{ "ticker": { "uuid": "1cebdefc-a707-4524-b17a-8a51802bf8a2", "symbol": "SR", "name": "Spire Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Gas", "page_url": "https://sharemaestro.com/factors/ticker/1cebdefc-a707-4524-b17a-8a51802bf8a2/", "api_url": "https://sharemaestro.com/factors/api/tickers/1cebdefc-a707-4524-b17a-8a51802bf8a2/" }, "ticker_metadata": { "id": 3771, "uuid": "1cebdefc-a707-4524-b17a-8a51802bf8a2", "symbol": "SR", "name": "Spire Inc", "asset_type": "equity", "market_cap": 5098232000, "stock_exchange_id": 3, "industry": "Utilities - Regulated Gas", "sector": "Utilities", "description": "Spire Inc. engages in the purchase, retail distribution, and sale of natural gas to residential, commercial, industrial, and other end-users of natural gas in the United States. The company is headquartered in St. Louis, Missouri.", "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": "1cebdefc-a707-4524-b17a-8a51802bf8a2", "symbol": "SR", "name": "Spire Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Gas", "page_url": "https://sharemaestro.com/factors/ticker/1cebdefc-a707-4524-b17a-8a51802bf8a2/", "api_url": "https://sharemaestro.com/factors/api/tickers/1cebdefc-a707-4524-b17a-8a51802bf8a2/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.86, "value": 0.71, "quality": 0.68, "momentum": 0.69, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 82.38, "market_cap": 4876896000, "pe_ratio": 13.6112, "earnings_yield": 0.0735, "ebitda_to_ev": 0.0686, "shareholder_yield": 0.0416, "roe": 0.1048, "piotroski_f_score": 6, "momentum_12_1": 0.2115, "volatility_252d": 0.1934 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-09-30", "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": "2026-06-07T06:54:40.027301+00:00", "batch_id": "" }, "size": { "price_close": 82.38, "market_cap": 4876896000, "market_cap_usd": 4876896000, "enterprise_value": 12782496000, "shares_outstanding": 59200000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 13.6112, "pb_ratio": 1.4269, "ptbv_ratio": 3.195, "ps_ratio": 1.9214, "pcf_ratio": 7.9222, "pfcf_ratio": 3.4002, "ev_ebitda": 14.5736, "ev_ebit": 22.8667, "ev_sales": 5.036, "ev_fcf": 8.912, "earnings_yield": 0.0735, "fcf_yield": 0.1122, "price_to_sales": 1.9214, "price_to_book": 1.4269, "price_to_cashflow": 7.9222, "ebitda_to_ev": 0.0686, "sales_yield": 0.1986 }, "yield": { "dividend_yield": 0.0416, "buyback_yield": 0, "shareholder_yield": 0.0416, "debt_paydown_yield": null, "total_yield": 0.0416 }, "quality": { "gross_margin": 0.3917, "operating_margin": 0.2202, "net_margin": 0.1412, "ebitda_margin": 0.3456, "fcf_margin": 0.5651, "roe": 0.1048, "roa": 0.0244, "roic": 0.0406, "roc_greenblatt": null, "asset_turnover": 0.173, "cash_conversion": 4.0031, "accruals_ratio": -0.0175, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": 0.5797, "earnings_stability_5y": 1.5297, "revenue_stability_5y": 0.1364, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0678, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.2902, "net_debt_to_ebitda": 9.0133, "debt_to_assets": 0.5423, "interest_coverage": 2.4126, "current_ratio": 0.5458, "quick_ratio": 0.4832, "net_debt": 7905600000, "local_beta": 0.0007, "volatility_252d": 0.1934, "volatility_60d": 0.4712, "max_drawdown_12m": -0.1284, "risk_adjusted_momentum": 1.0933 }, "growth": { "revenue_growth_1y": 0.0453, "revenue_growth_3y_cagr": 0.0405, "revenue_growth_5y_cagr": 0.0594, "eps_growth_1y": 0.4213, "eps_growth_3y_cagr": 0.0716, "eps_growth_5y_cagr": 0.2512, "fcf_growth_1y": -0.1747, "book_value_growth_1y": 0.0056, "revenue_growth": 0.0453, "earnings_growth": 0.4213 }, "momentum": { "price_return_1m": -0.0387, "price_return_3m": -0.0935, "price_return_6m": 0.0187, "price_return_9m": 0.1231, "price_return_12m": 0.1645, "price_return_12m_ex1m": 0.2115, "momentum_6m": 0.0187, "momentum_12m": 0.1645, "momentum_12_1": 0.2115, "distance_from_52w_high": -0.1271, "distance_from_52w_low": 0.174, "relative_strength": 0.0646 }, "raw_ttm": { "revenue_ttm": 2538200000, "gross_profit_ttm": 994200000, "ebit_ttm": 559000000, "ebitda_ttm": 877100000, "net_income_ttm": 358300000, "eps_diluted_ttm": 6.0524, "operating_cash_flow_ttm": 615600000, "capital_expenditure_ttm": 818700000, "fcf_ttm": 1434300000, "dividends_paid_ttm": 203100000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 231700000, "cash_and_equivalents": 49500000, "total_current_assets": 1588400000, "total_current_liabilities": 2910100000, "net_ppe": null, "total_assets": 14670200000, "total_debt": 7955100000, "total_equity": 3417800000, "net_working_capital": 821900000, "book_value_per_share": 57.7331, "retained_earnings": 1350000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1526400000, "tangible_book_per_share": 25.7838 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 34, "rank_pb": 36, "rank_ptbv": 57, "rank_ps": 46, "rank_pcf": 32, "rank_ev_ebitda": 62, "rank_ev_ebit": 74, "rank_earnings_yield": 34, "rank_fcf_yield": 36, "rank_dividend_yield": 18, "rank_shareholder_yield": 19, "rank_total_yield": 19, "rank_roe": 42, "rank_roc": 50, "rank_roic": 66, "rank_gross_margin": 58, "rank_fcf_margin": 13, "rank_piotroski": 45, "rank_accruals": 67, "rank_sue": 50, "rank_eps_growth_1y": 26, "rank_eps_growth_5y": 22, "rank_revenue_growth_1y": 59, "rank_momentum_12m": 49, "rank_momentum_12m_ex1m": 45, "rank_relative_strength": 47 }, "composites": { "value_composite": 29, "quality_composite": 32, "momentum_composite": 31, "growth_composite": 13, "yield_composite": 13, "svqf_composite": 17, "vc1_composite": 25, "vc2_composite": 20, "vc3_composite": 20, "trending_value_composite": null, "overall_composite": 14, "quality_value_composite": 0.6948, "os_score": 0.86, "value_percentile": 0.71, "quality_percentile": 0.68, "momentum_percentile": 0.69, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": 25, "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": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4982, "ticker_id": 3771, "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": "2026-06-07T06:54:40.027301+00:00", "batch_id": "", "os_score_delta": null, "price_close": 82.38, "market_cap": 4876896000, "market_cap_usd": 4876896000, "enterprise_value": 12782496000, "shares_outstanding": 59200000, "fx_rate_to_usd": null, "pe_ratio": 13.61120848, "pb_ratio": 1.42691088, "ptbv_ratio": 3.19503145, "ps_ratio": 1.92139942, "pcf_ratio": 7.92218324, "pfcf_ratio": 3.40019243, "ev_ebitda": 14.57359024, "ev_ebit": 22.86671914, "ev_sales": 5.03604759, "ev_fcf": 8.91201004, "earnings_yield": 0.07346886, "fcf_yield": 0.11220813, "dividend_yield": 0.04164534, "buyback_yield": 0, "shareholder_yield": 0.04164534, "debt_paydown_yield": null, "total_yield": 0.04164534, "gross_margin": 0.3916949, "operating_margin": 0.22023481, "net_margin": 0.14116303, "ebitda_margin": 0.34555985, "fcf_margin": 0.56508549, "roe": 0.10483352, "roa": 0.02442366, "roic": 0.04064768, "roc_greenblatt": null, "asset_turnover": 0.17301741, "cash_conversion": 4.00307005, "accruals_ratio": -0.01753896, "sbc_to_revenue": null, "debt_to_equity": 3.29018667, "net_debt_to_ebitda": 9.01333941, "debt_to_assets": 0.54226255, "interest_coverage": 2.4126025, "current_ratio": 0.54582317, "quick_ratio": 0.483248, "net_debt": 7905600000, "revenue_growth_1y": 0.045258, "revenue_growth_3y_cagr": 0.0404745, "revenue_growth_5y_cagr": 0.05944069, "eps_growth_1y": 0.4212614, "eps_growth_3y_cagr": 0.07159379, "eps_growth_5y_cagr": 0.25121281, "fcf_growth_1y": -0.17474108, "book_value_growth_1y": 0.00560567, "piotroski_f_score": 6, "altman_z_score": 0.57969381, "earnings_stability_5y": 1.529671, "revenue_stability_5y": 0.136445, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03873979, "price_return_3m": -0.09349602, "price_return_6m": 0.01868958, "price_return_9m": 0.12305173, "price_return_12m": 0.1645347, "price_return_12m_ex1m": 0.21146667, "distance_from_52w_high": -0.12714558, "distance_from_52w_low": 0.17402774, "relative_strength": 0.06457112, "local_beta": 0.0007, "volatility_252d": 0.193422, "volatility_60d": 0.471238, "max_drawdown_12m": -0.12841704, "revenue_ttm": 2538200000, "gross_profit_ttm": 994200000, "ebit_ttm": 559000000, "ebitda_ttm": 877100000, "net_income_ttm": 358300000, "eps_diluted_ttm": 6.05236486, "operating_cash_flow_ttm": 615600000, "capital_expenditure_ttm": 818700000, "fcf_ttm": 1434300000, "dividends_paid_ttm": 203100000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 231700000, "cash_and_equivalents": 49500000, "total_current_assets": 1588400000, "total_current_liabilities": 2910100000, "net_ppe": null, "total_assets": 14670200000, "total_debt": 7955100000, "total_equity": 3417800000, "net_working_capital": 821900000, "book_value_per_share": 57.73310811, "retained_earnings": 1350000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1526400000, "tangible_book_per_share": 25.78378378, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 34, "rank_pb": 36, "rank_ptbv": 57, "rank_ps": 46, "rank_pcf": 32, "rank_ev_ebitda": 62, "rank_ev_ebit": 74, "rank_earnings_yield": 34, "rank_fcf_yield": 36, "rank_dividend_yield": 18, "rank_shareholder_yield": 19, "rank_total_yield": 19, "rank_roe": 42, "rank_roc": 50, "rank_roic": 66, "rank_gross_margin": 58, "rank_fcf_margin": 13, "rank_piotroski": 45, "rank_accruals": 67, "rank_sue": 50, "rank_eps_growth_1y": 26, "rank_eps_growth_5y": 22, "rank_revenue_growth_1y": 59, "rank_momentum_12m": 49, "rank_momentum_12m_ex1m": 45, "rank_relative_strength": 47, "value_composite": 29, "quality_composite": 32, "momentum_composite": 31, "growth_composite": 13, "yield_composite": 13, "svqf_composite": 17, "vc1_composite": 25, "vc2_composite": 20, "vc3_composite": 20, "trending_value_composite": null, "overall_composite": 14, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": 25, "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": 82.38, "os": 0.86, "value": 0.71, "quality": 0.68, "momentum": 0.69, "confidence": 1, "coverage": 1, "pe_ratio": 13.6112, "earnings_yield": 0.0735, "shareholder_yield": 0.0416, "roe": 0.1048, "momentum_12_1": 0.2115, "complete_fields": { "id": 4982, "ticker_id": 3771, "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": "2026-06-07T06:54:40.027301+00:00", "batch_id": "", "os_score_delta": null, "price_close": 82.38, "market_cap": 4876896000, "market_cap_usd": 4876896000, "enterprise_value": 12782496000, "shares_outstanding": 59200000, "fx_rate_to_usd": null, "pe_ratio": 13.61120848, "pb_ratio": 1.42691088, "ptbv_ratio": 3.19503145, "ps_ratio": 1.92139942, "pcf_ratio": 7.92218324, "pfcf_ratio": 3.40019243, "ev_ebitda": 14.57359024, "ev_ebit": 22.86671914, "ev_sales": 5.03604759, "ev_fcf": 8.91201004, "earnings_yield": 0.07346886, "fcf_yield": 0.11220813, "dividend_yield": 0.04164534, "buyback_yield": 0, "shareholder_yield": 0.04164534, "debt_paydown_yield": null, "total_yield": 0.04164534, "gross_margin": 0.3916949, "operating_margin": 0.22023481, "net_margin": 0.14116303, "ebitda_margin": 0.34555985, "fcf_margin": 0.56508549, "roe": 0.10483352, "roa": 0.02442366, "roic": 0.04064768, "roc_greenblatt": null, "asset_turnover": 0.17301741, "cash_conversion": 4.00307005, "accruals_ratio": -0.01753896, "sbc_to_revenue": null, "debt_to_equity": 3.29018667, "net_debt_to_ebitda": 9.01333941, "debt_to_assets": 0.54226255, "interest_coverage": 2.4126025, "current_ratio": 0.54582317, "quick_ratio": 0.483248, "net_debt": 7905600000, "revenue_growth_1y": 0.045258, "revenue_growth_3y_cagr": 0.0404745, "revenue_growth_5y_cagr": 0.05944069, "eps_growth_1y": 0.4212614, "eps_growth_3y_cagr": 0.07159379, "eps_growth_5y_cagr": 0.25121281, "fcf_growth_1y": -0.17474108, "book_value_growth_1y": 0.00560567, "piotroski_f_score": 6, "altman_z_score": 0.57969381, "earnings_stability_5y": 1.529671, "revenue_stability_5y": 0.136445, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03873979, "price_return_3m": -0.09349602, "price_return_6m": 0.01868958, "price_return_9m": 0.12305173, "price_return_12m": 0.1645347, "price_return_12m_ex1m": 0.21146667, "distance_from_52w_high": -0.12714558, "distance_from_52w_low": 0.17402774, "relative_strength": 0.06457112, "local_beta": 0.0007, "volatility_252d": 0.193422, "volatility_60d": 0.471238, "max_drawdown_12m": -0.12841704, "revenue_ttm": 2538200000, "gross_profit_ttm": 994200000, "ebit_ttm": 559000000, "ebitda_ttm": 877100000, "net_income_ttm": 358300000, "eps_diluted_ttm": 6.05236486, "operating_cash_flow_ttm": 615600000, "capital_expenditure_ttm": 818700000, "fcf_ttm": 1434300000, "dividends_paid_ttm": 203100000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 231700000, "cash_and_equivalents": 49500000, "total_current_assets": 1588400000, "total_current_liabilities": 2910100000, "net_ppe": null, "total_assets": 14670200000, "total_debt": 7955100000, "total_equity": 3417800000, "net_working_capital": 821900000, "book_value_per_share": 57.73310811, "retained_earnings": 1350000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1526400000, "tangible_book_per_share": 25.78378378, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 34, "rank_pb": 36, "rank_ptbv": 57, "rank_ps": 46, "rank_pcf": 32, "rank_ev_ebitda": 62, "rank_ev_ebit": 74, "rank_earnings_yield": 34, "rank_fcf_yield": 36, "rank_dividend_yield": 18, "rank_shareholder_yield": 19, "rank_total_yield": 19, "rank_roe": 42, "rank_roc": 50, "rank_roic": 66, "rank_gross_margin": 58, "rank_fcf_margin": 13, "rank_piotroski": 45, "rank_accruals": 67, "rank_sue": 50, "rank_eps_growth_1y": 26, "rank_eps_growth_5y": 22, "rank_revenue_growth_1y": 59, "rank_momentum_12m": 49, "rank_momentum_12m_ex1m": 45, "rank_relative_strength": 47, "value_composite": 29, "quality_composite": 32, "momentum_composite": 31, "growth_composite": 13, "yield_composite": 13, "svqf_composite": 17, "vc1_composite": 25, "vc2_composite": 20, "vc3_composite": 20, "trending_value_composite": null, "overall_composite": 14, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": 25, "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": "2026-06-07T03:28:27.504096+00:00", "is_restated": false, "income_statement": { "revenue": 2476400000, "cost_of_revenue": 542100000, "gross_profit": 1934300000, "ebit": 535500000, "ebitda": 833700000, "pretax_income": 331400000, "tax_provision": 59700000, "net_income": 271700000, "net_income_to_common": 271700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5700000, "total_current_assets": 807700000, "total_assets": 11575300000, "short_term_debt": 1810600000, "long_term_debt": 3369400000, "total_debt": 5180000000, "total_liabilities": 8179800000, "total_equity": 3389400000, "shares_outstanding": 58700000, "goodwill_and_intangibles": 1171600000 }, "cash_flow": { "operating_cash_flow": 578000000, "capital_expenditure": 922400000, "free_cash_flow": 1500400000, "dividends_paid": 197000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333225, "ticker_id": 3771, "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:27.504096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "535500000", "ebitda": "833700000", "netIncome": "271700000", "grossProfit": "1934300000", "depreciation": "None", "totalRevenue": "2476400000", "costOfRevenue": "542100000", "interestIncome": "204100000", "incomeBeforeTax": "331400000", "interestExpense": "204100000", "operatingIncome": "523900000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "59700000", "reportedCurrency": "USD", "netInterestIncome": "-204100000", "nonInterestIncome": "None", "operatingExpenses": "1410400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "542100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "298200000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "271700000" }, "balance": { "goodwill": "1171600000", "inventory": "282500000", "commonStock": "59000000", "currentDebt": "None", "investments": "None", "totalAssets": "11575300000", "longTermDebt": "3369400000", "shortTermDebt": "1810600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1087600000", "totalLiabilities": "8179800000", "otherCurrentAssets": "190100000", "totalCurrentAssets": "807700000", "currentLongTermDebt": "1804500000", "longTermInvestments": "128000000", "shortTermInvestments": "1135200000", "currentNetReceivables": "329400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10767599999", "currentAccountsPayable": "248300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1066400000", "shortLongTermDebtTotal": "5239100000", "totalShareholderEquity": "3389400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "431600000", "totalCurrentLiabilities": "2548600000", "otherNonCurrentLiabilities": "138500000", "totalNonCurrentLiabilities": "5631200000", "cashAndShortTermInvestments": "5700000", "commonStockSharesOutstanding": "58700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "271700000", "profitLoss": "None", "dividendPayout": "197000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-18600000", "operatingCashflow": "578000000", "capitalExpenditures": "922400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "344700000", "cashflowFromInvestment": "-916400000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "197000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "76200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "298200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2476400000, "cost_of_revenue": 542100000, "gross_profit": 1934300000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 535500000, "depreciation_amortisation": 298200000, "ebitda": 833700000, "interest_expense": 204100000, "interest_income": null, "other_non_operating": null, "pretax_income": 331400000, "tax_provision": 59700000, "effective_tax_rate": null, "net_income": 271700000, "net_income_continuing_ops": 271700000, "net_income_to_common": 271700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5700000, "short_term_investments": 1135200000, "net_receivables": 329400000, "inventory": 282500000, "other_current_assets": null, "total_current_assets": 807700000, "net_ppe": null, "goodwill": 1171600000, "intangible_assets": null, "goodwill_and_intangibles": 1171600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10767599999, "total_assets": 11575300000, "short_term_debt": 1810600000, "accounts_payable": 248300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2548600000, "long_term_debt": 3369400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5631200000, "total_liabilities": 8179800000, "total_debt": 5180000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1087600000, "total_equity": 3389400000, "shares_outstanding": 58700000, "operating_cash_flow": 578000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 922400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -916400000, "dividends_paid": 197000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 344700000, "free_cash_flow": 