": "1917699999", "cashAndShortTermInvestments": "65700000", "commonStockSharesOutstanding": "130199999", "intangibleAssetsExcludingGoodwill": "693700000", "cashAndCashEquivalentsAtCarryingValue": "65700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45900000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-3300000", "operatingCashflow": "75600000", "capitalExpenditures": "65800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-434800000", "cashflowFromInvestment": "-69200000", "stockBasedCompensation": "4500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 421400000, "cost_of_revenue": 253900000, "gross_profit": 167500000, "research_and_development": null, "selling_general_admin": 77200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93500000, "depreciation_amortisation": 26900000, "ebitda": 120400000, "interest_expense": 24800000, "interest_income": null, "other_non_operating": null, "pretax_income": 65200000, "tax_provision": 17000000, "effective_tax_rate": null, "net_income": 45900000, "net_income_continuing_ops": 48200000, "net_income_to_common": 45900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 65700000, "short_term_investments": 1200000, "net_receivables": 97500000, "inventory": 40200000, "other_current_assets": null, "total_current_assets": 256400000, "net_ppe": null, "goodwill": null, "intangible_assets": 693700000, "goodwill_and_intangibles": 693700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2119200000, "total_assets": 2375600000, "short_term_debt": 23800000, "accounts_payable": 107700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 351400000, "long_term_debt": 1125700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1917699999, "total_liabilities": 2269100000, "total_debt": 1149500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 46300000, "total_equity": 106500000, "shares_outstanding": 130199999, "operating_cash_flow": 75600000, "stock_based_compensation": 4500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -69200000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -434800000, "free_cash_flow": 141400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "93500000", "ebitda": "120400000", "netIncome": "45900000", "grossProfit": "167500000", "depreciation": "None", "totalRevenue": "421400000", "costOfRevenue": "253900000", "interestIncome": "None", "incomeBeforeTax": "65200000", "interestExpense": "24800000", "operatingIncome": "93400000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "17000000", "reportedCurrency": "USD", "netInterestIncome": "-24800000", "nonInterestIncome": "None", "operatingExpenses": "74100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "253900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26900000", "sellingGeneralAndAdministrative": "77200000", "netIncomeFromContinuingOperations": "48200000" }, "balance": { "goodwill": "None", "inventory": "40200000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2375600000", "longTermDebt": "1125700000", "shortTermDebt": "23800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "693700000", "reportedCurrency": "USD", "retainedEarnings": "46300000", "totalLiabilities": "2269100000", "otherCurrentAssets": "51800000", "totalCurrentAssets": "256400000", "currentLongTermDebt": "23800000", "longTermInvestments": "None", "shortTermInvestments": "1200000", "currentNetReceivables": "97500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2119200000", "currentAccountsPayable": "107700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1419800000", "totalShareholderEquity": "106500000", "capitalLeaseObligations": "270300000", "otherCurrentLiabilities": "219900000", "totalCurrentLiabilities": "351400000", "otherNonCurrentLiabilities": "353900000", "totalNonCurrentLiabilities": "1917699999", "cashAndShortTermInvestments": "65700000", "commonStockSharesOutstanding": "130199999", "intangibleAssetsExcludingGoodwill": "693700000", "cashAndCashEquivalentsAtCarryingValue": "65700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45900000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-3300000", "operatingCashflow": "75600000", "capitalExpenditures": "65800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-434800000", "cashflowFromInvestment": "-69200000", "stockBasedCompensation": "4500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26900000", "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": "2026-06-07T03:51:37.936582+00:00", "is_restated": false, "income_statement": { "revenue": 388700000, "cost_of_revenue": 242500000, "gross_profit": 146200000, "ebit": 72800000, "ebitda": 98400000, "pretax_income": 57300000, "tax_provision": 14000000, "net_income": 41400000, "net_income_to_common": 41400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 494500000, "total_current_assets": 