{ "ticker": { "uuid": "217da1d1-30d3-4f5a-abb0-581d661bdf6e", "symbol": "OGE", "name": "OGE Energy Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Electric", "page_url": "https://sharemaestro.com/factors/ticker/217da1d1-30d3-4f5a-abb0-581d661bdf6e/", "api_url": "https://sharemaestro.com/factors/api/tickers/217da1d1-30d3-4f5a-abb0-581d661bdf6e/" }, "ticker_metadata": { "id": 2984, "uuid": "217da1d1-30d3-4f5a-abb0-581d661bdf6e", "symbol": "OGE", "name": "OGE Energy Corporation", "asset_type": "equity", "market_cap": 9747059000, "stock_exchange_id": 3, "industry": "Utilities - Regulated Electric", "sector": "Utilities", "description": "OGE Energy Corp. The company is headquartered in Oklahoma City, Oklahoma.", "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": "217da1d1-30d3-4f5a-abb0-581d661bdf6e", "symbol": "OGE", "name": "OGE Energy Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Electric", "page_url": "https://sharemaestro.com/factors/ticker/217da1d1-30d3-4f5a-abb0-581d661bdf6e/", "api_url": "https://sharemaestro.com/factors/api/tickers/217da1d1-30d3-4f5a-abb0-581d661bdf6e/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.75, "value": 0.67, "quality": 0.81, "momentum": 0.32, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 47.8, "market_cap": 9904160000, "pe_ratio": 21.6154, "earnings_yield": 0.0463, "ebitda_to_ev": 0.0826, "shareholder_yield": 0.0348, "roe": 0.0928, "piotroski_f_score": 6, "momentum_12_1": 0.1225, "volatility_252d": 0.1682 }, "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": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:03.419039+00:00", "batch_id": "" }, "size": { "price_close": 47.8, "market_cap": 9904160000, "market_cap_usd": 9904160000, "enterprise_value": 15765960000, "shares_outstanding": 207200000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 21.6154, "pb_ratio": 2.0052, "ptbv_ratio": 2.0052, "ps_ratio": 3.0334, "pcf_ratio": 7.638, "pfcf_ratio": 3.7204, "ev_ebitda": 12.1118, "ev_ebit": 21.2222, "ev_sales": 4.8288, "ev_fcf": 5.9224, "earnings_yield": 0.0463, "fcf_yield": 0.1689, "price_to_sales": 3.0334, "price_to_book": 2.0052, "price_to_cashflow": 7.638, "ebitda_to_ev": 0.0826, "sales_yield": 0.2071 }, "yield": { "dividend_yield": 0.0348, "buyback_yield": 0, "shareholder_yield": 0.0348, "debt_paydown_yield": null, "total_yield": 0.0348 }, "quality": { "gross_margin": 0.4881, "operating_margin": 0.2275, "net_margin": 0.1403, "ebitda_margin": 0.3987, "fcf_margin": 0.8153, "roe": 0.0928, "roa": 0.0317, "roic": 0.0576, "roc_greenblatt": null, "asset_turnover": 0.2256, "cash_conversion": 5.8099, "accruals_ratio": -0.0579, "sbc_to_revenue": 0.0045, "piotroski_f_score": 6, "altman_z_score": 1.3279, "earnings_stability_5y": 0.5875, "revenue_stability_5y": 0.2007, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1101, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.93, "net_debt_to_ebitda": 4.5032, "debt_to_assets": 0.4051, "interest_coverage": 3.7108, "current_ratio": 0.6563, "quick_ratio": 0.3952, "net_debt": 5861800000, "local_beta": 0.0002, "volatility_252d": 0.1682, "volatility_60d": 0.4214, "max_drawdown_12m": -0.086, "risk_adjusted_momentum": 0.7287 }, "growth": { "revenue_growth_1y": 0.0411, "revenue_growth_3y_cagr": -0.0115, "revenue_growth_5y_cagr": 0.0896, "eps_growth_1y": -0.0564, "eps_growth_3y_cagr": -0.1091, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.4319, "book_value_growth_1y": 0.0661, "revenue_growth": 0.0411, "earnings_growth": -0.0564 }, "momentum": { "price_return_1m": 0.0095, "price_return_3m": 0.0004, "price_return_6m": 0.1227, "price_return_9m": 0.1133, "price_return_12m": 0.1332, "price_return_12m_ex1m": 0.1225, "momentum_6m": 0.1227, "momentum_12m": 0.1332, "momentum_12_1": 0.1225, "distance_from_52w_high": -0.0334, "distance_from_52w_low": 0.146, "relative_strength": 0.0332 }, "raw_ttm": { "revenue_ttm": 3265000000, "gross_profit_ttm": 1593700000, "ebit_ttm": 742900000, "ebitda_ttm": 1301700000, "net_income_ttm": 458200000, "eps_diluted_ttm": 2.2114, "operating_cash_flow_ttm": 1296700000, "capital_expenditure_ttm": 1365400000, "fcf_ttm": 2662100000, "dividends_paid_ttm": 344400000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 200200000, "cash_and_equivalents": 200000, "total_current_assets": 808500000, "total_current_liabilities": 1231900000, "net_ppe": null, "total_assets": 14472100000, "total_debt": 5862000000, "total_equity": 4939200000, "net_working_capital": 68800000, "book_value_per_share": 23.8378, "retained_earnings": 3562500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 23.8378 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 57, "rank_pb": 49, "rank_ptbv": 42, "rank_ps": 64, "rank_pcf": 31, "rank_ev_ebitda": 51, "rank_ev_ebit": 71, "rank_earnings_yield": 57, "rank_fcf_yield": 21, "rank_dividend_yield": 22, "rank_shareholder_yield": 22, "rank_total_yield": 22, "rank_roe": 47, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 46, "rank_fcf_margin": 7, "rank_piotroski": 44, "rank_accruals": 38, "rank_sue": 50, "rank_eps_growth_1y": 70, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 61, "rank_momentum_12m": 52, "rank_momentum_12m_ex1m": 53, "rank_relative_strength": 49 }, "composites": { "value_composite": 33, "quality_composite": 19, "momentum_composite": 68, "growth_composite": 80, "yield_composite": 15, "svqf_composite": 79, "vc1_composite": 67, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 25, "quality_value_composite": 0.7367, "os_score": 0.75, "value_percentile": 0.67, "quality_percentile": 0.81, "momentum_percentile": 0.32, "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": 25, "small_cap_core_rank": 36, "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": 4662, "ticker_id": 2984, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:03.419039+00:00", "batch_id": "", "os_score_delta": null, "price_close": 47.8, "market_cap": 9904160000, "market_cap_usd": 9904160000, "enterprise_value": 15765960000, "shares_outstanding": 207200000, "fx_rate_to_usd": null, "pe_ratio": 21.61536447, "pb_ratio": 2.00521542, "ptbv_ratio": 2.00521542, "ps_ratio": 3.03343338, "pcf_ratio": 7.63797332, "pfcf_ratio": 3.72043124, "ev_ebitda": 12.111823, "ev_ebit": 21.22218334, "ev_sales": 4.82877795, "ev_fcf": 5.92237707, "earnings_yield": 0.04626339, "fcf_yield": 0.16885112, "dividend_yield": 0.03477327, "buyback_yield": 0, "shareholder_yield": 0.03477327, "debt_paydown_yield": null, "total_yield": 0.03477327, "gross_margin": 0.48811639, "operating_margin": 0.22753446, "net_margin": 0.14033691, "ebitda_margin": 0.398683, "fcf_margin": 0.81534456, "roe": 0.09276806, "roa": 0.03166092, "roic": 0.05761481, "roc_greenblatt": null, "asset_turnover": 0.22560651, "cash_conversion": 5.80990834, "accruals_ratio": -0.05793907, "sbc_to_revenue": 0.00453292, "debt_to_equity": 1.9300494, "net_debt_to_ebitda": 4.50318814, "debt_to_assets": 0.40505524, "interest_coverage": 3.71078921, "current_ratio": 0.65630327, "quick_ratio": 0.39516194, "net_debt": 5861800000, "revenue_growth_1y": 0.04106881, "revenue_growth_3y_cagr": -0.01154775, "revenue_growth_5y_cagr": 0.0896445, "eps_growth_1y": -0.05642504, "eps_growth_3y_cagr": -0.10911452, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.43185241, "book_value_growth_1y": 0.06613047, "piotroski_f_score": 6, "altman_z_score": 1.32789441, "earnings_stability_5y": 0.58752, "revenue_stability_5y": 0.200733, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0095037, "price_return_3m": 0.00037252, "price_return_6m": 0.1227246, "price_return_9m": 0.11330304, "price_return_12m": 0.13320358, "price_return_12m_ex1m": 0.12253534, "distance_from_52w_high": -0.03336704, "distance_from_52w_low": 0.14596969, "relative_strength": 0.03324, "local_beta": 0.0002, "volatility_252d": 0.168154, "volatility_60d": 0.421394, "max_drawdown_12m": -0.08601993, "revenue_ttm": 3265000000, "gross_profit_ttm": 1593700000, "ebit_ttm": 742900000, "ebitda_ttm": 1301700000, "net_income_ttm": 458200000, "eps_diluted_ttm": 2.21138996, "operating_cash_flow_ttm": 1296700000, "capital_expenditure_ttm": 1365400000, "fcf_ttm": 2662100000, "dividends_paid_ttm": 344400000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 200200000, "cash_and_equivalents": 200000, "total_current_assets": 808500000, "total_current_liabilities": 1231900000, "net_ppe": null, "total_assets": 14472100000, "total_debt": 5862000000, "total_equity": 4939200000, "net_working_capital": 68800000, "book_value_per_share": 23.83783784, "retained_earnings": 3562500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 23.83783784, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 57, "rank_pb": 49, "rank_ptbv": 42, "rank_ps": 64, "rank_pcf": 31, "rank_ev_ebitda": 51, "rank_ev_ebit": 71, "rank_earnings_yield": 57, "rank_fcf_yield": 21, "rank_dividend_yield": 22, "rank_shareholder_yield": 22, "rank_total_yield": 22, "rank_roe": 47, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 46, "rank_fcf_margin": 7, "rank_piotroski": 44, "rank_accruals": 38, "rank_sue": 50, "rank_eps_growth_1y": 70, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 61, "rank_momentum_12m": 52, "rank_momentum_12m_ex1m": 53, "rank_relative_strength": 49, "value_composite": 33, "quality_composite": 19, "momentum_composite": 68, "growth_composite": 80, "yield_composite": 15, "svqf_composite": 79, "vc1_composite": 67, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 25, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 36, "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": 47.8, "os": 0.75, "value": 0.67, "quality": 0.81, "momentum": 0.32, "confidence": 1, "coverage": 1, "pe_ratio": 21.6154, "earnings_yield": 0.0463, "shareholder_yield": 0.0348, "roe": 0.0928, "momentum_12_1": 0.1225, "complete_fields": { "id": 4662, "ticker_id": 2984, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:03.419039+00:00", "batch_id": "", "os_score_delta": null, "price_close": 47.8, "market_cap": 9904160000, "market_cap_usd": 9904160000, "enterprise_value": 15765960000, "shares_outstanding": 207200000, "fx_rate_to_usd": null, "pe_ratio": 21.61536447, "pb_ratio": 2.00521542, "ptbv_ratio": 2.00521542, "ps_ratio": 3.03343338, "pcf_ratio": 7.63797332, "pfcf_ratio": 3.72043124, "ev_ebitda": 12.111823, "ev_ebit": 21.22218334, "ev_sales": 4.82877795, "ev_fcf": 5.92237707, "earnings_yield": 0.04626339, "fcf_yield": 0.16885112, "dividend_yield": 0.03477327, "buyback_yield": 0, "shareholder_yield": 0.03477327, "debt_paydown_yield": null, "total_yield": 0.03477327, "gross_margin": 0.48811639, "operating_margin": 0.22753446, "net_margin": 0.14033691, "ebitda_margin": 0.398683, "fcf_margin": 0.81534456, "roe": 0.09276806, "roa": 0.03166092, "roic": 0.05761481, "roc_greenblatt": null, "asset_turnover": 0.22560651, "cash_conversion": 5.80990834, "accruals_ratio": -0.05793907, "sbc_to_revenue": 0.00453292, "debt_to_equity": 1.9300494, "net_debt_to_ebitda": 4.50318814, "debt_to_assets": 0.40505524, "interest_coverage": 3.71078921, "current_ratio": 0.65630327, "quick_ratio": 0.39516194, "net_debt": 5861800000, "revenue_growth_1y": 0.04106881, "revenue_growth_3y_cagr": -0.01154775, "revenue_growth_5y_cagr": 0.0896445, "eps_growth_1y": -0.05642504, "eps_growth_3y_cagr": -0.10911452, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.43185241, "book_value_growth_1y": 0.06613047, "piotroski_f_score": 6, "altman_z_score": 1.32789441, "earnings_stability_5y": 0.58752, "revenue_stability_5y": 0.200733, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0095037, "price_return_3m": 0.00037252, "price_return_6m": 0.1227246, "price_return_9m": 0.11330304, "price_return_12m": 0.13320358, "price_return_12m_ex1m": 0.12253534, "distance_from_52w_high": -0.03336704, "distance_from_52w_low": 0.14596969, "relative_strength": 0.03324, "local_beta": 0.0002, "volatility_252d": 0.168154, "volatility_60d": 0.421394, "max_drawdown_12m": -0.08601993, "revenue_ttm": 3265000000, "gross_profit_ttm": 1593700000, "ebit_ttm": 742900000, "ebitda_ttm": 1301700000, "net_income_ttm": 458200000, "eps_diluted_ttm": 2.21138996, "operating_cash_flow_ttm": 1296700000, "capital_expenditure_ttm": 1365400000, "fcf_ttm": 2662100000, "dividends_paid_ttm": 344400000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 200200000, "cash_and_equivalents": 200000, "total_current_assets": 808500000, "total_current_liabilities": 1231900000, "net_ppe": null, "total_assets": 14472100000, "total_debt": 5862000000, "total_equity": 4939200000, "net_working_capital": 68800000, "book_value_per_share": 23.83783784, "retained_earnings": 3562500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 23.83783784, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 57, "rank_pb": 49, "rank_ptbv": 42, "rank_ps": 64, "rank_pcf": 31, "rank_ev_ebitda": 51, "rank_ev_ebit": 71, "rank_earnings_yield": 57, "rank_fcf_yield": 21, "rank_dividend_yield": 22, "rank_shareholder_yield": 22, "rank_total_yield": 22, "rank_roe": 47, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 46, "rank_fcf_margin": 7, "rank_piotroski": 44, "rank_accruals": 38, "rank_sue": 50, "rank_eps_growth_1y": 70, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 61, "rank_momentum_12m": 52, "rank_momentum_12m_ex1m": 53, "rank_relative_strength": 49, "value_composite": 33, "quality_composite": 19, "momentum_composite": 68, "growth_composite": 80, "yield_composite": 15, "svqf_composite": 79, "vc1_composite": 67, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 25, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 36, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:04.299697+00:00", "is_restated": false, "income_statement": { "revenue": 3260100000, "cost_of_revenue": 1819700000, "gross_profit": 1440400000, "ebit": 799400000, "ebitda": 1359200000, "pretax_income": 560500000, "tax_provision": 89800000, "net_income": 470700000, "net_income_to_common": 470700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200000, "total_current_assets": 857900000, "total_assets": 14370500000, "short_term_debt": 292000000, "long_term_debt": 5369200000, "total_debt": 5661200000, "total_liabilities": 9393200000, "total_equity": 4977300000, "shares_outstanding": 202500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1137100000, "capital_expenditure": 1054400000, "free_cash_flow": 2191500000, "dividends_paid": 341900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308638, "ticker_id": 2984, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:04.299697+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "799400000", "ebitda": "1359200000", "netIncome": "470700000", "grossProfit": "1440400000", "depreciation": "None", "totalRevenue": "3260100000", "costOfRevenue": "1819700000", "interestIncome": "270300000", "incomeBeforeTax": "560500000", "interestExpense": "270300000", "operatingIncome": "799400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "89800000", "reportedCurrency": "USD", "netInterestIncome": "-270300000", "nonInterestIncome": "None", "operatingExpenses": "641000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1819700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "559800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "470700000" }, "balance": { "goodwill": "None", "inventory": "324700000", "commonStock": "1378400000", "currentDebt": "None", "investments": "None", "totalAssets": "14370500000", "longTermDebt": "5369200000", "shortTermDebt": "292000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3601500000", "totalLiabilities": "9393200000", "otherCurrentAssets": "71700000", "totalCurrentAssets": "857900000", "currentLongTermDebt": "292000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "461300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13512600000", "currentAccountsPayable": "350600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5661200000", "totalShareholderEquity": "4977300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "451500000", "totalCurrentLiabilities": "1094100000", "otherNonCurrentLiabilities": "309300000", "totalNonCurrentLiabilities": "8299100000", "cashAndShortTermInvestments": "200000", "commonStockSharesOutstanding": "202500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "470700000", "profitLoss": "None", "dividendPayout": "341900000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "81900000", "operatingCashflow": "1137100000", "capitalExpenditures": "1054400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10900000", "cashflowFromInvestment": "-1126600000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "341900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "196500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "559800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3260100000, "cost_of_revenue": 1819700000, "gross_profit": 1440400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 799400000, "depreciation_amortisation": 559800000, "ebitda": 1359200000, "interest_expense": 270300000, "interest_income": null, "other_non_operating": null, "pretax_income": 560500000, "tax_provision": 89800000, "effective_tax_rate": null, "net_income": 470700000, "net_income_continuing_ops": 470700000, "net_income_to_common": 470700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 200000, "short_term_investments": null, "net_receivables": 461300000, "inventory": 324700000, "other_current_assets": null, "total_current_assets": 857900000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13512600000, "total_assets": 14370500000, "short_term_debt": 292000000, "accounts_payable": 350600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1094100000, "long_term_debt": 5369200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8299100000, "total_liabilities": 9393200000, "total_debt": 5661200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3601500000, "total_equity": 4977300000, "shares_outstanding": 202500000, "operating_cash_flow": 1137100000, "stock_based_compensation": 14000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1054400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1126600000, "dividends_paid": 341900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10900000, "free_cash_flow": 2191500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "799400000", "ebitda": "1359200000", "netIncome": "470700000", "grossProfit": "1440400000", "depreciation": "None", "totalRevenue": "3260100000", "costOfRevenue": "1819700000", "interestIncome": "270300000", "incomeBeforeTax": "560500000", "interestExpense": "270300000", "operatingIncome": "799400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "89800000", "reportedCurrency": "USD", "netInterestIncome": "-270300000", "nonInterestIncome": "None", "operatingExpenses": "641000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1819700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "559800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "470700000" }, "balance": { "goodwill": "None", "inventory": "324700000", "commonStock": "1378400000", "currentDebt": "None", "investments": "None", "totalAssets": "14370500000", "longTermDebt": "5369200000", "shortTermDebt": "292000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3601500000", "totalLiabilities": "9393200000", "otherCurrentAssets": "71700000", "totalCurrentAssets": "857900000", "currentLongTermDebt": "292000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "461300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13512600000", "currentAccountsPayable": "350600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5661200000", "totalShareholderEquity": "4977300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "451500000", "totalCurrentLiabilities": "1094100000", "otherNonCurrentLiabilities": "309300000", "totalNonCurrentLiabilities": "8299100000", "cashAndShortTermInvestments": "200000", "commonStockSharesOutstanding": "202500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "470700000", "profitLoss": "None", "dividendPayout": "341900000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "81900000", "operatingCashflow": "1137100000", "capitalExpenditures": "1054400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10900000", "cashflowFromInvestment": "-1126600000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "341900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "196500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "559800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:04.299697+00:00", "is_restated": false, "income_statement": { "revenue": 