1500400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "535500000", "ebitda": "833700000", "netIncome": "271700000", "grossProfit": "1934300000", "depreciation": "None", "totalRevenue": "2476400000", "costOfRevenue": "542100000", "interestIncome": "204100000", "incomeBeforeTax": "331400000", "interestExpense": "204100000", "operatingIncome": "523900000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "59700000", "reportedCurrency": "USD", "netInterestIncome": "-204100000", "nonInterestIncome": "None", "operatingExpenses": "1410400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "542100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "298200000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "271700000" }, "balance": { "goodwill": "1171600000", "inventory": "282500000", "commonStock": "59000000", "currentDebt": "None", "investments": "None", "totalAssets": "11575300000", "longTermDebt": "3369400000", "shortTermDebt": "1810600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1087600000", "totalLiabilities": "8179800000", "otherCurrentAssets": "190100000", "totalCurrentAssets": "807700000", "currentLongTermDebt": "1804500000", "longTermInvestments": "128000000", "shortTermInvestments": "1135200000", "currentNetReceivables": "329400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10767599999", "currentAccountsPayable": "248300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1066400000", "shortLongTermDebtTotal": "5239100000", "totalShareholderEquity": "3389400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "431600000", "totalCurrentLiabilities": "2548600000", "otherNonCurrentLiabilities": "138500000", "totalNonCurrentLiabilities": "5631200000", "cashAndShortTermInvestments": "5700000", "commonStockSharesOutstanding": "58700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "271700000", "profitLoss": "None", "dividendPayout": "197000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-18600000", "operatingCashflow": "578000000", "capitalExpenditures": "922400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "344700000", "cashflowFromInvestment": "-916400000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "197000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "76200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "298200000", "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": "2026-06-07T03:28:27.504096+00:00", "is_restated": false, "income_statement": { "revenue": 2593000000, "cost_of_revenue": 1610700000, "gross_profit": 982300000, "ebit": 510700000, "ebitda": 789100000, "pretax_income": 309600000, "tax_provision": 58700000, "net_income": 250900000, "net_income_to_common": 250900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4500000, "total_current_assets": 771300000, "total_assets": 10860700000, "short_term_debt": 995600000, "long_term_debt": 3704400000, "total_debt": 4700000000, "total_liabilities": 7619400000, "total_equity": 3232700000, "shares_outstanding": 56300000, "goodwill_and_intangibles": 1171600000 }, "cash_flow": { "operating_cash_flow": 912400000, "capital_expenditure": 861300000, "free_cash_flow": 1773700000, "dividends_paid": 181900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333230, "ticker_id": 3771, "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:27.504096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "510700000", "ebitda": "789100000", "netIncome": "250900000", "grossProfit": "982300000", "depreciation": "None", "totalRevenue": "2593000000", "costOfRevenue": "1610700000", "interestIncome": "201100000", "incomeBeforeTax": "309600000", "interestExpense": "201100000", "operatingIncome": "488300000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "58700000", "reportedCurrency": "USD", "netInterestIncome": "-201100000", "nonInterestIncome": "None", "operatingExpenses": "494000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1610700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "278400000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "250900000" }, "balance": { "goodwill": "1171600000", "inventory": "263900000", "commonStock": "57700000", "currentDebt": "None", "investments": "None", "totalAssets": "10860700000", "longTermDebt": "3704400000", "shortTermDebt": "995600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1018700000", "totalLiabilities": "7619400000", "otherCurrentAssets": "213500000", "totalCurrentAssets": "771300000", "currentLongTermDebt": "989000000", "longTermInvestments": "115300000", "shortTermInvestments": "None", "currentNetReceivables": "289400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10089400000", "currentAccountsPayable": "237200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1018400000", "shortLongTermDebtTotal": "4762700000", "totalShareholderEquity": "3232700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "287600000", "totalCurrentLiabilities": "1703900000", "otherNonCurrentLiabilities": "140600000", "totalNonCurrentLiabilities": "5915500000", "cashAndShortTermInvestments": "4500000", "commonStockSharesOutstanding": "56300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "250900000", "profitLoss": "None", "dividendPayout": "181900000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "15800000", "operatingCashflow": "912400000", "capitalExpenditures": "861300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "123900000", "cashflowFromInvestment": "-1027200000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "181900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "287000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "278400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2593000000, "cost_of_revenue": 1610700000, "gross_profit": 982300000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 510700000, "depreciation_amortisation": 278400000, "ebitda": 789100000, "interest_expense": 201100000, "interest_income": null, "other_non_operating": null, "pretax_income": 309600000, "tax_provision": 58700000, "effective_tax_rate": null, "net_income": 250900000, "net_income_continuing_ops": 250900000, "net_income_to_common": 250900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4500000, "short_term_investments": null, "net_receivables": 289400000, "inventory": 263900000, "other_current_assets": null, "total_current_assets": 771300000, "net_ppe": null, "goodwill": 1171600000, "intangible_assets": null, "goodwill_and_intangibles": 1171600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10089400000, "total_assets": 10860700000, "short_term_debt": 995600000, "accounts_payable": 237200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1703900000, "long_term_debt": 3704400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5915500000, "total_liabilities": 7619400000, "total_debt": 4700000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1018700000, "total_equity": 3232700000, "shares_outstanding": 56300000, "operating_cash_flow": 912400000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 861300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1027200000, "dividends_paid": 181900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 123900000, "free_cash_flow": 1773700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "510700000", "ebitda": "789100000", "netIncome": "250900000", "grossProfit": "982300000", "depreciation": "None", "totalRevenue": "2593000000", "costOfRevenue": "1610700000", "interestIncome": "201100000", "incomeBeforeTax": "309600000", "interestExpense": "201100000", "operatingIncome": "488300000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "58700000", "reportedCurrency": "USD", "netInterestIncome": "-201100000", "nonInterestIncome": "None", "operatingExpenses": "494000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1610700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "278400000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "250900000" }, "balance": { "goodwill": "1171600000", "inventory": "263900000", "commonStock": "57700000", "currentDebt": "None", "investments": "None", "totalAssets": "10860700000", "longTermDebt": "3704400000", "shortTermDebt": "995600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1018700000", "totalLiabilities": "7619400000", "otherCurrentAssets": "213500000", "totalCurrentAssets": "771300000", "currentLongTermDebt": "989000000", "longTermInvestments": "115300000", "shortTermInvestments": "None", "currentNetReceivables": "289400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10089400000", "currentAccountsPayable": "237200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1018400000", "shortLongTermDebtTotal": "4762700000", "totalShareholderEquity": "3232700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "287600000", "totalCurrentLiabilities": "1703900000", "otherNonCurrentLiabilities": "140600000", "totalNonCurrentLiabilities": "5915500000", "cashAndShortTermInvestments": "4500000", "commonStockSharesOutstanding": "56300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "250900000", "profitLoss": "None", "dividendPayout": "181900000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "15800000", "operatingCashflow": "912400000", "capitalExpenditures": "861300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "123900000", "cashflowFromInvestment": "-1027200000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "181900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "287000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "278400000", "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": "2026-06-07T03:28:27.504096+00:00", "is_restated": false, "income_statement": { "revenue": 2666300000, "cost_of_revenue": 1778400000, "gross_profit": 887900000, "ebit": 442000000, "ebitda": 696800000, "pretax_income": 256300000, "tax_provision": 38800000, "net_income": 217500000, "net_income_to_common": 217500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5600000, "total_current_assets": 1076900000, "total_assets": 10313600000, "short_term_debt": 1118900000, "long_term_debt": 3554000000, "total_debt": 4672900000, "total_liabilities": 7379800000, "total_equity": 2917300000, "shares_outstanding": 52600000, "goodwill_and_intangibles": 1171600000 }, "cash_flow": { "operating_cash_flow": 440200000, "capital_expenditure": 662500000, "free_cash_flow": 1102700000, "dividends_paid": 165500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333235, "ticker_id": 3771, "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:27.504096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "442000000", "ebitda": "696800000", "netIncome": "217500000", "grossProfit": "887900000", "depreciation": "None", "totalRevenue": "2666300000", "costOfRevenue": "1778400000", "interestIncome": "185700000", "incomeBeforeTax": "256300000", "interestExpense": "185700000", "operatingIncome": "418600000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "38800000", "reportedCurrency": "USD", "netInterestIncome": "-185700000", "nonInterestIncome": "None", "operatingExpenses": "469300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1778400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "254800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "217500000" }, "balance": { "goodwill": "1171600000", "inventory": "279500000", "commonStock": "53200000", "currentDebt": "None", "investments": "None", "totalAssets": "10313600000", "longTermDebt": "3554000000", "shortTermDebt": "1118900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "958000000", "totalLiabilities": "7379800000", "otherCurrentAssets": "481300000", "totalCurrentAssets": "1076900000", "currentLongTermDebt": "1112100000", "longTermInvestments": "102600000", "shortTermInvestments": "None", "currentNetReceivables": "310500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9236700000", "currentAccountsPayable": "253100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6478000000", "shortLongTermDebtTotal": "4743100000", "totalShareholderEquity": "2917300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "258400000", "totalCurrentLiabilities": "1755400000", "otherNonCurrentLiabilities": "139600000", "totalNonCurrentLiabilities": "5624400000", "cashAndShortTermInvestments": "5600000", "commonStockSharesOutstanding": "52600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "217500000", "profitLoss": "None", "dividendPayout": "165500000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "142800000", "operatingCashflow": "440200000", "capitalExpenditures": "662500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "260600000", "cashflowFromInvestment": "-695500000", "stockBasedCompensation": "9800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "165500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "673000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "254800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2666300000, "cost_of_revenue": 1778400000, "gross_profit": 887900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 442000000, "depreciation_amortisation": 254800000, "ebitda": 696800000, "interest_expense": 185700000, "interest_income": null, "other_non_operating": null, "pretax_income": 256300000, "tax_provision": 38800000, "effective_tax_rate": null, "net_income": 217500000, "net_income_continuing_ops": 217500000, "net_income_to_common": 217500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5600000, "short_term_investments": null, "net_receivables": 310500000, "inventory": 279500000, "other_current_assets": null, "total_current_assets": 1076900000, "net_ppe": null, "goodwill": 1171600000, "intangible_assets": null, "goodwill_and_intangibles": 1171600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9236700000, "total_assets": 10313600000, "short_term_debt": 1118900000, "accounts_payable": 253100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1755400000, "long_term_debt": 3554000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5624400000, "total_liabilities": 7379800000, "total_debt": 4672900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 958000000, "total_equity": 2917300000, "shares_outstanding": 52600000, "operating_cash_flow": 440200000, "stock_based_compensation": 9800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 662500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -695500000, "dividends_paid": 165500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 260600000, "free_cash_flow": 1102700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "442000000", "ebitda": "696800000", "netIncome": "217500000", "grossProfit": "887900000", "depreciation": "None", "totalRevenue": "2666300000", "costOfRevenue": "1778400000", "interestIncome": "185700000", "incomeBeforeTax": "256300000", "interestExpense": "185700000", "operatingIncome": "418600000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "38800000", "reportedCurrency": "USD", "netInterestIncome": "-185700000", "nonInterestIncome": "None", "operatingExpenses": "469300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1778400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "254800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "217500000" }, "balance": { "goodwill": "1171600000", "inventory": "279500000", "commonStock": "53200000", "currentDebt": "None", "investments": "None", "totalAssets": "10313600000", "longTermDebt": "3554000000", "shortTermDebt": "1118900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "958000000", "totalLiabilities": "7379800000", "otherCurrentAssets": "481300000", "totalCurrentAssets": "1076900000", "currentLongTermDebt": "1112100000", "longTermInvestments": "102600000", "shortTermInvestments": "None", "currentNetReceivables": "310500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9236700000", "currentAccountsPayable": "253100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6478000000", "shortLongTermDebtTotal": "4743100000", "totalShareholderEquity": "2917300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "258400000", "totalCurrentLiabilities": "1755400000", "otherNonCurrentLiabilities": "139600000", "totalNonCurrentLiabilities": "5624400000", "cashAndShortTermInvestments": "5600000", "commonStockSharesOutstanding": "52600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "217500000", "profitLoss": "None", "dividendPayout": "165500000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "142800000", "operatingCashflow": "440200000", "capitalExpenditures": "662500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "260600000", "cashflowFromInvestment": "-695500000", "stockBasedCompensation": "9800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "165500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "673000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "254800000", "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": "2026-06-07T03:28:27.504096+00:00", "is_restated": false, "income_statement": { "revenue": 2198500000, "cost_of_revenue": 1373500000, "gross_profit": 825000000, "ebit": 399500000, "ebitda": 636800000, "pretax_income": 279700000, "tax_provision": 58900000, "net_income": 220800000, "net_income_to_common": 220800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6500000, "total_current_assets": 1592000000, "total_assets": 10083700000, "short_term_debt": 1325200000, "long_term_debt": 2958500000, "total_debt": 4283700000, "total_liabilities": 7252100000, "total_equity": 2818500000, "shares_outstanding": 52100000, "goodwill_and_intangibles": 1171600000 }, "cash_flow": { "operating_cash_flow": 55000000, "capital_expenditure": 552200000, "free_cash_flow": 607200000, "dividends_paid": 156700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333240, "ticker_id": 3771, "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:27.504096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "399500000", "ebitda": "636800000", "netIncome": "220800000", "grossProfit": "825000000", "depreciation": "None", "totalRevenue": "2198500000", "costOfRevenue": "1373500000", "interestIncome": "119800000", "incomeBeforeTax": "279700000", "interestExpense": "119800000", "operatingIncome": "408200000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "58900000", "reportedCurrency": "USD", "netInterestIncome": "-119800000", "nonInterestIncome": "None", "operatingExpenses": "416800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-8700000", "costofGoodsAndServicesSold": "1373500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "237300000", "sellingGeneralAndAdministrative": "179500000", "netIncomeFromContinuingOperations": "220800000" }, "balance": { "goodwill": "1171600000", "inventory": "422300000", "commonStock": "52500000", "currentDebt": "None", "investments": "None", "totalAssets": "10083700000", "longTermDebt": "2958500000", "shortTermDebt": "1325200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "905500000", "totalLiabilities": "7252100000", "otherCurrentAssets": "519200000", "totalCurrentAssets": "1592000000", "currentLongTermDebt": "1318700000", "longTermInvestments": "87800000", "shortTermInvestments": "87800000", "currentNetReceivables": "644000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8491700000", "currentAccountsPayable": "617400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5935500000", "shortLongTermDebtTotal": "4357400000", "totalShareholderEquity": "2818500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "302200000", "totalCurrentLiabilities": "2353600000", "otherNonCurrentLiabilities": "162800000", "totalNonCurrentLiabilities": "4898500000", "cashAndShortTermInvestments": "6500000", "commonStockSharesOutstanding": "52100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "220800000", "profitLoss": "None", "dividendPayout": "156700000", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "-117200000", "operatingCashflow": "55000000", "capitalExpenditures": "552200000", "changeInReceivables": "-26500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "500900000", "cashflowFromInvestment": "-546700000", "stockBasedCompensation": "6400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "156700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "51900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "237300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2198500000, "cost_of_revenue": 1373500000, "gross_profit": 825000000, "research_and_development": null, "selling_general_admin": 179500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 399500000, "depreciation_amortisation": 237300000, "ebitda": 636800000, "interest_expense": 119800000, "interest_income": null, "other_non_operating": null, "pretax_income": 