701400000, "total_assets": 2763000000, "short_term_debt": 623800000, "long_term_debt": 951300000, "total_debt": 1575100000, "total_liabilities": 2702900000, "total_equity": 60100000, "shares_outstanding": 130700000, "goodwill_and_intangibles": 692300000 }, "cash_flow": { "operating_cash_flow": 68300000, "capital_expenditure": 44900000, "free_cash_flow": 113200000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351804, "ticker_id": 4302, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:37.936582+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72800000", "ebitda": "98400000", "netIncome": "41400000", "grossProfit": "146200000", "depreciation": "None", "totalRevenue": "388700000", "costOfRevenue": "242500000", "interestIncome": "None", "incomeBeforeTax": "57300000", "interestExpense": "15500000", "operatingIncome": "76400000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "14000000", "reportedCurrency": "USD", "netInterestIncome": "-15500000", "nonInterestIncome": "None", "operatingExpenses": "69800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "242500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25600000", "sellingGeneralAndAdministrative": "72300000", "netIncomeFromContinuingOperations": "43300000" }, "balance": { "goodwill": "None", "inventory": "37500000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2763000000", "longTermDebt": "951300000", "shortTermDebt": "623800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "692300000", "reportedCurrency": "USD", "retainedEarnings": "400000", "totalLiabilities": "2702900000", "otherCurrentAssets": "59800000", "totalCurrentAssets": "701400000", "currentLongTermDebt": "623800000", "longTermInvestments": "None", "shortTermInvestments": "3300000", "currentNetReceivables": "109600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2061600000", "currentAccountsPayable": "118800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1844100000", "totalShareholderEquity": "60100000", "capitalLeaseObligations": "269000000", "otherCurrentLiabilities": "221100000", "totalCurrentLiabilities": "963700000", "otherNonCurrentLiabilities": "348700000", "totalNonCurrentLiabilities": "1739200000", "cashAndShortTermInvestments": "494500000", "commonStockSharesOutstanding": "130700000", "intangibleAssetsExcludingGoodwill": "692300000", "cashAndCashEquivalentsAtCarryingValue": "494500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41400000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-7700000", "operatingCashflow": "68300000", "capitalExpenditures": "44900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52900000", "cashflowFromInvestment": "58300000", "stockBasedCompensation": "2500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 388700000, "cost_of_revenue": 242500000, "gross_profit": 146200000, "research_and_development": null, "selling_general_admin": 72300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72800000, "depreciation_amortisation": 25600000, "ebitda": 98400000, "interest_expense": 15500000, "interest_income": null, "other_non_operating": null, "pretax_income": 57300000, "tax_provision": 14000000, "effective_tax_rate": null, "net_income": 41400000, "net_income_continuing_ops": 43300000, "net_income_to_common": 41400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 494500000, "short_term_investments": 3300000, "net_receivables": 109600000, "inventory": 37500000, "other_current_assets": null, "total_current_assets": 701400000, "net_ppe": null, "goodwill": null, "intangible_assets": 692300000, "goodwill_and_intangibles": 692300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2061600000, "total_assets": 2763000000, "short_term_debt": 623800000, "accounts_payable": 118800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 963700000, "long_term_debt": 951300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1739200000, "total_liabilities": 2702900000, "total_debt": 1575100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 400000, "total_equity": 60100000, "shares_outstanding": 130700000, "operating_cash_flow": 68300000, "stock_based_compensation": 2500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 58300000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52900000, "free_cash_flow": 