2985300000, "cost_of_revenue": 1590800000, "gross_profit": 1394500000, "ebit": 775100000, "ebitda": 1314600000, "pretax_income": 520600000, "tax_provision": 79100000, "net_income": 441500000, "net_income_to_common": 441500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 600000, "total_current_assets": 895100000, "total_assets": 13716000000, "short_term_debt": 501700000, "long_term_debt": 5020900000, "total_debt": 5522600000, "total_liabilities": 9075100000, "total_equity": 4640900000, "shares_outstanding": 201300000, "goodwill_and_intangibles": 548600000 }, "cash_flow": { "operating_cash_flow": 812800000, "capital_expenditure": 1090900000, "free_cash_flow": 1903700000, "dividends_paid": 338500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308643, "ticker_id": 2984, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:04.299697+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "775100000", "ebitda": "1314600000", "netIncome": "441500000", "grossProfit": "1394500000", "depreciation": "None", "totalRevenue": "2985300000", "costOfRevenue": "1590800000", "interestIncome": "254500000", "incomeBeforeTax": "520600000", "interestExpense": "254500000", "operatingIncome": "745300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "79100000", "reportedCurrency": "USD", "netInterestIncome": "-254500000", "nonInterestIncome": "None", "operatingExpenses": "649200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1590800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "539500000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "441500000" }, "balance": { "goodwill": "None", "inventory": "377700000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "13716000000", "longTermDebt": "5020900000", "shortTermDebt": "501700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "548600000", "reportedCurrency": "USD", "retainedEarnings": "3475700000", "totalLiabilities": "9075100000", "otherCurrentAssets": "88900000", "totalCurrentAssets": "895100000", "currentLongTermDebt": "501700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "427900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12820900000", "currentAccountsPayable": "305700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5522600000", "totalShareholderEquity": "4640900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "252500000", "totalCurrentLiabilities": "1229800000", "otherNonCurrentLiabilities": "255400000", "totalNonCurrentLiabilities": "7845300000", "cashAndShortTermInvestments": "600000", "commonStockSharesOutstanding": "201300000", "intangibleAssetsExcludingGoodwill": "548600000", "cashAndCashEquivalentsAtCarryingValue": "600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "441500000", "profitLoss": "None", "dividendPayout": "338500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-98200000", "operatingCashflow": "812800000", "capitalExpenditures": "1090900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "348800000", "cashflowFromInvestment": "-1161200000", "stockBasedCompensation": "11700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "338500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "11000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "539500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2985300000, "cost_of_revenue": 1590800000, "gross_profit": 1394500000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 775100000, "depreciation_amortisation": 539500000, "ebitda": 1314600000, "interest_expense": 254500000, "interest_income": null, "other_non_operating": null, "pretax_income": 520600000, "tax_provision": 79100000, "effective_tax_rate": null, "net_income": 441500000, "net_income_continuing_ops": 441500000, "net_income_to_common": 441500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 600000, "short_term_investments": null, "net_receivables": 427900000, "inventory": 377700000, "other_current_assets": null, "total_current_assets": 895100000, "net_ppe": null, "goodwill": null, "intangible_assets": 548600000, "goodwill_and_intangibles": 548600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12820900000, "total_assets": 13716000000, "short_term_debt": 501700000, "accounts_payable": 305700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1229800000, "long_term_debt": 5020900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7845300000, "total_liabilities": 9075100000, "total_debt": 5522600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3475700000, "total_equity": 4640900000, "shares_outstanding": 201300000, "operating_cash_flow": 812800000, "stock_based_compensation": 11700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1090900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1161200000, "dividends_paid": 338500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 348800000, "free_cash_flow": 1903700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "775100000", "ebitda": "1314600000", "netIncome": "441500000", "grossProfit": "1394500000", "depreciation": "None", "totalRevenue": "2985300000", "costOfRevenue": "1590800000", "interestIncome": "254500000", "incomeBeforeTax": "520600000", "interestExpense": "254500000", "operatingIncome": "745300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "79100000", "reportedCurrency": "USD", "netInterestIncome": "-254500000", "nonInterestIncome": "None", "operatingExpenses": "649200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1590800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "539500000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "441500000" }, "balance": { "goodwill": "None", "inventory": "377700000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "13716000000", "longTermDebt": "5020900000", "shortTermDebt": "501700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "548600000", "reportedCurrency": "USD", "retainedEarnings": "3475700000", "totalLiabilities": "9075100000", "otherCurrentAssets": "88900000", "totalCurrentAssets": "895100000", "currentLongTermDebt": "501700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "427900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12820900000", "currentAccountsPayable": "305700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5522600000", "totalShareholderEquity": "4640900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "252500000", "totalCurrentLiabilities": "1229800000", "otherNonCurrentLiabilities": "255400000", "totalNonCurrentLiabilities": "7845300000", "cashAndShortTermInvestments": "600000", "commonStockSharesOutstanding": "201300000", "intangibleAssetsExcludingGoodwill": "548600000", "cashAndCashEquivalentsAtCarryingValue": "600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "441500000", "profitLoss": "None", "dividendPayout": "338500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-98200000", "operatingCashflow": "812800000", "capitalExpenditures": "1090900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "348800000", "cashflowFromInvestment": "-1161200000", "stockBasedCompensation": "11700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "338500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "11000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "539500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:04.299697+00:00", "is_restated": false, "income_statement": { "revenue": 2674300000, "cost_of_revenue": 1414300000, "gross_profit": 1260000000, "ebit": 694400000, "ebitda": 1201000000, "pretax_income": 473000000, "tax_provision": 56200000, "net_income": 416800000, "net_income_to_common": 416800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200000, "total_current_assets": 771500000, "total_assets": 12790700000, "short_term_debt": 499200000, "long_term_debt": 4340500000, "total_debt": 4839700000, "total_liabilities": 8279100000, "total_equity": 4511600000, "shares_outstanding": 200900000, "goodwill_and_intangibles": 348700000 }, "cash_flow": { "operating_cash_flow": 1232300000, "capital_expenditure": 1178200000, "free_cash_flow": 2410500000, "dividends_paid": 333200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308648, "ticker_id": 2984, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:04.299697+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "694400000", "ebitda": "1201000000", "netIncome": "416800000", "grossProfit": "1260000000", "depreciation": "None", "totalRevenue": "2674300000", "costOfRevenue": "1414300000", "interestIncome": "221400000", "incomeBeforeTax": "473000000", "interestExpense": "228500000", "operatingIncome": "650200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "56200000", "reportedCurrency": "USD", "netInterestIncome": "-208500000", "nonInterestIncome": "None", "operatingExpenses": "609800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1414300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "506600000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "418900000" }, "balance": { "goodwill": "None", "inventory": "412800000", "commonStock": "1145100000", "currentDebt": "None", "investments": "None", "totalAssets": "12790700000", "longTermDebt": "4340500000", "shortTermDebt": "499200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "348700000", "reportedCurrency": "USD", "retainedEarnings": "3373700000", "totalLiabilities": "8279100000", "otherCurrentAssets": "58800000", "totalCurrentAssets": "771500000", "currentLongTermDebt": "499200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "299700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12019200000", "currentAccountsPayable": "276400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4839700000", "totalShareholderEquity": "4511600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "252500000", "totalCurrentLiabilities": "1179200000", "otherNonCurrentLiabilities": "213000000", "totalNonCurrentLiabilities": "7099900000", "cashAndShortTermInvestments": "200000", "commonStockSharesOutstanding": "200900000", "intangibleAssetsExcludingGoodwill": "348700000", "cashAndCashEquivalentsAtCarryingValue": "200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "416800000", "profitLoss": "None", "dividendPayout": "333200000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "412600000", "operatingCashflow": "1232300000", "capitalExpenditures": "1178200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48100000", "cashflowFromInvestment": "-1272100000", "stockBasedCompensation": "13100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "333200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "506600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2674300000, "cost_of_revenue": 1414300000, "gross_profit": 1260000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 694400000, "depreciation_amortisation": 506600000, "ebitda": 1201000000, "interest_expense": 228500000, "interest_income": null, "other_non_operating": null, "pretax_income": 473000000, "tax_provision": 56200000, "effective_tax_rate": null, "net_income": 416800000, "net_income_continuing_ops": 418900000, "net_income_to_common": 416800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 200000, "short_term_investments": null, "net_receivables": 299700000, "inventory": 412800000, "other_current_assets": null, "total_current_assets": 771500000, "net_ppe": null, "goodwill": null, "intangible_assets": 348700000, "goodwill_and_intangibles": 348700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12019200000, "total_assets": 12790700000, "short_term_debt": 499200000, "accounts_payable": 276400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1179200000, "long_term_debt": 4340500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7099900000, "total_liabilities": 8279100000, "total_debt": 4839700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3373700000, "total_equity": 4511600000, "shares_outstanding": 200900000, "operating_cash_flow": 1232300000, "stock_based_compensation": 13100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1178200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1272100000, "dividends_paid": 333200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48100000, "free_cash_flow": 2410500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "694400000", "ebitda": "1201000000", "netIncome": "416800000", "grossProfit": "1260000000", "depreciation": "None", "totalRevenue": "2674300000", "costOfRevenue": "1414300000", "interestIncome": "221400000", "incomeBeforeTax": "473000000", "interestExpense": "228500000", "operatingIncome": "650200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "56200000", "reportedCurrency": "USD", "netInterestIncome": "-208500000", "nonInterestIncome": "None", "operatingExpenses": "609800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1414300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "506600000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "418900000" }, "balance": { "goodwill": "None", "inventory": "412800000", "commonStock": "1145100000", "currentDebt": "None", "investments": "None", "totalAssets": "12790700000", "longTermDebt": "4340500000", "shortTermDebt": "499200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "348700000", "reportedCurrency": "USD", "retainedEarnings": "3373700000", "totalLiabilities": "8279100000", "otherCurrentAssets": "58800000", "totalCurrentAssets": "771500000", "currentLongTermDebt": "499200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "299700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12019200000", "currentAccountsPayable": "276400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4839700000", "totalShareholderEquity": "4511600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "252500000", "totalCurrentLiabilities": "1179200000", "otherNonCurrentLiabilities": "213000000", "totalNonCurrentLiabilities": "7099900000", "cashAndShortTermInvestments": "200000", "commonStockSharesOutstanding": "200900000", "intangibleAssetsExcludingGoodwill": "348700000", "cashAndCashEquivalentsAtCarryingValue": "200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "416800000", "profitLoss": "None", "dividendPayout": "333200000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "412600000", "operatingCashflow": "1232300000", "capitalExpenditures": "1178200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48100000", "cashflowFromInvestment": "-1272100000", "stockBasedCompensation": "13100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "333200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "506600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:04.299697+00:00", "is_restated": false, "income_statement": { "revenue": 3375700000, "cost_of_revenue": 2163800000, "gross_profit": 1211900000, "ebit": 955600000, "ebitda": 1416500000, "pretax_income": 789300000, "tax_provision": 123600000, "net_income": 665700000, "net_income_to_common": 665700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88100000, "total_current_assets": 1340800000, "total_assets": 12544700000, "short_term_debt": 999900000, "long_term_debt": 3548700000, "total_debt": 4548600000, "total_liabilities": 8131300000, "total_equity": 4413400000, "shares_outstanding": 200800000, "goodwill_and_intangibles": 190400000 }, "cash_flow": { "operating_cash_flow": 843100000, "capital_expenditure": 1050900000, "free_cash_flow": 1894000000, "dividends_paid": 329300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308653, "ticker_id": 2984, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:04.299697+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "955600000", "ebitda": "1416500000", "netIncome": "665700000", "grossProfit": "1211900000", "depreciation": "None", "totalRevenue": "3375700000", "costOfRevenue": "2163800000", "interestIncome": "115800000", "incomeBeforeTax": "789300000", "interestExpense": "166300000", "operatingIncome": "649500000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "123600000", "reportedCurrency": "USD", "netInterestIncome": "-166300000", "nonInterestIncome": "None", "operatingExpenses": "562400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "306100000", "costofGoodsAndServicesSold": "2163800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "460900000", "sellingGeneralAndAdministrative": "602900000", "netIncomeFromContinuingOperations": "665700000" }, "balance": { "goodwill": "None", "inventory": "289300000", "commonStock": "1134500000", "currentDebt": "None", "investments": "None", "totalAssets": "12544700000", "longTermDebt": "3548700000", "shortTermDebt": "999900000", "treasuryStock": "-100000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "190400000", "reportedCurrency": "USD", "retainedEarnings": "3290900000", "totalLiabilities": "8131300000", "otherCurrentAssets": "103500000", "totalCurrentAssets": "1340800000", "currentLongTermDebt": "999900000", "longTermInvestments": "0", "shortTermInvestments": "105800000", "currentNetReceivables": "859900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11203900000", "currentAccountsPayable": "448900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10546800000", "shortLongTermDebtTotal": "4548600000", "totalShareholderEquity": "4413400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "210600000", "totalCurrentLiabilities": "1802200000", "otherNonCurrentLiabilities": "210900000", "totalNonCurrentLiabilities": "6329100000", "cashAndShortTermInvestments": "88100000", "commonStockSharesOutstanding": "200800000", "intangibleAssetsExcludingGoodwill": "190400000", "cashAndCashEquivalentsAtCarryingValue": "88100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "665700000", "profitLoss": "None", "dividendPayout": "329300000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-130100000", "operatingCashflow": "843100000", "capitalExpenditures": "1050900000", "changeInReceivables": "-97000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-767900000", "cashflowFromInvestment": "12900000", "stockBasedCompensation": "9700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "329300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "88100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "460900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3375700000, "cost_of_revenue": 2163800000, "gross_profit": 1211900000, "research_and_development": null, "selling_general_admin": 602900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 955600000, "depreciation_amortisation": 460900000, "ebitda": 1416500000, "interest_expense": 166300000, "interest_income": null, "other_non_operating": null, "pretax_income": 789300000, "tax_provision": 