279700000, "tax_provision": 58900000, "effective_tax_rate": null, "net_income": 220800000, "net_income_continuing_ops": 220800000, "net_income_to_common": 220800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6500000, "short_term_investments": 87800000, "net_receivables": 644000000, "inventory": 422300000, "other_current_assets": null, "total_current_assets": 1592000000, "net_ppe": null, "goodwill": 1171600000, "intangible_assets": null, "goodwill_and_intangibles": 1171600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8491700000, "total_assets": 10083700000, "short_term_debt": 1325200000, "accounts_payable": 617400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2353600000, "long_term_debt": 2958500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4898500000, "total_liabilities": 7252100000, "total_debt": 4283700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 905500000, "total_equity": 2818500000, "shares_outstanding": 52100000, "operating_cash_flow": 55000000, "stock_based_compensation": 6400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 552200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -546700000, "dividends_paid": 156700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 500900000, "free_cash_flow": 607200000, "net_change_in_cash": 9200000 }, "raw_data": { "income": { "ebit": "399500000", "ebitda": "636800000", "netIncome": "220800000", "grossProfit": "825000000", "depreciation": "None", "totalRevenue": "2198500000", "costOfRevenue": "1373500000", "interestIncome": "119800000", "incomeBeforeTax": "279700000", "interestExpense": "119800000", "operatingIncome": "408200000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "58900000", "reportedCurrency": "USD", "netInterestIncome": "-119800000", "nonInterestIncome": "None", "operatingExpenses": "416800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-8700000", "costofGoodsAndServicesSold": "1373500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "237300000", "sellingGeneralAndAdministrative": "179500000", "netIncomeFromContinuingOperations": "220800000" }, "balance": { "goodwill": "1171600000", "inventory": "422300000", "commonStock": "52500000", "currentDebt": "None", "investments": "None", "totalAssets": "10083700000", "longTermDebt": "2958500000", "shortTermDebt": "1325200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "905500000", "totalLiabilities": "7252100000", "otherCurrentAssets": "519200000", "totalCurrentAssets": "1592000000", "currentLongTermDebt": "1318700000", "longTermInvestments": "87800000", "shortTermInvestments": "87800000", "currentNetReceivables": "644000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8491700000", "currentAccountsPayable": "617400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5935500000", "shortLongTermDebtTotal": "4357400000", "totalShareholderEquity": "2818500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "302200000", "totalCurrentLiabilities": "2353600000", "otherNonCurrentLiabilities": "162800000", "totalNonCurrentLiabilities": "4898500000", "cashAndShortTermInvestments": "6500000", "commonStockSharesOutstanding": "52100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "220800000", "profitLoss": "None", "dividendPayout": "156700000", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "-117200000", "operatingCashflow": "55000000", "capitalExpenditures": "552200000", "changeInReceivables": "-26500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "500900000", "cashflowFromInvestment": "-546700000", "stockBasedCompensation": "6400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "156700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "51900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "237300000", "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": "2026-06-07T03:28:27.504096+00:00", "is_restated": false, "income_statement": { "revenue": 2235500000, "cost_of_revenue": 1412100000, "gross_profit": 823400000, "ebit": 446800000, "ebitda": 659900000, "pretax_income": 340200000, "tax_provision": 68500000, "net_income": 271700000, "net_income_to_common": 271700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4300000, "total_current_assets": 1316500000, "total_assets": 9356400000, "short_term_debt": 734300000, "long_term_debt": 2939100000, "total_debt": 3673400000, "total_liabilities": 6688400000, "total_equity": 2658200000, "shares_outstanding": 51700000, "goodwill_and_intangibles": 1171600000 }, "cash_flow": { "operating_cash_flow": 249800000, "capital_expenditure": 624800000, "free_cash_flow": 874600000, "dividends_paid": 148000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333245, "ticker_id": 3771, "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:27.504096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "446800000", "ebitda": "659900000", "netIncome": "271700000", "grossProfit": "823400000", "depreciation": "None", "totalRevenue": "2235500000", "costOfRevenue": "1412100000", "interestIncome": "106600000", "incomeBeforeTax": "340200000", "interestExpense": "106600000", "operatingIncome": "450200000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "68500000", "reportedCurrency": "USD", "netInterestIncome": "-106600000", "nonInterestIncome": "None", "operatingExpenses": "373200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3400000", "costofGoodsAndServicesSold": "1412100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "213100000", "sellingGeneralAndAdministrative": "160100000", "netIncomeFromContinuingOperations": "271700000" }, "balance": { "goodwill": "1171600000", "inventory": "305000000", "commonStock": "51700000", "currentDebt": "None", "investments": "None", "totalAssets": "9356400000", "longTermDebt": "2939100000", "shortTermDebt": "734300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "843000000", "totalLiabilities": "6688400000", "otherCurrentAssets": "401700000", "totalCurrentAssets": "1316500000", "currentLongTermDebt": "727800000", "longTermInvestments": "83100000", "shortTermInvestments": "None", "currentNetReceivables": "605500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8039900000", "currentAccountsPayable": "409900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5609900000", "shortLongTermDebtTotal": "3727100000", "totalShareholderEquity": "2658200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "353200000", "totalCurrentLiabilities": "1608300000", "otherNonCurrentLiabilities": "2141000000", "totalNonCurrentLiabilities": "5080099999", "cashAndShortTermInvestments": "4300000", "commonStockSharesOutstanding": "51700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "271700000", "profitLoss": "None", "dividendPayout": "148000000", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "-111000000", "operatingCashflow": "249800000", "capitalExpenditures": "624800000", "changeInReceivables": "-343000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "379400000", "cashflowFromInvestment": "-622000000", "stockBasedCompensation": "13900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "148000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "653100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "213100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2235500000, "cost_of_revenue": 1412100000, "gross_profit": 823400000, "research_and_development": null, "selling_general_admin": 160100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 446800000, "depreciation_amortisation": 213100000, "ebitda": 659900000, "interest_expense": 106600000, "interest_income": null, "other_non_operating": null, "pretax_income": 340200000, "tax_provision": 68500000, "effective_tax_rate": null, "net_income": 271700000, "net_income_continuing_ops": 271700000, "net_income_to_common": 271700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4300000, "short_term_investments": null, "net_receivables": 605500000, "inventory": 305000000, "other_current_assets": null, "total_current_assets": 1316500000, "net_ppe": null, "goodwill": 1171600000, "intangible_assets": null, "goodwill_and_intangibles": 1171600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8039900000, "total_assets": 9356400000, "short_term_debt": 734300000, "accounts_payable": 409900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1608300000, "long_term_debt": 2939100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5080099999, "total_liabilities": 6688400000, "total_debt": 3673400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 843000000, "total_equity": 2658200000, "shares_outstanding": 51700000, "operating_cash_flow": 249800000, "stock_based_compensation": 13900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 624800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -622000000, "dividends_paid": 148000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 379400000, "free_cash_flow": 874600000, "net_change_in_cash": 7200000 }, "raw_data": { "income": { "ebit": "446800000", "ebitda": "659900000", "netIncome": "271700000", "grossProfit": "823400000", "depreciation": "None", "totalRevenue": "2235500000", "costOfRevenue": "1412100000", "interestIncome": "106600000", "incomeBeforeTax": "340200000", "interestExpense": "106600000", "operatingIncome": "450200000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "68500000", "reportedCurrency": "USD", "netInterestIncome": "-106600000", "nonInterestIncome": "None", "operatingExpenses": "373200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3400000", "costofGoodsAndServicesSold": "1412100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "213100000", "sellingGeneralAndAdministrative": "160100000", "netIncomeFromContinuingOperations": "271700000" }, "balance": { "goodwill": "1171600000", "inventory": "305000000", "commonStock": "51700000", "currentDebt": "None", "investments": "None", "totalAssets": "9356400000", "longTermDebt": "2939100000", "shortTermDebt": "734300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "843000000", "totalLiabilities": "6688400000", "otherCurrentAssets": "401700000", "totalCurrentAssets": "1316500000", "currentLongTermDebt": "727800000", "longTermInvestments": "83100000", "shortTermInvestments": "None", "currentNetReceivables": "605500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8039900000", "currentAccountsPayable": "409900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5609900000", "shortLongTermDebtTotal": "3727100000", "totalShareholderEquity": "2658200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "353200000", "totalCurrentLiabilities": "1608300000", "otherNonCurrentLiabilities": "2141000000", "totalNonCurrentLiabilities": "5080099999", "cashAndShortTermInvestments": "4300000", "commonStockSharesOutstanding": "51700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "271700000", "profitLoss": "None", "dividendPayout": "148000000", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "-111000000", "operatingCashflow": "249800000", "capitalExpenditures": "624800000", "changeInReceivables": "-343000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "379400000", "cashflowFromInvestment": "-622000000", "stockBasedCompensation": "13900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "148000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "653100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "213100000", "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": "2026-06-07T03:28:27.504096+00:00", "is_restated": false, "income_statement": { "revenue": 1855400000, "cost_of_revenue": 1154700000, "gross_profit": 700700000, "ebit": 206500000, "ebitda": 403800000, "pretax_income": 101000000, "tax_provision": 12400000, "net_income": 88600000, "net_income_to_common": 88600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4099999, "total_current_assets": 590600000, "total_assets": 8241200000, "short_term_debt": 714900000, "long_term_debt": 2423700000, "total_debt": 3138600000, "total_liabilities": 5715500000, "total_equity": 2522300000, "shares_outstanding": 51300000, "goodwill_and_intangibles": 1171600000 }, "cash_flow": { "operating_cash_flow": 469900000, "capital_expenditure": 638400000, "free_cash_flow": 1108300000, "dividends_paid": 142800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333250, "ticker_id": 3771, "period_end_date": "2020-09-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:27.504096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "206500000", "ebitda": "403800000", "netIncome": "88600000", "grossProfit": "700700000", "depreciation": "None", "totalRevenue": "1855400000", "costOfRevenue": "1154700000", "interestIncome": "105500000", "incomeBeforeTax": "101000000", "interestExpense": "105500000", "operatingIncome": "206400000", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "12400000", "reportedCurrency": "USD", "netInterestIncome": "-105500000", "nonInterestIncome": "None", "operatingExpenses": "494300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "100000", "costofGoodsAndServicesSold": "1154700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "197300000", "sellingGeneralAndAdministrative": "148400000", "netIncomeFromContinuingOperations": "88600000" }, "balance": { "goodwill": "1171600000", "inventory": "191500000", "commonStock": "51600000", "currentDebt": "None", "investments": "None", "totalAssets": "8241200000", "longTermDebt": "2423700000", "shortTermDebt": "714900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "720700000", "totalLiabilities": "5715500000", "otherCurrentAssets": "131700000", "totalCurrentAssets": "590600000", "currentLongTermDebt": "708400000", "longTermInvestments": "71700000", "shortTermInvestments": "None", "currentNetReceivables": "263300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7650600000", "currentAccountsPayable": "243300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "432300000", "shortLongTermDebtTotal": "3197000000", "totalShareholderEquity": "2522300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "374300000", "totalCurrentLiabilities": "1449200000", "otherNonCurrentLiabilities": "1842600000", "totalNonCurrentLiabilities": "4266300000", "cashAndShortTermInvestments": "4099999", "commonStockSharesOutstanding": "51300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4099999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88600000", "profitLoss": "None", "dividendPayout": "142800000", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "USD", "changeInInventory": "2600000", "operatingCashflow": "469900000", "capitalExpenditures": "638400000", "changeInReceivables": "36200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "160000000", "cashflowFromInvestment": "-631600000", "stockBasedCompensation": "8800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "142800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "414800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "197300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1855400000, "cost_of_revenue": 1154700000, "gross_profit": 700700000, "research_and_development": null, "selling_general_admin": 148400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 206500000, "depreciation_amortisation": 197300000, "ebitda": 403800000, "interest_expense": 105500000, "interest_income": null, "other_non_operating": null, "pretax_income": 101000000, "tax_provision": 12400000, "effective_tax_rate": null, "net_income": 88600000, "net_income_continuing_ops": 88600000, "net_income_to_common": 88600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4099999, "short_term_investments": null, "net_receivables": 263300000, "inventory": 191500000, "other_current_assets": null, "total_current_assets": 590600000, "net_ppe": null, "goodwill": 1171600000, "intangible_assets": null, "goodwill_and_intangibles": 1171600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7650600000, "total_assets": 8241200000, "short_term_debt": 714900000, "accounts_payable": 243300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1449200000, "long_term_debt": 2423700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4266300000, "total_liabilities": 5715500000, "total_debt": 3138600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 720700000, "total_equity": 2522300000, "shares_outstanding": 51300000, "operating_cash_flow": 469900000, "stock_based_compensation": 8800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 638400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -631600000, "dividends_paid": 142800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 160000000, "free_cash_flow": 1108300000, "net_change_in_cash": -1700000 }, "raw_data": { "income": { "ebit": "206500000", "ebitda": "403800000", "netIncome": "88600000", "grossProfit": "700700000", "depreciation": "None", "totalRevenue": "1855400000", "costOfRevenue": "1154700000", "interestIncome": "105500000", "incomeBeforeTax": "101000000", "interestExpense": "105500000", "operatingIncome": "206400000", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "12400000", "reportedCurrency": "USD", "netInterestIncome": "-105500000", "nonInterestIncome": "None", "operatingExpenses": "494300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "100000", "costofGoodsAndServicesSold": "1154700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "197300000", "sellingGeneralAndAdministrative": "148400000", "netIncomeFromContinuingOperations": "88600000" }, "balance": { "goodwill": "1171600000", "inventory": "191500000", "commonStock": "51600000", "currentDebt": "None", "investments": "None", "totalAssets": "8241200000", "longTermDebt": "2423700000", "shortTermDebt": "714900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "720700000", "totalLiabilities": "5715500000", "otherCurrentAssets": "131700000", "totalCurrentAssets": "590600000", "currentLongTermDebt": "708400000", "longTermInvestments": "71700000", "shortTermInvestments": "None", "currentNetReceivables": "263300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7650600000", "currentAccountsPayable": "243300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "432300000", "shortLongTermDebtTotal": "3197000000", "totalShareholderEquity": "2522300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "374300000", "totalCurrentLiabilities": "1449200000", "otherNonCurrentLiabilities": "1842600000", "totalNonCurrentLiabilities": "4266300000", "cashAndShortTermInvestments": "4099999", "commonStockSharesOutstanding": "51300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4099999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88600000", "profitLoss": "None", "dividendPayout": "142800000", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "USD", "changeInInventory": "2600000", "operatingCashflow": "469900000", "capitalExpenditures": "638400000", "changeInReceivables": "36200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "160000000", "cashflowFromInvestment": "-631600000", "stockBasedCompensation": "8800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "142800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "414800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "197300000", "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": "2026-06-07T03:28:27.504096+00:00", "is_restated": false, "income_statement": { "revenue": 1952400000, "cost_of_revenue": 1314400000, "gross_profit": 638000000, "ebit": 323500000, "ebitda": 505200000, "pretax_income": 219100000, "tax_provision": 34500000, "net_income": 184600000, "net_income_to_common": 184600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5800000, "total_current_assets": 614500000, "total_assets": 7619200000, "short_term_debt": 783200000, "long_term_debt": 2082600000, "total_debt": 2865800000, "total_liabilities": 5076200000, "total_equity": 