113200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "72800000", "ebitda": "98400000", "netIncome": "41400000", "grossProfit": "146200000", "depreciation": "None", "totalRevenue": "388700000", "costOfRevenue": "242500000", "interestIncome": "None", "incomeBeforeTax": "57300000", "interestExpense": "15500000", "operatingIncome": "76400000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "14000000", "reportedCurrency": "USD", "netInterestIncome": "-15500000", "nonInterestIncome": "None", "operatingExpenses": "69800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "242500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25600000", "sellingGeneralAndAdministrative": "72300000", "netIncomeFromContinuingOperations": "43300000" }, "balance": { "goodwill": "None", "inventory": "37500000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2763000000", "longTermDebt": "951300000", "shortTermDebt": "623800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "692300000", "reportedCurrency": "USD", "retainedEarnings": "400000", "totalLiabilities": "2702900000", "otherCurrentAssets": "59800000", "totalCurrentAssets": "701400000", "currentLongTermDebt": "623800000", "longTermInvestments": "None", "shortTermInvestments": "3300000", "currentNetReceivables": "109600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2061600000", "currentAccountsPayable": "118800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1844100000", "totalShareholderEquity": "60100000", "capitalLeaseObligations": "269000000", "otherCurrentLiabilities": "221100000", "totalCurrentLiabilities": "963700000", "otherNonCurrentLiabilities": "348700000", "totalNonCurrentLiabilities": "1739200000", "cashAndShortTermInvestments": "494500000", "commonStockSharesOutstanding": "130700000", "intangibleAssetsExcludingGoodwill": "692300000", "cashAndCashEquivalentsAtCarryingValue": "494500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41400000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-7700000", "operatingCashflow": "68300000", "capitalExpenditures": "44900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52900000", "cashflowFromInvestment": "58300000", "stockBasedCompensation": "2500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25600000", "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": "2026-06-07T03:51:37.936582+00:00", "is_restated": false, "income_statement": { "revenue": 373400000, "cost_of_revenue": 238600000, "gross_profit": 134800000, "ebit": 59400000, "ebitda": 84000000, "pretax_income": 45800000, "tax_provision": 11900000, "net_income": 31900000, "net_income_to_common": 31900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 420700000, "total_current_assets": 710600000, "total_assets": 2709300000, "short_term_debt": 23800000, "long_term_debt": 1556800000, "total_debt": 1580600000, "total_liabilities": 2644500000, "total_equity": 64800000, "shares_outstanding": 132700000, "goodwill_and_intangibles": 685600000 }, "cash_flow": { "operating_cash_flow": 19900000, "capital_expenditure": 42300000, "free_cash_flow": 62200000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351805, "ticker_id": 4302, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:37.936582+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59400000", "ebitda": "84000000", "netIncome": "31900000", "grossProfit": "134800000", "depreciation": "None", "totalRevenue": "373400000", "costOfRevenue": "238600000", "interestIncome": "None", "incomeBeforeTax": "45800000", "interestExpense": "13600000", "operatingIncome": "62800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "11900000", "reportedCurrency": "USD", "netInterestIncome": "-13600000", "nonInterestIncome": "None", "operatingExpenses": "72000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "238600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24600000", "sellingGeneralAndAdministrative": "77900000", "netIncomeFromContinuingOperations": "33900000" }, "balance": { "goodwill": "None", "inventory": "31500000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2709300000", "longTermDebt": "1556800000", "shortTermDebt": "23800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "685600000", "reportedCurrency": "USD", "retainedEarnings": "-200000", "totalLiabilities": "2644500000", "otherCurrentAssets": "55200000", "totalCurrentAssets": "710600000", "currentLongTermDebt": "23800000", "longTermInvestments": "None", "shortTermInvestments": "119700000", "currentNetReceivables": "83500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1998700000", "currentAccountsPayable": "77200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1834500000", "totalShareholderEquity": "64800000", "capitalLeaseObligations": "253900000", "otherCurrentLiabilities": "216400000", "totalCurrentLiabilities": "317400000", "otherNonCurrentLiabilities": "346500000", "totalNonCurrentLiabilities": "2327100000", "cashAndShortTermInvestments": "420700000", "commonStockSharesOutstanding": "132700000", "intangibleAssetsExcludingGoodwill": "685600000", "cashAndCashEquivalentsAtCarryingValue": "420700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31900000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3000000", "operatingCashflow": "19900000", "capitalExpenditures": "42300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-184700000", "cashflowFromInvestment": "172300000", "stockBasedCompensation": "2400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-171700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 