123600000, "effective_tax_rate": null, "net_income": 665700000, "net_income_continuing_ops": 665700000, "net_income_to_common": 665700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 88100000, "short_term_investments": 105800000, "net_receivables": 859900000, "inventory": 289300000, "other_current_assets": null, "total_current_assets": 1340800000, "net_ppe": null, "goodwill": null, "intangible_assets": 190400000, "goodwill_and_intangibles": 190400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11203900000, "total_assets": 12544700000, "short_term_debt": 999900000, "accounts_payable": 448900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1802200000, "long_term_debt": 3548700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6329100000, "total_liabilities": 8131300000, "total_debt": 4548600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3290900000, "total_equity": 4413400000, "shares_outstanding": 200800000, "operating_cash_flow": 843100000, "stock_based_compensation": 9700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1050900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 12900000, "dividends_paid": 329300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -767900000, "free_cash_flow": 1894000000, "net_change_in_cash": 88100000 }, "raw_data": { "income": { "ebit": "955600000", "ebitda": "1416500000", "netIncome": "665700000", "grossProfit": "1211900000", "depreciation": "None", "totalRevenue": "3375700000", "costOfRevenue": "2163800000", "interestIncome": "115800000", "incomeBeforeTax": "789300000", "interestExpense": "166300000", "operatingIncome": "649500000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "123600000", "reportedCurrency": "USD", "netInterestIncome": "-166300000", "nonInterestIncome": "None", "operatingExpenses": "562400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "306100000", "costofGoodsAndServicesSold": "2163800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "460900000", "sellingGeneralAndAdministrative": "602900000", "netIncomeFromContinuingOperations": "665700000" }, "balance": { "goodwill": "None", "inventory": "289300000", "commonStock": "1134500000", "currentDebt": "None", "investments": "None", "totalAssets": "12544700000", "longTermDebt": "3548700000", "shortTermDebt": "999900000", "treasuryStock": "-100000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "190400000", "reportedCurrency": "USD", "retainedEarnings": "3290900000", "totalLiabilities": "8131300000", "otherCurrentAssets": "103500000", "totalCurrentAssets": "1340800000", "currentLongTermDebt": "999900000", "longTermInvestments": "0", "shortTermInvestments": "105800000", "currentNetReceivables": "859900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11203900000", "currentAccountsPayable": "448900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10546800000", "shortLongTermDebtTotal": "4548600000", "totalShareholderEquity": "4413400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "210600000", "totalCurrentLiabilities": "1802200000", "otherNonCurrentLiabilities": "210900000", "totalNonCurrentLiabilities": "6329100000", "cashAndShortTermInvestments": "88100000", "commonStockSharesOutstanding": "200800000", "intangibleAssetsExcludingGoodwill": "190400000", "cashAndCashEquivalentsAtCarryingValue": "88100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "665700000", "profitLoss": "None", "dividendPayout": "329300000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-130100000", "operatingCashflow": "843100000", "capitalExpenditures": "1050900000", "changeInReceivables": "-97000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-767900000", "cashflowFromInvestment": "12900000", "stockBasedCompensation": "9700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "329300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "88100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "460900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:04.299697+00:00", "is_restated": false, "income_statement": { "revenue": 3653700000, "cost_of_revenue": 2590700000, "gross_profit": 1063000000, "ebit": 1040300000, "ebitda": 1456300000, "pretax_income": 878500000, "tax_provision": 141200000, "net_income": 737300000, "net_income_to_common": 737300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": -358000, "total_current_assets": 613600000, "total_assets": 12606400000, "short_term_debt": 486900000, "long_term_debt": 4496400000, "total_debt": 4983300000, "total_liabilities": 8550100000, "total_equity": 4056300000, "shares_outstanding": 200300000, "goodwill_and_intangibles": -1333300000 }, "cash_flow": { "operating_cash_flow": -313300000, "capital_expenditure": 778500000, "free_cash_flow": 465200000, "dividends_paid": 324900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308658, "ticker_id": 2984, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:04.299697+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1040300000", "ebitda": "1456300000", "netIncome": "737300000", "grossProfit": "1063000000", "depreciation": "None", "totalRevenue": "3653700000", "costOfRevenue": "2590700000", "interestIncome": "2900000", "incomeBeforeTax": "878500000", "interestExpense": "161800000", "operatingIncome": "544200000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "141200000", "reportedCurrency": "USD", "netInterestIncome": "-158300000", "nonInterestIncome": "None", "operatingExpenses": "518800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "492600000", "costofGoodsAndServicesSold": "2590700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "416000000", "sellingGeneralAndAdministrative": "565900000", "netIncomeFromContinuingOperations": "737300000" }, "balance": { "goodwill": "-1462700000", "inventory": "158500000", "commonStock": "1125800000", "currentDebt": "None", "investments": "None", "totalAssets": "12606400000", "longTermDebt": "4496400000", "shortTermDebt": "486900000", "treasuryStock": "-100000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "129400000", "reportedCurrency": "USD", "retainedEarnings": "2955400000", "totalLiabilities": "8550100000", "otherCurrentAssets": "73300000", "totalCurrentAssets": "613600000", "currentLongTermDebt": "486900000", "longTermInvestments": "785100000", "shortTermInvestments": "905100000", "currentNetReceivables": "381800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11992800000", "currentAccountsPayable": "274000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9832900000", "shortLongTermDebtTotal": "4983300000", "totalShareholderEquity": "4056300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "194700000", "totalCurrentLiabilities": "1089600000", "otherNonCurrentLiabilities": "227100000", "totalNonCurrentLiabilities": "7460500000", "cashAndShortTermInvestments": "-358000", "commonStockSharesOutstanding": "200300000", "intangibleAssetsExcludingGoodwill": "129400000", "cashAndCashEquivalentsAtCarryingValue": "-358000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "737300000", "profitLoss": "None", "dividendPayout": "324900000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-3400000", "operatingCashflow": "-313300000", "capitalExpenditures": "778500000", "changeInReceivables": "-1900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1061300000", "cashflowFromInvestment": "-749100000", "stockBasedCompensation": "9800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "324900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "416000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3653700000, "cost_of_revenue": 2590700000, "gross_profit": 1063000000, "research_and_development": null, "selling_general_admin": 565900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1040300000, "depreciation_amortisation": 416000000, "ebitda": 1456300000, "interest_expense": 161800000, "interest_income": null, "other_non_operating": null, "pretax_income": 878500000, "tax_provision": 141200000, "effective_tax_rate": null, "net_income": 737300000, "net_income_continuing_ops": 737300000, "net_income_to_common": 737300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": -358000, "short_term_investments": 905100000, "net_receivables": 381800000, "inventory": 158500000, "other_current_assets": null, "total_current_assets": 613600000, "net_ppe": null, "goodwill": -1462700000, "intangible_assets": 129400000, "goodwill_and_intangibles": -1333300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11992800000, "total_assets": 12606400000, "short_term_debt": 486900000, "accounts_payable": 274000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1089600000, "long_term_debt": 4496400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7460500000, "total_liabilities": 8550100000, "total_debt": 4983300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2955400000, "total_equity": 4056300000, "shares_outstanding": 200300000, "operating_cash_flow": -313300000, "stock_based_compensation": 9800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 778500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -749100000, "dividends_paid": 324900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1061300000, "free_cash_flow": 465200000, "net_change_in_cash": -1100000 }, "raw_data": { "income": { "ebit": "1040300000", "ebitda": "1456300000", "netIncome": "737300000", "grossProfit": "1063000000", "depreciation": "None", "totalRevenue": "3653700000", "costOfRevenue": "2590700000", "interestIncome": "2900000", "incomeBeforeTax": "878500000", "interestExpense": "161800000", "operatingIncome": "544200000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "141200000", "reportedCurrency": "USD", "netInterestIncome": "-158300000", "nonInterestIncome": "None", "operatingExpenses": "518800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "492600000", "costofGoodsAndServicesSold": "2590700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "416000000", "sellingGeneralAndAdministrative": "565900000", "netIncomeFromContinuingOperations": "737300000" }, "balance": { "goodwill": "-1462700000", "inventory": "158500000", "commonStock": "1125800000", "currentDebt": "None", "investments": "None", "totalAssets": "12606400000", "longTermDebt": "4496400000", "shortTermDebt": "486900000", "treasuryStock": "-100000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "129400000", "reportedCurrency": "USD", "retainedEarnings": "2955400000", "totalLiabilities": "8550100000", "otherCurrentAssets": "73300000", "totalCurrentAssets": "613600000", "currentLongTermDebt": "486900000", "longTermInvestments": "785100000", "shortTermInvestments": "905100000", "currentNetReceivables": "381800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11992800000", "currentAccountsPayable": "274000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9832900000", "shortLongTermDebtTotal": "4983300000", "totalShareholderEquity": "4056300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "194700000", "totalCurrentLiabilities": "1089600000", "otherNonCurrentLiabilities": "227100000", "totalNonCurrentLiabilities": "7460500000", "cashAndShortTermInvestments": "-358000", "commonStockSharesOutstanding": "200300000", "intangibleAssetsExcludingGoodwill": "129400000", "cashAndCashEquivalentsAtCarryingValue": "-358000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "737300000", "profitLoss": "None", "dividendPayout": "324900000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-3400000", "operatingCashflow": "-313300000", "capitalExpenditures": "778500000", "changeInReceivables": "-1900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1061300000", "cashflowFromInvestment": "-749100000", "stockBasedCompensation": "9800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "324900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "416000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:04.299697+00:00", "is_restated": false, "income_statement": { "revenue": 2122300000, "cost_of_revenue": 1107400000, "gross_profit": 1014900000, "ebit": -140700000, "ebitda": 250600000, "pretax_income": -301100000, "tax_provision": -127400000, "net_income": -173700000, "net_income_to_common": -173700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1100000, "total_current_assets": 428500000, "total_assets": 10718800000, "short_term_debt": 95000000, "long_term_debt": 3494400000, "total_debt": 3589400000, "total_liabilities": 7087000000, "total_equity": 3631800000, "shares_outstanding": 200100000, "goodwill_and_intangibles": -1268600000 }, "cash_flow": { "operating_cash_flow": 712800000, "capital_expenditure": 650500000, "free_cash_flow": 1363300000, "dividends_paid": 314900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308663, "ticker_id": 2984, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:04.299697+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-140700000", "ebitda": "250600000", "netIncome": "-173700000", "grossProfit": "1014900000", "depreciation": "None", "totalRevenue": "2122300000", "costOfRevenue": "1107400000", "interestIncome": "826500000", "incomeBeforeTax": "-301100000", "interestExpense": "160400000", "operatingIncome": "522200000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-127400000", "reportedCurrency": "USD", "netInterestIncome": "-158500000", "nonInterestIncome": "None", "operatingExpenses": "492700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-664800000", "costofGoodsAndServicesSold": "1107400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "391300000", "sellingGeneralAndAdministrative": "564200000", "netIncomeFromContinuingOperations": "-173700000" }, "balance": { "goodwill": "-1368800000", "inventory": "152700000", "commonStock": "1124600000", "currentDebt": "None", "investments": "None", "totalAssets": "10718800000", "longTermDebt": "3494400000", "shortTermDebt": "95000000", "treasuryStock": "-5300000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "100200000", "reportedCurrency": "USD", "retainedEarnings": "2544600000", "totalLiabilities": "7087000000", "otherCurrentAssets": "41200000", "totalCurrentAssets": "428500000", "currentLongTermDebt": "95000000", "longTermInvestments": "397400000", "shortTermInvestments": "484100000", "currentNetReceivables": "233500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10290300000", "currentAccountsPayable": "251500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9374600000", "shortLongTermDebtTotal": "3589400000", "totalShareholderEquity": "3631800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "214100000", "totalCurrentLiabilities": "697400000", "otherNonCurrentLiabilities": "195400000", "totalNonCurrentLiabilities": "6389600000", "cashAndShortTermInvestments": "1100000", "commonStockSharesOutstanding": "200100000", "intangibleAssetsExcludingGoodwill": "100200000", "cashAndCashEquivalentsAtCarryingValue": "1100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-173700000", "profitLoss": "None", "dividendPayout": "314900000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-8900000", "operatingCashflow": "712800000", "capitalExpenditures": "650500000", "changeInReceivables": "3100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56800000", "cashflowFromInvestment": "-654900000", "stockBasedCompensation": "9800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "314900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "391300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2122300000, "cost_of_revenue": 1107400000, "gross_profit": 1014900000, "research_and_development": null, "selling_general_admin": 564200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -140700000, "depreciation_amortisation": 391300000, "ebitda": 250600000, "interest_expense": 160400000, "interest_income": null, "other_non_operating": null, "pretax_income": -301100000, "tax_provision": -127400000, "effective_tax_rate": null, "net_income": -173700000, "net_income_continuing_ops": -173700000, "net_income_to_common": -173700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1100000, "short_term_investments": 484100000, "net_receivables": 233500000, "inventory": 152700000, "other_current_assets": null, "total_current_assets": 428500000, "net_ppe": null, "goodwill": -1368800000, "intangible_assets": 100200000, "goodwill_and_intangibles": -1268600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10290300000, "total_assets": 10718800000, "short_term_debt": 95000000, "accounts_payable": 251500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 697400000, "long_term_debt": 3494400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6389600000, "total_liabilities": 7087000000, "total_debt": 3589400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2544600000, "total_equity": 3631800000, "shares_outstanding": 200100000, "operating_cash_flow": 712800000, "stock_based_compensation": 9800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 650500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -654900000, "dividends_paid": 314900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -56800000, "free_cash_flow": 1363300000, "net_change_in_cash": 1100000 }, "raw_data": { "income": { "ebit": "-140700000", "ebitda": "250600000", "netIncome": "-173700000", "grossProfit": "1014900000", "depreciation": "None", "totalRevenue": "2122300000", "costOfRevenue": "1107400000", "interestIncome": "826500000", "incomeBeforeTax": "-301100000", "interestExpense": "160400000", "operatingIncome": "522200000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-127400000", "reportedCurrency": "USD", "netInterestIncome": "-158500000", "nonInterestIncome": "None", "operatingExpenses": "492700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-664800000", "costofGoodsAndServicesSold": "1107400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "391300000", "sellingGeneralAndAdministrative": "564200000", "netIncomeFromContinuingOperations": "-173700000" }, "balance": { "goodwill": "-1368800000", "inventory": "152700000", "commonStock": "1124600000", "currentDebt": "None", "investments": "None", "totalAssets": "10718800000", "longTermDebt": "3494400000", "shortTermDebt": "95000000", "treasuryStock": "-5300000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "100200000", "reportedCurrency": "USD", "retainedEarnings": "2544600000", "totalLiabilities": "7087000000", "otherCurrentAssets": "41200000", "totalCurrentAssets": "428500000", "currentLongTermDebt": "95000000", "longTermInvestments": "397400000", "shortTermInvestments": "484100000", "currentNetReceivables": "233500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10290300000", "currentAccountsPayable": "251500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9374600000", "shortLongTermDebtTotal": "3589400000", "totalShareholderEquity": "3631800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "214100000", "totalCurrentLiabilities": "697400000", "otherNonCurrentLiabilities": "195400000", "totalNonCurrentLiabilities": "6389600000", "cashAndShortTermInvestments": "1100000", "commonStockSharesOutstanding": "200100000", "intangibleAssetsExcludingGoodwill": "100200000", "cashAndCashEquivalentsAtCarryingValue": "1100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-173700000", "profitLoss": "None", "dividendPayout": "314900000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-8900000", "operatingCashflow": "712800000", "capitalExpenditures": "650500000", "changeInReceivables": "3100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56800000", "cashflowFromInvestment": "-654900000", "stockBasedCompensation": "9800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "314900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "391300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:04.299697+00:00", "is_restated": false, "income_statement": { "revenue": 