2543000000, "shares_outstanding": 50800000, "goodwill_and_intangibles": 1171600000 }, "cash_flow": { "operating_cash_flow": 450900000, "capital_expenditure": 823300000, "free_cash_flow": 1274200000, "dividends_paid": 122400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333255, "ticker_id": 3771, "period_end_date": "2019-09-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:27.504096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "323500000", "ebitda": "505200000", "netIncome": "184600000", "grossProfit": "638000000", "depreciation": "None", "totalRevenue": "1952400000", "costOfRevenue": "1314400000", "interestIncome": "104400000", "incomeBeforeTax": "219100000", "interestExpense": "104400000", "operatingIncome": "302300000", "fiscalDateEnding": "2019-09-30", "incomeTaxExpense": "34500000", "reportedCurrency": "USD", "netInterestIncome": "-104400000", "nonInterestIncome": "None", "operatingExpenses": "335700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1314400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "181700000", "sellingGeneralAndAdministrative": "7700000", "netIncomeFromContinuingOperations": "184600000" }, "balance": { "goodwill": "1171600000", "inventory": "196600000", "commonStock": "51000000", "currentDebt": "None", "investments": "None", "totalAssets": "7619200000", "longTermDebt": "2082600000", "shortTermDebt": "783200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "775500000", "totalLiabilities": "5076200000", "otherCurrentAssets": "118200000", "totalCurrentAssets": "614500000", "currentLongTermDebt": "783200000", "longTermInvestments": "72300000", "shortTermInvestments": "None", "currentNetReceivables": "293900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7004700000", "currentAccountsPayable": "301500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4829800000", "shortLongTermDebtTotal": "2865800000", "totalShareholderEquity": "2543000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "283000000", "totalCurrentLiabilities": "1468800000", "otherNonCurrentLiabilities": "68600000", "totalNonCurrentLiabilities": "3607400000", "cashAndShortTermInvestments": "5800000", "commonStockSharesOutstanding": "50800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "184600000", "profitLoss": "None", "dividendPayout": "122400000", "fiscalDateEnding": "2019-09-30", "reportedCurrency": "USD", "changeInInventory": "13600000", "operatingCashflow": "450900000", "capitalExpenditures": "823300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "371800000", "cashflowFromInvestment": "-838300000", "stockBasedCompensation": "7200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "122400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "661600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "181700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1952400000, "cost_of_revenue": 1314400000, "gross_profit": 638000000, "research_and_development": null, "selling_general_admin": 7700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 323500000, "depreciation_amortisation": 181700000, "ebitda": 505200000, "interest_expense": 104400000, "interest_income": null, "other_non_operating": null, "pretax_income": 219100000, "tax_provision": 34500000, "effective_tax_rate": null, "net_income": 184600000, "net_income_continuing_ops": 184600000, "net_income_to_common": 184600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5800000, "short_term_investments": null, "net_receivables": 293900000, "inventory": 196600000, "other_current_assets": null, "total_current_assets": 614500000, "net_ppe": null, "goodwill": 1171600000, "intangible_assets": null, "goodwill_and_intangibles": 1171600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7004700000, "total_assets": 7619200000, "short_term_debt": 783200000, "accounts_payable": 301500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1468800000, "long_term_debt": 2082600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3607400000, "total_liabilities": 5076200000, "total_debt": 2865800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 775500000, "total_equity": 2543000000, "shares_outstanding": 50800000, "operating_cash_flow": 450900000, "stock_based_compensation": 7200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 823300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -838300000, "dividends_paid": 122400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 371800000, "free_cash_flow": 1274200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "323500000", "ebitda": "505200000", "netIncome": "184600000", "grossProfit": "638000000", "depreciation": "None", "totalRevenue": "1952400000", "costOfRevenue": "1314400000", "interestIncome": "104400000", "incomeBeforeTax": "219100000", "interestExpense": "104400000", "operatingIncome": "302300000", "fiscalDateEnding": "2019-09-30", "incomeTaxExpense": "34500000", "reportedCurrency": "USD", "netInterestIncome": "-104400000", "nonInterestIncome": "None", "operatingExpenses": "335700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1314400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "181700000", "sellingGeneralAndAdministrative": "7700000", "netIncomeFromContinuingOperations": "184600000" }, "balance": { "goodwill": "1171600000", "inventory": "196600000", "commonStock": "51000000", "currentDebt": "None", "investments": "None", "totalAssets": "7619200000", "longTermDebt": "2082600000", "shortTermDebt": "783200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "775500000", "totalLiabilities": "5076200000", "otherCurrentAssets": "118200000", "totalCurrentAssets": "614500000", "currentLongTermDebt": "783200000", "longTermInvestments": "72300000", "shortTermInvestments": "None", "currentNetReceivables": "293900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7004700000", "currentAccountsPayable": "301500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4829800000", "shortLongTermDebtTotal": "2865800000", "totalShareholderEquity": "2543000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "283000000", "totalCurrentLiabilities": "1468800000", "otherNonCurrentLiabilities": "68600000", "totalNonCurrentLiabilities": "3607400000", "cashAndShortTermInvestments": "5800000", "commonStockSharesOutstanding": "50800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "184600000", "profitLoss": "None", "dividendPayout": "122400000", "fiscalDateEnding": "2019-09-30", "reportedCurrency": "USD", "changeInInventory": "13600000", "operatingCashflow": "450900000", "capitalExpenditures": "823300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "371800000", "cashflowFromInvestment": "-838300000", "stockBasedCompensation": "7200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "122400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "661600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "181700000", "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": "2026-06-07T03:28:27.504096+00:00", "is_restated": false, "income_statement": { "revenue": 1965000000, "cost_of_revenue": 1349000000, "gross_profit": 616000000, "ebit": 286100000, "ebitda": 454500000, "pretax_income": 187700000, "tax_provision": -26500000, "net_income": 214200000, "net_income_to_common": 214200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4400000, "total_current_assets": 659600000, "total_assets": 6843600000, "short_term_debt": 729100000, "long_term_debt": 1900100000, "total_debt": 2629200000, "total_liabilities": 2332800000, "total_equity": 2255400000, "shares_outstanding": 49300000, "goodwill_and_intangibles": 2343200000 }, "cash_flow": { "operating_cash_flow": 456600000, "capital_expenditure": 499400000, "free_cash_flow": 956000000, "dividends_paid": 108700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333260, "ticker_id": 3771, "period_end_date": "2018-09-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:27.504096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "286100000", "ebitda": "454500000", "netIncome": "214200000", "grossProfit": "616000000", "depreciation": "None", "totalRevenue": "1965000000", "costOfRevenue": "1349000000", "interestIncome": "98400000", "incomeBeforeTax": "187700000", "interestExpense": "98400000", "operatingIncome": "294100000", "fiscalDateEnding": "2018-09-30", "incomeTaxExpense": "-26500000", "reportedCurrency": "USD", "netInterestIncome": "-98400000", "nonInterestIncome": "None", "operatingExpenses": "321900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "6400000", "costofGoodsAndServicesSold": "1349000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "168400000", "sellingGeneralAndAdministrative": "140100000", "netIncomeFromContinuingOperations": "214200000" }, "balance": { "goodwill": "1171600000", "inventory": "210300000", "commonStock": "1533400000", "currentDebt": "None", "investments": "None", "totalAssets": "6843600000", "longTermDebt": "1900100000", "shortTermDebt": "729100000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-09-30", "intangibleAssets": "1171600000", "reportedCurrency": "USD", "retainedEarnings": "715600000", "totalLiabilities": "2332800000", "otherCurrentAssets": "141200000", "totalCurrentAssets": "659600000", "currentLongTermDebt": "729100000", "longTermInvestments": "68700000", "shortTermInvestments": "13300000", "currentNetReceivables": "303700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6184000000", "currentAccountsPayable": "290100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "174500000", "shortLongTermDebtTotal": "2629200000", "totalShareholderEquity": "2255400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "214400000", "totalCurrentLiabilities": "1321700000", "otherNonCurrentLiabilities": "1358500000", "totalNonCurrentLiabilities": "1011100000", "cashAndShortTermInvestments": "4400000", "commonStockSharesOutstanding": "49300000", "intangibleAssetsExcludingGoodwill": "1171600000", "cashAndCashEquivalentsAtCarryingValue": "4400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "214200000", "profitLoss": "None", "dividendPayout": "108700000", "fiscalDateEnding": "2018-09-30", "reportedCurrency": "USD", "changeInInventory": "15500000", "operatingCashflow": "456600000", "capitalExpenditures": "499400000", "changeInReceivables": "-45500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "89100000", "cashflowFromInvestment": "-531700000", "stockBasedCompensation": "5600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "151300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "168400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1965000000, "cost_of_revenue": 1349000000, "gross_profit": 616000000, "research_and_development": 0, "selling_general_admin": 140100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 286100000, "depreciation_amortisation": 168400000, "ebitda": 454500000, "interest_expense": 98400000, "interest_income": null, "other_non_operating": null, "pretax_income": 187700000, "tax_provision": -26500000, "effective_tax_rate": null, "net_income": 214200000, "net_income_continuing_ops": 214200000, "net_income_to_common": 214200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4400000, "short_term_investments": 13300000, "net_receivables": 303700000, "inventory": 210300000, "other_current_assets": null, "total_current_assets": 659600000, "net_ppe": null, "goodwill": 1171600000, "intangible_assets": 1171600000, "goodwill_and_intangibles": 2343200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6184000000, "total_assets": 6843600000, "short_term_debt": 729100000, "accounts_payable": 290100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1321700000, "long_term_debt": 1900100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1011100000, "total_liabilities": 2332800000, "total_debt": 2629200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 715600000, "total_equity": 2255400000, "shares_outstanding": 49300000, "operating_cash_flow": 456600000, "stock_based_compensation": 5600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 499400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -531700000, "dividends_paid": 108700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 89100000, "free_cash_flow": 956000000, "net_change_in_cash": 14000000 }, "raw_data": { "income": { "ebit": "286100000", "ebitda": "454500000", "netIncome": "214200000", "grossProfit": "616000000", "depreciation": "None", "totalRevenue": "1965000000", "costOfRevenue": "1349000000", "interestIncome": "98400000", "incomeBeforeTax": "187700000", "interestExpense": "98400000", "operatingIncome": "294100000", "fiscalDateEnding": "2018-09-30", "incomeTaxExpense": "-26500000", "reportedCurrency": "USD", "netInterestIncome": "-98400000", "nonInterestIncome": "None", "operatingExpenses": "321900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "6400000", "costofGoodsAndServicesSold": "1349000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "168400000", "sellingGeneralAndAdministrative": "140100000", "netIncomeFromContinuingOperations": "214200000" }, "balance": { "goodwill": "1171600000", "inventory": "210300000", "commonStock": "1533400000", "currentDebt": "None", "investments": "None", "totalAssets": "6843600000", "longTermDebt": "1900100000", "shortTermDebt": "729100000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-09-30", "intangibleAssets": "1171600000", "reportedCurrency": "USD", "retainedEarnings": "715600000", "totalLiabilities": "2332800000", "otherCurrentAssets": "141200000", "totalCurrentAssets": "659600000", "currentLongTermDebt": "729100000", "longTermInvestments": "68700000", "shortTermInvestments": "13300000", "currentNetReceivables": "303700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6184000000", "currentAccountsPayable": "290100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "174500000", "shortLongTermDebtTotal": "2629200000", "totalShareholderEquity": "2255400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "214400000", "totalCurrentLiabilities": "1321700000", "otherNonCurrentLiabilities": "1358500000", "totalNonCurrentLiabilities": "1011100000", "cashAndShortTermInvestments": "4400000", "commonStockSharesOutstanding": "49300000", "intangibleAssetsExcludingGoodwill": "1171600000", "cashAndCashEquivalentsAtCarryingValue": "4400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "214200000", "profitLoss": "None", "dividendPayout": "108700000", "fiscalDateEnding": "2018-09-30", "reportedCurrency": "USD", "changeInInventory": "15500000", "operatingCashflow": "456600000", "capitalExpenditures": "499400000", "changeInReceivables": "-45500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "89100000", "cashflowFromInvestment": "-531700000", "stockBasedCompensation": "5600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "151300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "168400000", "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": "2026-06-07T03:28:27.504096+00:00", "is_restated": false, "income_statement": { "revenue": 1020000000, "cost_of_revenue": 633400000, "gross_profit": 386600000, "ebit": 303500000, "ebitda": 388000000, "pretax_income": 270300000, "tax_provision": 52700000, "net_income": 282200000, "net_income_to_common": 282200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49500000, "total_current_assets": 1588400000, "total_assets": 14670200000, "short_term_debt": 2193100000, "long_term_debt": 5762000000, "total_debt": 7955100000, "total_liabilities": 11245200000, "total_equity": 3417800000, "shares_outstanding": 59200000, "goodwill_and_intangibles": 1891400000 }, "cash_flow": { "operating_cash_flow": 410400000, "capital_expenditure": 192200000, "free_cash_flow": 602600000, "dividends_paid": 52600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333222, "ticker_id": 3771, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:27.504096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "303500000", "ebitda": "388000000", "netIncome": "282200000", "grossProfit": "386600000", "depreciation": "None", "totalRevenue": "1020000000", "costOfRevenue": "633400000", "interestIncome": "None", "incomeBeforeTax": "270300000", "interestExpense": "62600000", "operatingIncome": "303500000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "52700000", "reportedCurrency": "USD", "netInterestIncome": "-62600000", "nonInterestIncome": "None", "operatingExpenses": "83100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "633400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84500000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "217600000" }, "balance": { "goodwill": "1891400000", "inventory": "182100000", "commonStock": "59100000", "currentDebt": "None", "investments": "None", "totalAssets": "14670200000", "longTermDebt": "5762000000", "shortTermDebt": "2193100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1350000000", "totalLiabilities": "11245200000", "otherCurrentAssets": "890000000", "totalCurrentAssets": "1588400000", "currentLongTermDebt": "2193100000", "longTermInvestments": "127300000", "shortTermInvestments": "684400000", "currentNetReceivables": "466800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13081800000", "currentAccountsPayable": "185200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7955100000", "totalShareholderEquity": "3417800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "521100000", "totalCurrentLiabilities": "2910100000", "otherNonCurrentLiabilities": "143100000", "totalNonCurrentLiabilities": "8335100000", "cashAndShortTermInvestments": "49500000", "commonStockSharesOutstanding": "59200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "49500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "217200000", "profitLoss": "None", "dividendPayout": "52600000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "68400000", "operatingCashflow": "410400000", "capitalExpenditures": "192200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2300300000", "cashflowFromInvestment": "-2665000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1020000000, "cost_of_revenue": 633400000, "gross_profit": 386600000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 303500000, "depreciation_amortisation": 84500000, "ebitda": 388000000, "interest_expense": 62600000, "interest_income": null, "other_non_operating": null, "pretax_income": 270300000, "tax_provision": 52700000, "effective_tax_rate": null, "net_income": 282200000, "net_income_continuing_ops": 217600000, "net_income_to_common": 282200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49500000, "short_term_investments": 684400000, "net_receivables": 466800000, "inventory": 182100000, "other_current_assets": null, "total_current_assets": 1588400000, "net_ppe": null, "goodwill": 1891400000, "intangible_assets": null, "goodwill_and_intangibles": 1891400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13081800000, "total_assets": 14670200000, "short_term_debt": 2193100000, "accounts_payable": 185200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2910100000, "long_term_debt": 5762000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8335100000, "total_liabilities": 11245200000, "total_debt": 7955100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1350000000, "total_equity": 3417800000, "shares_outstanding": 59200000, "operating_cash_flow": 410400000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 192200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2665000000, "dividends_paid": 52600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2300300000, "free_cash_flow": 