373400000, "cost_of_revenue": 238600000, "gross_profit": 134800000, "research_and_development": null, "selling_general_admin": 77900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59400000, "depreciation_amortisation": 24600000, "ebitda": 84000000, "interest_expense": 13600000, "interest_income": null, "other_non_operating": null, "pretax_income": 45800000, "tax_provision": 11900000, "effective_tax_rate": null, "net_income": 31900000, "net_income_continuing_ops": 33900000, "net_income_to_common": 31900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 420700000, "short_term_investments": 119700000, "net_receivables": 83500000, "inventory": 31500000, "other_current_assets": null, "total_current_assets": 710600000, "net_ppe": null, "goodwill": null, "intangible_assets": 685600000, "goodwill_and_intangibles": 685600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1998700000, "total_assets": 2709300000, "short_term_debt": 23800000, "accounts_payable": 77200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 317400000, "long_term_debt": 1556800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2327100000, "total_liabilities": 2644500000, "total_debt": 1580600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -200000, "total_equity": 64800000, "shares_outstanding": 132700000, "operating_cash_flow": 19900000, "stock_based_compensation": 2400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 172300000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -184700000, "free_cash_flow": 62200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "59400000", "ebitda": "84000000", "netIncome": "31900000", "grossProfit": "134800000", "depreciation": "None", "totalRevenue": "373400000", "costOfRevenue": "238600000", "interestIncome": "None", "incomeBeforeTax": "45800000", "interestExpense": "13600000", "operatingIncome": "62800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "11900000", "reportedCurrency": "USD", "netInterestIncome": "-13600000", "nonInterestIncome": "None", "operatingExpenses": "72000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "238600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24600000", "sellingGeneralAndAdministrative": "77900000", "netIncomeFromContinuingOperations": "33900000" }, "balance": { "goodwill": "None", "inventory": "31500000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2709300000", "longTermDebt": "1556800000", "shortTermDebt": "23800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "685600000", "reportedCurrency": "USD", "retainedEarnings": "-200000", "totalLiabilities": "2644500000", "otherCurrentAssets": "55200000", "totalCurrentAssets": "710600000", "currentLongTermDebt": "23800000", "longTermInvestments": "None", "shortTermInvestments": "119700000", "currentNetReceivables": "83500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1998700000", "currentAccountsPayable": "77200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1834500000", "totalShareholderEquity": "64800000", "capitalLeaseObligations": "253900000", "otherCurrentLiabilities": "216400000", "totalCurrentLiabilities": "317400000", "otherNonCurrentLiabilities": "346500000", "totalNonCurrentLiabilities": "2327100000", "cashAndShortTermInvestments": "420700000", "commonStockSharesOutstanding": "132700000", "intangibleAssetsExcludingGoodwill": "685600000", "cashAndCashEquivalentsAtCarryingValue": "420700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31900000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3000000", "operatingCashflow": "19900000", "capitalExpenditures": "42300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-184700000", "cashflowFromInvestment": "172300000", "stockBasedCompensation": "2400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-171700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24600000", "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": "2026-06-07T03:51:37.936582+00:00", "is_restated": false, "income_statement": { "revenue": 390000000, "cost_of_revenue": 241700000, "gross_profit": 148300000, "ebit": 117000000, "ebitda": 145100000, "pretax_income": 97900000, "tax_provision": 22900000, "net_income": 48900000, "net_income_to_common": 48900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 409100000, "total_current_assets": 936700000, "total_assets": 2889900000, "short_term_debt": 65300000, "long_term_debt": 1562300000, "total_debt": 1627600000, "total_liabilities": 2686700000, "total_equity": 203200000, "shares_outstanding": 139200000, "goodwill_and_intangibles": 680600000 }, "cash_flow": { "operating_cash_flow": 7600000, "capital_expenditure": 54600000, "free_cash_flow": 