2231600000, "cost_of_revenue": 1278700000, "gross_profit": 952900000, "ebit": 614100000, "ebitda": 969100000, "pretax_income": 463400000, "tax_provision": 29800000, "net_income": 433600000, "net_income_to_common": 433600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 681500000, "total_current_assets": 430200000, "total_assets": 11024300000, "short_term_debt": 112000000, "long_term_debt": 3195200000, "total_debt": 3307200000, "total_liabilities": 6884800000, "total_equity": 4139500000, "shares_outstanding": 200700000, "goodwill_and_intangibles": -27600000 }, "cash_flow": { "operating_cash_flow": 681500000, "capital_expenditure": 635500000, "free_cash_flow": 1317000000, "dividends_paid": 299200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308668, "ticker_id": 2984, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:04.299697+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "614100000", "ebitda": "969100000", "netIncome": "433600000", "grossProfit": "952900000", "depreciation": "None", "totalRevenue": "2231600000", "costOfRevenue": "1278700000", "interestIncome": "34000000", "incomeBeforeTax": "463400000", "interestExpense": "150700000", "operatingIncome": "504300000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "29800000", "reportedCurrency": "USD", "netInterestIncome": "-147900000", "nonInterestIncome": "None", "operatingExpenses": "448600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "107000000", "costofGoodsAndServicesSold": "1278700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "355000000", "sellingGeneralAndAdministrative": "9800000", "netIncomeFromContinuingOperations": "433600000" }, "balance": { "goodwill": "-107400000", "inventory": "136900000", "commonStock": "1131300000", "currentDebt": "None", "investments": "None", "totalAssets": "11024300000", "longTermDebt": "3195200000", "shortTermDebt": "112000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "79800000", "reportedCurrency": "USD", "retainedEarnings": "3036100000", "totalLiabilities": "6884800000", "otherCurrentAssets": "24400000", "totalCurrentAssets": "430200000", "currentLongTermDebt": "112000000", "longTermInvestments": "1151500000", "shortTermInvestments": "1234200000", "currentNetReceivables": "268900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10594100000", "currentAccountsPayable": "194900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9044600000", "shortLongTermDebtTotal": "3307200000", "totalShareholderEquity": "4139500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "226100000", "totalCurrentLiabilities": "657900000", "otherNonCurrentLiabilities": "200300000", "totalNonCurrentLiabilities": "6226900000", "cashAndShortTermInvestments": "681500000", "commonStockSharesOutstanding": "200700000", "intangibleAssetsExcludingGoodwill": "79800000", "cashAndCashEquivalentsAtCarryingValue": "681500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "433600000", "profitLoss": "None", "dividendPayout": "299200000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "4200000", "operatingCashflow": "681500000", "capitalExpenditures": "635500000", "changeInReceivables": "18800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-151100000", "cashflowFromInvestment": "-624700000", "stockBasedCompensation": "13900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "299200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-94300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "355000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2231600000, "cost_of_revenue": 1278700000, "gross_profit": 952900000, "research_and_development": null, "selling_general_admin": 9800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 614100000, "depreciation_amortisation": 355000000, "ebitda": 969100000, "interest_expense": 150700000, "interest_income": null, "other_non_operating": null, "pretax_income": 463400000, "tax_provision": 29800000, "effective_tax_rate": null, "net_income": 433600000, "net_income_continuing_ops": 433600000, "net_income_to_common": 433600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 681500000, "short_term_investments": 1234200000, "net_receivables": 268900000, "inventory": 136900000, "other_current_assets": null, "total_current_assets": 430200000, "net_ppe": null, "goodwill": -107400000, "intangible_assets": 79800000, "goodwill_and_intangibles": -27600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10594100000, "total_assets": 11024300000, "short_term_debt": 112000000, "accounts_payable": 194900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 657900000, "long_term_debt": 3195200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6226900000, "total_liabilities": 6884800000, "total_debt": 3307200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3036100000, "total_equity": 4139500000, "shares_outstanding": 200700000, "operating_cash_flow": 681500000, "stock_based_compensation": 13900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 635500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -624700000, "dividends_paid": 299200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -151100000, "free_cash_flow": 1317000000, "net_change_in_cash": -94300000 }, "raw_data": { "income": { "ebit": "614100000", "ebitda": "969100000", "netIncome": "433600000", "grossProfit": "952900000", "depreciation": "None", "totalRevenue": "2231600000", "costOfRevenue": "1278700000", "interestIncome": "34000000", "incomeBeforeTax": "463400000", "interestExpense": "150700000", "operatingIncome": "504300000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "29800000", "reportedCurrency": "USD", "netInterestIncome": "-147900000", "nonInterestIncome": "None", "operatingExpenses": "448600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "107000000", "costofGoodsAndServicesSold": "1278700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "355000000", "sellingGeneralAndAdministrative": "9800000", "netIncomeFromContinuingOperations": "433600000" }, "balance": { "goodwill": "-107400000", "inventory": "136900000", "commonStock": "1131300000", "currentDebt": "None", "investments": "None", "totalAssets": "11024300000", "longTermDebt": "3195200000", "shortTermDebt": "112000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "79800000", "reportedCurrency": "USD", "retainedEarnings": "3036100000", "totalLiabilities": "6884800000", "otherCurrentAssets": "24400000", "totalCurrentAssets": "430200000", "currentLongTermDebt": "112000000", "longTermInvestments": "1151500000", "shortTermInvestments": "1234200000", "currentNetReceivables": "268900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10594100000", "currentAccountsPayable": "194900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9044600000", "shortLongTermDebtTotal": "3307200000", "totalShareholderEquity": "4139500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "226100000", "totalCurrentLiabilities": "657900000", "otherNonCurrentLiabilities": "200300000", "totalNonCurrentLiabilities": "6226900000", "cashAndShortTermInvestments": "681500000", "commonStockSharesOutstanding": "200700000", "intangibleAssetsExcludingGoodwill": "79800000", "cashAndCashEquivalentsAtCarryingValue": "681500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "433600000", "profitLoss": "None", "dividendPayout": "299200000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "4200000", "operatingCashflow": "681500000", "capitalExpenditures": "635500000", "changeInReceivables": "18800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-151100000", "cashflowFromInvestment": "-624700000", "stockBasedCompensation": "13900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "299200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-94300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "355000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:04.299697+00:00", "is_restated": false, "income_statement": { "revenue": 2270300000, "cost_of_revenue": 1367100000, "gross_profit": 903200000, "ebit": 665400000, "ebitda": 987000000, "pretax_income": 497700000, "tax_provision": 72200000, "net_income": 425500000, "net_income_to_common": 425500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94300000, "total_current_assets": 557300000, "total_assets": 10748600000, "short_term_debt": 250000000, "long_term_debt": 2896900000, "total_debt": 3146900000, "total_liabilities": 6743500000, "total_equity": 4005100000, "shares_outstanding": 200500000, "goodwill_and_intangibles": 207300000 }, "cash_flow": { "operating_cash_flow": 951100000, "capital_expenditure": 573600000, "free_cash_flow": 1524700000, "dividends_paid": 272200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308673, "ticker_id": 2984, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:04.299697+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "665400000", "ebitda": "987000000", "netIncome": "425500000", "grossProfit": "903200000", "depreciation": "None", "totalRevenue": "2270300000", "costOfRevenue": "1367100000", "interestIncome": "3200000", "incomeBeforeTax": "497700000", "interestExpense": "167700000", "operatingIncome": "489600000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "72200000", "reportedCurrency": "USD", "netInterestIncome": "-156000000", "nonInterestIncome": "None", "operatingExpenses": "413600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "164100000", "costofGoodsAndServicesSold": "1367100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "321600000", "sellingGeneralAndAdministrative": "10800000", "netIncomeFromContinuingOperations": "425500000" }, "balance": { "goodwill": "154800000", "inventory": "184300000", "commonStock": "1127700000", "currentDebt": "None", "investments": "None", "totalAssets": "10748600000", "longTermDebt": "2896900000", "shortTermDebt": "250000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "52500000", "reportedCurrency": "USD", "retainedEarnings": "2906300000", "totalLiabilities": "6743500000", "otherCurrentAssets": "29500000", "totalCurrentAssets": "557300000", "currentLongTermDebt": "250000000", "longTermInvestments": "1177500000", "shortTermInvestments": "1250900000", "currentNetReceivables": "249200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10191300000", "currentAccountsPayable": "239300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8643800000", "shortLongTermDebtTotal": "3146900000", "totalShareholderEquity": "4005100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "252500000", "totalCurrentLiabilities": "869400000", "otherNonCurrentLiabilities": "169900000", "totalNonCurrentLiabilities": "5874100000", "cashAndShortTermInvestments": "94300000", "commonStockSharesOutstanding": "200500000", "intangibleAssetsExcludingGoodwill": "52500000", "cashAndCashEquivalentsAtCarryingValue": "94300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "425500000", "profitLoss": "None", "dividendPayout": "272200000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "23900000", "operatingCashflow": "951100000", "capitalExpenditures": "573600000", "changeInReceivables": "19800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-295200000", "cashflowFromInvestment": "-576000000", "stockBasedCompensation": "13400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "272200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "79900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "321600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2270300000, "cost_of_revenue": 1367100000, "gross_profit": 903200000, "research_and_development": 0, "selling_general_admin": 10800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 665400000, "depreciation_amortisation": 321600000, "ebitda": 987000000, "interest_expense": 167700000, "interest_income": null, "other_non_operating": null, "pretax_income": 497700000, "tax_provision": 72200000, "effective_tax_rate": null, "net_income": 425500000, "net_income_continuing_ops": 425500000, "net_income_to_common": 425500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94300000, "short_term_investments": 1250900000, "net_receivables": 249200000, "inventory": 184300000, "other_current_assets": null, "total_current_assets": 557300000, "net_ppe": null, "goodwill": 154800000, "intangible_assets": 52500000, "goodwill_and_intangibles": 207300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10191300000, "total_assets": 10748600000, "short_term_debt": 250000000, "accounts_payable": 239300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 869400000, "long_term_debt": 2896900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5874100000, "total_liabilities": 6743500000, "total_debt": 3146900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2906300000, "total_equity": 4005100000, "shares_outstanding": 200500000, "operating_cash_flow": 951100000, "stock_based_compensation": 13400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 573600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -576000000, "dividends_paid": 272200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -295200000, "free_cash_flow": 1524700000, "net_change_in_cash": 79900000 }, "raw_data": { "income": { "ebit": "665400000", "ebitda": "987000000", "netIncome": "425500000", "grossProfit": "903200000", "depreciation": "None", "totalRevenue": "2270300000", "costOfRevenue": "1367100000", "interestIncome": "3200000", "incomeBeforeTax": "497700000", "interestExpense": "167700000", "operatingIncome": "489600000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "72200000", "reportedCurrency": "USD", "netInterestIncome": "-156000000", "nonInterestIncome": "None", "operatingExpenses": "413600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "164100000", "costofGoodsAndServicesSold": "1367100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "321600000", "sellingGeneralAndAdministrative": "10800000", "netIncomeFromContinuingOperations": "425500000" }, "balance": { "goodwill": "154800000", "inventory": "184300000", "commonStock": "1127700000", "currentDebt": "None", "investments": "None", "totalAssets": "10748600000", "longTermDebt": "2896900000", "shortTermDebt": "250000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "52500000", "reportedCurrency": "USD", "retainedEarnings": "2906300000", "totalLiabilities": "6743500000", "otherCurrentAssets": "29500000", "totalCurrentAssets": "557300000", "currentLongTermDebt": "250000000", "longTermInvestments": "1177500000", "shortTermInvestments": "1250900000", "currentNetReceivables": "249200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10191300000", "currentAccountsPayable": "239300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8643800000", "shortLongTermDebtTotal": "3146900000", "totalShareholderEquity": "4005100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "252500000", "totalCurrentLiabilities": "869400000", "otherNonCurrentLiabilities": "169900000", "totalNonCurrentLiabilities": "5874100000", "cashAndShortTermInvestments": "94300000", "commonStockSharesOutstanding": "200500000", "intangibleAssetsExcludingGoodwill": "52500000", "cashAndCashEquivalentsAtCarryingValue": "94300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "425500000", "profitLoss": "None", "dividendPayout": "272200000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "23900000", "operatingCashflow": "951100000", "capitalExpenditures": "573600000", "changeInReceivables": "19800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-295200000", "cashflowFromInvestment": "-576000000", "stockBasedCompensation": "13400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "272200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "79900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "321600000", "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": "2026-06-07T02:56:04.299697+00:00", "is_restated": false, "income_statement": { "revenue": 752600000, "cost_of_revenue": 473200000, "gross_profit": 279400000, "ebit": 119300000, "ebitda": 255700000, "pretax_income": 59400000, "tax_provision": 9200000, "net_income": 50200000, "net_income_to_common": 50200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200000, "total_current_assets": 808500000, "total_assets": 14472100000, "short_term_debt": 492400000, "long_term_debt": 5369600000, "total_debt": 5862000000, "total_liabilities": 9532900000, "total_equity": 4939200000, "shares_outstanding": 207200000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 175500000, "capital_expenditure": 266800000, "free_cash_flow": 442300000, "dividends_paid": 89100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308636, "ticker_id": 2984, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:04.299697+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "119300000", "ebitda": "255700000", "netIncome": "50200000", "grossProfit": "279400000", "depreciation": "None", "totalRevenue": "752600000", "costOfRevenue": "473200000", "interestIncome": "None", "incomeBeforeTax": "59400000", "interestExpense": "59900000", "operatingIncome": "113100000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "9200000", "reportedCurrency": "USD", "netInterestIncome": "-59900000", "nonInterestIncome": "None", "operatingExpenses": "166300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "473200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136400000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "50200000" }, "balance": { "goodwill": "None", "inventory": "321700000", "commonStock": "1379300000", "currentDebt": "None", "investments": "None", "totalAssets": "14472100000", "longTermDebt": "5369600000", "shortTermDebt": "492400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3562500000", "totalLiabilities": "9532900000", "otherCurrentAssets": "78200000", "totalCurrentAssets": "808500000", "currentLongTermDebt": "492400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "408400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13663600000", "currentAccountsPayable": "282900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5862000000", "totalShareholderEquity": "4939200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "331300000", "totalCurrentLiabilities": "1231900000", "otherNonCurrentLiabilities": "315600000", "totalNonCurrentLiabilities": "8301000000", "cashAndShortTermInvestments": "200000", "commonStockSharesOutstanding": "207200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50200000", "profitLoss": "None", "dividendPayout": "89100000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "2400000", "operatingCashflow": "175500000", "capitalExpenditures": "266800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "107800000", "cashflowFromInvestment": "-283300000", "stockBasedCompensation": "3800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 752600000, "cost_of_revenue": 473200000, "gross_profit": 279400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 119300000, "depreciation_amortisation": 136400000, "ebitda": 255700000, "interest_expense": 59900000, "interest_income": null, "other_non_operating": null, "pretax_income": 59400000, "tax_provision": 9200000, "effective_tax_rate": null, "net_income": 50200000, "net_income_continuing_ops": 50200000, "net_income_to_common": 50200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 200000, "short_term_investments": null, "net_receivables": 