602600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "303500000", "ebitda": "388000000", "netIncome": "282200000", "grossProfit": "386600000", "depreciation": "None", "totalRevenue": "1020000000", "costOfRevenue": "633400000", "interestIncome": "None", "incomeBeforeTax": "270300000", "interestExpense": "62600000", "operatingIncome": "303500000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "52700000", "reportedCurrency": "USD", "netInterestIncome": "-62600000", "nonInterestIncome": "None", "operatingExpenses": "83100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "633400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84500000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "217600000" }, "balance": { "goodwill": "1891400000", "inventory": "182100000", "commonStock": "59100000", "currentDebt": "None", "investments": "None", "totalAssets": "14670200000", "longTermDebt": "5762000000", "shortTermDebt": "2193100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1350000000", "totalLiabilities": "11245200000", "otherCurrentAssets": "890000000", "totalCurrentAssets": "1588400000", "currentLongTermDebt": "2193100000", "longTermInvestments": "127300000", "shortTermInvestments": "684400000", "currentNetReceivables": "466800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13081800000", "currentAccountsPayable": "185200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7955100000", "totalShareholderEquity": "3417800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "521100000", "totalCurrentLiabilities": "2910100000", "otherNonCurrentLiabilities": "143100000", "totalNonCurrentLiabilities": "8335100000", "cashAndShortTermInvestments": "49500000", "commonStockSharesOutstanding": "59200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "49500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "217200000", "profitLoss": "None", "dividendPayout": "52600000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "68400000", "operatingCashflow": "410400000", "capitalExpenditures": "192200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2300300000", "cashflowFromInvestment": "-2665000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84500000", "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": "2026-06-07T03:28:27.504096+00:00", "is_restated": false, "income_statement": { "revenue": 762200000, "cost_of_revenue": 534000000, "gross_profit": 228200000, "ebit": 178800000, "ebitda": 260200000, "pretax_income": 118400000, "tax_provision": 23400000, "net_income": 95000000, "net_income_to_common": 95000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4099999, "total_current_assets": 1038500000, "total_assets": 11881900000, "short_term_debt": 900100000, "long_term_debt": 4449400000, "total_debt": 5349500000, "total_liabilities": 8449200000, "total_equity": 3432700000, "shares_outstanding": 59200000, "goodwill_and_intangibles": 1171600000 }, "cash_flow": { "operating_cash_flow": 81000000, "capital_expenditure": 202800000, "free_cash_flow": 283800000, "dividends_paid": 50900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333223, "ticker_id": 3771, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:27.504096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "178800000", "ebitda": "260200000", "netIncome": "95000000", "grossProfit": "228200000", "depreciation": "None", "totalRevenue": "762200000", "costOfRevenue": "534000000", "interestIncome": "60400000", "incomeBeforeTax": "118400000", "interestExpense": "60400000", "operatingIncome": "173500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "23400000", "reportedCurrency": "USD", "netInterestIncome": "-60400000", "nonInterestIncome": "None", "operatingExpenses": "54700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "534000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81400000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "95000000" }, "balance": { "goodwill": "1171600000", "inventory": "259500000", "commonStock": "59100000", "currentDebt": "None", "investments": "None", "totalAssets": "11881900000", "longTermDebt": "4449400000", "shortTermDebt": "900100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1127700000", "totalLiabilities": "8449200000", "otherCurrentAssets": "419600000", "totalCurrentAssets": "1038500000", "currentLongTermDebt": "900100000", "longTermInvestments": "125400000", "shortTermInvestments": "None", "currentNetReceivables": "614800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10843400000", "currentAccountsPayable": "309500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1003400000", "shortLongTermDebtTotal": "5349500000", "totalShareholderEquity": "3432700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "454800000", "totalCurrentLiabilities": "1713300000", "otherNonCurrentLiabilities": "141700000", "totalNonCurrentLiabilities": "6735900000", "cashAndShortTermInvestments": "4099999", "commonStockSharesOutstanding": "59200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4099999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95000000", "profitLoss": "None", "dividendPayout": "50900000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "23000000", "operatingCashflow": "81000000", "capitalExpenditures": "202800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "119000000", "cashflowFromInvestment": "-201300000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 762200000, "cost_of_revenue": 534000000, "gross_profit": 228200000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 178800000, "depreciation_amortisation": 81400000, "ebitda": 260200000, "interest_expense": 60400000, "interest_income": null, "other_non_operating": null, "pretax_income": 118400000, "tax_provision": 23400000, "effective_tax_rate": null, "net_income": 95000000, "net_income_continuing_ops": 95000000, "net_income_to_common": 95000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4099999, "short_term_investments": null, "net_receivables": 614800000, "inventory": 259500000, "other_current_assets": null, "total_current_assets": 1038500000, "net_ppe": null, "goodwill": 1171600000, "intangible_assets": null, "goodwill_and_intangibles": 1171600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10843400000, "total_assets": 11881900000, "short_term_debt": 900100000, "accounts_payable": 309500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1713300000, "long_term_debt": 4449400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6735900000, "total_liabilities": 8449200000, "total_debt": 5349500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1127700000, "total_equity": 3432700000, "shares_outstanding": 59200000, "operating_cash_flow": 81000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 202800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -201300000, "dividends_paid": 50900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 119000000, "free_cash_flow": 283800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "178800000", "ebitda": "260200000", "netIncome": "95000000", "grossProfit": "228200000", "depreciation": "None", "totalRevenue": "762200000", "costOfRevenue": "534000000", "interestIncome": "60400000", "incomeBeforeTax": "118400000", "interestExpense": "60400000", "operatingIncome": "173500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "23400000", "reportedCurrency": "USD", "netInterestIncome": "-60400000", "nonInterestIncome": "None", "operatingExpenses": "54700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "534000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81400000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "95000000" }, "balance": { "goodwill": "1171600000", "inventory": "259500000", "commonStock": "59100000", "currentDebt": "None", "investments": "None", "totalAssets": "11881900000", "longTermDebt": "4449400000", "shortTermDebt": "900100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1127700000", "totalLiabilities": "8449200000", "otherCurrentAssets": "419600000", "totalCurrentAssets": "1038500000", "currentLongTermDebt": "900100000", "longTermInvestments": "125400000", "shortTermInvestments": "None", "currentNetReceivables": "614800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10843400000", "currentAccountsPayable": "309500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1003400000", "shortLongTermDebtTotal": "5349500000", "totalShareholderEquity": "3432700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "454800000", "totalCurrentLiabilities": "1713300000", "otherNonCurrentLiabilities": "141700000", "totalNonCurrentLiabilities": "6735900000", "cashAndShortTermInvestments": "4099999", "commonStockSharesOutstanding": "59200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4099999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95000000", "profitLoss": "None", "dividendPayout": "50900000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "23000000", "operatingCashflow": "81000000", "capitalExpenditures": "202800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "119000000", "cashflowFromInvestment": "-201300000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81400000", "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": "2026-06-07T03:28:27.504096+00:00", "is_restated": false, "income_statement": { "revenue": 334100000, "cost_of_revenue": 142800000, "gross_profit": 191300000, "ebit": 2900000, "ebitda": 79400000, "pretax_income": -55900000, "tax_provision": -16100000, "net_income": -39800000, "net_income_to_common": -39800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5700000, "total_current_assets": 807700000, "total_assets": 11575300000, "short_term_debt": 1810600000, "long_term_debt": 3369400000, "total_debt": 5180000000, "total_liabilities": 8179800000, "total_equity": 3389400000, "shares_outstanding": 59000000, "goodwill_and_intangibles": 1171600000 }, "cash_flow": { "operating_cash_flow": -4900000, "capital_expenditure": 203200000, "free_cash_flow": 198300000, "dividends_paid": 50100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333224, "ticker_id": 3771, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:27.504096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2900000", "ebitda": "79400000", "netIncome": "-39800000", "grossProfit": "191300000", "depreciation": "None", "totalRevenue": "334100000", "costOfRevenue": "142800000", "interestIncome": "58800000", "incomeBeforeTax": "-55900000", "interestExpense": "58800000", "operatingIncome": "-500000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-16100000", "reportedCurrency": "USD", "netInterestIncome": "-58800000", "nonInterestIncome": "None", "operatingExpenses": "191800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76500000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-39800000" }, "balance": { "goodwill": "1171600000", "inventory": "282500000", "commonStock": "59000000", "currentDebt": "None", "investments": "None", "totalAssets": "11575300000", "longTermDebt": "3369400000", "shortTermDebt": "1810600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1087600000", "totalLiabilities": "8179800000", "otherCurrentAssets": "190100000", "totalCurrentAssets": "807700000", "currentLongTermDebt": "1804500000", "longTermInvestments": "128000000", "shortTermInvestments": "1135200000", "currentNetReceivables": "329400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10767599999", "currentAccountsPayable": "248300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1066400000", "shortLongTermDebtTotal": "5239100000", "totalShareholderEquity": "3389400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "431600000", "totalCurrentLiabilities": "2548600000", "otherNonCurrentLiabilities": "138500000", "totalNonCurrentLiabilities": "5631200000", "cashAndShortTermInvestments": "5700000", "commonStockSharesOutstanding": "59000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39800000", "profitLoss": "None", "dividendPayout": "50100000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-57600000", "operatingCashflow": "-4900000", "capitalExpenditures": "203200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "217700000", "cashflowFromInvestment": "-219700000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "76200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 334100000, "cost_of_revenue": 142800000, "gross_profit": 191300000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2900000, "depreciation_amortisation": 76500000, "ebitda": 79400000, "interest_expense": 58800000, "interest_income": null, "other_non_operating": null, "pretax_income": -55900000, "tax_provision": -16100000, "effective_tax_rate": null, "net_income": -39800000, "net_income_continuing_ops": -39800000, "net_income_to_common": -39800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5700000, "short_term_investments": 1135200000, "net_receivables": 329400000, "inventory": 282500000, "other_current_assets": null, "total_current_assets": 807700000, "net_ppe": null, "goodwill": 1171600000, "intangible_assets": null, "goodwill_and_intangibles": 1171600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10767599999, "total_assets": 11575300000, "short_term_debt": 1810600000, "accounts_payable": 248300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2548600000, "long_term_debt": 3369400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5631200000, "total_liabilities": 8179800000, "total_debt": 5180000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1087600000, "total_equity": 3389400000, "shares_outstanding": 59000000, "operating_cash_flow": -4900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 203200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -219700000, "dividends_paid": 50100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 217700000, "free_cash_flow": 198300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2900000", "ebitda": "79400000", "netIncome": "-39800000", "grossProfit": "191300000", "depreciation": "None", "totalRevenue": "334100000", "costOfRevenue": "142800000", "interestIncome": "58800000", "incomeBeforeTax": "-55900000", "interestExpense": "58800000", "operatingIncome": "-500000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-16100000", "reportedCurrency": "USD", "netInterestIncome": "-58800000", "nonInterestIncome": "None", "operatingExpenses": "191800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76500000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-39800000" }, "balance": { "goodwill": "1171600000", "inventory": "282500000", "commonStock": "59000000", "currentDebt": "None", "investments": "None", "totalAssets": "11575300000", "longTermDebt": "3369400000", "shortTermDebt": "1810600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1087600000", "totalLiabilities": "8179800000", "otherCurrentAssets": "190100000", "totalCurrentAssets": "807700000", "currentLongTermDebt": "1804500000", "longTermInvestments": "128000000", "shortTermInvestments": "1135200000", "currentNetReceivables": "329400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10767599999", "currentAccountsPayable": "248300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1066400000", "shortLongTermDebtTotal": "5239100000", "totalShareholderEquity": "3389400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "431600000", "totalCurrentLiabilities": "2548600000", "otherNonCurrentLiabilities": "138500000", "totalNonCurrentLiabilities": "5631200000", "cashAndShortTermInvestments": "5700000", "commonStockSharesOutstanding": "59000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39800000", "profitLoss": "None", "dividendPayout": "50100000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-57600000", "operatingCashflow": "-4900000", "capitalExpenditures": "203200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "217700000", "cashflowFromInvestment": "-219700000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "76200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76500000", "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": "2026-06-07T03:28:27.504096+00:00", "is_restated": false, "income_statement": { "revenue": 421900000, "cost_of_revenue": 233800000, "gross_profit": 188100000, "ebit": 73800000, "ebitda": 149500000, "pretax_income": 23900000, "tax_provision": 3000000, "net_income": 20900000, "net_income_to_common": 20900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13100000, "total_current_assets": 780100000, "total_assets": 11396300000, "short_term_debt": 1402000000, "long_term_debt": 3498400000, "total_debt": 4900400000, "total_liabilities": 7910900000, "total_equity": 3480200000, "shares_outstanding": 59100000, "goodwill_and_intangibles": 1171600000 }, "cash_flow": { "operating_cash_flow": 129100000, "capital_expenditure": 220500000, "free_cash_flow": 349600000, "dividends_paid": 49500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333226, "ticker_id": 3771, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:27.504096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "73800000", "ebitda": "149500000", "netIncome": "20900000", "grossProfit": "188100000", "depreciation": "None", "totalRevenue": "421900000", "costOfRevenue": "233800000", "interestIncome": "49900000", "incomeBeforeTax": "23900000", "interestExpense": "49900000", "operatingIncome": "69200000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3000000", "reportedCurrency": "USD", "netInterestIncome": "-49900000", "nonInterestIncome": "None", "operatingExpenses": "118900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "233800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75700000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "20900000" }, "balance": { "goodwill": "1171600000", "inventory": "224900000", "commonStock": "59000000", "currentDebt": "None", "investments": "None", "totalAssets": "11396300000", "longTermDebt": "3498400000", "shortTermDebt": "1402000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1179500000", "totalLiabilities": "7910900000", "otherCurrentAssets": "165800000", "totalCurrentAssets": "780100000", "currentLongTermDebt": "1402000000", "longTermInvestments": "125400000", "shortTermInvestments": "None", "currentNetReceivables": "376300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10616199999", "currentAccountsPayable": "240200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1011200000", "shortLongTermDebtTotal": "4900400000", "totalShareholderEquity": "3480200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "414900000", "totalCurrentLiabilities": "2086500000", "otherNonCurrentLiabilities": "140000000", "totalNonCurrentLiabilities": "5824400000", "cashAndShortTermInvestments": "13100000", "commonStockSharesOutstanding": "59100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20900000", "profitLoss": "None", "dividendPayout": "49500000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-45800000", "operatingCashflow": "129100000", "capitalExpenditures": "220500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "92400000", "cashflowFromInvestment": "-219400000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-170800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 421900000, "cost_of_revenue": 233800000, "gross_profit": 188100000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 73800000, "depreciation_amortisation": 75700000, "ebitda": 149500000, "interest_expense": 49900000, "interest_income": null, "other_non_operating": null, "pretax_income": 23900000, "tax_provision": 3000000, "effective_tax_rate": null, "net_income": 20900000, "net_income_continuing_ops": 20900000, "net_income_to_common": 20900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13100000, "short_term_investments": null, "net_receivables": 376300000, "inventory": 224900000, "other_current_assets": null, "total_current_assets": 780100000, "net_ppe": null, "goodwill": 1171600000, "intangible_assets": null, "goodwill_and_intangibles": 