62200000, "dividends_paid": 21800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351806, "ticker_id": 4302, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:37.936582+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "117000000", "ebitda": "145100000", "netIncome": "48900000", "grossProfit": "148300000", "depreciation": "None", "totalRevenue": "390000000", "costOfRevenue": "241700000", "interestIncome": "10900000", "incomeBeforeTax": "97900000", "interestExpense": "10900000", "operatingIncome": "70200000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "22900000", "reportedCurrency": "USD", "netInterestIncome": "-10900000", "nonInterestIncome": "None", "operatingExpenses": "78100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "241700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28100000", "sellingGeneralAndAdministrative": "28800000", "netIncomeFromContinuingOperations": "75000000" }, "balance": { "goodwill": "578000000", "inventory": "33300000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2889900000", "longTermDebt": "1562300000", "shortTermDebt": "65300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "102600000", "reportedCurrency": "USD", "retainedEarnings": "140700000", "totalLiabilities": "2686700000", "otherCurrentAssets": "65500000", "totalCurrentAssets": "936700000", "currentLongTermDebt": "23800000", "longTermInvestments": "None", "shortTermInvestments": "347500000", "currentNetReceivables": "81300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1953200000", "currentAccountsPayable": "118700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1084800000", "shortLongTermDebtTotal": "2073800000", "totalShareholderEquity": "203200000", "capitalLeaseObligations": "247300000", "otherCurrentLiabilities": "178300000", "totalCurrentLiabilities": "362300000", "otherNonCurrentLiabilities": "350500000", "totalNonCurrentLiabilities": "2324399999", "cashAndShortTermInvestments": "409100000", "commonStockSharesOutstanding": "139200000", "intangibleAssetsExcludingGoodwill": "102600000", "cashAndCashEquivalentsAtCarryingValue": "409100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1171400000", "profitLoss": "None", "dividendPayout": "21800000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "3300000", "operatingCashflow": "7600000", "capitalExpenditures": "54600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-138100000", "cashflowFromInvestment": "17600000", "stockBasedCompensation": "3400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-129300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 390000000, "cost_of_revenue": 241700000, "gross_profit": 148300000, "research_and_development": null, "selling_general_admin": 28800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 117000000, "depreciation_amortisation": 28100000, "ebitda": 145100000, "interest_expense": 10900000, "interest_income": null, "other_non_operating": null, "pretax_income": 97900000, "tax_provision": 22900000, "effective_tax_rate": null, "net_income": 48900000, "net_income_continuing_ops": 75000000, "net_income_to_common": 48900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 409100000, "short_term_investments": 347500000, "net_receivables": 81300000, "inventory": 33300000, "other_current_assets": null, "total_current_assets": 936700000, "net_ppe": null, "goodwill": 578000000, "intangible_assets": 102600000, "goodwill_and_intangibles": 680600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1953200000, "total_assets": 2889900000, "short_term_debt": 65300000, "accounts_payable": 118700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 362300000, "long_term_debt": 1562300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2324399999, "total_liabilities": 2686700000, "total_debt": 1627600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 140700000, "total_equity": 203200000, "shares_outstanding": 139200000, "operating_cash_flow": 7600000, "stock_based_compensation": 3400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 17600000, "dividends_paid": 21800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -138100000, "free_cash_flow": 