408400000, "inventory": 321700000, "other_current_assets": null, "total_current_assets": 808500000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13663600000, "total_assets": 14472100000, "short_term_debt": 492400000, "accounts_payable": 282900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1231900000, "long_term_debt": 5369600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8301000000, "total_liabilities": 9532900000, "total_debt": 5862000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3562500000, "total_equity": 4939200000, "shares_outstanding": 207200000, "operating_cash_flow": 175500000, "stock_based_compensation": 3800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 266800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -283300000, "dividends_paid": 89100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 107800000, "free_cash_flow": 442300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "119300000", "ebitda": "255700000", "netIncome": "50200000", "grossProfit": "279400000", "depreciation": "None", "totalRevenue": "752600000", "costOfRevenue": "473200000", "interestIncome": "None", "incomeBeforeTax": "59400000", "interestExpense": "59900000", "operatingIncome": "113100000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "9200000", "reportedCurrency": "USD", "netInterestIncome": "-59900000", "nonInterestIncome": "None", "operatingExpenses": "166300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "473200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136400000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "50200000" }, "balance": { "goodwill": "None", "inventory": "321700000", "commonStock": "1379300000", "currentDebt": "None", "investments": "None", "totalAssets": "14472100000", "longTermDebt": "5369600000", "shortTermDebt": "492400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3562500000", "totalLiabilities": "9532900000", "otherCurrentAssets": "78200000", "totalCurrentAssets": "808500000", "currentLongTermDebt": "492400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "408400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13663600000", "currentAccountsPayable": "282900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5862000000", "totalShareholderEquity": "4939200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "331300000", "totalCurrentLiabilities": "1231900000", "otherNonCurrentLiabilities": "315600000", "totalNonCurrentLiabilities": "8301000000", "cashAndShortTermInvestments": "200000", "commonStockSharesOutstanding": "207200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50200000", "profitLoss": "None", "dividendPayout": "89100000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "2400000", "operatingCashflow": "175500000", "capitalExpenditures": "266800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "107800000", "cashflowFromInvestment": "-283300000", "stockBasedCompensation": "3800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136400000", "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": "2026-06-07T02:56:04.299697+00:00", "is_restated": false, "income_statement": { "revenue": 725800000, "cost_of_revenue": 421400000, "gross_profit": 304400000, "ebit": 138200000, "ebitda": 273300000, "pretax_income": 81300000, "tax_provision": 12100000, "net_income": 69200000, "net_income_to_common": 69200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200000, "total_current_assets": 857900000, "total_assets": 14370500000, "short_term_debt": 292000000, "long_term_debt": 5369200000, "total_debt": 5661200000, "total_liabilities": 9393200000, "total_equity": 4977300000, "shares_outstanding": 205453035, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 384800000, "capital_expenditure": 301700000, "free_cash_flow": 686500000, "dividends_paid": 85600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308637, "ticker_id": 2984, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:04.299697+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "138200000", "ebitda": "273300000", "netIncome": "69200000", "grossProfit": "304400000", "depreciation": "None", "totalRevenue": "725800000", "costOfRevenue": "421400000", "interestIncome": "61200000", "incomeBeforeTax": "81300000", "interestExpense": "61200000", "operatingIncome": "138200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "12100000", "reportedCurrency": "USD", "netInterestIncome": "-61200000", "nonInterestIncome": "None", "operatingExpenses": "166200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "421400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135100000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "69200000" }, "balance": { "goodwill": "None", "inventory": "324700000", "commonStock": "1378400000", "currentDebt": "None", "investments": "None", "totalAssets": "14370500000", "longTermDebt": "5369200000", "shortTermDebt": "292000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3601500000", "totalLiabilities": "9393200000", "otherCurrentAssets": "396400000", "totalCurrentAssets": "857900000", "currentLongTermDebt": "292000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "461300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13512600000", "currentAccountsPayable": "350600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5661200000", "totalShareholderEquity": "4977300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "451500000", "totalCurrentLiabilities": "1094100000", "otherNonCurrentLiabilities": "309300000", "totalNonCurrentLiabilities": "8299100000", "cashAndShortTermInvestments": "200000", "commonStockSharesOutstanding": "205453035", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69200000", "profitLoss": "None", "dividendPayout": "85600000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "33600000", "operatingCashflow": "384800000", "capitalExpenditures": "301700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65099999", "cashflowFromInvestment": "-319800000", "stockBasedCompensation": "3900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "85600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "196500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 725800000, "cost_of_revenue": 421400000, "gross_profit": 304400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 138200000, "depreciation_amortisation": 135100000, "ebitda": 273300000, "interest_expense": 61200000, "interest_income": null, "other_non_operating": null, "pretax_income": 81300000, "tax_provision": 12100000, "effective_tax_rate": null, "net_income": 69200000, "net_income_continuing_ops": 69200000, "net_income_to_common": 69200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 200000, "short_term_investments": null, "net_receivables": 461300000, "inventory": 324700000, "other_current_assets": null, "total_current_assets": 857900000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13512600000, "total_assets": 14370500000, "short_term_debt": 292000000, "accounts_payable": 350600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1094100000, "long_term_debt": 5369200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8299100000, "total_liabilities": 9393200000, "total_debt": 5661200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3601500000, "total_equity": 4977300000, "shares_outstanding": 205453035, "operating_cash_flow": 384800000, "stock_based_compensation": 3900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 301700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -319800000, "dividends_paid": 85600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -65099999, "free_cash_flow": 686500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "138200000", "ebitda": "273300000", "netIncome": "69200000", "grossProfit": "304400000", "depreciation": "None", "totalRevenue": "725800000", "costOfRevenue": "421400000", "interestIncome": "61200000", "incomeBeforeTax": "81300000", "interestExpense": "61200000", "operatingIncome": "138200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "12100000", "reportedCurrency": "USD", "netInterestIncome": "-61200000", "nonInterestIncome": "None", "operatingExpenses": "166200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "421400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135100000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "69200000" }, "balance": { "goodwill": "None", "inventory": "324700000", "commonStock": "1378400000", "currentDebt": "None", "investments": "None", "totalAssets": "14370500000", "longTermDebt": "5369200000", "shortTermDebt": "292000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3601500000", "totalLiabilities": "9393200000", "otherCurrentAssets": "396400000", "totalCurrentAssets": "857900000", "currentLongTermDebt": "292000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "461300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13512600000", "currentAccountsPayable": "350600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5661200000", "totalShareholderEquity": "4977300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "451500000", "totalCurrentLiabilities": "1094100000", "otherNonCurrentLiabilities": "309300000", "totalNonCurrentLiabilities": "8299100000", "cashAndShortTermInvestments": "200000", "commonStockSharesOutstanding": "205453035", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69200000", "profitLoss": "None", "dividendPayout": "85600000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "33600000", "operatingCashflow": "384800000", "capitalExpenditures": "301700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65099999", "cashflowFromInvestment": "-319800000", "stockBasedCompensation": "3900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "85600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "196500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135100000", "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": "2026-06-07T02:56:04.299697+00:00", "is_restated": false, "income_statement": { "revenue": 1045000000, "cost_of_revenue": 388500000, "gross_profit": 656500000, "ebit": 283700000, "ebitda": 430400000, "pretax_income": 276800000, "tax_provision": 45500000, "net_income": 231300000, "net_income_to_common": 231300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 300000, "total_current_assets": 987700000, "total_assets": 14257400000, "short_term_debt": 466300000, "long_term_debt": 5368200000, "total_debt": 5834500000, "total_liabilities": 9460300000, "total_equity": 4797100000, "shares_outstanding": 202100000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 397800000, "capital_expenditure": 523200000, "free_cash_flow": 921000000, "dividends_paid": 84800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308639, "ticker_id": 2984, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:04.299697+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "283700000", "ebitda": "430400000", "netIncome": "231300000", "grossProfit": "656500000", "depreciation": "None", "totalRevenue": "1045000000", "costOfRevenue": "388500000", "interestIncome": "69600000", "incomeBeforeTax": "276800000", "interestExpense": "6900000", "operatingIncome": "341300000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "45500000", "reportedCurrency": "USD", "netInterestIncome": "-69600000", "nonInterestIncome": "None", "operatingExpenses": "315200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "388500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146700000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "231300000" }, "balance": { "goodwill": "None", "inventory": "342300000", "commonStock": "1179600000", "currentDebt": "None", "investments": "None", "totalAssets": "14257400000", "longTermDebt": "5368200000", "shortTermDebt": "466300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3619900000", "totalLiabilities": "9460300000", "otherCurrentAssets": "454800000", "totalCurrentAssets": "987700000", "currentLongTermDebt": "466300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "532600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13269699999", "currentAccountsPayable": "275700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5834500000", "totalShareholderEquity": "4797100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "372300000", "totalCurrentLiabilities": "1237100000", "otherNonCurrentLiabilities": "283200000", "totalNonCurrentLiabilities": "8223200000", "cashAndShortTermInvestments": "300000", "commonStockSharesOutstanding": "202100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "231300000", "profitLoss": "None", "dividendPayout": "84800000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "44200000", "operatingCashflow": "397800000", "capitalExpenditures": "523200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-150200000", "cashflowFromInvestment": "-247800000", "stockBasedCompensation": "3500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "84800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1045000000, "cost_of_revenue": 388500000, "gross_profit": 656500000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 283700000, "depreciation_amortisation": 146700000, "ebitda": 430400000, "interest_expense": 6900000, "interest_income": null, "other_non_operating": null, "pretax_income": 276800000, "tax_provision": 45500000, "effective_tax_rate": null, "net_income": 231300000, "net_income_continuing_ops": 231300000, "net_income_to_common": 231300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 300000, "short_term_investments": null, "net_receivables": 532600000, "inventory": 342300000, "other_current_assets": null, "total_current_assets": 987700000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13269699999, "total_assets": 14257400000, "short_term_debt": 466300000, "accounts_payable": 275700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1237100000, "long_term_debt": 5368200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8223200000, "total_liabilities": 9460300000, "total_debt": 5834500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3619900000, "total_equity": 4797100000, "shares_outstanding": 202100000, "operating_cash_flow": 397800000, "stock_based_compensation": 3500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 523200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -247800000, "dividends_paid": 84800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -150200000, "free_cash_flow": 921000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "283700000", "ebitda": "430400000", "netIncome": "231300000", "grossProfit": "656500000", "depreciation": "None", "totalRevenue": "1045000000", "costOfRevenue": "388500000", "interestIncome": "69600000", "incomeBeforeTax": "276800000", "interestExpense": "6900000", "operatingIncome": "341300000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "45500000", "reportedCurrency": "USD", "netInterestIncome": "-69600000", "nonInterestIncome": "None", "operatingExpenses": "315200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "388500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146700000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "231300000" }, "balance": { "goodwill": "None", "inventory": "342300000", "commonStock": "1179600000", "currentDebt": "None", "investments": "None", "totalAssets": "14257400000", "longTermDebt": "5368200000", "shortTermDebt": "466300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3619900000", "totalLiabilities": "9460300000", "otherCurrentAssets": "454800000", "totalCurrentAssets": "987700000", "currentLongTermDebt": "466300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "532600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13269699999", "currentAccountsPayable": "275700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5834500000", "totalShareholderEquity": "4797100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "372300000", "totalCurrentLiabilities": "1237100000", "otherNonCurrentLiabilities": "283200000", "totalNonCurrentLiabilities": "8223200000", "cashAndShortTermInvestments": "300000", "commonStockSharesOutstanding": "202100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "231300000", "profitLoss": "None", "dividendPayout": "84800000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "44200000", "operatingCashflow": "397800000", "capitalExpenditures": "523200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-150200000", "cashflowFromInvestment": "-247800000", "stockBasedCompensation": "3500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "84800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146700000", "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": "2026-06-07T02:56:04.299697+00:00", "is_restated": false, "income_statement": { "revenue": 741600000, "cost_of_revenue": 388200000, "gross_profit": 353400000, "ebit": 201700000, "ebitda": 342300000, "pretax_income": 129500000, "tax_provision": 22000000, "net_income": 107500000, "net_income_to_common": 107500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 500000, "total_current_assets": 969300000, "total_assets": 14089100000, "short_term_debt": 534500000, "long_term_debt": 5367200000, "total_debt": 5901700000, "total_liabilities": 9444200000, "total_equity": 4644900000, "shares_outstanding": 202100000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 338600000, "capital_expenditure": 273700000, "free_cash_flow": 612300000, "dividends_paid": 84900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308640, "ticker_id": 2984, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:04.299697+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "201700000", "ebitda": "342300000", "netIncome": "107500000", "grossProfit": "353400000", "depreciation": "None", "totalRevenue": "741600000", "costOfRevenue": "388200000", "interestIncome": "72200000", "incomeBeforeTax": "129500000", "interestExpense": "72200000", "operatingIncome": "186600000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "22000000", "reportedCurrency": "USD", "netInterestIncome": "-72200000", "nonInterestIncome": "None", "operatingExpenses": "166800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "388200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140600000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "107500000" }, "balance": { "goodwill": "None", "inventory": "373600000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "14089100000", "longTermDebt": "5367200000", "shortTermDebt": "534500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3474200000", "totalLiabilities": "9444200000", "otherCurrentAssets": "65000000", "totalCurrentAssets": "969300000", "currentLongTermDebt": "534500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "530200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13119800000", "currentAccountsPayable": "287900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5901700000", "totalShareholderEquity": "4644900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "308000000", "totalCurrentLiabilities": "1250700000", "otherNonCurrentLiabilities": "262400000", "totalNonCurrentLiabilities": "8193500000", "cashAndShortTermInvestments": "500000", "commonStockSharesOutstanding": "202100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107500000", "profitLoss": "None", "dividendPayout": "84900000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-8900000", "operatingCashflow": "338600000", "capitalExpenditures": "273700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69700000", "cashflowFromInvestment": "-295300000", "stockBasedCompensation": "3600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "84900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 