1171600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10616199999, "total_assets": 11396300000, "short_term_debt": 1402000000, "accounts_payable": 240200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2086500000, "long_term_debt": 3498400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5824400000, "total_liabilities": 7910900000, "total_debt": 4900400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1179500000, "total_equity": 3480200000, "shares_outstanding": 59100000, "operating_cash_flow": 129100000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 220500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -219400000, "dividends_paid": 49500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 92400000, "free_cash_flow": 349600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "73800000", "ebitda": "149500000", "netIncome": "20900000", "grossProfit": "188100000", "depreciation": "None", "totalRevenue": "421900000", "costOfRevenue": "233800000", "interestIncome": "49900000", "incomeBeforeTax": "23900000", "interestExpense": "49900000", "operatingIncome": "69200000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3000000", "reportedCurrency": "USD", "netInterestIncome": "-49900000", "nonInterestIncome": "None", "operatingExpenses": "118900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "233800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75700000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "20900000" }, "balance": { "goodwill": "1171600000", "inventory": "224900000", "commonStock": "59000000", "currentDebt": "None", "investments": "None", "totalAssets": "11396300000", "longTermDebt": "3498400000", "shortTermDebt": "1402000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1179500000", "totalLiabilities": "7910900000", "otherCurrentAssets": "165800000", "totalCurrentAssets": "780100000", "currentLongTermDebt": "1402000000", "longTermInvestments": "125400000", "shortTermInvestments": "None", "currentNetReceivables": "376300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10616199999", "currentAccountsPayable": "240200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1011200000", "shortLongTermDebtTotal": "4900400000", "totalShareholderEquity": "3480200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "414900000", "totalCurrentLiabilities": "2086500000", "otherNonCurrentLiabilities": "140000000", "totalNonCurrentLiabilities": "5824400000", "cashAndShortTermInvestments": "13100000", "commonStockSharesOutstanding": "59100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20900000", "profitLoss": "None", "dividendPayout": "49500000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-45800000", "operatingCashflow": "129100000", "capitalExpenditures": "220500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "92400000", "cashflowFromInvestment": "-219400000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-170800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75700000", "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": "2026-06-07T03:28:27.504096+00:00", "is_restated": false, "income_statement": { "revenue": 1051300000, "cost_of_revenue": 594300000, "gross_profit": 457000000, "ebit": 309400000, "ebitda": 383100000, "pretax_income": 262000000, "tax_provision": 52700000, "net_income": 209300000, "net_income_to_common": 209300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15200000, "total_current_assets": 907800000, "total_assets": 11346700000, "short_term_debt": 1407500000, "long_term_debt": 3348500000, "total_debt": 4756000000, "total_liabilities": 7838000000, "total_equity": 3508700000, "shares_outstanding": 58500000, "goodwill_and_intangibles": 1171600000 }, "cash_flow": { "operating_cash_flow": 372700000, "capital_expenditure": 218600000, "free_cash_flow": 591300000, "dividends_paid": 49100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333227, "ticker_id": 3771, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:27.504096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "309400000", "ebitda": "383100000", "netIncome": "209300000", "grossProfit": "457000000", "depreciation": "None", "totalRevenue": "1051300000", "costOfRevenue": "594300000", "interestIncome": "47400000", "incomeBeforeTax": "262000000", "interestExpense": "47400000", "operatingIncome": "306400000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "52700000", "reportedCurrency": "USD", "netInterestIncome": "-47400000", "nonInterestIncome": "None", "operatingExpenses": "150600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "594300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73700000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "209300000" }, "balance": { "goodwill": "1171600000", "inventory": "179100000", "commonStock": "59000000", "currentDebt": "None", "investments": "None", "totalAssets": "11346700000", "longTermDebt": "3348500000", "shortTermDebt": "1407500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1207600000", "totalLiabilities": "7838000000", "otherCurrentAssets": "325300000", "totalCurrentAssets": "907800000", "currentLongTermDebt": "1407500000", "longTermInvestments": "117900000", "shortTermInvestments": "None", "currentNetReceivables": "567300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10438900000", "currentAccountsPayable": "283500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1005700000", "shortLongTermDebtTotal": "4756000000", "totalShareholderEquity": "3508700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "373200000", "totalCurrentLiabilities": "2112500000", "otherNonCurrentLiabilities": "136900000", "totalNonCurrentLiabilities": "5725500000", "cashAndShortTermInvestments": "15200000", "commonStockSharesOutstanding": "58500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "15200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "209300000", "profitLoss": "None", "dividendPayout": "49100000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "63600000", "operatingCashflow": "372700000", "capitalExpenditures": "218600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-151400000", "cashflowFromInvestment": "-217200000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "170800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1051300000, "cost_of_revenue": 594300000, "gross_profit": 457000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 309400000, "depreciation_amortisation": 73700000, "ebitda": 383100000, "interest_expense": 47400000, "interest_income": null, "other_non_operating": null, "pretax_income": 262000000, "tax_provision": 52700000, "effective_tax_rate": null, "net_income": 209300000, "net_income_continuing_ops": 209300000, "net_income_to_common": 209300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15200000, "short_term_investments": null, "net_receivables": 567300000, "inventory": 179100000, "other_current_assets": null, "total_current_assets": 907800000, "net_ppe": null, "goodwill": 1171600000, "intangible_assets": null, "goodwill_and_intangibles": 1171600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10438900000, "total_assets": 11346700000, "short_term_debt": 1407500000, "accounts_payable": 283500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2112500000, "long_term_debt": 3348500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5725500000, "total_liabilities": 7838000000, "total_debt": 4756000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1207600000, "total_equity": 3508700000, "shares_outstanding": 58500000, "operating_cash_flow": 372700000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 218600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -217200000, "dividends_paid": 49100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -151400000, "free_cash_flow": 591300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "309400000", "ebitda": "383100000", "netIncome": "209300000", "grossProfit": "457000000", "depreciation": "None", "totalRevenue": "1051300000", "costOfRevenue": "594300000", "interestIncome": "47400000", "incomeBeforeTax": "262000000", "interestExpense": "47400000", "operatingIncome": "306400000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "52700000", "reportedCurrency": "USD", "netInterestIncome": "-47400000", "nonInterestIncome": "None", "operatingExpenses": "150600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "594300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73700000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "209300000" }, "balance": { "goodwill": "1171600000", "inventory": "179100000", "commonStock": "59000000", "currentDebt": "None", "investments": "None", "totalAssets": "11346700000", "longTermDebt": "3348500000", "shortTermDebt": "1407500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1207600000", "totalLiabilities": "7838000000", "otherCurrentAssets": "325300000", "totalCurrentAssets": "907800000", "currentLongTermDebt": "1407500000", "longTermInvestments": "117900000", "shortTermInvestments": "None", "currentNetReceivables": "567300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10438900000", "currentAccountsPayable": "283500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1005700000", "shortLongTermDebtTotal": "4756000000", "totalShareholderEquity": "3508700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "373200000", "totalCurrentLiabilities": "2112500000", "otherNonCurrentLiabilities": "136900000", "totalNonCurrentLiabilities": "5725500000", "cashAndShortTermInvestments": "15200000", "commonStockSharesOutstanding": "58500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "15200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "209300000", "profitLoss": "None", "dividendPayout": "49100000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "63600000", "operatingCashflow": "372700000", "capitalExpenditures": "218600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-151400000", "cashflowFromInvestment": "-217200000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "170800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73700000", "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": "2026-06-07T03:28:27.504096+00:00", "is_restated": false, "income_statement": { "revenue": 669100000, "cost_of_revenue": 399300000, "gross_profit": 269800000, "ebit": 149400000, "ebitda": 221700000, "pretax_income": 101400000, "tax_provision": 20100000, "net_income": 81300000, "net_income_to_common": 81300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11500000, "total_current_assets": 988000000, "total_assets": 11275800000, "short_term_debt": 1200500000, "long_term_debt": 3697700000, "total_debt": 4898200000, "total_liabilities": 7958500000, "total_equity": 3317300000, "shares_outstanding": 57900000, "goodwill_and_intangibles": 1171600000 }, "cash_flow": { "operating_cash_flow": 81100000, "capital_expenditure": 260600000, "free_cash_flow": 341700000, "dividends_paid": 48300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333228, "ticker_id": 3771, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:27.504096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "149400000", "ebitda": "221700000", "netIncome": "81300000", "grossProfit": "269800000", "depreciation": "None", "totalRevenue": "669100000", "costOfRevenue": "399300000", "interestIncome": "48000000", "incomeBeforeTax": "101400000", "interestExpense": "48000000", "operatingIncome": "148800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "20100000", "reportedCurrency": "USD", "netInterestIncome": "-48000000", "nonInterestIncome": "None", "operatingExpenses": "121000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "399300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72300000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "81300000" }, "balance": { "goodwill": "1171600000", "inventory": "242600000", "commonStock": "58300000", "currentDebt": "None", "investments": "None", "totalAssets": "11275800000", "longTermDebt": "3697700000", "shortTermDebt": "1200500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1050500000", "totalLiabilities": "7958500000", "otherCurrentAssets": "198300000", "totalCurrentAssets": "988000000", "currentLongTermDebt": "1200500000", "longTermInvestments": "118500000", "shortTermInvestments": "1101000000", "currentNetReceivables": "535600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10287800000", "currentAccountsPayable": "292300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "982500000", "shortLongTermDebtTotal": "4898200000", "totalShareholderEquity": "3317300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "346200000", "totalCurrentLiabilities": "1991200000", "otherNonCurrentLiabilities": "141500000", "totalNonCurrentLiabilities": "5967300000", "cashAndShortTermInvestments": "11500000", "commonStockSharesOutstanding": "57900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "11500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81300000", "profitLoss": "None", "dividendPayout": "48300000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "21200000", "operatingCashflow": "81100000", "capitalExpenditures": "260600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "186000000", "cashflowFromInvestment": "-260100000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "32800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 669100000, "cost_of_revenue": 399300000, "gross_profit": 269800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 149400000, "depreciation_amortisation": 72300000, "ebitda": 221700000, "interest_expense": 48000000, "interest_income": null, "other_non_operating": null, "pretax_income": 101400000, "tax_provision": 20100000, "effective_tax_rate": null, "net_income": 81300000, "net_income_continuing_ops": 81300000, "net_income_to_common": 81300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11500000, "short_term_investments": 1101000000, "net_receivables": 535600000, "inventory": 242600000, "other_current_assets": null, "total_current_assets": 988000000, "net_ppe": null, "goodwill": 1171600000, "intangible_assets": null, "goodwill_and_intangibles": 1171600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10287800000, "total_assets": 11275800000, "short_term_debt": 1200500000, "accounts_payable": 292300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1991200000, "long_term_debt": 3697700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5967300000, "total_liabilities": 7958500000, "total_debt": 4898200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1050500000, "total_equity": 3317300000, "shares_outstanding": 57900000, "operating_cash_flow": 81100000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 260600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -260100000, "dividends_paid": 48300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 186000000, "free_cash_flow": 341700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "149400000", "ebitda": "221700000", "netIncome": "81300000", "grossProfit": "269800000", "depreciation": "None", "totalRevenue": "669100000", "costOfRevenue": "399300000", "interestIncome": "48000000", "incomeBeforeTax": "101400000", "interestExpense": "48000000", "operatingIncome": "148800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "20100000", "reportedCurrency": "USD", "netInterestIncome": "-48000000", "nonInterestIncome": "None", "operatingExpenses": "121000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "399300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72300000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "81300000" }, "balance": { "goodwill": "1171600000", "inventory": "242600000", "commonStock": "58300000", "currentDebt": "None", "investments": "None", "totalAssets": "11275800000", "longTermDebt": "3697700000", "shortTermDebt": "1200500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1050500000", "totalLiabilities": "7958500000", "otherCurrentAssets": "198300000", "totalCurrentAssets": "988000000", "currentLongTermDebt": "1200500000", "longTermInvestments": "118500000", "shortTermInvestments": "1101000000", "currentNetReceivables": "535600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10287800000", "currentAccountsPayable": "292300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "982500000", "shortLongTermDebtTotal": "4898200000", "totalShareholderEquity": "3317300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "346200000", "totalCurrentLiabilities": "1991200000", "otherNonCurrentLiabilities": "141500000", "totalNonCurrentLiabilities": "5967300000", "cashAndShortTermInvestments": "11500000", "commonStockSharesOutstanding": "57900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "11500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81300000", "profitLoss": "None", "dividendPayout": "48300000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "21200000", "operatingCashflow": "81100000", "capitalExpenditures": "260600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "186000000", "cashflowFromInvestment": "-260100000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "32800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72300000", "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": "2026-06-07T03:28:27.504096+00:00", "is_restated": false, "income_statement": { "revenue": 293800000, "cost_of_revenue": 166800000, "gross_profit": 127000000, "ebit": 15000000, "ebitda": 86100000, "pretax_income": -34500000, "tax_provision": -8600000, "net_income": -25900000, "net_income_to_common": -25900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4500000, "total_current_assets": 771300000, "total_assets": 10860700000, "short_term_debt": 995600000, "long_term_debt": 3704400000, "total_debt": 4700000000, "total_liabilities": 7619400000, "total_equity": 3232700000, "shares_outstanding": 57700000, "goodwill_and_intangibles": 1171600000 }, "cash_flow": { "operating_cash_flow": 82900000, "capital_expenditure": 229800000, "free_cash_flow": 312700000, "dividends_paid": 46500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333229, "ticker_id": 3771, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:27.504096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15000000", "ebitda": "86100000", "netIncome": "-25900000", "grossProfit": "127000000", "depreciation": "None", "totalRevenue": "293800000", "costOfRevenue": "166800000", "interestIncome": "49500000", "incomeBeforeTax": "-34500000", "interestExpense": "49500000", "operatingIncome": "19800000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-8600000", "reportedCurrency": "USD", "netInterestIncome": "-49500000", "nonInterestIncome": "None", "operatingExpenses": "107200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "166800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71100000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-25900000" }, "balance": { "goodwill": "1171600000", "inventory": "263899999", "commonStock": "57700000", "currentDebt": "None", "investments": "None", "totalAssets": "10860700000", "longTermDebt": "3704400000", "shortTermDebt": "995600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1018700000", "totalLiabilities": "7619400000", "otherCurrentAssets": "213500000", "totalCurrentAssets": "771300000", "currentLongTermDebt": "989000000", "longTermInvestments": "115300000", "shortTermInvestments": "1070599999", "currentNetReceivables": "289400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10089400000", "currentAccountsPayable": "237200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1018400000", "shortLongTermDebtTotal": "4762700000", "totalShareholderEquity": "3232700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "422700000", "totalCurrentLiabilities": "1703900000", "otherNonCurrentLiabilities": "140600000", "totalNonCurrentLiabilities": "5915500000", "cashAndShortTermInvestments": "4500000", "commonStockSharesOutstanding": "57700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25900000", "profitLoss": "None", "dividendPayout": "46500000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-33700000", "operatingCashflow": "82900000", "capitalExpenditures": "229800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "143500000", "cashflowFromInvestment": "-225200000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "287000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 