62200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "117000000", "ebitda": "145100000", "netIncome": "48900000", "grossProfit": "148300000", "depreciation": "None", "totalRevenue": "390000000", "costOfRevenue": "241700000", "interestIncome": "10900000", "incomeBeforeTax": "97900000", "interestExpense": "10900000", "operatingIncome": "70200000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "22900000", "reportedCurrency": "USD", "netInterestIncome": "-10900000", "nonInterestIncome": "None", "operatingExpenses": "78100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "241700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28100000", "sellingGeneralAndAdministrative": "28800000", "netIncomeFromContinuingOperations": "75000000" }, "balance": { "goodwill": "578000000", "inventory": "33300000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "2889900000", "longTermDebt": "1562300000", "shortTermDebt": "65300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "102600000", "reportedCurrency": "USD", "retainedEarnings": "140700000", "totalLiabilities": "2686700000", "otherCurrentAssets": "65500000", "totalCurrentAssets": "936700000", "currentLongTermDebt": "23800000", "longTermInvestments": "None", "shortTermInvestments": "347500000", "currentNetReceivables": "81300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1953200000", "currentAccountsPayable": "118700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1084800000", "shortLongTermDebtTotal": "2073800000", "totalShareholderEquity": "203200000", "capitalLeaseObligations": "247300000", "otherCurrentLiabilities": "178300000", "totalCurrentLiabilities": "362300000", "otherNonCurrentLiabilities": "350500000", "totalNonCurrentLiabilities": "2324399999", "cashAndShortTermInvestments": "409100000", "commonStockSharesOutstanding": "139200000", "intangibleAssetsExcludingGoodwill": "102600000", "cashAndCashEquivalentsAtCarryingValue": "409100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1171400000", "profitLoss": "None", "dividendPayout": "21800000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "3300000", "operatingCashflow": "7600000", "capitalExpenditures": "54600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-138100000", "cashflowFromInvestment": "17600000", "stockBasedCompensation": "3400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-129300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28100000", "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": "2026-06-07T03:51:37.936582+00:00", "is_restated": false, "income_statement": { "revenue": 376200000, "cost_of_revenue": 225500000, "gross_profit": 150700000, "ebit": 84400000, "ebitda": 106000000, "pretax_income": 87400000, "tax_provision": 22900000, "net_income": 61600000, "net_income_to_common": 61600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 526700000, "total_current_assets": 1087100000, "total_assets": 2985500000, "short_term_debt": 23700000, "long_term_debt": 1567800000, "total_debt": 1591500000, "total_liabilities": 2700100000, "total_equity": 285400000, "shares_outstanding": 162500000, "goodwill_and_intangibles": 678000000 }, "cash_flow": { "operating_cash_flow": -158500000, "capital_expenditure": 46500000, "free_cash_flow": -112000000, "dividends_paid": 21800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351808, "ticker_id": 4302, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:37.936582+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "84400000", "ebitda": "106000000", "netIncome": "61600000", "grossProfit": "150700000", "depreciation": "None", "totalRevenue": "376200000", "costOfRevenue": "225500000", "interestIncome": "4600000", "incomeBeforeTax": "87400000", "interestExpense": "4600000", "operatingIncome": "86500000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "22900000", "reportedCurrency": "USD", "netInterestIncome": "4600000", "nonInterestIncome": "None", "operatingExpenses": "64200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4600000", "costofGoodsAndServicesSold": "225500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21600000", "sellingGeneralAndAdministrative": "69300000", "netIncomeFromContinuingOperations": "64500000" }, "balance": { "goodwill": "None", "inventory": "34100000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "2985500000", "longTermDebt": "1567800000", "shortTermDebt": "23700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "678000000", "reportedCurrency": "USD", "retainedEarnings": "222200000", "totalLiabilities": "2700100000", "otherCurrentAssets": "30300000", "totalCurrentAssets": "1087100000", "currentLongTermDebt": "23700000", "longTermInvestments": "None", "shortTermInvestments": "424100000", "currentNetReceivables": "71900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1898400000", "currentAccountsPayable": "96400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "761600000", "shortLongTermDebtTotal": "1836500000", "totalShareholderEquity": "285400000", "capitalLeaseObligations": "245000000", "otherCurrentLiabilities": "285800000", "totalCurrentLiabilities": "405900000", "otherNonCurrentLiabilities": "279300000", "totalNonCurrentLiabilities": "2294200000", "cashAndShortTermInvestments": "526700000", "commonStockSharesOutstanding": "162500000", "intangibleAssetsExcludingGoodwill": "678000000", "cashAndCashEquivalentsAtCarryingValue": "526700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61600000", "profitLoss": "None", "dividendPayout": "21800000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "400000", "operatingCashflow": "-158500000", "capitalExpenditures": "46500000", "changeInReceivables": "-8300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1148000000", "cashflowFromInvestment": "-500800000", "stockBasedCompensation": "3400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1807300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1138100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 