741600000, "cost_of_revenue": 388200000, "gross_profit": 353400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 201700000, "depreciation_amortisation": 140600000, "ebitda": 342300000, "interest_expense": 72200000, "interest_income": null, "other_non_operating": null, "pretax_income": 129500000, "tax_provision": 22000000, "effective_tax_rate": null, "net_income": 107500000, "net_income_continuing_ops": 107500000, "net_income_to_common": 107500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 500000, "short_term_investments": null, "net_receivables": 530200000, "inventory": 373600000, "other_current_assets": null, "total_current_assets": 969300000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13119800000, "total_assets": 14089100000, "short_term_debt": 534500000, "accounts_payable": 287900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1250700000, "long_term_debt": 5367200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8193500000, "total_liabilities": 9444200000, "total_debt": 5901700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3474200000, "total_equity": 4644900000, "shares_outstanding": 202100000, "operating_cash_flow": 338600000, "stock_based_compensation": 3600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 273700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -295300000, "dividends_paid": 84900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -69700000, "free_cash_flow": 612300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "201700000", "ebitda": "342300000", "netIncome": "107500000", "grossProfit": "353400000", "depreciation": "None", "totalRevenue": "741600000", "costOfRevenue": "388200000", "interestIncome": "72200000", "incomeBeforeTax": "129500000", "interestExpense": "72200000", "operatingIncome": "186600000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "22000000", "reportedCurrency": "USD", "netInterestIncome": "-72200000", "nonInterestIncome": "None", "operatingExpenses": "166800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "388200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140600000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "107500000" }, "balance": { "goodwill": "None", "inventory": "373600000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "14089100000", "longTermDebt": "5367200000", "shortTermDebt": "534500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3474200000", "totalLiabilities": "9444200000", "otherCurrentAssets": "65000000", "totalCurrentAssets": "969300000", "currentLongTermDebt": "534500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "530200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13119800000", "currentAccountsPayable": "287900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5901700000", "totalShareholderEquity": "4644900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "308000000", "totalCurrentLiabilities": "1250700000", "otherNonCurrentLiabilities": "262400000", "totalNonCurrentLiabilities": "8193500000", "cashAndShortTermInvestments": "500000", "commonStockSharesOutstanding": "202100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107500000", "profitLoss": "None", "dividendPayout": "84900000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-8900000", "operatingCashflow": "338600000", "capitalExpenditures": "273700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69700000", "cashflowFromInvestment": "-295300000", "stockBasedCompensation": "3600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "84900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140600000", "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": "2026-06-07T02:56:04.299697+00:00", "is_restated": false, "income_statement": { "revenue": 747700000, "cost_of_revenue": 445800000, "gross_profit": 301900000, "ebit": 140200000, "ebitda": 277600000, "pretax_income": 72900000, "tax_provision": 10200000, "net_income": 62700000, "net_income_to_common": 62700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26900000, "total_current_assets": 1008800000, "total_assets": 13953200000, "short_term_debt": 766700000, "long_term_debt": 5121800000, "total_debt": 5888500000, "total_liabilities": 9337500000, "total_equity": 4615700000, "shares_outstanding": 201900000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 15900000, "capital_expenditure": 249500000, "free_cash_flow": 265400000, "dividends_paid": 86600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308641, "ticker_id": 2984, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:04.299697+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "140200000", "ebitda": "277600000", "netIncome": "62700000", "grossProfit": "301900000", "depreciation": "None", "totalRevenue": "747700000", "costOfRevenue": "445800000", "interestIncome": "67300000", "incomeBeforeTax": "72900000", "interestExpense": "67300000", "operatingIncome": "133300000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "10200000", "reportedCurrency": "USD", "netInterestIncome": "-67300000", "nonInterestIncome": "None", "operatingExpenses": "168600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "445800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137400000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "62700000" }, "balance": { "goodwill": "None", "inventory": "364700000", "commonStock": "1166700000", "currentDebt": "None", "investments": "None", "totalAssets": "13953200000", "longTermDebt": "5121800000", "shortTermDebt": "766700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3451600000", "totalLiabilities": "9337500000", "otherCurrentAssets": "88600000", "totalCurrentAssets": "1008800000", "currentLongTermDebt": "766700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "528600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12944400000", "currentAccountsPayable": "224700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5888500000", "totalShareholderEquity": "4615700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "279700000", "totalCurrentLiabilities": "1382600000", "otherNonCurrentLiabilities": "268300000", "totalNonCurrentLiabilities": "7954900000", "cashAndShortTermInvestments": "26900000", "commonStockSharesOutstanding": "201900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "26900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62700000", "profitLoss": "None", "dividendPayout": "86600000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-46700000", "operatingCashflow": "15900000", "capitalExpenditures": "249500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "274100000", "cashflowFromInvestment": "-263700000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 747700000, "cost_of_revenue": 445800000, "gross_profit": 301900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 140200000, "depreciation_amortisation": 137400000, "ebitda": 277600000, "interest_expense": 67300000, "interest_income": null, "other_non_operating": null, "pretax_income": 72900000, "tax_provision": 10200000, "effective_tax_rate": null, "net_income": 62700000, "net_income_continuing_ops": 62700000, "net_income_to_common": 62700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26900000, "short_term_investments": null, "net_receivables": 528600000, "inventory": 364700000, "other_current_assets": null, "total_current_assets": 1008800000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12944400000, "total_assets": 13953200000, "short_term_debt": 766700000, "accounts_payable": 224700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1382600000, "long_term_debt": 5121800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7954900000, "total_liabilities": 9337500000, "total_debt": 5888500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3451600000, "total_equity": 4615700000, "shares_outstanding": 201900000, "operating_cash_flow": 15900000, "stock_based_compensation": 3000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 249500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -263700000, "dividends_paid": 86600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 274100000, "free_cash_flow": 265400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "140200000", "ebitda": "277600000", "netIncome": "62700000", "grossProfit": "301900000", "depreciation": "None", "totalRevenue": "747700000", "costOfRevenue": "445800000", "interestIncome": "67300000", "incomeBeforeTax": "72900000", "interestExpense": "67300000", "operatingIncome": "133300000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "10200000", "reportedCurrency": "USD", "netInterestIncome": "-67300000", "nonInterestIncome": "None", "operatingExpenses": "168600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "445800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137400000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "62700000" }, "balance": { "goodwill": "None", "inventory": "364700000", "commonStock": "1166700000", "currentDebt": "None", "investments": "None", "totalAssets": "13953200000", "longTermDebt": "5121800000", "shortTermDebt": "766700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3451600000", "totalLiabilities": "9337500000", "otherCurrentAssets": "88600000", "totalCurrentAssets": "1008800000", "currentLongTermDebt": "766700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "528600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12944400000", "currentAccountsPayable": "224700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5888500000", "totalShareholderEquity": "4615700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "279700000", "totalCurrentLiabilities": "1382600000", "otherNonCurrentLiabilities": "268300000", "totalNonCurrentLiabilities": "7954900000", "cashAndShortTermInvestments": "26900000", "commonStockSharesOutstanding": "201900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "26900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62700000", "profitLoss": "None", "dividendPayout": "86600000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-46700000", "operatingCashflow": "15900000", "capitalExpenditures": "249500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "274100000", "cashflowFromInvestment": "-263700000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137400000", "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": "2026-06-07T02:56:04.299697+00:00", "is_restated": false, "income_statement": { "revenue": 760500000, "cost_of_revenue": 420600000, "gross_profit": 339900000, "ebit": 184400000, "ebitda": 315200000, "pretax_income": 119200000, "tax_provision": 17300000, "net_income": 101900000, "net_income_to_common": 101900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 600000, "total_current_assets": 895100000, "total_assets": 13716000000, "short_term_debt": 501700000, "long_term_debt": 5020900000, "total_debt": 5522600000, "total_liabilities": 9075100000, "total_equity": 4640900000, "shares_outstanding": 201400000, "goodwill_and_intangibles": 548600000 }, "cash_flow": { "operating_cash_flow": 129600000, "capital_expenditure": 296600000, "free_cash_flow": 426200000, "dividends_paid": 84600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308642, "ticker_id": 2984, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:04.299697+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "184400000", "ebitda": "315200000", "netIncome": "101900000", "grossProfit": "339900000", "depreciation": "None", "totalRevenue": "760500000", "costOfRevenue": "420600000", "interestIncome": "65200000", "incomeBeforeTax": "119200000", "interestExpense": "65200000", "operatingIncome": "182000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "17300000", "reportedCurrency": "USD", "netInterestIncome": "-65200000", "nonInterestIncome": "None", "operatingExpenses": "157900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "420600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "101900000" }, "balance": { "goodwill": "None", "inventory": "377700000", "commonStock": "1167900000", "currentDebt": "None", "investments": "None", "totalAssets": "13716000000", "longTermDebt": "5020900000", "shortTermDebt": "501700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "548600000", "reportedCurrency": "USD", "retainedEarnings": "3475700000", "totalLiabilities": "9075100000", "otherCurrentAssets": "88900000", "totalCurrentAssets": "895100000", "currentLongTermDebt": "501700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "427900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12820900000", "currentAccountsPayable": "305700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5522600000", "totalShareholderEquity": "4640900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "252500000", "totalCurrentLiabilities": "1229800000", "otherNonCurrentLiabilities": "255400000", "totalNonCurrentLiabilities": "7845300000", "cashAndShortTermInvestments": "600000", "commonStockSharesOutstanding": "201400000", "intangibleAssetsExcludingGoodwill": "548600000", "cashAndCashEquivalentsAtCarryingValue": "600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101900000", "profitLoss": "None", "dividendPayout": "84600000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-102400000", "operatingCashflow": "129600000", "capitalExpenditures": "296600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "171000000", "cashflowFromInvestment": "-309900000", "stockBasedCompensation": "3100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "84600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "11000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 760500000, "cost_of_revenue": 420600000, "gross_profit": 339900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 184400000, "depreciation_amortisation": 130800000, "ebitda": 315200000, "interest_expense": 65200000, "interest_income": null, "other_non_operating": null, "pretax_income": 119200000, "tax_provision": 17300000, "effective_tax_rate": null, "net_income": 101900000, "net_income_continuing_ops": 101900000, "net_income_to_common": 101900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 600000, "short_term_investments": null, "net_receivables": 427900000, "inventory": 377700000, "other_current_assets": null, "total_current_assets": 895100000, "net_ppe": null, "goodwill": null, "intangible_assets": 548600000, "goodwill_and_intangibles": 548600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12820900000, "total_assets": 13716000000, "short_term_debt": 501700000, "accounts_payable": 305700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1229800000, "long_term_debt": 5020900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7845300000, "total_liabilities": 9075100000, "total_debt": 5522600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3475700000, "total_equity": 4640900000, "shares_outstanding": 201400000, "operating_cash_flow": 129600000, "stock_based_compensation": 3100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 296600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -309900000, "dividends_paid": 84600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 171000000, "free_cash_flow": 426200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "184400000", "ebitda": "315200000", "netIncome": "101900000", "grossProfit": "339900000", "depreciation": "None", "totalRevenue": "760500000", "costOfRevenue": "420600000", "interestIncome": "65200000", "incomeBeforeTax": "119200000", "interestExpense": "65200000", "operatingIncome": "182000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "17300000", "reportedCurrency": "USD", "netInterestIncome": "-65200000", "nonInterestIncome": "None", "operatingExpenses": "157900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "420600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "101900000" }, "balance": { "goodwill": "None", "inventory": "377700000", "commonStock": "1167900000", "currentDebt": "None", "investments": "None", "totalAssets": "13716000000", "longTermDebt": "5020900000", "shortTermDebt": "501700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "548600000", "reportedCurrency": "USD", "retainedEarnings": "3475700000", "totalLiabilities": "9075100000", "otherCurrentAssets": "88900000", "totalCurrentAssets": "895100000", "currentLongTermDebt": "501700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "427900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12820900000", "currentAccountsPayable": "305700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5522600000", "totalShareholderEquity": "4640900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "252500000", "totalCurrentLiabilities": "1229800000", "otherNonCurrentLiabilities": "255400000", "totalNonCurrentLiabilities": "7845300000", "cashAndShortTermInvestments": "600000", "commonStockSharesOutstanding": "201400000", "intangibleAssetsExcludingGoodwill": "548600000", "cashAndCashEquivalentsAtCarryingValue": "600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101900000", "profitLoss": "None", "dividendPayout": "84600000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-102400000", "operatingCashflow": "129600000", "capitalExpenditures": "296600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "171000000", "cashflowFromInvestment": "-309900000", "stockBasedCompensation": "3100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "84600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "11000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130800000", "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": "2026-06-07T02:56:04.299697+00:00", "is_restated": false, "income_statement": { "revenue": 965400000, "cost_of_revenue": 481500000, "gross_profit": 483900000, "ebit": 323900000, "ebitda": 467900000, "pretax_income": 259700000, "tax_provision": 41000000, "net_income": 218700000, "net_income_to_common": 218700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9900000, "total_current_assets": 896500000, "total_assets": 13475800000, "short_term_debt": 247600000, "long_term_debt": 5020800000, "total_debt": 5268400000, "total_liabilities": 8858700000, "total_equity": 4617100000, "shares_outstanding": 201500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 347100000, "capital_expenditure": 244100000, "free_cash_flow": 591200000, "dividends_paid": 84000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308644, "ticker_id": 