293800000, "cost_of_revenue": 166800000, "gross_profit": 127000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15000000, "depreciation_amortisation": 71100000, "ebitda": 86100000, "interest_expense": 49500000, "interest_income": null, "other_non_operating": null, "pretax_income": -34500000, "tax_provision": -8600000, "effective_tax_rate": null, "net_income": -25900000, "net_income_continuing_ops": -25900000, "net_income_to_common": -25900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4500000, "short_term_investments": 1070599999, "net_receivables": 289400000, "inventory": 263899999, "other_current_assets": null, "total_current_assets": 771300000, "net_ppe": null, "goodwill": 1171600000, "intangible_assets": null, "goodwill_and_intangibles": 1171600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10089400000, "total_assets": 10860700000, "short_term_debt": 995600000, "accounts_payable": 237200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1703900000, "long_term_debt": 3704400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5915500000, "total_liabilities": 7619400000, "total_debt": 4700000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1018700000, "total_equity": 3232700000, "shares_outstanding": 57700000, "operating_cash_flow": 82900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 229800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -225200000, "dividends_paid": 46500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 143500000, "free_cash_flow": 312700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15000000", "ebitda": "86100000", "netIncome": "-25900000", "grossProfit": "127000000", "depreciation": "None", "totalRevenue": "293800000", "costOfRevenue": "166800000", "interestIncome": "49500000", "incomeBeforeTax": "-34500000", "interestExpense": "49500000", "operatingIncome": "19800000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-8600000", "reportedCurrency": "USD", "netInterestIncome": "-49500000", "nonInterestIncome": "None", "operatingExpenses": "107200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "166800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71100000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-25900000" }, "balance": { "goodwill": "1171600000", "inventory": "263899999", "commonStock": "57700000", "currentDebt": "None", "investments": "None", "totalAssets": "10860700000", "longTermDebt": "3704400000", "shortTermDebt": "995600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1018700000", "totalLiabilities": "7619400000", "otherCurrentAssets": "213500000", "totalCurrentAssets": "771300000", "currentLongTermDebt": "989000000", "longTermInvestments": "115300000", "shortTermInvestments": "1070599999", "currentNetReceivables": "289400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10089400000", "currentAccountsPayable": "237200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1018400000", "shortLongTermDebtTotal": "4762700000", "totalShareholderEquity": "3232700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "422700000", "totalCurrentLiabilities": "1703900000", "otherNonCurrentLiabilities": "140600000", "totalNonCurrentLiabilities": "5915500000", "cashAndShortTermInvestments": "4500000", "commonStockSharesOutstanding": "57700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25900000", "profitLoss": "None", "dividendPayout": "46500000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-33700000", "operatingCashflow": "82900000", "capitalExpenditures": "229800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "143500000", "cashflowFromInvestment": "-225200000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "287000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71100000", "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": "2026-06-07T03:28:27.504096+00:00", "is_restated": false, "income_statement": { "revenue": 414100000, "cost_of_revenue": 267600000, "gross_profit": 146500000, "ebit": 33100000, "ebitda": 104500000, "pretax_income": -15700000, "tax_provision": -3100000, "net_income": -12600000, "net_income_to_common": -12600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7400000, "total_current_assets": 825800000, "total_assets": 10710900000, "short_term_debt": 1078000000, "long_term_debt": 3422300000, "total_debt": 4500300000, "total_liabilities": 7377700000, "total_equity": 3333200000, "shares_outstanding": 57700000, "goodwill_and_intangibles": -819600000 }, "cash_flow": { "operating_cash_flow": 270100000, "capital_expenditure": 222200000, "free_cash_flow": 492300000, "dividends_paid": 47500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333231, "ticker_id": 3771, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:27.504096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33100000", "ebitda": "104500000", "netIncome": "-12600000", "grossProfit": "146500000", "depreciation": "None", "totalRevenue": "414100000", "costOfRevenue": "267600000", "interestIncome": "None", "incomeBeforeTax": "-15700000", "interestExpense": "48800000", "operatingIncome": "30700000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-3100000", "reportedCurrency": "USD", "netInterestIncome": "-48800000", "nonInterestIncome": "None", "operatingExpenses": "115800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "267600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71400000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-12600000" }, "balance": { "goodwill": "1171600000", "inventory": "230100000", "commonStock": "57700000", "currentDebt": "None", "investments": "None", "totalAssets": "10710900000", "longTermDebt": "3422300000", "shortTermDebt": "1078000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "-1991200000", "reportedCurrency": "USD", "retainedEarnings": "1093400000", "totalLiabilities": "7377700000", "otherCurrentAssets": "242900000", "totalCurrentAssets": "825800000", "currentLongTermDebt": "1078000000", "longTermInvestments": "112100000", "shortTermInvestments": "1030000000", "currentNetReceivables": "345400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9885100000", "currentAccountsPayable": "205200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4500300000", "totalShareholderEquity": "3333200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "318700000", "totalCurrentLiabilities": "1709800000", "otherNonCurrentLiabilities": "145400000", "totalNonCurrentLiabilities": "5659300000", "cashAndShortTermInvestments": "7400000", "commonStockSharesOutstanding": "57700000", "intangibleAssetsExcludingGoodwill": "-1991200000", "cashAndCashEquivalentsAtCarryingValue": "7400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12600000", "profitLoss": "None", "dividendPayout": "47500000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-15300000", "operatingCashflow": "270100000", "capitalExpenditures": "222200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64700000", "cashflowFromInvestment": "-218100000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 414100000, "cost_of_revenue": 267600000, "gross_profit": 146500000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33100000, "depreciation_amortisation": 71400000, "ebitda": 104500000, "interest_expense": 48800000, "interest_income": null, "other_non_operating": null, "pretax_income": -15700000, "tax_provision": -3100000, "effective_tax_rate": null, "net_income": -12600000, "net_income_continuing_ops": -12600000, "net_income_to_common": -12600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7400000, "short_term_investments": 1030000000, "net_receivables": 345400000, "inventory": 230100000, "other_current_assets": null, "total_current_assets": 825800000, "net_ppe": null, "goodwill": 1171600000, "intangible_assets": -1991200000, "goodwill_and_intangibles": -819600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9885100000, "total_assets": 10710900000, "short_term_debt": 1078000000, "accounts_payable": 205200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1709800000, "long_term_debt": 3422300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5659300000, "total_liabilities": 7377700000, "total_debt": 4500300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1093400000, "total_equity": 3333200000, "shares_outstanding": 57700000, "operating_cash_flow": 270100000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 222200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -218100000, "dividends_paid": 47500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -64700000, "free_cash_flow": 492300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33100000", "ebitda": "104500000", "netIncome": "-12600000", "grossProfit": "146500000", "depreciation": "None", "totalRevenue": "414100000", "costOfRevenue": "267600000", "interestIncome": "None", "incomeBeforeTax": "-15700000", "interestExpense": "48800000", "operatingIncome": "30700000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-3100000", "reportedCurrency": "USD", "netInterestIncome": "-48800000", "nonInterestIncome": "None", "operatingExpenses": "115800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "267600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71400000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-12600000" }, "balance": { "goodwill": "1171600000", "inventory": "230100000", "commonStock": "57700000", "currentDebt": "None", "investments": "None", "totalAssets": "10710900000", "longTermDebt": "3422300000", "shortTermDebt": "1078000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "-1991200000", "reportedCurrency": "USD", "retainedEarnings": "1093400000", "totalLiabilities": "7377700000", "otherCurrentAssets": "242900000", "totalCurrentAssets": "825800000", "currentLongTermDebt": "1078000000", "longTermInvestments": "112100000", "shortTermInvestments": "1030000000", "currentNetReceivables": "345400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9885100000", "currentAccountsPayable": "205200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4500300000", "totalShareholderEquity": "3333200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "318700000", "totalCurrentLiabilities": "1709800000", "otherNonCurrentLiabilities": "145400000", "totalNonCurrentLiabilities": "5659300000", "cashAndShortTermInvestments": "7400000", "commonStockSharesOutstanding": "57700000", "intangibleAssetsExcludingGoodwill": "-1991200000", "cashAndCashEquivalentsAtCarryingValue": "7400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12600000", "profitLoss": "None", "dividendPayout": "47500000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-15300000", "operatingCashflow": "270100000", "capitalExpenditures": "222200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64700000", "cashflowFromInvestment": "-218100000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71400000", "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": "2026-06-07T03:28:27.504096+00:00", "is_restated": false, "income_statement": { "revenue": 1128500000, "cost_of_revenue": 678600000, "gross_profit": 449900000, "ebit": 305900000, "ebitda": 374800000, "pretax_income": 253700000, "tax_provision": 49400000, "net_income": 204300000, "net_income_to_common": 204300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25600000, "total_current_assets": 1005700000, "total_assets": 10711400000, "short_term_debt": 1093000000, "long_term_debt": 3421400000, "total_debt": 4514400000, "total_liabilities": 7310800000, "total_equity": 3390300000, "shares_outstanding": 55900000, "goodwill_and_intangibles": 1171600000 }, "cash_flow": { "operating_cash_flow": 489400000, "capital_expenditure": 182800000, "free_cash_flow": 672200000, "dividends_paid": 45400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333232, "ticker_id": 3771, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:27.504096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "305900000", "ebitda": "374800000", "netIncome": "204300000", "grossProfit": "449900000", "depreciation": "None", "totalRevenue": "1128500000", "costOfRevenue": "678600000", "interestIncome": "None", "incomeBeforeTax": "253700000", "interestExpense": "52200000", "operatingIncome": "298600000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "49400000", "reportedCurrency": "USD", "netInterestIncome": "-52200000", "nonInterestIncome": "None", "operatingExpenses": "151300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "678600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "204300000" }, "balance": { "goodwill": "1171600000", "inventory": "214800000", "commonStock": "57700000", "currentDebt": "None", "investments": "None", "totalAssets": "10711400000", "longTermDebt": "3421400000", "shortTermDebt": "1093000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1155300000", "totalLiabilities": "7310800000", "otherCurrentAssets": "243800000", "totalCurrentAssets": "1005700000", "currentLongTermDebt": "1093000000", "longTermInvestments": "105300000", "shortTermInvestments": "None", "currentNetReceivables": "521500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9705699999", "currentAccountsPayable": "193400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4514400000", "totalShareholderEquity": "3390300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "275200000", "totalCurrentLiabilities": "1650300000", "otherNonCurrentLiabilities": "145100000", "totalNonCurrentLiabilities": "5660500000", "cashAndShortTermInvestments": "25600000", "commonStockSharesOutstanding": "55900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "204300000", "profitLoss": "None", "dividendPayout": "45400000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "61900000", "operatingCashflow": "489400000", "capitalExpenditures": "182800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-109600000", "cashflowFromInvestment": "-358700000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1128500000, "cost_of_revenue": 678600000, "gross_profit": 449900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 305900000, "depreciation_amortisation": 68900000, "ebitda": 374800000, "interest_expense": 52200000, "interest_income": null, "other_non_operating": null, "pretax_income": 253700000, "tax_provision": 49400000, "effective_tax_rate": null, "net_income": 204300000, "net_income_continuing_ops": 204300000, "net_income_to_common": 204300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25600000, "short_term_investments": null, "net_receivables": 521500000, "inventory": 214800000, "other_current_assets": null, "total_current_assets": 1005700000, "net_ppe": null, "goodwill": 1171600000, "intangible_assets": null, "goodwill_and_intangibles": 1171600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9705699999, "total_assets": 10711400000, "short_term_debt": 1093000000, "accounts_payable": 193400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1650300000, "long_term_debt": 3421400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5660500000, "total_liabilities": 7310800000, "total_debt": 4514400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1155300000, "total_equity": 3390300000, "shares_outstanding": 55900000, "operating_cash_flow": 489400000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 182800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -358700000, "dividends_paid": 45400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -109600000, "free_cash_flow": 672200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "305900000", "ebitda": "374800000", "netIncome": "204300000", "grossProfit": "449900000", "depreciation": "None", "totalRevenue": "1128500000", "costOfRevenue": "678600000", "interestIncome": "None", "incomeBeforeTax": "253700000", "interestExpense": "52200000", "operatingIncome": "298600000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "49400000", "reportedCurrency": "USD", "netInterestIncome": "-52200000", "nonInterestIncome": "None", "operatingExpenses": "151300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "678600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "204300000" }, "balance": { "goodwill": "1171600000", "inventory": "214800000", "commonStock": "57700000", "currentDebt": "None", "investments": "None", "totalAssets": "10711400000", "longTermDebt": "3421400000", "shortTermDebt": "1093000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1155300000", "totalLiabilities": "7310800000", "otherCurrentAssets": "243800000", "totalCurrentAssets": "1005700000", "currentLongTermDebt": "1093000000", "longTermInvestments": "105300000", "shortTermInvestments": "None", "currentNetReceivables": "521500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9705699999", "currentAccountsPayable": "193400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4514400000", "totalShareholderEquity": "3390300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "275200000", "totalCurrentLiabilities": "1650300000", "otherNonCurrentLiabilities": "145100000", "totalNonCurrentLiabilities": "5660500000", "cashAndShortTermInvestments": "25600000", "commonStockSharesOutstanding": "55900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "204300000", "profitLoss": "None", "dividendPayout": "45400000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "61900000", "operatingCashflow": "489400000", "capitalExpenditures": "182800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-109600000", "cashflowFromInvestment": "-358700000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68900000", "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": "2026-06-07T03:28:27.504096+00:00", "is_restated": false, "income_statement": { "revenue": 756600000, "cost_of_revenue": 497700000, "gross_profit": 258900000, "ebit": 156700000, "ebitda": 223700000, "pretax_income": 106100000, "tax_provision": 21000000, "net_income": 85100000, "net_income_to_common": 85100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4800000, "total_current_assets": 1219900000, "total_assets": 10631700000, "short_term_debt": 1504500000, "long_term_debt": 3247800000, "total_debt": 4752300000, "total_liabilities": 7566100000, "total_equity": 3050800000, "shares_outstanding": 53600000, "goodwill_and_intangibles": 1171600000 }, "cash_flow": { "operating_cash_flow": 70000000, "capital_expenditure": 226500000, "free_cash_flow": 296500000, "dividends_paid": 42500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333233, "ticker_id": 