376200000, "cost_of_revenue": 225500000, "gross_profit": 150700000, "research_and_development": null, "selling_general_admin": 69300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 84400000, "depreciation_amortisation": 21600000, "ebitda": 106000000, "interest_expense": 4600000, "interest_income": null, "other_non_operating": null, "pretax_income": 87400000, "tax_provision": 22900000, "effective_tax_rate": null, "net_income": 61600000, "net_income_continuing_ops": 64500000, "net_income_to_common": 61600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 526700000, "short_term_investments": 424100000, "net_receivables": 71900000, "inventory": 34100000, "other_current_assets": null, "total_current_assets": 1087100000, "net_ppe": null, "goodwill": null, "intangible_assets": 678000000, "goodwill_and_intangibles": 678000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1898400000, "total_assets": 2985500000, "short_term_debt": 23700000, "accounts_payable": 96400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 405900000, "long_term_debt": 1567800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2294200000, "total_liabilities": 2700100000, "total_debt": 1591500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 222200000, "total_equity": 285400000, "shares_outstanding": 162500000, "operating_cash_flow": -158500000, "stock_based_compensation": 3400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -500800000, "dividends_paid": 21800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1148000000, "free_cash_flow": -112000000, "net_change_in_cash": -1807300000 }, "raw_data": { "income": { "ebit": "84400000", "ebitda": "106000000", "netIncome": "61600000", "grossProfit": "150700000", "depreciation": "None", "totalRevenue": "376200000", "costOfRevenue": "225500000", "interestIncome": "4600000", "incomeBeforeTax": "87400000", "interestExpense": "4600000", "operatingIncome": "86500000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "22900000", "reportedCurrency": "USD", "netInterestIncome": "4600000", "nonInterestIncome": "None", "operatingExpenses": "64200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4600000", "costofGoodsAndServicesSold": "225500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21600000", "sellingGeneralAndAdministrative": "69300000", "netIncomeFromContinuingOperations": "64500000" }, "balance": { "goodwill": "None", "inventory": "34100000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "2985500000", "longTermDebt": "1567800000", "shortTermDebt": "23700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "678000000", "reportedCurrency": "USD", "retainedEarnings": "222200000", "totalLiabilities": "2700100000", "otherCurrentAssets": "30300000", "totalCurrentAssets": "1087100000", "currentLongTermDebt": "23700000", "longTermInvestments": "None", "shortTermInvestments": "424100000", "currentNetReceivables": "71900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1898400000", "currentAccountsPayable": "96400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "761600000", "shortLongTermDebtTotal": "1836500000", "totalShareholderEquity": "285400000", "capitalLeaseObligations": "245000000", "otherCurrentLiabilities": "285800000", "totalCurrentLiabilities": "405900000", "otherNonCurrentLiabilities": "279300000", "totalNonCurrentLiabilities": "2294200000", "cashAndShortTermInvestments": "526700000", "commonStockSharesOutstanding": "162500000", "intangibleAssetsExcludingGoodwill": "678000000", "cashAndCashEquivalentsAtCarryingValue": "526700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61600000", "profitLoss": "None", "dividendPayout": "21800000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "400000", "operatingCashflow": "-158500000", "capitalExpenditures": "46500000", "changeInReceivables": "-8300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1148000000", "cashflowFromInvestment": "-500800000", "stockBasedCompensation": "3400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1807300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1138100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21600000", "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": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-09-30" }, "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" ] } } }