2984, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:04.299697+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "323900000", "ebitda": "467900000", "netIncome": "218700000", "grossProfit": "483900000", "depreciation": "None", "totalRevenue": "965400000", "costOfRevenue": "481500000", "interestIncome": "64200000", "incomeBeforeTax": "259700000", "interestExpense": "64200000", "operatingIncome": "313200000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "41000000", "reportedCurrency": "USD", "netInterestIncome": "-64200000", "nonInterestIncome": "None", "operatingExpenses": "170700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "481500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "144000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "218700000" }, "balance": { "goodwill": "None", "inventory": "361600000", "commonStock": "1161700000", "currentDebt": "None", "investments": "None", "totalAssets": "13475800000", "longTermDebt": "5020800000", "shortTermDebt": "247600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3458500000", "totalLiabilities": "8858700000", "otherCurrentAssets": "63000000", "totalCurrentAssets": "896500000", "currentLongTermDebt": "247600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "462000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12579300000", "currentAccountsPayable": "269800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5268400000", "totalShareholderEquity": "4617100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "414100000", "totalCurrentLiabilities": "1041500000", "otherNonCurrentLiabilities": "242600000", "totalNonCurrentLiabilities": "7817200000", "cashAndShortTermInvestments": "9900000", "commonStockSharesOutstanding": "201500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "218700000", "profitLoss": "None", "dividendPayout": "84000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-34200000", "operatingCashflow": "347100000", "capitalExpenditures": "244100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75600000", "cashflowFromInvestment": "-261700000", "stockBasedCompensation": "2100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "84000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "144000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 965400000, "cost_of_revenue": 481500000, "gross_profit": 483900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 323900000, "depreciation_amortisation": 144000000, "ebitda": 467900000, "interest_expense": 64200000, "interest_income": null, "other_non_operating": null, "pretax_income": 259700000, "tax_provision": 41000000, "effective_tax_rate": null, "net_income": 218700000, "net_income_continuing_ops": 218700000, "net_income_to_common": 218700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9900000, "short_term_investments": null, "net_receivables": 462000000, "inventory": 361600000, "other_current_assets": null, "total_current_assets": 896500000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12579300000, "total_assets": 13475800000, "short_term_debt": 247600000, "accounts_payable": 269800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1041500000, "long_term_debt": 5020800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7817200000, "total_liabilities": 8858700000, "total_debt": 5268400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3458500000, "total_equity": 4617100000, "shares_outstanding": 201500000, "operating_cash_flow": 347100000, "stock_based_compensation": 2100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 244100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -261700000, "dividends_paid": 84000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -75600000, "free_cash_flow": 591200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "323900000", "ebitda": "467900000", "netIncome": "218700000", "grossProfit": "483900000", "depreciation": "None", "totalRevenue": "965400000", "costOfRevenue": "481500000", "interestIncome": "64200000", "incomeBeforeTax": "259700000", "interestExpense": "64200000", "operatingIncome": "313200000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "41000000", "reportedCurrency": "USD", "netInterestIncome": "-64200000", "nonInterestIncome": "None", "operatingExpenses": "170700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "481500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "144000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "218700000" }, "balance": { "goodwill": "None", "inventory": "361600000", "commonStock": "1161700000", "currentDebt": "None", "investments": "None", "totalAssets": "13475800000", "longTermDebt": "5020800000", "shortTermDebt": "247600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3458500000", "totalLiabilities": "8858700000", "otherCurrentAssets": "63000000", "totalCurrentAssets": "896500000", "currentLongTermDebt": "247600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "462000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12579300000", "currentAccountsPayable": "269800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5268400000", "totalShareholderEquity": "4617100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "414100000", "totalCurrentLiabilities": "1041500000", "otherNonCurrentLiabilities": "242600000", "totalNonCurrentLiabilities": "7817200000", "cashAndShortTermInvestments": "9900000", "commonStockSharesOutstanding": "201500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "218700000", "profitLoss": "None", "dividendPayout": "84000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-34200000", "operatingCashflow": "347100000", "capitalExpenditures": "244100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75600000", "cashflowFromInvestment": "-261700000", "stockBasedCompensation": "2100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "84000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "144000000", "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": "2026-06-07T02:56:04.299697+00:00", "is_restated": false, "income_statement": { "revenue": 662600000, "cost_of_revenue": 324300000, "gross_profit": 338300000, "ebit": 186400000, "ebitda": 321900000, "pretax_income": 121500000, "tax_provision": 19200000, "net_income": 102300000, "net_income_to_common": 102300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100000, "total_current_assets": 787300000, "total_assets": 13211800000, "short_term_debt": 440700000, "long_term_debt": 4821800000, "total_debt": 5262500000, "total_liabilities": 8734100000, "total_equity": 4477700000, "shares_outstanding": 201400000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 253100000, "capital_expenditure": 323300000, "free_cash_flow": 576400000, "dividends_paid": 84000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308645, "ticker_id": 2984, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:04.299697+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "186400000", "ebitda": "321900000", "netIncome": "102300000", "grossProfit": "338300000", "depreciation": "None", "totalRevenue": "662600000", "costOfRevenue": "324300000", "interestIncome": "None", "incomeBeforeTax": "121500000", "interestExpense": "64900000", "operatingIncome": "175900000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "19200000", "reportedCurrency": "USD", "netInterestIncome": "-64900000", "nonInterestIncome": "None", "operatingExpenses": "162400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "324300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135500000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "102300000" }, "balance": { "goodwill": "None", "inventory": "384100000", "commonStock": "1156500000", "currentDebt": "None", "investments": "None", "totalAssets": "13211800000", "longTermDebt": "4821800000", "shortTermDebt": "440700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3324400000", "totalLiabilities": "8734100000", "otherCurrentAssets": "67500000", "totalCurrentAssets": "787300000", "currentLongTermDebt": "440700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "335600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12424500000", "currentAccountsPayable": "256800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5262500000", "totalShareholderEquity": "4477700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "255200000", "totalCurrentLiabilities": "1109700000", "otherNonCurrentLiabilities": "262400000", "totalNonCurrentLiabilities": "7624400000", "cashAndShortTermInvestments": "100000", "commonStockSharesOutstanding": "201400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102300000", "profitLoss": "None", "dividendPayout": "84000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "12800000", "operatingCashflow": "253100000", "capitalExpenditures": "323300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "88800000", "cashflowFromInvestment": "-346100000", "stockBasedCompensation": "3300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "84000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 662600000, "cost_of_revenue": 324300000, "gross_profit": 338300000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 186400000, "depreciation_amortisation": 135500000, "ebitda": 321900000, "interest_expense": 64900000, "interest_income": null, "other_non_operating": null, "pretax_income": 121500000, "tax_provision": 19200000, "effective_tax_rate": null, "net_income": 102300000, "net_income_continuing_ops": 102300000, "net_income_to_common": 102300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100000, "short_term_investments": null, "net_receivables": 335600000, "inventory": 384100000, "other_current_assets": null, "total_current_assets": 787300000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12424500000, "total_assets": 13211800000, "short_term_debt": 440700000, "accounts_payable": 256800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1109700000, "long_term_debt": 4821800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7624400000, "total_liabilities": 8734100000, "total_debt": 5262500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3324400000, "total_equity": 4477700000, "shares_outstanding": 201400000, "operating_cash_flow": 253100000, "stock_based_compensation": 3300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 323300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -346100000, "dividends_paid": 84000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 88800000, "free_cash_flow": 576400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "186400000", "ebitda": "321900000", "netIncome": "102300000", "grossProfit": "338300000", "depreciation": "None", "totalRevenue": "662600000", "costOfRevenue": "324300000", "interestIncome": "None", "incomeBeforeTax": "121500000", "interestExpense": "64900000", "operatingIncome": "175900000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "19200000", "reportedCurrency": "USD", "netInterestIncome": "-64900000", "nonInterestIncome": "None", "operatingExpenses": "162400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "324300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135500000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "102300000" }, "balance": { "goodwill": "None", "inventory": "384100000", "commonStock": "1156500000", "currentDebt": "None", "investments": "None", "totalAssets": "13211800000", "longTermDebt": "4821800000", "shortTermDebt": "440700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3324400000", "totalLiabilities": "8734100000", "otherCurrentAssets": "67500000", "totalCurrentAssets": "787300000", "currentLongTermDebt": "440700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "335600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12424500000", "currentAccountsPayable": "256800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5262500000", "totalShareholderEquity": "4477700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "255200000", "totalCurrentLiabilities": "1109700000", "otherNonCurrentLiabilities": "262400000", "totalNonCurrentLiabilities": "7624400000", "cashAndShortTermInvestments": "100000", "commonStockSharesOutstanding": "201400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102300000", "profitLoss": "None", "dividendPayout": "84000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "12800000", "operatingCashflow": "253100000", "capitalExpenditures": "323300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "88800000", "cashflowFromInvestment": "-346100000", "stockBasedCompensation": "3300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "84000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135500000", "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": "2026-06-07T02:56:04.299697+00:00", "is_restated": false, "income_statement": { "revenue": 596800000, "cost_of_revenue": 364600000, "gross_profit": 232200000, "ebit": 80400000, "ebitda": 209600000, "pretax_income": 20200000, "tax_provision": 1600000, "net_income": 18600000, "net_income_to_common": 18600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4300000, "total_current_assets": 725000000, "total_assets": 12918000000, "short_term_debt": 835100000, "long_term_debt": 4261900000, "total_debt": 5097000000, "total_liabilities": 8472700000, "total_equity": 4445300000, "shares_outstanding": 200600000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 83000000, "capital_expenditure": 226900000, "free_cash_flow": 309900000, "dividends_paid": 85900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308646, "ticker_id": 2984, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:04.299697+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "80400000", "ebitda": "209600000", "netIncome": "18600000", "grossProfit": "232200000", "depreciation": "None", "totalRevenue": "596800000", "costOfRevenue": "364600000", "interestIncome": "None", "incomeBeforeTax": "20200000", "interestExpense": "60200000", "operatingIncome": "74000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1600000", "reportedCurrency": "USD", "netInterestIncome": "-60200000", "nonInterestIncome": "None", "operatingExpenses": "158200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "364600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129200000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "18600000" }, "balance": { "goodwill": "None", "inventory": "403200000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "12918000000", "longTermDebt": "4261900000", "shortTermDebt": "835100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3306200000", "totalLiabilities": "8472700000", "otherCurrentAssets": "53700000", "totalCurrentAssets": "725000000", "currentLongTermDebt": "835100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "263800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12193000000", "currentAccountsPayable": "211900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5097000000", "totalShareholderEquity": "4445300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "248100000", "totalCurrentLiabilities": "1429700000", "otherNonCurrentLiabilities": "242700000", "totalNonCurrentLiabilities": "7043000000", "cashAndShortTermInvestments": "4300000", "commonStockSharesOutstanding": "200600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18600000", "profitLoss": "None", "dividendPayout": "85900000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "25600000", "operatingCashflow": "83000000", "capitalExpenditures": "226900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "164600000", "cashflowFromInvestment": "-243500000", "stockBasedCompensation": "3200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "85900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 596800000, "cost_of_revenue": 364600000, "gross_profit": 232200000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 80400000, "depreciation_amortisation": 129200000, "ebitda": 209600000, "interest_expense": 60200000, "interest_income": null, "other_non_operating": null, "pretax_income": 20200000, "tax_provision": 1600000, "effective_tax_rate": null, "net_income": 18600000, "net_income_continuing_ops": 18600000, "net_income_to_common": 18600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4300000, "short_term_investments": null, "net_receivables": 263800000, "inventory": 403200000, "other_current_assets": null, "total_current_assets": 725000000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12193000000, "total_assets": 12918000000, "short_term_debt": 835100000, "accounts_payable": 211900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1429700000, "long_term_debt": 4261900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7043000000, "total_liabilities": 8472700000, "total_debt": 5097000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3306200000, "total_equity": 4445300000, "shares_outstanding": 200600000, "operating_cash_flow": 83000000, "stock_based_compensation": 3200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 226900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -243500000, "dividends_paid": 85900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 164600000, "free_cash_flow": 309900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "80400000", "ebitda": "209600000", "netIncome": "18600000", "grossProfit": "232200000", "depreciation": "None", "totalRevenue": "596800000", "costOfRevenue": "364600000", "interestIncome": "None", "incomeBeforeTax": "20200000", "interestExpense": "60200000", "operatingIncome": "74000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1600000", "reportedCurrency": "USD", "netInterestIncome": "-60200000", "nonInterestIncome": "None", "operatingExpenses": "158200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "364600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129200000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "18600000" }, "balance": { "goodwill": "None", "inventory": "403200000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "12918000000", "longTermDebt": "4261900000", "shortTermDebt": "835100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3306200000", "totalLiabilities": "8472700000", "otherCurrentAssets": "53700000", "totalCurrentAssets": "725000000", "currentLongTermDebt": "835100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "263800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12193000000", "currentAccountsPayable": "211900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5097000000", "totalShareholderEquity": "4445300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "248100000", "totalCurrentLiabilities": "1429700000", "otherNonCurrentLiabilities": "242700000", "totalNonCurrentLiabilities": "7043000000", "cashAndShortTermInvestments": "4300000", "commonStockSharesOutstanding": "200600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18600000", "profitLoss": "None", "dividendPayout": "85900000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "25600000", "operatingCashflow": "83000000", "capitalExpenditures": "226900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "164600000", "cashflowFromInvestment": "-243500000", "stockBasedCompensation": "3200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "85900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129200000", "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": "2026-06-07T02:56:04.299697+00:00", "is_restated": false, "income_statement": { "revenue": 566700000, "cost_of_revenue": 316700000, "gross_profit": 250000000, "ebit": 110000000, "ebitda": 238800000, "pretax_income": 44400000, "tax_provision": -3800000, "net_income": 48200000, "net_income_to_common": 48200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200000, "total_current_assets": 771500000, "total_assets": 12790700000, "short_term_debt": 499200000, "long_term_debt": 4340500000, "total_debt": 4839700000, "total_liabilities": 8279100000, "total_equity": 4511600000, "shares_outstanding": 200300000, "goodwill_and_intangibles": 348700000 }, "cash_flow": { "operating_cash_flow": 383400000, "capital_expenditure": 298600000, "free_cash_flow": 682000000, "dividends_paid": 83800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308647, "ticker_id": 