3771, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:27.504096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "156700000", "ebitda": "223700000", "netIncome": "85100000", "grossProfit": "258900000", "depreciation": "None", "totalRevenue": "756600000", "costOfRevenue": "497700000", "interestIncome": "None", "incomeBeforeTax": "106100000", "interestExpense": "50600000", "operatingIncome": "139200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "21000000", "reportedCurrency": "USD", "netInterestIncome": "-50600000", "nonInterestIncome": "None", "operatingExpenses": "119700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "497700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "85100000" }, "balance": { "goodwill": "1171600000", "inventory": "276600000", "commonStock": "55000000", "currentDebt": "None", "investments": "None", "totalAssets": "10631700000", "longTermDebt": "3247800000", "shortTermDebt": "1504500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "997300000", "totalLiabilities": "7566100000", "otherCurrentAssets": "372500000", "totalCurrentAssets": "1219900000", "currentLongTermDebt": "1504500000", "longTermInvestments": "105500000", "shortTermInvestments": "None", "currentNetReceivables": "566000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9411800000", "currentAccountsPayable": "293800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4752300000", "totalShareholderEquity": "3050800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "322300000", "totalCurrentLiabilities": "2210500000", "otherNonCurrentLiabilities": "140900000", "totalNonCurrentLiabilities": "5355600000", "cashAndShortTermInvestments": "4800000", "commonStockSharesOutstanding": "53600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85100000", "profitLoss": "None", "dividendPayout": "42500000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2900000", "operatingCashflow": "70000000", "capitalExpenditures": "226500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "154700000", "cashflowFromInvestment": "-225200000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "92000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 756600000, "cost_of_revenue": 497700000, "gross_profit": 258900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 156700000, "depreciation_amortisation": 67000000, "ebitda": 223700000, "interest_expense": 50600000, "interest_income": null, "other_non_operating": null, "pretax_income": 106100000, "tax_provision": 21000000, "effective_tax_rate": null, "net_income": 85100000, "net_income_continuing_ops": 85100000, "net_income_to_common": 85100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4800000, "short_term_investments": null, "net_receivables": 566000000, "inventory": 276600000, "other_current_assets": null, "total_current_assets": 1219900000, "net_ppe": null, "goodwill": 1171600000, "intangible_assets": null, "goodwill_and_intangibles": 1171600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9411800000, "total_assets": 10631700000, "short_term_debt": 1504500000, "accounts_payable": 293800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2210500000, "long_term_debt": 3247800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5355600000, "total_liabilities": 7566100000, "total_debt": 4752300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 997300000, "total_equity": 3050800000, "shares_outstanding": 53600000, "operating_cash_flow": 70000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 226500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -225200000, "dividends_paid": 42500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 154700000, "free_cash_flow": 296500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "156700000", "ebitda": "223700000", "netIncome": "85100000", "grossProfit": "258900000", "depreciation": "None", "totalRevenue": "756600000", "costOfRevenue": "497700000", "interestIncome": "None", "incomeBeforeTax": "106100000", "interestExpense": "50600000", "operatingIncome": "139200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "21000000", "reportedCurrency": "USD", "netInterestIncome": "-50600000", "nonInterestIncome": "None", "operatingExpenses": "119700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "497700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "85100000" }, "balance": { "goodwill": "1171600000", "inventory": "276600000", "commonStock": "55000000", "currentDebt": "None", "investments": "None", "totalAssets": "10631700000", "longTermDebt": "3247800000", "shortTermDebt": "1504500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "997300000", "totalLiabilities": "7566100000", "otherCurrentAssets": "372500000", "totalCurrentAssets": "1219900000", "currentLongTermDebt": "1504500000", "longTermInvestments": "105500000", "shortTermInvestments": "None", "currentNetReceivables": "566000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9411800000", "currentAccountsPayable": "293800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4752300000", "totalShareholderEquity": "3050800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "322300000", "totalCurrentLiabilities": "2210500000", "otherNonCurrentLiabilities": "140900000", "totalNonCurrentLiabilities": "5355600000", "cashAndShortTermInvestments": "4800000", "commonStockSharesOutstanding": "53600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85100000", "profitLoss": "None", "dividendPayout": "42500000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2900000", "operatingCashflow": "70000000", "capitalExpenditures": "226500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "154700000", "cashflowFromInvestment": "-225200000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "92000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67000000", "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": "2026-06-07T03:28:27.504096+00:00", "is_restated": false, "income_statement": { "revenue": 310400000, "cost_of_revenue": 213200000, "gross_profit": 97200000, "ebit": 200000, "ebitda": 66000000, "pretax_income": -48000000, "tax_provision": -16900000, "net_income": -31100000, "net_income_to_common": -31100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5600000, "total_current_assets": 1076900000, "total_assets": 10313600000, "short_term_debt": 1118900000, "long_term_debt": 3554000000, "total_debt": 4672900000, "total_liabilities": 7379800000, "total_equity": 2917300000, "shares_outstanding": 52500000, "goodwill_and_intangibles": 1171600000 }, "cash_flow": { "operating_cash_flow": 36100000, "capital_expenditure": 179200000, "free_cash_flow": 215300000, "dividends_paid": 41900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333234, "ticker_id": 3771, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:27.504096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "200000", "ebitda": "66000000", "netIncome": "-31100000", "grossProfit": "97200000", "depreciation": "None", "totalRevenue": "310400000", "costOfRevenue": "213200000", "interestIncome": "None", "incomeBeforeTax": "-48000000", "interestExpense": "48200000", "operatingIncome": "-3900000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-16900000", "reportedCurrency": "USD", "netInterestIncome": "-48200000", "nonInterestIncome": "None", "operatingExpenses": "101100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "213200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-31100000" }, "balance": { "goodwill": "1171600000", "inventory": "279500000", "commonStock": "53200000", "currentDebt": "None", "investments": "None", "totalAssets": "10313600000", "longTermDebt": "3554000000", "shortTermDebt": "1118900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "958000000", "totalLiabilities": "7379800000", "otherCurrentAssets": "481300000", "totalCurrentAssets": "1076900000", "currentLongTermDebt": "1112100000", "longTermInvestments": "102600000", "shortTermInvestments": "731100000", "currentNetReceivables": "310500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9236700000", "currentAccountsPayable": "253100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6478000000", "shortLongTermDebtTotal": "4743100000", "totalShareholderEquity": "2917300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "258400000", "totalCurrentLiabilities": "1755400000", "otherNonCurrentLiabilities": "139600000", "totalNonCurrentLiabilities": "5624400000", "cashAndShortTermInvestments": "5600000", "commonStockSharesOutstanding": "52500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31100000", "profitLoss": "None", "dividendPayout": "41900000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-36500000", "operatingCashflow": "36100000", "capitalExpenditures": "179200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "143800000", "cashflowFromInvestment": "-179100000", "stockBasedCompensation": "9800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "397900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 310400000, "cost_of_revenue": 213200000, "gross_profit": 97200000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 200000, "depreciation_amortisation": 65800000, "ebitda": 66000000, "interest_expense": 48200000, "interest_income": null, "other_non_operating": null, "pretax_income": -48000000, "tax_provision": -16900000, "effective_tax_rate": null, "net_income": -31100000, "net_income_continuing_ops": -31100000, "net_income_to_common": -31100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5600000, "short_term_investments": 731100000, "net_receivables": 310500000, "inventory": 279500000, "other_current_assets": null, "total_current_assets": 1076900000, "net_ppe": null, "goodwill": 1171600000, "intangible_assets": null, "goodwill_and_intangibles": 1171600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9236700000, "total_assets": 10313600000, "short_term_debt": 1118900000, "accounts_payable": 253100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1755400000, "long_term_debt": 3554000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5624400000, "total_liabilities": 7379800000, "total_debt": 4672900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 958000000, "total_equity": 2917300000, "shares_outstanding": 52500000, "operating_cash_flow": 36100000, "stock_based_compensation": 9800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 179200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -179100000, "dividends_paid": 41900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 143800000, "free_cash_flow": 215300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "200000", "ebitda": "66000000", "netIncome": "-31100000", "grossProfit": "97200000", "depreciation": "None", "totalRevenue": "310400000", "costOfRevenue": "213200000", "interestIncome": "None", "incomeBeforeTax": "-48000000", "interestExpense": "48200000", "operatingIncome": "-3900000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-16900000", "reportedCurrency": "USD", "netInterestIncome": "-48200000", "nonInterestIncome": "None", "operatingExpenses": "101100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "213200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-31100000" }, "balance": { "goodwill": "1171600000", "inventory": "279500000", "commonStock": "53200000", "currentDebt": "None", "investments": "None", "totalAssets": "10313600000", "longTermDebt": "3554000000", "shortTermDebt": "1118900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "958000000", "totalLiabilities": "7379800000", "otherCurrentAssets": "481300000", "totalCurrentAssets": "1076900000", "currentLongTermDebt": "1112100000", "longTermInvestments": "102600000", "shortTermInvestments": "731100000", "currentNetReceivables": "310500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9236700000", "currentAccountsPayable": "253100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6478000000", "shortLongTermDebtTotal": "4743100000", "totalShareholderEquity": "2917300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "258400000", "totalCurrentLiabilities": "1755400000", "otherNonCurrentLiabilities": "139600000", "totalNonCurrentLiabilities": "5624400000", "cashAndShortTermInvestments": "5600000", "commonStockSharesOutstanding": "52500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31100000", "profitLoss": "None", "dividendPayout": "41900000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-36500000", "operatingCashflow": "36100000", "capitalExpenditures": "179200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "143800000", "cashflowFromInvestment": "-179100000", "stockBasedCompensation": "9800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "397900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65800000", "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": "2026-06-07T03:28:27.504096+00:00", "is_restated": false, "income_statement": { "revenue": 418500000, "cost_of_revenue": 295300000, "gross_profit": 123200000, "ebit": 18300000, "ebitda": 82600000, "pretax_income": -28400000, "tax_provision": -6800000, "net_income": -21600000, "net_income_to_common": -21600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5300000, "total_current_assets": 861200000, "total_assets": 10037500000, "short_term_debt": 964200000, "long_term_debt": 3553300000, "total_debt": 4517500000, "total_liabilities": 7087300000, "total_equity": 2932500000, "shares_outstanding": 52500000, "goodwill_and_intangibles": -735900000 }, "cash_flow": { "operating_cash_flow": 224200000, "capital_expenditure": 175500000, "free_cash_flow": 399700000, "dividends_paid": 41700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 333236, "ticker_id": 3771, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:27.504096+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18300000", "ebitda": "82600000", "netIncome": "-21600000", "grossProfit": "123200000", "depreciation": "None", "totalRevenue": "418500000", "costOfRevenue": "295300000", "interestIncome": "46700000", "incomeBeforeTax": "-28400000", "interestExpense": "46700000", "operatingIncome": "12000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-6800000", "reportedCurrency": "USD", "netInterestIncome": "-46700000", "nonInterestIncome": "None", "operatingExpenses": "111200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "6300000", "costofGoodsAndServicesSold": "295300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64300000", "sellingGeneralAndAdministrative": "46900000", "netIncomeFromContinuingOperations": "-21600000" }, "balance": { "goodwill": "1171600000", "inventory": "243100000", "commonStock": "52600000", "currentDebt": "None", "investments": "None", "totalAssets": "10037500000", "longTermDebt": "3553300000", "shortTermDebt": "964200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "-1907500000", "reportedCurrency": "USD", "retainedEarnings": "1028400000", "totalLiabilities": "7087300000", "otherCurrentAssets": "215600000", "totalCurrentAssets": "861200000", "currentLongTermDebt": "964200000", "longTermInvestments": "685200000", "shortTermInvestments": "None", "currentNetReceivables": "397200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9176300000", "currentAccountsPayable": "196300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5633800000", "shortLongTermDebtTotal": "4517500000", "totalShareholderEquity": "2932500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "273800000", "totalCurrentLiabilities": "1530400000", "otherNonCurrentLiabilities": "2003600000", "totalNonCurrentLiabilities": "5556900000", "cashAndShortTermInvestments": "5300000", "commonStockSharesOutstanding": "52500000", "intangibleAssetsExcludingGoodwill": "-1907500000", "cashAndCashEquivalentsAtCarryingValue": "5300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21600000", "profitLoss": "None", "dividendPayout": "41700000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-38900000", "operatingCashflow": "224200000", "capitalExpenditures": "175500000", "changeInReceivables": "240400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44700000", "cashflowFromInvestment": "-175700000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "953000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 418500000, "cost_of_revenue": 295300000, "gross_profit": 123200000, "research_and_development": null, "selling_general_admin": 46900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18300000, "depreciation_amortisation": 64300000, "ebitda": 82600000, "interest_expense": 46700000, "interest_income": null, "other_non_operating": null, "pretax_income": -28400000, "tax_provision": -6800000, "effective_tax_rate": null, "net_income": -21600000, "net_income_continuing_ops": -21600000, "net_income_to_common": -21600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5300000, "short_term_investments": null, "net_receivables": 397200000, "inventory": 243100000, "other_current_assets": null, "total_current_assets": 861200000, "net_ppe": null, "goodwill": 1171600000, "intangible_assets": -1907500000, "goodwill_and_intangibles": -735900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9176300000, "total_assets": 10037500000, "short_term_debt": 964200000, "accounts_payable": 196300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1530400000, "long_term_debt": 3553300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5556900000, "total_liabilities": 7087300000, "total_debt": 4517500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1028400000, "total_equity": 2932500000, "shares_outstanding": 52500000, "operating_cash_flow": 224200000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 175500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -175700000, "dividends_paid": 41700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44700000, "free_cash_flow": 399700000, "net_change_in_cash": 3800000 }, "raw_data": { "income": { "ebit": "18300000", "ebitda": "82600000", "netIncome": "-21600000", "grossProfit": "123200000", "depreciation": "None", "totalRevenue": "418500000", "costOfRevenue": "295300000", "interestIncome": "46700000", "incomeBeforeTax": "-28400000", "interestExpense": "46700000", "operatingIncome": "12000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-6800000", "reportedCurrency": "USD", "netInterestIncome": "-46700000", "nonInterestIncome": "None", "operatingExpenses": "111200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "6300000", "costofGoodsAndServicesSold": "295300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64300000", "sellingGeneralAndAdministrative": "46900000", "netIncomeFromContinuingOperations": "-21600000" }, "balance": { "goodwill": "1171600000", "inventory": "243100000", "commonStock": "52600000", "currentDebt": "None", "investments": "None", "totalAssets": "10037500000", "longTermDebt": "3553300000", "shortTermDebt": "964200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "-1907500000", "reportedCurrency": "USD", "retainedEarnings": "1028400000", "totalLiabilities": "7087300000", "otherCurrentAssets": "215600000", "totalCurrentAssets": "861200000", "currentLongTermDebt": "964200000", "longTermInvestments": "685200000", "shortTermInvestments": "None", "currentNetReceivables": "397200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9176300000", "currentAccountsPayable": "196300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5633800000", "shortLongTermDebtTotal": "4517500000", "totalShareholderEquity": "2932500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "273800000", "totalCurrentLiabilities": "1530400000", "otherNonCurrentLiabilities": "2003600000", "totalNonCurrentLiabilities": "5556900000", "cashAndShortTermInvestments": "5300000", "commonStockSharesOutstanding": "52500000", "intangibleAssetsExcludingGoodwill": "-1907500000", "cashAndCashEquivalentsAtCarryingValue": "5300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21600000", "profitLoss": "None", "dividendPayout": "41700000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-38900000", "operatingCashflow": "224200000", "capitalExpenditures": "175500000", "changeInReceivables": "240400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44700000", "cashflowFromInvestment": "-175700000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "953000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64300000", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-09-30" }, "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" ] } } }