2984, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:04.299697+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "110000000", "ebitda": "238800000", "netIncome": "48200000", "grossProfit": "250000000", "depreciation": "None", "totalRevenue": "566700000", "costOfRevenue": "316700000", "interestIncome": "None", "incomeBeforeTax": "44400000", "interestExpense": "65600000", "operatingIncome": "96200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3800000", "reportedCurrency": "USD", "netInterestIncome": "-65600000", "nonInterestIncome": "None", "operatingExpenses": "153800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "316700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "48200000" }, "balance": { "goodwill": "None", "inventory": "412800000", "commonStock": "1145100000", "currentDebt": "None", "investments": "None", "totalAssets": "12790700000", "longTermDebt": "4340500000", "shortTermDebt": "499200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "348700000", "reportedCurrency": "USD", "retainedEarnings": "3373700000", "totalLiabilities": "8279100000", "otherCurrentAssets": "58800000", "totalCurrentAssets": "771500000", "currentLongTermDebt": "499200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "299700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12019200000", "currentAccountsPayable": "276400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4839700000", "totalShareholderEquity": "4511600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "252500000", "totalCurrentLiabilities": "1179200000", "otherNonCurrentLiabilities": "213000000", "totalNonCurrentLiabilities": "7099900000", "cashAndShortTermInvestments": "200000", "commonStockSharesOutstanding": "200300000", "intangibleAssetsExcludingGoodwill": "348700000", "cashAndCashEquivalentsAtCarryingValue": "200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48200000", "profitLoss": "None", "dividendPayout": "83800000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "15600000", "operatingCashflow": "383400000", "capitalExpenditures": "298600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3500000", "cashflowFromInvestment": "-389500000", "stockBasedCompensation": "3600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-85000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 566700000, "cost_of_revenue": 316700000, "gross_profit": 250000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 110000000, "depreciation_amortisation": 128800000, "ebitda": 238800000, "interest_expense": 65600000, "interest_income": null, "other_non_operating": null, "pretax_income": 44400000, "tax_provision": -3800000, "effective_tax_rate": null, "net_income": 48200000, "net_income_continuing_ops": 48200000, "net_income_to_common": 48200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 200000, "short_term_investments": null, "net_receivables": 299700000, "inventory": 412800000, "other_current_assets": null, "total_current_assets": 771500000, "net_ppe": null, "goodwill": null, "intangible_assets": 348700000, "goodwill_and_intangibles": 348700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12019200000, "total_assets": 12790700000, "short_term_debt": 499200000, "accounts_payable": 276400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1179200000, "long_term_debt": 4340500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7099900000, "total_liabilities": 8279100000, "total_debt": 4839700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3373700000, "total_equity": 4511600000, "shares_outstanding": 200300000, "operating_cash_flow": 383400000, "stock_based_compensation": 3600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 298600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -389500000, "dividends_paid": 83800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3500000, "free_cash_flow": 682000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "110000000", "ebitda": "238800000", "netIncome": "48200000", "grossProfit": "250000000", "depreciation": "None", "totalRevenue": "566700000", "costOfRevenue": "316700000", "interestIncome": "None", "incomeBeforeTax": "44400000", "interestExpense": "65600000", "operatingIncome": "96200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3800000", "reportedCurrency": "USD", "netInterestIncome": "-65600000", "nonInterestIncome": "None", "operatingExpenses": "153800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "316700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "48200000" }, "balance": { "goodwill": "None", "inventory": "412800000", "commonStock": "1145100000", "currentDebt": "None", "investments": "None", "totalAssets": "12790700000", "longTermDebt": "4340500000", "shortTermDebt": "499200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "348700000", "reportedCurrency": "USD", "retainedEarnings": "3373700000", "totalLiabilities": "8279100000", "otherCurrentAssets": "58800000", "totalCurrentAssets": "771500000", "currentLongTermDebt": "499200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "299700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12019200000", "currentAccountsPayable": "276400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4839700000", "totalShareholderEquity": "4511600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "252500000", "totalCurrentLiabilities": "1179200000", "otherNonCurrentLiabilities": "213000000", "totalNonCurrentLiabilities": "7099900000", "cashAndShortTermInvestments": "200000", "commonStockSharesOutstanding": "200300000", "intangibleAssetsExcludingGoodwill": "348700000", "cashAndCashEquivalentsAtCarryingValue": "200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48200000", "profitLoss": "None", "dividendPayout": "83800000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "15600000", "operatingCashflow": "383400000", "capitalExpenditures": "298600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3500000", "cashflowFromInvestment": "-389500000", "stockBasedCompensation": "3600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-85000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128800000", "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": "2026-06-07T02:56:04.299697+00:00", "is_restated": false, "income_statement": { "revenue": 945400000, "cost_of_revenue": 457100000, "gross_profit": 488300000, "ebit": 337700000, "ebitda": 470200000, "pretax_income": 280300000, "tax_provision": 38400000, "net_income": 241900000, "net_income_to_common": 241900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2800000, "total_current_assets": 905100000, "total_assets": 12743200000, "short_term_debt": 411400000, "long_term_debt": 4339700000, "total_debt": 4751100000, "total_liabilities": 8202500000, "total_equity": 4540700000, "shares_outstanding": 201000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 392000000, "capital_expenditure": 299000000, "free_cash_flow": 691000000, "dividends_paid": 82900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308649, "ticker_id": 2984, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:04.299697+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "337700000", "ebitda": "470200000", "netIncome": "241900000", "grossProfit": "488300000", "depreciation": "None", "totalRevenue": "945400000", "costOfRevenue": "457100000", "interestIncome": "57400000", "incomeBeforeTax": "280300000", "interestExpense": "57400000", "operatingIncome": "331100000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "38400000", "reportedCurrency": "USD", "netInterestIncome": "-57400000", "nonInterestIncome": "None", "operatingExpenses": "157200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "457100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132500000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "241900000" }, "balance": { "goodwill": "None", "inventory": "354200000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "12743200000", "longTermDebt": "4339700000", "shortTermDebt": "411400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3409200000", "totalLiabilities": "8202500000", "otherCurrentAssets": "51000000", "totalCurrentAssets": "905100000", "currentLongTermDebt": "411400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "497100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11838100000", "currentAccountsPayable": "281800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11114000000", "shortLongTermDebtTotal": "4751100000", "totalShareholderEquity": "4540700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "240600000", "totalCurrentLiabilities": "1107500000", "otherNonCurrentLiabilities": "206500000", "totalNonCurrentLiabilities": "7095000000", "cashAndShortTermInvestments": "2800000", "commonStockSharesOutstanding": "201000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "241900000", "profitLoss": "None", "dividendPayout": "82900000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-20500000", "operatingCashflow": "392000000", "capitalExpenditures": "299000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-89600000", "cashflowFromInvestment": "-882600000", "stockBasedCompensation": "3200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 945400000, "cost_of_revenue": 457100000, "gross_profit": 488300000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 337700000, "depreciation_amortisation": 132500000, "ebitda": 470200000, "interest_expense": 57400000, "interest_income": null, "other_non_operating": null, "pretax_income": 280300000, "tax_provision": 38400000, "effective_tax_rate": null, "net_income": 241900000, "net_income_continuing_ops": 241900000, "net_income_to_common": 241900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2800000, "short_term_investments": null, "net_receivables": 497100000, "inventory": 354200000, "other_current_assets": null, "total_current_assets": 905100000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11838100000, "total_assets": 12743200000, "short_term_debt": 411400000, "accounts_payable": 281800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1107500000, "long_term_debt": 4339700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7095000000, "total_liabilities": 8202500000, "total_debt": 4751100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3409200000, "total_equity": 4540700000, "shares_outstanding": 201000000, "operating_cash_flow": 392000000, "stock_based_compensation": 3200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 299000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -882600000, "dividends_paid": 82900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -89600000, "free_cash_flow": 691000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "337700000", "ebitda": "470200000", "netIncome": "241900000", "grossProfit": "488300000", "depreciation": "None", "totalRevenue": "945400000", "costOfRevenue": "457100000", "interestIncome": "57400000", "incomeBeforeTax": "280300000", "interestExpense": "57400000", "operatingIncome": "331100000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "38400000", "reportedCurrency": "USD", "netInterestIncome": "-57400000", "nonInterestIncome": "None", "operatingExpenses": "157200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "457100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132500000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "241900000" }, "balance": { "goodwill": "None", "inventory": "354200000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "12743200000", "longTermDebt": "4339700000", "shortTermDebt": "411400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3409200000", "totalLiabilities": "8202500000", "otherCurrentAssets": "51000000", "totalCurrentAssets": "905100000", "currentLongTermDebt": "411400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "497100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11838100000", "currentAccountsPayable": "281800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11114000000", "shortLongTermDebtTotal": "4751100000", "totalShareholderEquity": "4540700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "240600000", "totalCurrentLiabilities": "1107500000", "otherNonCurrentLiabilities": "206500000", "totalNonCurrentLiabilities": "7095000000", "cashAndShortTermInvestments": "2800000", "commonStockSharesOutstanding": "201000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "241900000", "profitLoss": "None", "dividendPayout": "82900000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-20500000", "operatingCashflow": "392000000", "capitalExpenditures": "299000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-89600000", "cashflowFromInvestment": "-882600000", "stockBasedCompensation": "3200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132500000", "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": "2026-06-07T02:56:04.299697+00:00", "is_restated": false, "income_statement": { "revenue": 605000000, "cost_of_revenue": 310100000, "gross_profit": 294900000, "ebit": 160900000, "ebitda": 285000000, "pretax_income": 103200000, "tax_provision": 14800000, "net_income": 88400000, "net_income_to_common": 88400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 300000, "total_current_assets": 951100000, "total_assets": 12604600000, "short_term_debt": 418100000, "long_term_debt": 4339000000, "total_debt": 4757100000, "total_liabilities": 8225500000, "total_equity": 4379100000, "shares_outstanding": 200800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 309100000, "capital_expenditure": 294600000, "free_cash_flow": 603700000, "dividends_paid": 82900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308650, "ticker_id": 2984, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:04.299697+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "160900000", "ebitda": "285000000", "netIncome": "88400000", "grossProfit": "294900000", "depreciation": "None", "totalRevenue": "605000000", "costOfRevenue": "310100000", "interestIncome": "57700000", "incomeBeforeTax": "103200000", "interestExpense": "57700000", "operatingIncome": "146400000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "14800000", "reportedCurrency": "USD", "netInterestIncome": "-59000000", "nonInterestIncome": "None", "operatingExpenses": "148500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "310100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124100000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "88400000" }, "balance": { "goodwill": "None", "inventory": "333700000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "12604600000", "longTermDebt": "4339000000", "shortTermDebt": "418100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3251000000", "totalLiabilities": "8225500000", "otherCurrentAssets": "55700000", "totalCurrentAssets": "951100000", "currentLongTermDebt": "418100000", "longTermInvestments": "108700000", "shortTermInvestments": "None", "currentNetReceivables": "561400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11653500000", "currentAccountsPayable": "337700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10939600000", "shortLongTermDebtTotal": "4757100000", "totalShareholderEquity": "4379100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "227400000", "totalCurrentLiabilities": "1127200000", "otherNonCurrentLiabilities": "211000000", "totalNonCurrentLiabilities": "7098300000", "cashAndShortTermInvestments": "300000", "commonStockSharesOutstanding": "200800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "300000", "accumulatedDepreciationAmortizationPPE": "-4688400000" }, "cashflow": { "netIncome": "88400000", "profitLoss": "None", "dividendPayout": "82900000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "165400000", "operatingCashflow": "309100000", "capitalExpenditures": "294600000", "changeInReceivables": "-75400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-320800000", "cashflowFromInvestment": "-582700000", "stockBasedCompensation": "3300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-306700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 605000000, "cost_of_revenue": 310100000, "gross_profit": 294900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 160900000, "depreciation_amortisation": 124100000, "ebitda": 285000000, "interest_expense": 57700000, "interest_income": null, "other_non_operating": null, "pretax_income": 103200000, "tax_provision": 14800000, "effective_tax_rate": null, "net_income": 88400000, "net_income_continuing_ops": 88400000, "net_income_to_common": 88400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 300000, "short_term_investments": null, "net_receivables": 561400000, "inventory": 333700000, "other_current_assets": null, "total_current_assets": 951100000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11653500000, "total_assets": 12604600000, "short_term_debt": 418100000, "accounts_payable": 337700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1127200000, "long_term_debt": 4339000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7098300000, "total_liabilities": 8225500000, "total_debt": 4757100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3251000000, "total_equity": 4379100000, "shares_outstanding": 200800000, "operating_cash_flow": 309100000, "stock_based_compensation": 3300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 294600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -582700000, "dividends_paid": 82900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -320800000, "free_cash_flow": 603700000, "net_change_in_cash": -306700000 }, "raw_data": { "income": { "ebit": "160900000", "ebitda": "285000000", "netIncome": "88400000", "grossProfit": "294900000", "depreciation": "None", "totalRevenue": "605000000", "costOfRevenue": "310100000", "interestIncome": "57700000", "incomeBeforeTax": "103200000", "interestExpense": "57700000", "operatingIncome": "146400000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "14800000", "reportedCurrency": "USD", "netInterestIncome": "-59000000", "nonInterestIncome": "None", "operatingExpenses": "148500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "310100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124100000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "88400000" }, "balance": { "goodwill": "None", "inventory": "333700000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "12604600000", "longTermDebt": "4339000000", "shortTermDebt": "418100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3251000000", "totalLiabilities": "8225500000", "otherCurrentAssets": "55700000", "totalCurrentAssets": "951100000", "currentLongTermDebt": "418100000", "longTermInvestments": "108700000", "shortTermInvestments": "None", "currentNetReceivables": "561400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11653500000", "currentAccountsPayable": "337700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10939600000", "shortLongTermDebtTotal": "4757100000", "totalShareholderEquity": "4379100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "227400000", "totalCurrentLiabilities": "1127200000", "otherNonCurrentLiabilities": "211000000", "totalNonCurrentLiabilities": "7098300000", "cashAndShortTermInvestments": "300000", "commonStockSharesOutstanding": "200800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "300000", "accumulatedDepreciationAmortizationPPE": "-4688400000" }, "cashflow": { "netIncome": "88400000", "profitLoss": "None", "dividendPayout": "82900000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "165400000", "operatingCashflow": "309100000", "capitalExpenditures": "294600000", "changeInReceivables": "-75400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-320800000", "cashflowFromInvestment": "-582700000", "stockBasedCompensation": "3300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-306700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }