{ "ticker": { "uuid": "22e57ef7-ca4e-49ee-90a5-e917eead86aa", "symbol": "BC", "name": "Brunswick Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Recreational Vehicles", "page_url": "https://sharemaestro.com/factors/ticker/22e57ef7-ca4e-49ee-90a5-e917eead86aa/", "api_url": "https://sharemaestro.com/factors/api/tickers/22e57ef7-ca4e-49ee-90a5-e917eead86aa/" }, "ticker_metadata": { "id": 378, "uuid": "22e57ef7-ca4e-49ee-90a5-e917eead86aa", "symbol": "BC", "name": "Brunswick Corporation", "asset_type": "equity", "market_cap": 5442259000, "stock_exchange_id": 3, "industry": "Recreational Vehicles", "sector": "Consumer Cyclical", "description": "Brunswick Corporation designs, manufactures and markets recreational products worldwide. The company is headquartered in Mettawa, Illinois.", "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": "22e57ef7-ca4e-49ee-90a5-e917eead86aa", "symbol": "BC", "name": "Brunswick Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Recreational Vehicles", "page_url": "https://sharemaestro.com/factors/ticker/22e57ef7-ca4e-49ee-90a5-e917eead86aa/", "api_url": "https://sharemaestro.com/factors/api/tickers/22e57ef7-ca4e-49ee-90a5-e917eead86aa/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.3, "value": 0.26, "quality": 0.21, "momentum": 0.84, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 80.4, "market_cap": 5282280000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0825, "shareholder_yield": 0.0214, "roe": -0.0852, "piotroski_f_score": 5, "momentum_12_1": 0.4795, "volatility_252d": 0.4075 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:21.628158+00:00", "batch_id": "" }, "size": { "price_close": 80.4, "market_cap": 5282280000, "market_cap_usd": 5282280000, "enterprise_value": 7290180000, "shares_outstanding": 65700000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 3.2983, "ptbv_ratio": 63.9501, "ps_ratio": 0.9571, "pcf_ratio": 10.0538, "pfcf_ratio": 7.4325, "ev_ebitda": 12.122, "ev_ebit": 23.973, "ev_sales": 1.3209, "ev_fcf": 10.2577, "earnings_yield": null, "fcf_yield": 0.0975, "price_to_sales": 0.9571, "price_to_book": 3.2983, "price_to_cashflow": 10.0538, "ebitda_to_ev": 0.0825, "sales_yield": 0.7571 }, "yield": { "dividend_yield": 0.0214, "buyback_yield": 0, "shareholder_yield": 0.0214, "debt_paydown_yield": null, "total_yield": 0.0214 }, "quality": { "gross_margin": 0.2421, "operating_margin": 0.0551, "net_margin": -0.0247, "ebitda_margin": 0.109, "fcf_margin": 0.1288, "roe": -0.0852, "roa": -0.0248, "roic": 0.0632, "roc_greenblatt": null, "asset_turnover": 1.0024, "cash_conversion": -5.2066, "accruals_ratio": -0.1202, "sbc_to_revenue": 0.0075, "piotroski_f_score": 5, "altman_z_score": 2.9862, "earnings_stability_5y": 15.6409, "revenue_stability_5y": 0.1834, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2427, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.4379, "net_debt_to_ebitda": 3.3387, "debt_to_assets": 0.4171, "interest_coverage": 2.8527, "current_ratio": 1.3758, "quick_ratio": 0.6214, "net_debt": 2007900000, "local_beta": 0.0017, "volatility_252d": 0.4075, "volatility_60d": 0.9492, "max_drawdown_12m": -0.2227, "risk_adjusted_momentum": 1.1769 }, "growth": { "revenue_growth_1y": 0.0835, "revenue_growth_3y_cagr": -0.0766, "revenue_growth_5y_cagr": 0.0429, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0031, "book_value_growth_1y": -0.1187, "revenue_growth": 0.0835, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0104, "price_return_3m": 0.145, "price_return_6m": 0.1611, "price_return_9m": 0.2283, "price_return_12m": 0.4642, "price_return_12m_ex1m": 0.4795, "momentum_6m": 0.1611, "momentum_12m": 0.4642, "momentum_12_1": 0.4795, "distance_from_52w_high": -0.0879, "distance_from_52w_low": 0.4861, "relative_strength": 0.3642 }, "raw_ttm": { "revenue_ttm": 5519100000, "gross_profit_ttm": 1336300000, "ebit_ttm": 304100000, "ebitda_ttm": 601400000, "net_income_ttm": -136500000, "eps_diluted_ttm": -2.0776, "operating_cash_flow_ttm": 525400001, "capital_expenditure_ttm": 185300000, "fcf_ttm": 710700001, "dividends_paid_ttm": 113100000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 106600000, "cash_and_equivalents": 288500000, "total_current_assets": 2286100000, "total_current_liabilities": 1661700000, "net_ppe": null, "total_assets": 5505800000, "total_debt": 2296400000, "total_equity": 1601500000, "net_working_capital": 826100000, "book_value_per_share": 24.376, "retained_earnings": 3357100000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 82600000, "tangible_book_per_share": 1.2572 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 67, "rank_ptbv": 98, "rank_ps": 27, "rank_pcf": 44, "rank_ev_ebitda": 51, "rank_ev_ebit": 76, "rank_earnings_yield": 50, "rank_fcf_yield": 41, "rank_dividend_yield": 34, "rank_shareholder_yield": 34, "rank_total_yield": 35, "rank_roe": 79, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 78, "rank_fcf_margin": 64, "rank_piotroski": 58, "rank_accruals": 16, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 46, "rank_momentum_12m": 26, "rank_momentum_12m_ex1m": 25, "rank_relative_strength": 24 }, "composites": { "value_composite": 74, "quality_composite": 79, "momentum_composite": 16, "growth_composite": 32, "yield_composite": 23, "svqf_composite": 26, "vc1_composite": 32, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 70, "quality_value_composite": 0.2337, "os_score": 0.3, "value_percentile": 0.26, "quality_percentile": 0.21, "momentum_percentile": 0.84, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 5, "small_cap_core_rank": 36, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3716, "ticker_id": 378, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:21.628158+00:00", "batch_id": "", "os_score_delta": null, "price_close": 80.4, "market_cap": 5282280000, "market_cap_usd": 5282280000, "enterprise_value": 7290180000, "shares_outstanding": 65700000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 3.29833281, "ptbv_ratio": 63.95012107, "ps_ratio": 0.95709083, "pcf_ratio": 10.05382564, "pfcf_ratio": 7.43250316, "ev_ebitda": 12.1220153, "ev_ebit": 23.97296942, "ev_sales": 1.32090015, "ev_fcf": 10.25774587, "earnings_yield": null, "fcf_yield": 0.0974873, "dividend_yield": 0.02141121, "buyback_yield": 0, "shareholder_yield": 0.02141121, "debt_paydown_yield": null, "total_yield": 0.02141121, "gross_margin": 0.24212281, "operating_margin": 0.05509956, "net_margin": -0.02473229, "ebitda_margin": 0.10896704, "fcf_margin": 0.128771, "roe": -0.08523259, "roa": -0.02479204, "roic": 0.06318917, "roc_greenblatt": null, "asset_turnover": 1.00241563, "cash_conversion": -5.20659341, "accruals_ratio": -0.12021868, "sbc_to_revenue": 0.00750122, "debt_to_equity": 2.43790197, "net_debt_to_ebitda": 3.33870968, "debt_to_assets": 0.41708744, "interest_coverage": 2.85272045, "current_ratio": 1.37575976, "quick_ratio": 0.62141181, "net_debt": 2007900000, "revenue_growth_1y": 0.08347239, "revenue_growth_3y_cagr": -0.07664635, "revenue_growth_5y_cagr": 0.04287055, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.00310515, "book_value_growth_1y": -0.11871125, "piotroski_f_score": 5, "altman_z_score": 2.98617043, "earnings_stability_5y": 15.640949, "revenue_stability_5y": 0.183436, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01037019, "price_return_3m": 0.14503817, "price_return_6m": 0.16111311, "price_return_9m": 0.22826476, "price_return_12m": 0.46420617, "price_return_12m_ex1m": 0.47954937, "distance_from_52w_high": -0.08786348, "distance_from_52w_low": 0.48613129, "relative_strength": 0.36424259, "local_beta": 0.0017, "volatility_252d": 0.40746, "volatility_60d": 0.949233, "max_drawdown_12m": -0.22268951, "revenue_ttm": 5519100000, "gross_profit_ttm": 1336300000, "ebit_ttm": 304100000, "ebitda_ttm": 601400000, "net_income_ttm": -136500000, "eps_diluted_ttm": -2.07762557, "operating_cash_flow_ttm": 525400001, "capital_expenditure_ttm": 185300000, "fcf_ttm": 710700001, "dividends_paid_ttm": 113100000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 106600000, "cash_and_equivalents": 288500000, "total_current_assets": 2286100000, "total_current_liabilities": 1661700000, "net_ppe": null, "total_assets": 5505800000, "total_debt": 2296400000, "total_equity": 1601500000, "net_working_capital": 826100000, "book_value_per_share": 24.37595129, "retained_earnings": 3357100000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 82600000, "tangible_book_per_share": 1.25722983, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 67, "rank_ptbv": 98, "rank_ps": 27, "rank_pcf": 44, "rank_ev_ebitda": 51, "rank_ev_ebit": 76, "rank_earnings_yield": 50, "rank_fcf_yield": 41, "rank_dividend_yield": 34, "rank_shareholder_yield": 34, "rank_total_yield": 35, "rank_roe": 79, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 78, "rank_fcf_margin": 64, "rank_piotroski": 58, "rank_accruals": 16, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 46, "rank_momentum_12m": 26, "rank_momentum_12m_ex1m": 25, "rank_relative_strength": 24, "value_composite": 74, "quality_composite": 79, "momentum_composite": 16, "growth_composite": 32, "yield_composite": 23, "svqf_composite": 26, "vc1_composite": 32, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 70, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 5, "small_cap_core_rank": 36, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 80.4, "os": 0.3, "value": 0.26, "quality": 0.21, "momentum": 0.84, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0214, "roe": -0.0852, "momentum_12_1": 0.4795, "complete_fields": { "id": 3716, "ticker_id": 378, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:21.628158+00:00", "batch_id": "", "os_score_delta": null, "price_close": 80.4, "market_cap": 5282280000, "market_cap_usd": 5282280000, "enterprise_value": 7290180000, "shares_outstanding": 65700000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 3.29833281, "ptbv_ratio": 63.95012107, "ps_ratio": 0.95709083, "pcf_ratio": 10.05382564, "pfcf_ratio": 7.43250316, "ev_ebitda": 12.1220153, "ev_ebit": 23.97296942, "ev_sales": 1.32090015, "ev_fcf": 10.25774587, "earnings_yield": null, "fcf_yield": 0.0974873, "dividend_yield": 0.02141121, "buyback_yield": 0, "shareholder_yield": 0.02141121, "debt_paydown_yield": null, "total_yield": 0.02141121, "gross_margin": 0.24212281, "operating_margin": 0.05509956, "net_margin": -0.02473229, "ebitda_margin": 0.10896704, "fcf_margin": 0.128771, "roe": -0.08523259, "roa": -0.02479204, "roic": 0.06318917, "roc_greenblatt": null, "asset_turnover": 1.00241563, "cash_conversion": -5.20659341, "accruals_ratio": -0.12021868, "sbc_to_revenue": 0.00750122, "debt_to_equity": 2.43790197, "net_debt_to_ebitda": 3.33870968, "debt_to_assets": 0.41708744, "interest_coverage": 2.85272045, "current_ratio": 1.37575976, "quick_ratio": 0.62141181, "net_debt": 2007900000, "revenue_growth_1y": 0.08347239, "revenue_growth_3y_cagr": -0.07664635, "revenue_growth_5y_cagr": 0.04287055, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.00310515, "book_value_growth_1y": -0.11871125, "piotroski_f_score": 5, "altman_z_score": 2.98617043, "earnings_stability_5y": 15.640949, "revenue_stability_5y": 0.183436, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01037019, "price_return_3m": 0.14503817, "price_return_6m": 0.16111311, "price_return_9m": 0.22826476, "price_return_12m": 0.46420617, "price_return_12m_ex1m": 0.47954937, "distance_from_52w_high": -0.08786348, "distance_from_52w_low": 0.48613129, "relative_strength": 0.36424259, "local_beta": 0.0017, "volatility_252d": 0.40746, "volatility_60d": 0.949233, "max_drawdown_12m": -0.22268951, "revenue_ttm": 5519100000, "gross_profit_ttm": 1336300000, "ebit_ttm": 304100000, "ebitda_ttm": 601400000, "net_income_ttm": -136500000, "eps_diluted_ttm": -2.07762557, "operating_cash_flow_ttm": 525400001, "capital_expenditure_ttm": 185300000, "fcf_ttm": 710700001, "dividends_paid_ttm": 113100000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 106600000, "cash_and_equivalents": 288500000, "total_current_assets": 2286100000, "total_current_liabilities": 1661700000, "net_ppe": null, "total_assets": 5505800000, "total_debt": 2296400000, "total_equity": 1601500000, "net_working_capital": 826100000, "book_value_per_share": 24.37595129, "retained_earnings": 3357100000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 82600000, "tangible_book_per_share": 1.25722983, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 67, "rank_ptbv": 98, "rank_ps": 27, "rank_pcf": 44, "rank_ev_ebitda": 51, "rank_ev_ebit": 76, "rank_earnings_yield": 50, "rank_fcf_yield": 41, "rank_dividend_yield": 34, "rank_shareholder_yield": 34, "rank_total_yield": 35, "rank_roe": 79, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 78, "rank_fcf_margin": 64, "rank_piotroski": 58, "rank_accruals": 16, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 46, "rank_momentum_12m": 26, "rank_momentum_12m_ex1m": 25, "rank_relative_strength": 24, "value_composite": 74, "quality_composite": 79, "momentum_composite": 16, "growth_composite": 32, "yield_composite": 23, "svqf_composite": 26, "vc1_composite": 32, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 70, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 5, "small_cap_core_rank": 36, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:41.194497+00:00", "is_restated": false, "income_statement": { "revenue": 5362800000, "cost_of_revenue": 4030600000, "gross_profit": 1332200000, "ebit": -24000000, "ebitda": 268500000, "pretax_income": -135700000, "tax_provision": 200000, "net_income": -137300000, "net_income_to_common": -137300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274900000, "total_current_assets": 2063300000, "total_assets": 5312200000, "short_term_debt": 318500000, "long_term_debt": 1806800000, "total_debt": 2125300000, "total_liabilities": 3686600000, "total_equity": 1625600000, "shares_outstanding": 65700000, "goodwill_and_intangibles": 1536000000 }, "cash_flow": { "operating_cash_flow": 562100000, "capital_expenditure": 165800000, "free_cash_flow": 727900000, "dividends_paid": 112600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 223894, "ticker_id": 378, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:41.194497+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-24000000", "ebitda": "268500000", "netIncome": "-137300000", "grossProfit": "1332200000", "depreciation": "None", "totalRevenue": "5362800000", "costOfRevenue": "4030600000", "interestIncome": "97500000", "incomeBeforeTax": "-135700000", "interestExpense": "111700000", "operatingIncome": "-39600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "-104500000", "nonInterestIncome": "None", "operatingExpenses": "1372900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "168700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4030600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "292500000", "sellingGeneralAndAdministrative": "210700000", "netIncomeFromContinuingOperations": "-135900000" }, "balance": { "goodwill": "681200000", "inventory": "1192300000", "commonStock": "76900000", "currentDebt": "None", "investments": "None", "totalAssets": "5312200000", "longTermDebt": "1806800000", "shortTermDebt": "318500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "854800000", "reportedCurrency": "USD", "retainedEarnings": "3364800000", "totalLiabilities": "3686600000", "otherCurrentAssets": "72500000", "totalCurrentAssets": "2063300000", "currentLongTermDebt": "295400000", "longTermInvestments": "34400000", "shortTermInvestments": "800000", "currentNetReceivables": "522799999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3248899999", "currentAccountsPayable": "374900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1378000000", "shortLongTermDebtTotal": "2428700000", "totalShareholderEquity": "1625600000", "capitalLeaseObligations": "180600000", "otherCurrentLiabilities": "659400000", "totalCurrentLiabilities": "1428700000", "otherNonCurrentLiabilities": "251300000", "totalNonCurrentLiabilities": "2257899999", "cashAndShortTermInvestments": "274900000", "commonStockSharesOutstanding": "65700000", "intangibleAssetsExcludingGoodwill": "854800000", "cashAndCashEquivalentsAtCarryingValue": "274900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-135900000", "profitLoss": "None", "dividendPayout": "112600000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "114300000", "operatingCashflow": "562100000", "capitalExpenditures": "165800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-441300000", "cashflowFromInvestment": "-141600000", "stockBasedCompensation": "38700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-80000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "292500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5362800000, "cost_of_revenue": 4030600000, "gross_profit": 1332200000, "research_and_development": 168700000, "selling_general_admin": 210700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -24000000, "depreciation_amortisation": 292500000, "ebitda": 268500000, "interest_expense": 111700000, "interest_income": null, "other_non_operating": null, "pretax_income": -135700000, "tax_provision": 200000, "effective_tax_rate": null, "net_income": -137300000, "net_income_continuing_ops": -135900000, "net_income_to_common": -137300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 274900000, "short_term_investments": 800000, "net_receivables": 522799999, "inventory": 1192300000, "other_current_assets": null, "total_current_assets": 2063300000, "net_ppe": null, "goodwill": 681200000, "intangible_assets": 854800000, "goodwill_and_intangibles": 1536000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3248899999, "total_assets": 5312200000, "short_term_debt": 318500000, "accounts_payable": 374900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1428700000, "long_term_debt": 1806800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2257899999, "total_liabilities": 3686600000, "total_debt": 2125300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3364800000, "total_equity": 1625600000, "shares_outstanding": 65700000, "operating_cash_flow": 562100000, "stock_based_compensation": 38700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 165800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -141600000, "dividends_paid": 112600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -441300000, "free_cash_flow": 727900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-24000000", "ebitda": "268500000", "netIncome": "-137300000", "grossProfit": "1332200000", "depreciation": "None", "totalRevenue": "5362800000", "costOfRevenue": "4030600000", "interestIncome": "97500000", "incomeBeforeTax": "-135700000", "interestExpense": "111700000", "operatingIncome": "-39600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "-104500000", "nonInterestIncome": "None", "operatingExpenses": "1372900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "168700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4030600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "292500000", "sellingGeneralAndAdministrative": "210700000", "netIncomeFromContinuingOperations": "-135900000" }, "balance": { "goodwill": "681200000", "inventory": "1192300000", "commonStock": "76900000", "currentDebt": "None", "investments": "None", "totalAssets": "5312200000", "longTermDebt": "1806800000", "shortTermDebt": "318500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "854800000", "reportedCurrency": "USD", "retainedEarnings": "3364800000", "totalLiabilities": "3686600000", "otherCurrentAssets": "72500000", "totalCurrentAssets": "2063300000", "currentLongTermDebt": "295400000", "longTermInvestments": "34400000", "shortTermInvestments": "800000", "currentNetReceivables": "522799999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3248899999", "currentAccountsPayable": "374900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1378000000", "shortLongTermDebtTotal": "2428700000", "totalShareholderEquity": "1625600000", "capitalLeaseObligations": "180600000", "otherCurrentLiabilities": "659400000", "totalCurrentLiabilities": "1428700000", "otherNonCurrentLiabilities": "251300000", "totalNonCurrentLiabilities": "2257899999", "cashAndShortTermInvestments": "274900000", "commonStockSharesOutstanding": "65700000", "intangibleAssetsExcludingGoodwill": "854800000", "cashAndCashEquivalentsAtCarryingValue": "274900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-135900000", "profitLoss": "None", "dividendPayout": "112600000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "114300000", "operatingCashflow": "562100000", "capitalExpenditures": "165800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-441300000", "cashflowFromInvestment": "-141600000", "stockBasedCompensation": "38700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-80000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "292500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:41.194497+00:00", "is_restated": false, "income_statement": { "revenue": 5237100000, "cost_of_revenue": 3886300000, "gross_profit": 1350800000, "ebit": 329900000, "ebitda": 618700000, "pretax_income": 203300000, "tax_provision": 54000000, "net_income": 130100000, "net_income_to_common": 130100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 269000000, "total_current_assets": 2113800000, "total_assets": 5677700000, "short_term_debt": 268800000, "long_term_debt": 2097800000, "total_debt": 2366600000, "total_liabilities": 3785400000, "total_equity": 1892300000, "shares_outstanding": 67400000, "goodwill_and_intangibles": 1884400000 }, "cash_flow": { "operating_cash_flow": 431400000, "capital_expenditure": 167400000, "free_cash_flow": 598800000, "dividends_paid": 112300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 223899, "ticker_id": 378, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:41.194497+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "329900000", "ebitda": "618700000", "netIncome": "130100000", "grossProfit": "1350800000", "depreciation": "None", "totalRevenue": "5237100000", "costOfRevenue": "3886300000", "interestIncome": "13400000", "incomeBeforeTax": "203300000", "interestExpense": "126600000", "operatingIncome": "311600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "54000000", "reportedCurrency": "USD", "netInterestIncome": "-113200000", "nonInterestIncome": "None", "operatingExpenses": "1039200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "169600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3886300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "288800000", "sellingGeneralAndAdministrative": "770900000", "netIncomeFromContinuingOperations": "149300000" }, "balance": { "goodwill": "966100000", "inventory": "1302600000", "commonStock": "76900000", "currentDebt": "None", "investments": "None", "totalAssets": "5677700000", "longTermDebt": "2097800000", "shortTermDebt": "268800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "918300000", "reportedCurrency": "USD", "retainedEarnings": "3614700000", "totalLiabilities": "3785400000", "otherCurrentAssets": "112400000", "totalCurrentAssets": "2113800000", "currentLongTermDebt": "242800000", "longTermInvestments": "35000000", "shortTermInvestments": "800000", "currentNetReceivables": "429000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3563900000", "currentAccountsPayable": "393400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1413300000", "shortLongTermDebtTotal": "2511700000", "totalShareholderEquity": "1892300000", "capitalLeaseObligations": "171100000", "otherCurrentLiabilities": "539000000", "totalCurrentLiabilities": "1279900000", "otherNonCurrentLiabilities": "205800000", "totalNonCurrentLiabilities": "2505500000", "cashAndShortTermInvestments": "269000000", "commonStockSharesOutstanding": "67400000", "intangibleAssetsExcludingGoodwill": "918300000", "cashAndCashEquivalentsAtCarryingValue": "269000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "149300000", "profitLoss": "None", "dividendPayout": "112300000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "112800000", "operatingCashflow": "431400000", "capitalExpenditures": "167400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-442700000", "cashflowFromInvestment": "-168900000", "stockBasedCompensation": "23400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "288800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5237100000, "cost_of_revenue": 3886300000, "gross_profit": 1350800000, "research_and_development": 169600000, "selling_general_admin": 770900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 329900000, "depreciation_amortisation": 288800000, "ebitda": 618700000, "interest_expense": 126600000, "interest_income": null, "other_non_operating": null, "pretax_income": 203300000, "tax_provision": 54000000, "effective_tax_rate": null, "net_income": 130100000, "net_income_continuing_ops": 149300000, "net_income_to_common": 130100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 269000000, "short_term_investments": 800000, "net_receivables": 429000000, "inventory": 1302600000, "other_current_assets": null, "total_current_assets": 2113800000, "net_ppe": null, "goodwill": 966100000, "intangible_assets": 918300000, "goodwill_and_intangibles": 1884400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3563900000, "total_assets": 5677700000, "short_term_debt": 268800000, "accounts_payable": 393400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1279900000, "long_term_debt": 2097800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2505500000, "total_liabilities": 3785400000, "total_debt": 2366600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3614700000, "total_equity": 1892300000, "shares_outstanding": 67400000, "operating_cash_flow": 431400000, "stock_based_compensation": 23400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 167400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -168900000, "dividends_paid": 112300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -442700000, "free_cash_flow": 598800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "329900000", "ebitda": "618700000", "netIncome": "130100000", "grossProfit": "1350800000", "depreciation": "None", "totalRevenue": "5237100000", "costOfRevenue": "3886300000", "interestIncome": "13400000", "incomeBeforeTax": "203300000", "interestExpense": "126600000", "operatingIncome": "311600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "54000000", "reportedCurrency": "USD", "netInterestIncome": "-113200000", "nonInterestIncome": "None", "operatingExpenses": "1039200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "169600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3886300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "288800000", "sellingGeneralAndAdministrative": "770900000", "netIncomeFromContinuingOperations": "149300000" }, "balance": { "goodwill": "966100000", "inventory": "1302600000", "commonStock": "76900000", "currentDebt": "None", "investments": "None", "totalAssets": "5677700000", "longTermDebt": "2097800000", "shortTermDebt": "268800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "918300000", "reportedCurrency": "USD", "retainedEarnings": "3614700000", "totalLiabilities": "3785400000", "otherCurrentAssets": "112400000", "totalCurrentAssets": "2113800000", "currentLongTermDebt": "242800000", "longTermInvestments": "35000000", "shortTermInvestments": "800000", "currentNetReceivables": "429000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3563900000", "currentAccountsPayable": "393400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1413300000", "shortLongTermDebtTotal": "2511700000", "totalShareholderEquity": "1892300000", "capitalLeaseObligations": "171100000", "otherCurrentLiabilities": "539000000", "totalCurrentLiabilities": "1279900000", "otherNonCurrentLiabilities": "205800000", "totalNonCurrentLiabilities": "2505500000", "cashAndShortTermInvestments": "269000000", "commonStockSharesOutstanding": "67400000", "intangibleAssetsExcludingGoodwill": "918300000", "cashAndCashEquivalentsAtCarryingValue": "269000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "149300000", "profitLoss": "None", "dividendPayout": "112300000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "112800000", "operatingCashflow": "431400000", "capitalExpenditures": "167400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-442700000", "cashflowFromInvestment": "-168900000", "stockBasedCompensation": "23400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "288800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:41.194497+00:00", "is_restated": false, "income_statement": { "revenue": 6401400000, "cost_of_revenue": 4771300000, "gross_profit": 6401400000, "ebit": 734900000, "ebitda": 734900000, "pretax_income": 628900000, "tax_provision": 196300000, "net_income": 420400000, "net_income_to_common": 420400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 467800000, "total_current_assets": 2509700000, "total_assets": 6230500000, "short_term_debt": 483000000, "long_term_debt": 1975700000, "total_debt": 2458700000, "total_liabilities": 4143100000, "total_equity": 2087400000, "shares_outstanding": 70500000, "goodwill_and_intangibles": 2008700000 }, "cash_flow": { "operating_cash_flow": 733600000, "capital_expenditure": 289300000, "free_cash_flow": 1022900000, "dividends_paid": 112000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 223904, "ticker_id": 378, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:41.194497+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "734900000", "ebitda": "734900000", "netIncome": "420400000", "grossProfit": "6401400000", "depreciation": "None", "totalRevenue": "6401400000", "costOfRevenue": "4771300000", "interestIncome": "11200000", "incomeBeforeTax": "628900000", "interestExpense": "112400000", "operatingIncome": "734900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "196300000", "reportedCurrency": "USD", "netInterestIncome": "-101600000", "nonInterestIncome": "None", "operatingExpenses": "997400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "185200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4771300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "272900000", "sellingGeneralAndAdministrative": "798800000", "netIncomeFromContinuingOperations": "501900000" }, "balance": { "goodwill": "1030700000", "inventory": "1476800000", "commonStock": "76900000", "currentDebt": "None", "investments": "None", "totalAssets": "6230500000", "longTermDebt": "1975700000", "shortTermDebt": "483000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "978000000", "reportedCurrency": "USD", "retainedEarnings": "3596900000", "totalLiabilities": "4143100000", "otherCurrentAssets": "71100000", "totalCurrentAssets": "2509700000", "currentLongTermDebt": "454700000", "longTermInvestments": "38700000", "shortTermInvestments": "800000", "currentNetReceivables": "493200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3720800000", "currentAccountsPayable": "558000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1468000000", "shortLongTermDebtTotal": "2592600000", "totalShareholderEquity": "2087400000", "capitalLeaseObligations": "162200000", "otherCurrentLiabilities": "627200000", "totalCurrentLiabilities": "1752100000", "otherNonCurrentLiabilities": "216500000", "totalNonCurrentLiabilities": "2391000000", "cashAndShortTermInvestments": "467800000", "commonStockSharesOutstanding": "70500000", "intangibleAssetsExcludingGoodwill": "978000000", "cashAndCashEquivalentsAtCarryingValue": "467800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "432600000", "profitLoss": "None", "dividendPayout": "112000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "700000", "operatingCashflow": "733600000", "capitalExpenditures": "289300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-487000000", "cashflowFromInvestment": "-378900000", "stockBasedCompensation": "22400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-275000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "272900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6401400000, "cost_of_revenue": 4771300000, "gross_profit": 6401400000, "research_and_development": 185200000, "selling_general_admin": 798800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 734900000, "depreciation_amortisation": 272900000, "ebitda": 734900000, "interest_expense": 112400000, "interest_income": null, "other_non_operating": null, "pretax_income": 628900000, "tax_provision": 196300000, "effective_tax_rate": null, "net_income": 420400000, "net_income_continuing_ops": 501900000, "net_income_to_common": 420400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 467800000, "short_term_investments": 800000, "net_receivables": 493200000, "inventory": 1476800000, "other_current_assets": null, "total_current_assets": 2509700000, "net_ppe": null, "goodwill": 1030700000, "intangible_assets": 978000000, "goodwill_and_intangibles": 2008700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3720800000, "total_assets": 6230500000, "short_term_debt": 483000000, "accounts_payable": 558000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1752100000, "long_term_debt": 1975700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2391000000, "total_liabilities": 4143100000, "total_debt": 2458700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3596900000, "total_equity": 2087400000, "shares_outstanding": 70500000, "operating_cash_flow": 733600000, "stock_based_compensation": 22400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 289300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -378900000, "dividends_paid": 112000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -487000000, "free_cash_flow": 1022900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "734900000", "ebitda": "734900000", "netIncome": "420400000", "grossProfit": "6401400000", "depreciation": "None", "totalRevenue": "6401400000", "costOfRevenue": "4771300000", "interestIncome": "11200000", "incomeBeforeTax": "628900000", "interestExpense": "112400000", "operatingIncome": "734900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "196300000", "reportedCurrency": "USD", "netInterestIncome": "-101600000", "nonInterestIncome": "None", "operatingExpenses": "997400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "185200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4771300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "272900000", "sellingGeneralAndAdministrative": "798800000", "netIncomeFromContinuingOperations": "501900000" }, "balance": { "goodwill": "1030700000", "inventory": "1476800000", "commonStock": "76900000", "currentDebt": "None", "investments": "None", "totalAssets": "6230500000", "longTermDebt": "1975700000", "shortTermDebt": "483000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "978000000", "reportedCurrency": "USD", "retainedEarnings": "3596900000", "totalLiabilities": "4143100000", "otherCurrentAssets": "71100000", "totalCurrentAssets": "2509700000", "currentLongTermDebt": "454700000", "longTermInvestments": "38700000", "shortTermInvestments": "800000", "currentNetReceivables": "493200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3720800000", "currentAccountsPayable": "558000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1468000000", "shortLongTermDebtTotal": "2592600000", "totalShareholderEquity": "2087400000", "capitalLeaseObligations": "162200000", "otherCurrentLiabilities": "627200000", "totalCurrentLiabilities": "1752100000", "otherNonCurrentLiabilities": "216500000", "totalNonCurrentLiabilities": "2391000000", "cashAndShortTermInvestments": "467800000", "commonStockSharesOutstanding": "70500000", "intangibleAssetsExcludingGoodwill": "978000000", "cashAndCashEquivalentsAtCarryingValue": "467800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "432600000", "profitLoss": "None", "dividendPayout": "112000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "700000", "operatingCashflow": "733600000", "capitalExpenditures": "289300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-487000000", "cashflowFromInvestment": "-378900000", "stockBasedCompensation": "22400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-275000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "272900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:41.194497+00:00", "is_restated": false, "income_statement": { "revenue": 6812200000, "cost_of_revenue": 4865000000, "gross_profit": 1947200000, "ebit": 951700000, "ebitda": 1182900000, "pretax_income": 853600000, "tax_provision": 172300000, "net_income": 677000000, "net_income_to_common": 677000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 595600000, "total_current_assets": 2695200000, "total_assets": 6321300000, "short_term_debt": 116800000, "long_term_debt": 2420000000, "total_debt": 2536800000, "total_liabilities": 4279000000, "total_equity": 2042300000, "shares_outstanding": 75200000, "goodwill_and_intangibles": 1965000000 }, "cash_flow": { "operating_cash_flow": 586100000, "capital_expenditure": 388300000, "free_cash_flow": 974400000, "dividends_paid": 108600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 223909, "ticker_id": 378, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:41.194497+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "951700000", "ebitda": "1182900000", "netIncome": "677000000", "grossProfit": "1947200000", "depreciation": "None", "totalRevenue": "6812200000", "costOfRevenue": "4865000000", "interestIncome": "88000000", "incomeBeforeTax": "853600000", "interestExpense": "98100000", "operatingIncome": "947800000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "172300000", "reportedCurrency": "USD", "netInterestIncome": "-92000000", "nonInterestIncome": "None", "operatingExpenses": "999400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "202900000", "otherNonOperatingIncome": "3900000", "costofGoodsAndServicesSold": "4865000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "231200000", "sellingGeneralAndAdministrative": "771200000", "netIncomeFromContinuingOperations": "681300000" }, "balance": { "goodwill": "967600000", "inventory": "1471400000", "commonStock": "76900000", "currentDebt": "None", "investments": "None", "totalAssets": "6321300000", "longTermDebt": "2420000000", "shortTermDebt": "116800000", "treasuryStock": "-1684900000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "997400000", "reportedCurrency": "USD", "retainedEarnings": "3288500000", "totalLiabilities": "4279000000", "otherCurrentAssets": "80700000", "totalCurrentAssets": "2695200000", "currentLongTermDebt": "89000000", "longTermInvestments": "54000000", "shortTermInvestments": "4500000", "currentNetReceivables": "543000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3626100000", "currentAccountsPayable": "662600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1385600000", "shortLongTermDebtTotal": "2634600000", "totalShareholderEquity": "2042300000", "capitalLeaseObligations": "125600000", "otherCurrentLiabilities": "623900000", "totalCurrentLiabilities": "1489900000", "otherNonCurrentLiabilities": "369100000", "totalNonCurrentLiabilities": "2789100000", "cashAndShortTermInvestments": "595600000", "commonStockSharesOutstanding": "75200000", "intangibleAssetsExcludingGoodwill": "997400000", "cashAndCashEquivalentsAtCarryingValue": "595600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "681300000", "profitLoss": "None", "dividendPayout": "108600000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-292800000", "operatingCashflow": "586100000", "capitalExpenditures": "388300000", "changeInReceivables": "-74600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "110800000", "cashflowFromInvestment": "-443200000", "stockBasedCompensation": "21900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "253700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-450000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "231200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6812200000, "cost_of_revenue": 4865000000, "gross_profit": 1947200000, "research_and_development": 202900000, "selling_general_admin": 771200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 951700000, "depreciation_amortisation": 231200000, "ebitda": 1182900000, "interest_expense": 98100000, "interest_income": null, "other_non_operating": null, "pretax_income": 853600000, "tax_provision": 172300000, "effective_tax_rate": null, "net_income": 677000000, "net_income_continuing_ops": 681300000, "net_income_to_common": 677000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 595600000, "short_term_investments": 4500000, "net_receivables": 543000000, "inventory": 1471400000, "other_current_assets": null, "total_current_assets": 2695200000, "net_ppe": null, "goodwill": 967600000, "intangible_assets": 997400000, "goodwill_and_intangibles": 1965000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3626100000, "total_assets": 6321300000, "short_term_debt": 116800000, "accounts_payable": 662600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1489900000, "long_term_debt": 2420000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2789100000, "total_liabilities": 4279000000, "total_debt": 2536800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3288500000, "total_equity": 2042300000, "shares_outstanding": 75200000, "operating_cash_flow": 586100000, "stock_based_compensation": 21900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 388300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -443200000, "dividends_paid": 108600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 110800000, "free_cash_flow": 974400000, "net_change_in_cash": 253700000 }, "raw_data": { "income": { "ebit": "951700000", "ebitda": "1182900000", "netIncome": "677000000", "grossProfit": "1947200000", "depreciation": "None", "totalRevenue": "6812200000", "costOfRevenue": "4865000000", "interestIncome": "88000000", "incomeBeforeTax": "853600000", "interestExpense": "98100000", "operatingIncome": "947800000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "172300000", "reportedCurrency": "USD", "netInterestIncome": "-92000000", "nonInterestIncome": "None", "operatingExpenses": "999400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "202900000", "otherNonOperatingIncome": "3900000", "costofGoodsAndServicesSold": "4865000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "231200000", "sellingGeneralAndAdministrative": "771200000", "netIncomeFromContinuingOperations": "681300000" }, "balance": { "goodwill": "967600000", "inventory": "1471400000", "commonStock": "76900000", "currentDebt": "None", "investments": "None", "totalAssets": "6321300000", "longTermDebt": "2420000000", "shortTermDebt": "116800000", "treasuryStock": "-1684900000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "997400000", "reportedCurrency": "USD", "retainedEarnings": "3288500000", "totalLiabilities": "4279000000", "otherCurrentAssets": "80700000", "totalCurrentAssets": "2695200000", "currentLongTermDebt": "89000000", "longTermInvestments": "54000000", "shortTermInvestments": "4500000", "currentNetReceivables": "543000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3626100000", "currentAccountsPayable": "662600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1385600000", "shortLongTermDebtTotal": "2634600000", "totalShareholderEquity": "2042300000", "capitalLeaseObligations": "125600000", "otherCurrentLiabilities": "623900000", "totalCurrentLiabilities": "1489900000", "otherNonCurrentLiabilities": "369100000", "totalNonCurrentLiabilities": "2789100000", "cashAndShortTermInvestments": "595600000", "commonStockSharesOutstanding": "75200000", "intangibleAssetsExcludingGoodwill": "997400000", "cashAndCashEquivalentsAtCarryingValue": "595600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "681300000", "profitLoss": "None", "dividendPayout": "108600000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-292800000", "operatingCashflow": "586100000", "capitalExpenditures": "388300000", "changeInReceivables": "-74600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "110800000", "cashflowFromInvestment": "-443200000", "stockBasedCompensation": "21900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "253700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-450000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "231200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:41.194497+00:00", "is_restated": false, "income_statement": { "revenue": 5846200000, "cost_of_revenue": 4180200000, "gross_profit": 1666000000, "ebit": 802300000, "ebitda": 980400000, "pretax_income": 736400000, "tax_provision": 141000000, "net_income": 593300000, "net_income_to_common": 593300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 354500000, "total_current_assets": 2124600000, "total_assets": 5425000000, "short_term_debt": 63200000, "long_term_debt": 1779000000, "total_debt": 1842200000, "total_liabilities": 3510800000, "total_equity": 1914200000, "shares_outstanding": 78400000, "goodwill_and_intangibles": 1940500000 }, "cash_flow": { "operating_cash_flow": 574000000, "capital_expenditure": 267100000, "free_cash_flow": 841100000, "dividends_paid": 98900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 223914, "ticker_id": 378, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:41.194497+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "802300000", "ebitda": "980400000", "netIncome": "593300000", "grossProfit": "1666000000", "depreciation": "None", "totalRevenue": "5846200000", "costOfRevenue": "4180200000", "interestIncome": "61500000", "incomeBeforeTax": "736400000", "interestExpense": "66000000", "operatingIncome": "812900000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "141000000", "reportedCurrency": "USD", "netInterestIncome": "-67800000", "nonInterestIncome": "None", "operatingExpenses": "853100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "154500000", "otherNonOperatingIncome": "-6600000", "costofGoodsAndServicesSold": "4180200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "178100000", "sellingGeneralAndAdministrative": "683700000", "netIncomeFromContinuingOperations": "595400000" }, "balance": { "goodwill": "888400000", "inventory": "1208000000", "commonStock": "76900000", "currentDebt": "None", "investments": "None", "totalAssets": "5425000000", "longTermDebt": "1779000000", "shortTermDebt": "63200000", "treasuryStock": "-1245800000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1052100000", "reportedCurrency": "USD", "retainedEarnings": "2720100000", "totalLiabilities": "3510800000", "otherCurrentAssets": "76000000", "totalCurrentAssets": "2124600000", "currentLongTermDebt": "37400000", "longTermInvestments": "43800000", "shortTermInvestments": "800000", "currentNetReceivables": "485300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3300400000", "currentAccountsPayable": "693500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1139700000", "shortLongTermDebtTotal": "1917700000", "totalShareholderEquity": "1914200000", "capitalLeaseObligations": "101300000", "otherCurrentLiabilities": "591000000", "totalCurrentLiabilities": "1442200000", "otherNonCurrentLiabilities": "289600000", "totalNonCurrentLiabilities": "2068600000", "cashAndShortTermInvestments": "354500000", "commonStockSharesOutstanding": "78400000", "intangibleAssetsExcludingGoodwill": "1052100000", "cashAndCashEquivalentsAtCarryingValue": "354500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "595400000", "profitLoss": "None", "dividendPayout": "98900000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-343200000", "operatingCashflow": "574000000", "capitalExpenditures": "267100000", "changeInReceivables": "-85100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "621800000", "cashflowFromInvestment": "-1353900000", "stockBasedCompensation": "29700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-158100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-120100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "178100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5846200000, "cost_of_revenue": 4180200000, "gross_profit": 1666000000, "research_and_development": 154500000, "selling_general_admin": 683700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 802300000, "depreciation_amortisation": 178100000, "ebitda": 980400000, "interest_expense": 66000000, "interest_income": null, "other_non_operating": null, "pretax_income": 736400000, "tax_provision": 141000000, "effective_tax_rate": null, "net_income": 593300000, "net_income_continuing_ops": 595400000, "net_income_to_common": 593300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 354500000, "short_term_investments": 800000, "net_receivables": 485300000, "inventory": 1208000000, "other_current_assets": null, "total_current_assets": 2124600000, "net_ppe": null, "goodwill": 888400000, "intangible_assets": 1052100000, "goodwill_and_intangibles": 1940500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3300400000, "total_assets": 5425000000, "short_term_debt": 63200000, "accounts_payable": 693500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1442200000, "long_term_debt": 1779000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2068600000, "total_liabilities": 3510800000, "total_debt": 1842200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2720100000, "total_equity": 1914200000, "shares_outstanding": 78400000, "operating_cash_flow": 574000000, "stock_based_compensation": 29700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 267100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1353900000, "dividends_paid": 98900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 621800000, "free_cash_flow": 841100000, "net_change_in_cash": -158100000 }, "raw_data": { "income": { "ebit": "802300000", "ebitda": "980400000", "netIncome": "593300000", "grossProfit": "1666000000", "depreciation": "None", "totalRevenue": "5846200000", "costOfRevenue": "4180200000", "interestIncome": "61500000", "incomeBeforeTax": "736400000", "interestExpense": "66000000", "operatingIncome": "812900000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "141000000", "reportedCurrency": "USD", "netInterestIncome": "-67800000", "nonInterestIncome": "None", "operatingExpenses": "853100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "154500000", "otherNonOperatingIncome": "-6600000", "costofGoodsAndServicesSold": "4180200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "178100000", "sellingGeneralAndAdministrative": "683700000", "netIncomeFromContinuingOperations": "595400000" }, "balance": { "goodwill": "888400000", "inventory": "1208000000", "commonStock": "76900000", "currentDebt": "None", "investments": "None", "totalAssets": "5425000000", "longTermDebt": "1779000000", "shortTermDebt": "63200000", "treasuryStock": "-1245800000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1052100000", "reportedCurrency": "USD", "retainedEarnings": "2720100000", "totalLiabilities": "3510800000", "otherCurrentAssets": "76000000", "totalCurrentAssets": "2124600000", "currentLongTermDebt": "37400000", "longTermInvestments": "43800000", "shortTermInvestments": "800000", "currentNetReceivables": "485300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3300400000", "currentAccountsPayable": "693500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1139700000", "shortLongTermDebtTotal": "1917700000", "totalShareholderEquity": "1914200000", "capitalLeaseObligations": "101300000", "otherCurrentLiabilities": "591000000", "totalCurrentLiabilities": "1442200000", "otherNonCurrentLiabilities": "289600000", "totalNonCurrentLiabilities": "2068600000", "cashAndShortTermInvestments": "354500000", "commonStockSharesOutstanding": "78400000", "intangibleAssetsExcludingGoodwill": "1052100000", "cashAndCashEquivalentsAtCarryingValue": "354500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "595400000", "profitLoss": "None", "dividendPayout": "98900000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-343200000", "operatingCashflow": "574000000", "capitalExpenditures": "267100000", "changeInReceivables": "-85100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "621800000", "cashflowFromInvestment": "-1353900000", "stockBasedCompensation": "29700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-158100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-120100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "178100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:41.194497+00:00", "is_restated": false, "income_statement": { "revenue": 4347500000, "cost_of_revenue": 3134500000, "gross_profit": 1213000000, "ebit": 540000000, "ebitda": 693400000, "pretax_income": 472700000, "tax_provision": 98000000, "net_income": 372700000, "net_income_to_common": 372700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 519600000, "total_current_assets": 1670500000, "total_assets": 3770600000, "short_term_debt": 62300000, "long_term_debt": 908300000, "total_debt": 970600000, "total_liabilities": 2260600000, "total_equity": 1510000000, "shares_outstanding": 79700000, "goodwill_and_intangibles": 970000000 }, "cash_flow": { "operating_cash_flow": 798300000, "capital_expenditure": 182400000, "free_cash_flow": 980700000, "dividends_paid": 78300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 223919, "ticker_id": 378, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:41.194497+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "540000000", "ebitda": "693400000", "netIncome": "372700000", "grossProfit": "1213000000", "depreciation": "None", "totalRevenue": "4347500000", "costOfRevenue": "3134500000", "interestIncome": "1200000", "incomeBeforeTax": "472700000", "interestExpense": "67300000", "operatingIncome": "539300000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "98000000", "reportedCurrency": "USD", "netInterestIncome": "-66100000", "nonInterestIncome": "None", "operatingExpenses": "673700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "125900000", "otherNonOperatingIncome": "-400000", "costofGoodsAndServicesSold": "3134500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "153400000", "sellingGeneralAndAdministrative": "514000000", "netIncomeFromContinuingOperations": "374700000" }, "balance": { "goodwill": "417700000", "inventory": "711800000", "commonStock": "76900000", "currentDebt": "None", "investments": "None", "totalAssets": "3770600000", "longTermDebt": "908300000", "shortTermDebt": "62300000", "treasuryStock": "-1133700000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "552300000", "reportedCurrency": "USD", "retainedEarnings": "2225700000", "totalLiabilities": "2260600000", "otherCurrentAssets": "44800000", "totalCurrentAssets": "1670500000", "currentLongTermDebt": "43100000", "longTermInvestments": "32500000", "shortTermInvestments": "56700000", "currentNetReceivables": "337600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2100100000", "currentAccountsPayable": "457600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "863600000", "shortLongTermDebtTotal": "1040400000", "totalShareholderEquity": "1510000000", "capitalLeaseObligations": "89000000", "otherCurrentLiabilities": "495600000", "totalCurrentLiabilities": "1079200000", "otherNonCurrentLiabilities": "273100000", "totalNonCurrentLiabilities": "1181400000", "cashAndShortTermInvestments": "519600000", "commonStockSharesOutstanding": "79700000", "intangibleAssetsExcludingGoodwill": "552300000", "cashAndCashEquivalentsAtCarryingValue": "519600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "374700000", "profitLoss": "None", "dividendPayout": "78300000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "109300000", "operatingCashflow": "798300000", "capitalExpenditures": "182400000", "changeInReceivables": "-19900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-361800000", "cashflowFromInvestment": "-246900000", "stockBasedCompensation": "27100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "189600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-118300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "153400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4347500000, "cost_of_revenue": 3134500000, "gross_profit": 1213000000, "research_and_development": 125900000, "selling_general_admin": 514000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 540000000, "depreciation_amortisation": 153400000, "ebitda": 693400000, "interest_expense": 67300000, "interest_income": null, "other_non_operating": null, "pretax_income": 472700000, "tax_provision": 98000000, "effective_tax_rate": null, "net_income": 372700000, "net_income_continuing_ops": 374700000, "net_income_to_common": 372700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 519600000, "short_term_investments": 56700000, "net_receivables": 337600000, "inventory": 711800000, "other_current_assets": null, "total_current_assets": 1670500000, "net_ppe": null, "goodwill": 417700000, "intangible_assets": 552300000, "goodwill_and_intangibles": 970000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2100100000, "total_assets": 3770600000, "short_term_debt": 62300000, "accounts_payable": 457600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1079200000, "long_term_debt": 908300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1181400000, "total_liabilities": 2260600000, "total_debt": 970600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2225700000, "total_equity": 1510000000, "shares_outstanding": 79700000, "operating_cash_flow": 798300000, "stock_based_compensation": 27100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 182400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -246900000, "dividends_paid": 78300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -361800000, "free_cash_flow": 980700000, "net_change_in_cash": 189600000 }, "raw_data": { "income": { "ebit": "540000000", "ebitda": "693400000", "netIncome": "372700000", "grossProfit": "1213000000", "depreciation": "None", "totalRevenue": "4347500000", "costOfRevenue": "3134500000", "interestIncome": "1200000", "incomeBeforeTax": "472700000", "interestExpense": "67300000", "operatingIncome": "539300000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "98000000", "reportedCurrency": "USD", "netInterestIncome": "-66100000", "nonInterestIncome": "None", "operatingExpenses": "673700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "125900000", "otherNonOperatingIncome": "-400000", "costofGoodsAndServicesSold": "3134500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "153400000", "sellingGeneralAndAdministrative": "514000000", "netIncomeFromContinuingOperations": "374700000" }, "balance": { "goodwill": "417700000", "inventory": "711800000", "commonStock": "76900000", "currentDebt": "None", "investments": "None", "totalAssets": "3770600000", "longTermDebt": "908300000", "shortTermDebt": "62300000", "treasuryStock": "-1133700000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "552300000", "reportedCurrency": "USD", "retainedEarnings": "2225700000", "totalLiabilities": "2260600000", "otherCurrentAssets": "44800000", "totalCurrentAssets": "1670500000", "currentLongTermDebt": "43100000", "longTermInvestments": "32500000", "shortTermInvestments": "56700000", "currentNetReceivables": "337600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2100100000", "currentAccountsPayable": "457600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "863600000", "shortLongTermDebtTotal": "1040400000", "totalShareholderEquity": "1510000000", "capitalLeaseObligations": "89000000", "otherCurrentLiabilities": "495600000", "totalCurrentLiabilities": "1079200000", "otherNonCurrentLiabilities": "273100000", "totalNonCurrentLiabilities": "1181400000", "cashAndShortTermInvestments": "519600000", "commonStockSharesOutstanding": "79700000", "intangibleAssetsExcludingGoodwill": "552300000", "cashAndCashEquivalentsAtCarryingValue": "519600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "374700000", "profitLoss": "None", "dividendPayout": "78300000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "109300000", "operatingCashflow": "798300000", "capitalExpenditures": "182400000", "changeInReceivables": "-19900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-361800000", "cashflowFromInvestment": "-246900000", "stockBasedCompensation": "27100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "189600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-118300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "153400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:41.194497+00:00", "is_restated": false, "income_statement": { "revenue": 4108400000, "cost_of_revenue": 2987400000, "gross_profit": 1121000000, "ebit": 186700000, "ebitda": 325400000, "pretax_income": 110700000, "tax_provision": 80300000, "net_income": -131000000, "net_income_to_common": -131000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 320300000, "total_current_assets": 1525800000, "total_assets": 3564400000, "short_term_debt": 59700000, "long_term_debt": 1068000000, "total_debt": 1127700000, "total_liabilities": 2263500000, "total_equity": 1300900000, "shares_outstanding": 85200000, "goodwill_and_intangibles": 998500000 }, "cash_flow": { "operating_cash_flow": 434200000, "capital_expenditure": 232600000, "free_cash_flow": 666800000, "dividends_paid": 73400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 223924, "ticker_id": 378, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:41.194497+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "186700000", "ebitda": "325400000", "netIncome": "-131000000", "grossProfit": "1121000000", "depreciation": "None", "totalRevenue": "4108400000", "costOfRevenue": "2987400000", "interestIncome": "66700000", "incomeBeforeTax": "110700000", "interestExpense": "76000000", "operatingIncome": "471000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "80300000", "reportedCurrency": "USD", "netInterestIncome": "-72700000", "nonInterestIncome": "None", "operatingExpenses": "650000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "121600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2987400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138700000", "sellingGeneralAndAdministrative": "474000000", "netIncomeFromContinuingOperations": "30400000" }, "balance": { "goodwill": "415000000", "inventory": "824500000", "commonStock": "76900000", "currentDebt": "None", "investments": "None", "totalAssets": "3564400000", "longTermDebt": "1068000000", "shortTermDebt": "59700000", "treasuryStock": "-1023100000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "583500000", "reportedCurrency": "USD", "retainedEarnings": "1931300000", "totalLiabilities": "2263500000", "otherCurrentAssets": "48400000", "totalCurrentAssets": "1525800000", "currentLongTermDebt": "41300000", "longTermInvestments": "29500000", "shortTermInvestments": "800000", "currentNetReceivables": "331800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2038600000", "currentAccountsPayable": "393500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "879600000", "shortLongTermDebtTotal": "1197800000", "totalShareholderEquity": "1300900000", "capitalLeaseObligations": "88500000", "otherCurrentLiabilities": "448000000", "totalCurrentLiabilities": "944400000", "otherNonCurrentLiabilities": "107400000", "totalNonCurrentLiabilities": "1319100000", "cashAndShortTermInvestments": "320300000", "commonStockSharesOutstanding": "85200000", "intangibleAssetsExcludingGoodwill": "583500000", "cashAndCashEquivalentsAtCarryingValue": "320300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30400000", "profitLoss": "None", "dividendPayout": "73400000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-50500000", "operatingCashflow": "434200000", "capitalExpenditures": "232600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-600800000", "cashflowFromInvestment": "194700000", "stockBasedCompensation": "17300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4108400000, "cost_of_revenue": 2987400000, "gross_profit": 1121000000, "research_and_development": 121600000, "selling_general_admin": 474000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 186700000, "depreciation_amortisation": 138700000, "ebitda": 325400000, "interest_expense": 76000000, "interest_income": null, "other_non_operating": null, "pretax_income": 110700000, "tax_provision": 80300000, "effective_tax_rate": null, "net_income": -131000000, "net_income_continuing_ops": 30400000, "net_income_to_common": -131000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 320300000, "short_term_investments": 800000, "net_receivables": 331800000, "inventory": 824500000, "other_current_assets": null, "total_current_assets": 1525800000, "net_ppe": null, "goodwill": 415000000, "intangible_assets": 583500000, "goodwill_and_intangibles": 998500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2038600000, "total_assets": 3564400000, "short_term_debt": 59700000, "accounts_payable": 393500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 944400000, "long_term_debt": 1068000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1319100000, "total_liabilities": 2263500000, "total_debt": 1127700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1931300000, "total_equity": 1300900000, "shares_outstanding": 85200000, "operating_cash_flow": 434200000, "stock_based_compensation": 17300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 232600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 194700000, "dividends_paid": 73400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -600800000, "free_cash_flow": 666800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "186700000", "ebitda": "325400000", "netIncome": "-131000000", "grossProfit": "1121000000", "depreciation": "None", "totalRevenue": "4108400000", "costOfRevenue": "2987400000", "interestIncome": "66700000", "incomeBeforeTax": "110700000", "interestExpense": "76000000", "operatingIncome": "471000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "80300000", "reportedCurrency": "USD", "netInterestIncome": "-72700000", "nonInterestIncome": "None", "operatingExpenses": "650000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "121600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2987400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138700000", "sellingGeneralAndAdministrative": "474000000", "netIncomeFromContinuingOperations": "30400000" }, "balance": { "goodwill": "415000000", "inventory": "824500000", "commonStock": "76900000", "currentDebt": "None", "investments": "None", "totalAssets": "3564400000", "longTermDebt": "1068000000", "shortTermDebt": "59700000", "treasuryStock": "-1023100000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "583500000", "reportedCurrency": "USD", "retainedEarnings": "1931300000", "totalLiabilities": "2263500000", "otherCurrentAssets": "48400000", "totalCurrentAssets": "1525800000", "currentLongTermDebt": "41300000", "longTermInvestments": "29500000", "shortTermInvestments": "800000", "currentNetReceivables": "331800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2038600000", "currentAccountsPayable": "393500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "879600000", "shortLongTermDebtTotal": "1197800000", "totalShareholderEquity": "1300900000", "capitalLeaseObligations": "88500000", "otherCurrentLiabilities": "448000000", "totalCurrentLiabilities": "944400000", "otherNonCurrentLiabilities": "107400000", "totalNonCurrentLiabilities": "1319100000", "cashAndShortTermInvestments": "320300000", "commonStockSharesOutstanding": "85200000", "intangibleAssetsExcludingGoodwill": "583500000", "cashAndCashEquivalentsAtCarryingValue": "320300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30400000", "profitLoss": "None", "dividendPayout": "73400000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-50500000", "operatingCashflow": "434200000", "capitalExpenditures": "232600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-600800000", "cashflowFromInvestment": "194700000", "stockBasedCompensation": "17300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:41.194497+00:00", "is_restated": false, "income_statement": { "revenue": 4120900000, "cost_of_revenue": 3073900000, "gross_profit": 1047000000, "ebit": 356700000, "ebitda": 480700000, "pretax_income": 310700000, "tax_provision": 57300000, "net_income": 265300000, "net_income_to_common": 265300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 294400000, "total_current_assets": 1880200000, "total_assets": 4285700000, "short_term_debt": 41300000, "long_term_debt": 1179500000, "total_debt": 1220800000, "total_liabilities": 2703100000, "total_equity": 1582600000, "shares_outstanding": 88200000, "goodwill_and_intangibles": 1413500000 }, "cash_flow": { "operating_cash_flow": 337000000, "capital_expenditure": 193400000, "free_cash_flow": 530400000, "dividends_paid": 67800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 223929, "ticker_id": 378, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:41.194497+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "356700000", "ebitda": "480700000", "netIncome": "265300000", "grossProfit": "1047000000", "depreciation": "None", "totalRevenue": "4120900000", "costOfRevenue": "3073900000", "interestIncome": "2900000", "incomeBeforeTax": "310700000", "interestExpense": "45100000", "operatingIncome": "355500000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "57300000", "reportedCurrency": "USD", "netInterestIncome": "-48200000", "nonInterestIncome": "None", "operatingExpenses": "691500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "121500000", "otherNonOperatingIncome": "1200000", "costofGoodsAndServicesSold": "3073900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124000000", "sellingGeneralAndAdministrative": "724300000", "netIncomeFromContinuingOperations": "263100000" }, "balance": { "goodwill": "767100000", "inventory": "943700000", "commonStock": "76900000", "currentDebt": "None", "investments": "None", "totalAssets": "4285700000", "longTermDebt": "1179500000", "shortTermDebt": "41300000", "treasuryStock": "-638000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "646400000", "reportedCurrency": "USD", "retainedEarnings": "2135700000", "totalLiabilities": "2703100000", "otherCurrentAssets": "459100000", "totalCurrentAssets": "1880200000", "currentLongTermDebt": "41300000", "longTermInvestments": "34600000", "shortTermInvestments": "800000", "currentNetReceivables": "351800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2405500000", "currentAccountsPayable": "458200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "805300000", "shortLongTermDebtTotal": "1220800000", "totalShareholderEquity": "1582600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "723700000", "totalCurrentLiabilities": "1256500000", "otherNonCurrentLiabilities": "267100000", "totalNonCurrentLiabilities": "1446600000", "cashAndShortTermInvestments": "294400000", "commonStockSharesOutstanding": "88200000", "intangibleAssetsExcludingGoodwill": "646400000", "cashAndCashEquivalentsAtCarryingValue": "294400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "263100000", "profitLoss": "None", "dividendPayout": "67800000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-84200000", "operatingCashflow": "337000000", "capitalExpenditures": "193400000", "changeInReceivables": "-27300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "620500000", "cashflowFromInvestment": "-1107300000", "stockBasedCompensation": "19200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "67800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-149800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4120900000, "cost_of_revenue": 3073900000, "gross_profit": 1047000000, "research_and_development": 121500000, "selling_general_admin": 724300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 356700000, "depreciation_amortisation": 124000000, "ebitda": 480700000, "interest_expense": 45100000, "interest_income": null, "other_non_operating": null, "pretax_income": 310700000, "tax_provision": 57300000, "effective_tax_rate": null, "net_income": 265300000, "net_income_continuing_ops": 263100000, "net_income_to_common": 265300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 294400000, "short_term_investments": 800000, "net_receivables": 351800000, "inventory": 943700000, "other_current_assets": null, "total_current_assets": 1880200000, "net_ppe": null, "goodwill": 767100000, "intangible_assets": 646400000, "goodwill_and_intangibles": 1413500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2405500000, "total_assets": 4285700000, "short_term_debt": 41300000, "accounts_payable": 458200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1256500000, "long_term_debt": 1179500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1446600000, "total_liabilities": 2703100000, "total_debt": 1220800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2135700000, "total_equity": 1582600000, "shares_outstanding": 88200000, "operating_cash_flow": 337000000, "stock_based_compensation": 19200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 193400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1107300000, "dividends_paid": 67800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 620500000, "free_cash_flow": 530400000, "net_change_in_cash": -149800000 }, "raw_data": { "income": { "ebit": "356700000", "ebitda": "480700000", "netIncome": "265300000", "grossProfit": "1047000000", "depreciation": "None", "totalRevenue": "4120900000", "costOfRevenue": "3073900000", "interestIncome": "2900000", "incomeBeforeTax": "310700000", "interestExpense": "45100000", "operatingIncome": "355500000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "57300000", "reportedCurrency": "USD", "netInterestIncome": "-48200000", "nonInterestIncome": "None", "operatingExpenses": "691500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "121500000", "otherNonOperatingIncome": "1200000", "costofGoodsAndServicesSold": "3073900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124000000", "sellingGeneralAndAdministrative": "724300000", "netIncomeFromContinuingOperations": "263100000" }, "balance": { "goodwill": "767100000", "inventory": "943700000", "commonStock": "76900000", "currentDebt": "None", "investments": "None", "totalAssets": "4285700000", "longTermDebt": "1179500000", "shortTermDebt": "41300000", "treasuryStock": "-638000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "646400000", "reportedCurrency": "USD", "retainedEarnings": "2135700000", "totalLiabilities": "2703100000", "otherCurrentAssets": "459100000", "totalCurrentAssets": "1880200000", "currentLongTermDebt": "41300000", "longTermInvestments": "34600000", "shortTermInvestments": "800000", "currentNetReceivables": "351800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2405500000", "currentAccountsPayable": "458200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "805300000", "shortLongTermDebtTotal": "1220800000", "totalShareholderEquity": "1582600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "723700000", "totalCurrentLiabilities": "1256500000", "otherNonCurrentLiabilities": "267100000", "totalNonCurrentLiabilities": "1446600000", "cashAndShortTermInvestments": "294400000", "commonStockSharesOutstanding": "88200000", "intangibleAssetsExcludingGoodwill": "646400000", "cashAndCashEquivalentsAtCarryingValue": "294400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "263100000", "profitLoss": "None", "dividendPayout": "67800000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-84200000", "operatingCashflow": "337000000", "capitalExpenditures": "193400000", "changeInReceivables": "-27300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "620500000", "cashflowFromInvestment": "-1107300000", "stockBasedCompensation": "19200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "67800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-149800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:41.194497+00:00", "is_restated": false, "income_statement": { "revenue": 1378100000, "cost_of_revenue": 1034500000, "gross_profit": 343600000, "ebit": 55100000, "ebitda": 130000000, "pretax_income": 26900000, "tax_provision": 5900000, "net_income": 21000000, "net_income_to_common": 21000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 288500000, "total_current_assets": 2286100000, "total_assets": 5505800000, "short_term_debt": 490200000, "long_term_debt": 1806200000, "total_debt": 2296400000, "total_liabilities": 3904300000, "total_equity": 1601500000, "shares_outstanding": 65700000, "goodwill_and_intangibles": 1518900000 }, "cash_flow": { "operating_cash_flow": -64099999, "capital_expenditure": 57200000, "free_cash_flow": -6899999, "dividends_paid": 28700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 223892, "ticker_id": 378, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:41.194497+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55100000", "ebitda": "130000000", "netIncome": "21000000", "grossProfit": "343600000", "depreciation": "None", "totalRevenue": "1378100000", "costOfRevenue": "1034500000", "interestIncome": "1200000", "incomeBeforeTax": "26900000", "interestExpense": "24600000", "operatingIncome": "55100000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "5900000", "reportedCurrency": "USD", "netInterestIncome": "-23400000", "nonInterestIncome": "None", "operatingExpenses": "288500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "46300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1034500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74900000", "sellingGeneralAndAdministrative": "242200000", "netIncomeFromContinuingOperations": "21000000" }, "balance": { "goodwill": "676400000", "inventory": "1253500000", "commonStock": "76900000", "currentDebt": "None", "investments": "None", "totalAssets": "5505800000", "longTermDebt": "1806200000", "shortTermDebt": "490200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "842500000", "reportedCurrency": "USD", "retainedEarnings": "3357100000", "totalLiabilities": "3904300000", "otherCurrentAssets": "104500000", "totalCurrentAssets": "2286100000", "currentLongTermDebt": "490200000", "longTermInvestments": "37200000", "shortTermInvestments": "800000", "currentNetReceivables": "638800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3219700000", "currentAccountsPayable": "460400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2441700000", "totalShareholderEquity": "1601500000", "capitalLeaseObligations": "145300000", "otherCurrentLiabilities": "711100000", "totalCurrentLiabilities": "1661700000", "otherNonCurrentLiabilities": "243400000", "totalNonCurrentLiabilities": "2242600000", "cashAndShortTermInvestments": "288500000", "commonStockSharesOutstanding": "65700000", "intangibleAssetsExcludingGoodwill": "842500000", "cashAndCashEquivalentsAtCarryingValue": "288500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21000000", "profitLoss": "None", "dividendPayout": "28700000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-64099999", "capitalExpenditures": "57200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "133500000", "cashflowFromInvestment": "-55200000", "stockBasedCompensation": "9500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1378100000, "cost_of_revenue": 1034500000, "gross_profit": 343600000, "research_and_development": 46300000, "selling_general_admin": 242200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55100000, "depreciation_amortisation": 74900000, "ebitda": 130000000, "interest_expense": 24600000, "interest_income": null, "other_non_operating": null, "pretax_income": 26900000, "tax_provision": 5900000, "effective_tax_rate": null, "net_income": 21000000, "net_income_continuing_ops": 21000000, "net_income_to_common": 21000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 288500000, "short_term_investments": 800000, "net_receivables": 638800000, "inventory": 1253500000, "other_current_assets": null, "total_current_assets": 2286100000, "net_ppe": null, "goodwill": 676400000, "intangible_assets": 842500000, "goodwill_and_intangibles": 1518900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3219700000, "total_assets": 5505800000, "short_term_debt": 490200000, "accounts_payable": 460400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1661700000, "long_term_debt": 1806200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2242600000, "total_liabilities": 3904300000, "total_debt": 2296400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3357100000, "total_equity": 1601500000, "shares_outstanding": 65700000, "operating_cash_flow": -64099999, "stock_based_compensation": 9500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55200000, "dividends_paid": 28700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 133500000, "free_cash_flow": -6899999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "55100000", "ebitda": "130000000", "netIncome": "21000000", "grossProfit": "343600000", "depreciation": "None", "totalRevenue": "1378100000", "costOfRevenue": "1034500000", "interestIncome": "1200000", "incomeBeforeTax": "26900000", "interestExpense": "24600000", "operatingIncome": "55100000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "5900000", "reportedCurrency": "USD", "netInterestIncome": "-23400000", "nonInterestIncome": "None", "operatingExpenses": "288500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "46300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1034500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74900000", "sellingGeneralAndAdministrative": "242200000", "netIncomeFromContinuingOperations": "21000000" }, "balance": { "goodwill": "676400000", "inventory": "1253500000", "commonStock": "76900000", "currentDebt": "None", "investments": "None", "totalAssets": "5505800000", "longTermDebt": "1806200000", "shortTermDebt": "490200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "842500000", "reportedCurrency": "USD", "retainedEarnings": "3357100000", "totalLiabilities": "3904300000", "otherCurrentAssets": "104500000", "totalCurrentAssets": "2286100000", "currentLongTermDebt": "490200000", "longTermInvestments": "37200000", "shortTermInvestments": "800000", "currentNetReceivables": "638800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3219700000", "currentAccountsPayable": "460400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2441700000", "totalShareholderEquity": "1601500000", "capitalLeaseObligations": "145300000", "otherCurrentLiabilities": "711100000", "totalCurrentLiabilities": "1661700000", "otherNonCurrentLiabilities": "243400000", "totalNonCurrentLiabilities": "2242600000", "cashAndShortTermInvestments": "288500000", "commonStockSharesOutstanding": "65700000", "intangibleAssetsExcludingGoodwill": "842500000", "cashAndCashEquivalentsAtCarryingValue": "288500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21000000", "profitLoss": "None", "dividendPayout": "28700000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-64099999", "capitalExpenditures": "57200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "133500000", "cashflowFromInvestment": "-55200000", "stockBasedCompensation": "9500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:41.194497+00:00", "is_restated": false, "income_statement": { "revenue": 1333800000, "cost_of_revenue": 1026000000, "gross_profit": 307800000, "ebit": 52200000, "ebitda": 127800000, "pretax_income": 27200000, "tax_provision": 8600000, "net_income": 18700000, "net_income_to_common": 18700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274900000, "total_current_assets": 2063300000, "total_assets": 5312200000, "short_term_debt": 318500000, "long_term_debt": 1806800000, "total_debt": 2125300000, "total_liabilities": 3686600000, "total_equity": 1625600000, "shares_outstanding": 65700000, "goodwill_and_intangibles": 1536000000 }, "cash_flow": { "operating_cash_flow": 132900000, "capital_expenditure": 49300000, "free_cash_flow": 182200000, "dividends_paid": 28000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 223893, "ticker_id": 378, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:41.194497+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52200000", "ebitda": "127800000", "netIncome": "18700000", "grossProfit": "307800000", "depreciation": "None", "totalRevenue": "1333800000", "costOfRevenue": "1026000000", "interestIncome": "21400000", "incomeBeforeTax": "27200000", "interestExpense": "25000000", "operatingIncome": "41900000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8600000", "reportedCurrency": "USD", "netInterestIncome": "-23000000", "nonInterestIncome": "None", "operatingExpenses": "265900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1026000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75600000", "sellingGeneralAndAdministrative": "210700000", "netIncomeFromContinuingOperations": "18600000" }, "balance": { "goodwill": "681200000", "inventory": "1192300000", "commonStock": "76900000", "currentDebt": "None", "investments": "None", "totalAssets": "5312200000", "longTermDebt": "1806800000", "shortTermDebt": "318500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "854800000", "reportedCurrency": "USD", "retainedEarnings": "3364800000", "totalLiabilities": "3686600000", "otherCurrentAssets": "72500000", "totalCurrentAssets": "2063300000", "currentLongTermDebt": "295400000", "longTermInvestments": "34400000", "shortTermInvestments": "800000", "currentNetReceivables": "522799999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3248899999", "currentAccountsPayable": "374900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1378000000", "shortLongTermDebtTotal": "2428700000", "totalShareholderEquity": "1625600000", "capitalLeaseObligations": "180600000", "otherCurrentLiabilities": "659400000", "totalCurrentLiabilities": "1428700000", "otherNonCurrentLiabilities": "251300000", "totalNonCurrentLiabilities": "2257899999", "cashAndShortTermInvestments": "274900000", "commonStockSharesOutstanding": "65700000", "intangibleAssetsExcludingGoodwill": "854800000", "cashAndCashEquivalentsAtCarryingValue": "274900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18600000", "profitLoss": "None", "dividendPayout": "28000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "132900000", "capitalExpenditures": "49300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-128100000", "cashflowFromInvestment": "-44100000", "stockBasedCompensation": "11100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "292500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1333800000, "cost_of_revenue": 1026000000, "gross_profit": 307800000, "research_and_development": 45000000, "selling_general_admin": 210700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52200000, "depreciation_amortisation": 75600000, "ebitda": 127800000, "interest_expense": 25000000, "interest_income": null, "other_non_operating": null, "pretax_income": 27200000, "tax_provision": 8600000, "effective_tax_rate": null, "net_income": 18700000, "net_income_continuing_ops": 18600000, "net_income_to_common": 18700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 274900000, "short_term_investments": 800000, "net_receivables": 522799999, "inventory": 1192300000, "other_current_assets": null, "total_current_assets": 2063300000, "net_ppe": null, "goodwill": 681200000, "intangible_assets": 854800000, "goodwill_and_intangibles": 1536000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3248899999, "total_assets": 5312200000, "short_term_debt": 318500000, "accounts_payable": 374900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1428700000, "long_term_debt": 1806800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2257899999, "total_liabilities": 3686600000, "total_debt": 2125300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3364800000, "total_equity": 1625600000, "shares_outstanding": 65700000, "operating_cash_flow": 132900000, "stock_based_compensation": 11100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44100000, "dividends_paid": 28000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -128100000, "free_cash_flow": 182200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52200000", "ebitda": "127800000", "netIncome": "18700000", "grossProfit": "307800000", "depreciation": "None", "totalRevenue": "1333800000", "costOfRevenue": "1026000000", "interestIncome": "21400000", "incomeBeforeTax": "27200000", "interestExpense": "25000000", "operatingIncome": "41900000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8600000", "reportedCurrency": "USD", "netInterestIncome": "-23000000", "nonInterestIncome": "None", "operatingExpenses": "265900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1026000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75600000", "sellingGeneralAndAdministrative": "210700000", "netIncomeFromContinuingOperations": "18600000" }, "balance": { "goodwill": "681200000", "inventory": "1192300000", "commonStock": "76900000", "currentDebt": "None", "investments": "None", "totalAssets": "5312200000", "longTermDebt": "1806800000", "shortTermDebt": "318500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "854800000", "reportedCurrency": "USD", "retainedEarnings": "3364800000", "totalLiabilities": "3686600000", "otherCurrentAssets": "72500000", "totalCurrentAssets": "2063300000", "currentLongTermDebt": "295400000", "longTermInvestments": "34400000", "shortTermInvestments": "800000", "currentNetReceivables": "522799999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3248899999", "currentAccountsPayable": "374900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1378000000", "shortLongTermDebtTotal": "2428700000", "totalShareholderEquity": "1625600000", "capitalLeaseObligations": "180600000", "otherCurrentLiabilities": "659400000", "totalCurrentLiabilities": "1428700000", "otherNonCurrentLiabilities": "251300000", "totalNonCurrentLiabilities": "2257899999", "cashAndShortTermInvestments": "274900000", "commonStockSharesOutstanding": "65700000", "intangibleAssetsExcludingGoodwill": "854800000", "cashAndCashEquivalentsAtCarryingValue": "274900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18600000", "profitLoss": "None", "dividendPayout": "28000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "132900000", "capitalExpenditures": "49300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-128100000", "cashflowFromInvestment": "-44100000", "stockBasedCompensation": "11100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "292500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:41.194497+00:00", "is_restated": false, "income_statement": { "revenue": 1360200000, "cost_of_revenue": 1022400000, "gross_profit": 337800000, "ebit": 93400000, "ebitda": 167100000, "pretax_income": -266300000, "tax_provision": -32000000, "net_income": -235500000, "net_income_to_common": -235500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 297700000, "total_current_assets": 2157500000, "total_assets": 5413500000, "short_term_debt": 95800000, "long_term_debt": 2097400000, "total_debt": 2193200000, "total_liabilities": 3779600000, "total_equity": 1633900000, "shares_outstanding": 65700000, "goodwill_and_intangibles": 1546000000 }, "cash_flow": { "operating_cash_flow": 140400000, "capital_expenditure": 33900000, "free_cash_flow": 174300000, "dividends_paid": 28000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 223895, "ticker_id": 378, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:41.194497+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93400000", "ebitda": "167100000", "netIncome": "-235500000", "grossProfit": "337800000", "depreciation": "None", "totalRevenue": "1360200000", "costOfRevenue": "1022400000", "interestIncome": "1800000", "incomeBeforeTax": "-266300000", "interestExpense": "27000000", "operatingIncome": "93400000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-32000000", "reportedCurrency": "USD", "netInterestIncome": "-25200000", "nonInterestIncome": "None", "operatingExpenses": "244400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "43400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1022400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73700000", "sellingGeneralAndAdministrative": "215800000", "netIncomeFromContinuingOperations": "-234300000" }, "balance": { "goodwill": "679600000", "inventory": "1272500000", "commonStock": "76900000", "currentDebt": "None", "investments": "None", "totalAssets": "5413500000", "longTermDebt": "2097400000", "shortTermDebt": "95800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "866400000", "reportedCurrency": "USD", "retainedEarnings": "3374100000", "totalLiabilities": "3779600000", "otherCurrentAssets": "95100000", "totalCurrentAssets": "2157500000", "currentLongTermDebt": "95800000", "longTermInvestments": "30500000", "shortTermInvestments": "800000", "currentNetReceivables": "491400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3256000000", "currentAccountsPayable": "413300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1390600000", "shortLongTermDebtTotal": "2344200000", "totalShareholderEquity": "1633900000", "capitalLeaseObligations": "151000000", "otherCurrentLiabilities": "705900000", "totalCurrentLiabilities": "1215000000", "otherNonCurrentLiabilities": "259900000", "totalNonCurrentLiabilities": "2564600000", "cashAndShortTermInvestments": "297700000", "commonStockSharesOutstanding": "65700000", "intangibleAssetsExcludingGoodwill": "866400000", "cashAndCashEquivalentsAtCarryingValue": "297700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-234300000", "profitLoss": "None", "dividendPayout": "28000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "140400000", "capitalExpenditures": "33900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-132199999", "cashflowFromInvestment": "-27500000", "stockBasedCompensation": "10500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1360200000, "cost_of_revenue": 1022400000, "gross_profit": 337800000, "research_and_development": 43400000, "selling_general_admin": 215800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93400000, "depreciation_amortisation": 73700000, "ebitda": 167100000, "interest_expense": 27000000, "interest_income": null, "other_non_operating": null, "pretax_income": -266300000, "tax_provision": -32000000, "effective_tax_rate": null, "net_income": -235500000, "net_income_continuing_ops": -234300000, "net_income_to_common": -235500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 297700000, "short_term_investments": 800000, "net_receivables": 491400000, "inventory": 1272500000, "other_current_assets": null, "total_current_assets": 2157500000, "net_ppe": null, "goodwill": 679600000, "intangible_assets": 866400000, "goodwill_and_intangibles": 1546000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3256000000, "total_assets": 5413500000, "short_term_debt": 95800000, "accounts_payable": 413300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1215000000, "long_term_debt": 2097400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2564600000, "total_liabilities": 3779600000, "total_debt": 2193200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3374100000, "total_equity": 1633900000, "shares_outstanding": 65700000, "operating_cash_flow": 140400000, "stock_based_compensation": 10500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27500000, "dividends_paid": 28000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -132199999, "free_cash_flow": 174300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "93400000", "ebitda": "167100000", "netIncome": "-235500000", "grossProfit": "337800000", "depreciation": "None", "totalRevenue": "1360200000", "costOfRevenue": "1022400000", "interestIncome": "1800000", "incomeBeforeTax": "-266300000", "interestExpense": "27000000", "operatingIncome": "93400000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-32000000", "reportedCurrency": "USD", "netInterestIncome": "-25200000", "nonInterestIncome": "None", "operatingExpenses": "244400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "43400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1022400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73700000", "sellingGeneralAndAdministrative": "215800000", "netIncomeFromContinuingOperations": "-234300000" }, "balance": { "goodwill": "679600000", "inventory": "1272500000", "commonStock": "76900000", "currentDebt": "None", "investments": "None", "totalAssets": "5413500000", "longTermDebt": "2097400000", "shortTermDebt": "95800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "866400000", "reportedCurrency": "USD", "retainedEarnings": "3374100000", "totalLiabilities": "3779600000", "otherCurrentAssets": "95100000", "totalCurrentAssets": "2157500000", "currentLongTermDebt": "95800000", "longTermInvestments": "30500000", "shortTermInvestments": "800000", "currentNetReceivables": "491400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3256000000", "currentAccountsPayable": "413300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1390600000", "shortLongTermDebtTotal": "2344200000", "totalShareholderEquity": "1633900000", "capitalLeaseObligations": "151000000", "otherCurrentLiabilities": "705900000", "totalCurrentLiabilities": "1215000000", "otherNonCurrentLiabilities": "259900000", "totalNonCurrentLiabilities": "2564600000", "cashAndShortTermInvestments": "297700000", "commonStockSharesOutstanding": "65700000", "intangibleAssetsExcludingGoodwill": "866400000", "cashAndCashEquivalentsAtCarryingValue": "297700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-234300000", "profitLoss": "None", "dividendPayout": "28000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "140400000", "capitalExpenditures": "33900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-132199999", "cashflowFromInvestment": "-27500000", "stockBasedCompensation": "10500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:41.194497+00:00", "is_restated": false, "income_statement": { "revenue": 1447000000, "cost_of_revenue": 1099900000, "gross_profit": 347100000, "ebit": 103400000, "ebitda": 176500000, "pretax_income": 75300000, "tax_provision": 15700000, "net_income": 59300000, "net_income_to_common": 59300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 315700000, "total_current_assets": 2131400000, "total_assets": 5794300000, "short_term_debt": 176600000, "long_term_debt": 2097500000, "total_debt": 2274100000, "total_liabilities": 3889300000, "total_equity": 5794300000, "shares_outstanding": 66300000, "goodwill_and_intangibles": 1885500000 }, "cash_flow": { "operating_cash_flow": 316200000, "capital_expenditure": 44900000, "free_cash_flow": 361100000, "dividends_paid": 28400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 223896, "ticker_id": 378, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:41.194497+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "103400000", "ebitda": "176500000", "netIncome": "59300000", "grossProfit": "347100000", "depreciation": "None", "totalRevenue": "1447000000", "costOfRevenue": "1099900000", "interestIncome": "26600000", "incomeBeforeTax": "75300000", "interestExpense": "30000000", "operatingIncome": "103400000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "15700000", "reportedCurrency": "USD", "netInterestIncome": "-28300000", "nonInterestIncome": "None", "operatingExpenses": "243700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "41800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1099900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73100000", "sellingGeneralAndAdministrative": "216600000", "netIncomeFromContinuingOperations": "59600000" }, "balance": { "goodwill": "986100000", "inventory": "1305100000", "commonStock": "76900000", "currentDebt": "None", "investments": "None", "totalAssets": "5794300000", "longTermDebt": "2097500000", "shortTermDebt": "176600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "899400000", "reportedCurrency": "USD", "retainedEarnings": "3637600000", "totalLiabilities": "3889300000", "otherCurrentAssets": "18200000", "totalCurrentAssets": "2131400000", "currentLongTermDebt": "176600000", "longTermInvestments": "35000000", "shortTermInvestments": "800000", "currentNetReceivables": "509800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2291200000", "currentAccountsPayable": "422700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1402000000", "shortLongTermDebtTotal": "2416300000", "totalShareholderEquity": "5794300000", "capitalLeaseObligations": "142200000", "otherCurrentLiabilities": "735100000", "totalCurrentLiabilities": "1334400000", "otherNonCurrentLiabilities": "257100000", "totalNonCurrentLiabilities": "2554900000", "cashAndShortTermInvestments": "315700000", "commonStockSharesOutstanding": "66300000", "intangibleAssetsExcludingGoodwill": "899400000", "cashAndCashEquivalentsAtCarryingValue": "315700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59600000", "profitLoss": "None", "dividendPayout": "28400000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "316200000", "capitalExpenditures": "44900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-258899999", "cashflowFromInvestment": "-35000000", "stockBasedCompensation": "10300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1447000000, "cost_of_revenue": 1099900000, "gross_profit": 347100000, "research_and_development": 41800000, "selling_general_admin": 216600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 103400000, "depreciation_amortisation": 73100000, "ebitda": 176500000, "interest_expense": 30000000, "interest_income": null, "other_non_operating": null, "pretax_income": 75300000, "tax_provision": 15700000, "effective_tax_rate": null, "net_income": 59300000, "net_income_continuing_ops": 59600000, "net_income_to_common": 59300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 315700000, "short_term_investments": 800000, "net_receivables": 509800000, "inventory": 1305100000, "other_current_assets": null, "total_current_assets": 2131400000, "net_ppe": null, "goodwill": 986100000, "intangible_assets": 899400000, "goodwill_and_intangibles": 1885500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2291200000, "total_assets": 5794300000, "short_term_debt": 176600000, "accounts_payable": 422700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1334400000, "long_term_debt": 2097500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2554900000, "total_liabilities": 3889300000, "total_debt": 2274100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3637600000, "total_equity": 5794300000, "shares_outstanding": 66300000, "operating_cash_flow": 316200000, "stock_based_compensation": 10300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35000000, "dividends_paid": 28400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -258899999, "free_cash_flow": 361100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "103400000", "ebitda": "176500000", "netIncome": "59300000", "grossProfit": "347100000", "depreciation": "None", "totalRevenue": "1447000000", "costOfRevenue": "1099900000", "interestIncome": "26600000", "incomeBeforeTax": "75300000", "interestExpense": "30000000", "operatingIncome": "103400000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "15700000", "reportedCurrency": "USD", "netInterestIncome": "-28300000", "nonInterestIncome": "None", "operatingExpenses": "243700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "41800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1099900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73100000", "sellingGeneralAndAdministrative": "216600000", "netIncomeFromContinuingOperations": "59600000" }, "balance": { "goodwill": "986100000", "inventory": "1305100000", "commonStock": "76900000", "currentDebt": "None", "investments": "None", "totalAssets": "5794300000", "longTermDebt": "2097500000", "shortTermDebt": "176600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "899400000", "reportedCurrency": "USD", "retainedEarnings": "3637600000", "totalLiabilities": "3889300000", "otherCurrentAssets": "18200000", "totalCurrentAssets": "2131400000", "currentLongTermDebt": "176600000", "longTermInvestments": "35000000", "shortTermInvestments": "800000", "currentNetReceivables": "509800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2291200000", "currentAccountsPayable": "422700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1402000000", "shortLongTermDebtTotal": "2416300000", "totalShareholderEquity": "5794300000", "capitalLeaseObligations": "142200000", "otherCurrentLiabilities": "735100000", "totalCurrentLiabilities": "1334400000", "otherNonCurrentLiabilities": "257100000", "totalNonCurrentLiabilities": "2554900000", "cashAndShortTermInvestments": "315700000", "commonStockSharesOutstanding": "66300000", "intangibleAssetsExcludingGoodwill": "899400000", "cashAndCashEquivalentsAtCarryingValue": "315700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59600000", "profitLoss": "None", "dividendPayout": "28400000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "316200000", "capitalExpenditures": "44900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-258899999", "cashflowFromInvestment": "-35000000", "stockBasedCompensation": "10300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:41.194497+00:00", "is_restated": false, "income_statement": { "revenue": 1221800000, "cost_of_revenue": 939400000, "gross_profit": 282400000, "ebit": 50500000, "ebitda": 120600000, "pretax_income": 28100000, "tax_provision": 7900000, "net_income": 20200000, "net_income_to_common": 20200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 286700000, "total_current_assets": 2305900000, "total_assets": 5857000000, "short_term_debt": 386400000, "long_term_debt": 2097700000, "total_debt": 2484100000, "total_liabilities": 3984800000, "total_equity": 1872200000, "shares_outstanding": 66300000, "goodwill_and_intangibles": 1882800000 }, "cash_flow": { "operating_cash_flow": -27400000, "capital_expenditure": 37700000, "free_cash_flow": 10300000, "dividends_paid": 28200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 223897, "ticker_id": 378, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:41.194497+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50500000", "ebitda": "120600000", "netIncome": "20200000", "grossProfit": "282400000", "depreciation": "None", "totalRevenue": "1221800000", "costOfRevenue": "939400000", "interestIncome": "1700000", "incomeBeforeTax": "28100000", "interestExpense": "29700000", "operatingIncome": "50500000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "7900000", "reportedCurrency": "USD", "netInterestIncome": "-28000000", "nonInterestIncome": "None", "operatingExpenses": "231900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "939400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70100000", "sellingGeneralAndAdministrative": "208000000", "netIncomeFromContinuingOperations": "20200000" }, "balance": { "goodwill": "972500000", "inventory": "1353800000", "commonStock": "76900000", "currentDebt": "None", "investments": "None", "totalAssets": "5857000000", "longTermDebt": "2097700000", "shortTermDebt": "386400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "910300000", "reportedCurrency": "USD", "retainedEarnings": "3606700000", "totalLiabilities": "3984800000", "otherCurrentAssets": "111500000", "totalCurrentAssets": "2305900000", "currentLongTermDebt": "386400000", "longTermInvestments": "38300000", "shortTermInvestments": "800000", "currentNetReceivables": "553100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3551100000", "currentAccountsPayable": "420300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1403200000", "shortLongTermDebtTotal": "2626100000", "totalShareholderEquity": "1872200000", "capitalLeaseObligations": "142000000", "otherCurrentLiabilities": "661500000", "totalCurrentLiabilities": "1468200000", "otherNonCurrentLiabilities": "220600000", "totalNonCurrentLiabilities": "2516600000", "cashAndShortTermInvestments": "286700000", "commonStockSharesOutstanding": "66300000", "intangibleAssetsExcludingGoodwill": "910300000", "cashAndCashEquivalentsAtCarryingValue": "286700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20200000", "profitLoss": "None", "dividendPayout": "28200000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-27400000", "capitalExpenditures": "37700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77900000", "cashflowFromInvestment": "-35000000", "stockBasedCompensation": "6800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1221800000, "cost_of_revenue": 939400000, "gross_profit": 282400000, "research_and_development": 38500000, "selling_general_admin": 208000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50500000, "depreciation_amortisation": 70100000, "ebitda": 120600000, "interest_expense": 29700000, "interest_income": null, "other_non_operating": null, "pretax_income": 28100000, "tax_provision": 7900000, "effective_tax_rate": null, "net_income": 20200000, "net_income_continuing_ops": 20200000, "net_income_to_common": 20200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 286700000, "short_term_investments": 800000, "net_receivables": 553100000, "inventory": 1353800000, "other_current_assets": null, "total_current_assets": 2305900000, "net_ppe": null, "goodwill": 972500000, "intangible_assets": 910300000, "goodwill_and_intangibles": 1882800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3551100000, "total_assets": 5857000000, "short_term_debt": 386400000, "accounts_payable": 420300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1468200000, "long_term_debt": 2097700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2516600000, "total_liabilities": 3984800000, "total_debt": 2484100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3606700000, "total_equity": 1872200000, "shares_outstanding": 66300000, "operating_cash_flow": -27400000, "stock_based_compensation": 6800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35000000, "dividends_paid": 28200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 77900000, "free_cash_flow": 10300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "50500000", "ebitda": "120600000", "netIncome": "20200000", "grossProfit": "282400000", "depreciation": "None", "totalRevenue": "1221800000", "costOfRevenue": "939400000", "interestIncome": "1700000", "incomeBeforeTax": "28100000", "interestExpense": "29700000", "operatingIncome": "50500000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "7900000", "reportedCurrency": "USD", "netInterestIncome": "-28000000", "nonInterestIncome": "None", "operatingExpenses": "231900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "939400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70100000", "sellingGeneralAndAdministrative": "208000000", "netIncomeFromContinuingOperations": "20200000" }, "balance": { "goodwill": "972500000", "inventory": "1353800000", "commonStock": "76900000", "currentDebt": "None", "investments": "None", "totalAssets": "5857000000", "longTermDebt": "2097700000", "shortTermDebt": "386400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "910300000", "reportedCurrency": "USD", "retainedEarnings": "3606700000", "totalLiabilities": "3984800000", "otherCurrentAssets": "111500000", "totalCurrentAssets": "2305900000", "currentLongTermDebt": "386400000", "longTermInvestments": "38300000", "shortTermInvestments": "800000", "currentNetReceivables": "553100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3551100000", "currentAccountsPayable": "420300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1403200000", "shortLongTermDebtTotal": "2626100000", "totalShareholderEquity": "1872200000", "capitalLeaseObligations": "142000000", "otherCurrentLiabilities": "661500000", "totalCurrentLiabilities": "1468200000", "otherNonCurrentLiabilities": "220600000", "totalNonCurrentLiabilities": "2516600000", "cashAndShortTermInvestments": "286700000", "commonStockSharesOutstanding": "66300000", "intangibleAssetsExcludingGoodwill": "910300000", "cashAndCashEquivalentsAtCarryingValue": "286700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20200000", "profitLoss": "None", "dividendPayout": "28200000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-27400000", "capitalExpenditures": "37700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77900000", "cashflowFromInvestment": "-35000000", "stockBasedCompensation": "6800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:41.194497+00:00", "is_restated": false, "income_statement": { "revenue": 1154900000, "cost_of_revenue": 901700000, "gross_profit": 253200000, "ebit": -53700000, "ebitda": 23100000, "pretax_income": -86100000, "tax_provision": -14900000, "net_income": -82500000, "net_income_to_common": -82500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 269000000, "total_current_assets": 2113800000, "total_assets": 5677700000, "short_term_debt": 268800000, "long_term_debt": 2097800000, "total_debt": 2366600000, "total_liabilities": 3785400000, "total_equity": 1892300000, "shares_outstanding": 66600000, "goodwill_and_intangibles": 1884400000 }, "cash_flow": { "operating_cash_flow": 306400000, "capital_expenditure": 30300000, "free_cash_flow": 336700000, "dividends_paid": 27700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 223898, "ticker_id": 378, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:41.194497+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-53700000", "ebitda": "23100000", "netIncome": "-82500000", "grossProfit": "253200000", "depreciation": "None", "totalRevenue": "1154900000", "costOfRevenue": "901700000", "interestIncome": "2200000", "incomeBeforeTax": "-86100000", "interestExpense": "32400000", "operatingIncome": "-55700000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-14900000", "reportedCurrency": "USD", "netInterestIncome": "-30200000", "nonInterestIncome": "None", "operatingExpenses": "308900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "901700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76800000", "sellingGeneralAndAdministrative": "204700000", "netIncomeFromContinuingOperations": "-71200000" }, "balance": { "goodwill": "966100000", "inventory": "1302600000", "commonStock": "76900000", "currentDebt": "None", "investments": "None", "totalAssets": "5677700000", "longTermDebt": "2097800000", "shortTermDebt": "268800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "918300000", "reportedCurrency": "USD", "retainedEarnings": "3614700000", "totalLiabilities": "3785400000", "otherCurrentAssets": "112400000", "totalCurrentAssets": "2113800000", "currentLongTermDebt": "242800000", "longTermInvestments": "35000000", "shortTermInvestments": "800000", "currentNetReceivables": "429000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2278700000", "currentAccountsPayable": "393400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1413300000", "shortLongTermDebtTotal": "2511700000", "totalShareholderEquity": "1892300000", "capitalLeaseObligations": "171100000", "otherCurrentLiabilities": "-105300000", "totalCurrentLiabilities": "636200000", "otherNonCurrentLiabilities": "205800000", "totalNonCurrentLiabilities": "2505500000", "cashAndShortTermInvestments": "269000000", "commonStockSharesOutstanding": "66600000", "intangibleAssetsExcludingGoodwill": "918300000", "cashAndCashEquivalentsAtCarryingValue": "269000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-71200000", "profitLoss": "None", "dividendPayout": "27700000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "306400000", "capitalExpenditures": "30300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-295700000", "cashflowFromInvestment": "-14900000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1154900000, "cost_of_revenue": 901700000, "gross_profit": 253200000, "research_and_development": 39100000, "selling_general_admin": 204700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -53700000, "depreciation_amortisation": 76800000, "ebitda": 23100000, "interest_expense": 32400000, "interest_income": null, "other_non_operating": null, "pretax_income": -86100000, "tax_provision": -14900000, "effective_tax_rate": null, "net_income": -82500000, "net_income_continuing_ops": -71200000, "net_income_to_common": -82500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 269000000, "short_term_investments": 800000, "net_receivables": 429000000, "inventory": 1302600000, "other_current_assets": null, "total_current_assets": 2113800000, "net_ppe": null, "goodwill": 966100000, "intangible_assets": 918300000, "goodwill_and_intangibles": 1884400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2278700000, "total_assets": 5677700000, "short_term_debt": 268800000, "accounts_payable": 393400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 636200000, "long_term_debt": 2097800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2505500000, "total_liabilities": 3785400000, "total_debt": 2366600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3614700000, "total_equity": 1892300000, "shares_outstanding": 66600000, "operating_cash_flow": 306400000, "stock_based_compensation": 3000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14900000, "dividends_paid": 27700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -295700000, "free_cash_flow": 336700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-53700000", "ebitda": "23100000", "netIncome": "-82500000", "grossProfit": "253200000", "depreciation": "None", "totalRevenue": "1154900000", "costOfRevenue": "901700000", "interestIncome": "2200000", "incomeBeforeTax": "-86100000", "interestExpense": "32400000", "operatingIncome": "-55700000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-14900000", "reportedCurrency": "USD", "netInterestIncome": "-30200000", "nonInterestIncome": "None", "operatingExpenses": "308900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "901700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76800000", "sellingGeneralAndAdministrative": "204700000", "netIncomeFromContinuingOperations": "-71200000" }, "balance": { "goodwill": "966100000", "inventory": "1302600000", "commonStock": "76900000", "currentDebt": "None", "investments": "None", "totalAssets": "5677700000", "longTermDebt": "2097800000", "shortTermDebt": "268800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "918300000", "reportedCurrency": "USD", "retainedEarnings": "3614700000", "totalLiabilities": "3785400000", "otherCurrentAssets": "112400000", "totalCurrentAssets": "2113800000", "currentLongTermDebt": "242800000", "longTermInvestments": "35000000", "shortTermInvestments": "800000", "currentNetReceivables": "429000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2278700000", "currentAccountsPayable": "393400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1413300000", "shortLongTermDebtTotal": "2511700000", "totalShareholderEquity": "1892300000", "capitalLeaseObligations": "171100000", "otherCurrentLiabilities": "-105300000", "totalCurrentLiabilities": "636200000", "otherNonCurrentLiabilities": "205800000", "totalNonCurrentLiabilities": "2505500000", "cashAndShortTermInvestments": "269000000", "commonStockSharesOutstanding": "66600000", "intangibleAssetsExcludingGoodwill": "918300000", "cashAndCashEquivalentsAtCarryingValue": "269000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-71200000", "profitLoss": "None", "dividendPayout": "27700000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "306400000", "capitalExpenditures": "30300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-295700000", "cashflowFromInvestment": "-14900000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:41.194497+00:00", "is_restated": false, "income_statement": { "revenue": 1273300000, "cost_of_revenue": 940300000, "gross_profit": 333000000, "ebit": 102900000, "ebitda": 175100000, "pretax_income": 69900000, "tax_provision": 22600000, "net_income": 44600000, "net_income_to_common": 44600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 284100000, "total_current_assets": 2348000000, "total_assets": 6023500000, "short_term_debt": 199200000, "long_term_debt": 2372700000, "total_debt": 2571900000, "total_liabilities": 3989200000, "total_equity": 2034300000, "shares_outstanding": 66600000, "goodwill_and_intangibles": 1999600000 }, "cash_flow": { "operating_cash_flow": 67400000, "capital_expenditure": 36000000, "free_cash_flow": 103400000, "dividends_paid": 27800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 223900, "ticker_id": 378, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:41.194497+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "102900000", "ebitda": "175100000", "netIncome": "44600000", "grossProfit": "333000000", "depreciation": "None", "totalRevenue": "1273300000", "costOfRevenue": "940300000", "interestIncome": "4000000", "incomeBeforeTax": "69900000", "interestExpense": "33000000", "operatingIncome": "98400000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "22600000", "reportedCurrency": "USD", "netInterestIncome": "-29000000", "nonInterestIncome": "None", "operatingExpenses": "234600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "41700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "940300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72200000", "sellingGeneralAndAdministrative": "180700000", "netIncomeFromContinuingOperations": "47300000" }, "balance": { "goodwill": "1059700000", "inventory": "1464700000", "commonStock": "76900000", "currentDebt": "None", "investments": "None", "totalAssets": "6023500000", "longTermDebt": "2372700000", "shortTermDebt": "199200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "939900000", "reportedCurrency": "USD", "retainedEarnings": "3724900000", "totalLiabilities": "3989200000", "otherCurrentAssets": "97600000", "totalCurrentAssets": "2348000000", "currentLongTermDebt": "199200000", "longTermInvestments": "32900000", "shortTermInvestments": "800000", "currentNetReceivables": "500800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3675500000", "currentAccountsPayable": "369100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1440800000", "shortLongTermDebtTotal": "2716000000", "totalShareholderEquity": "2034300000", "capitalLeaseObligations": "144100000", "otherCurrentLiabilities": "648700000", "totalCurrentLiabilities": "1194100000", "otherNonCurrentLiabilities": "217300000", "totalNonCurrentLiabilities": "2795100000", "cashAndShortTermInvestments": "284100000", "commonStockSharesOutstanding": "66600000", "intangibleAssetsExcludingGoodwill": "939900000", "cashAndCashEquivalentsAtCarryingValue": "284100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47300000", "profitLoss": "None", "dividendPayout": "27800000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "67400000", "capitalExpenditures": "36000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-304200000", "cashflowFromInvestment": "22000000", "stockBasedCompensation": "9200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1273300000, "cost_of_revenue": 940300000, "gross_profit": 333000000, "research_and_development": 41700000, "selling_general_admin": 180700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 102900000, "depreciation_amortisation": 72200000, "ebitda": 175100000, "interest_expense": 33000000, "interest_income": null, "other_non_operating": null, "pretax_income": 69900000, "tax_provision": 22600000, "effective_tax_rate": null, "net_income": 44600000, "net_income_continuing_ops": 47300000, "net_income_to_common": 44600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 284100000, "short_term_investments": 800000, "net_receivables": 500800000, "inventory": 1464700000, "other_current_assets": null, "total_current_assets": 2348000000, "net_ppe": null, "goodwill": 1059700000, "intangible_assets": 939900000, "goodwill_and_intangibles": 1999600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3675500000, "total_assets": 6023500000, "short_term_debt": 199200000, "accounts_payable": 369100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1194100000, "long_term_debt": 2372700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2795100000, "total_liabilities": 3989200000, "total_debt": 2571900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3724900000, "total_equity": 2034300000, "shares_outstanding": 66600000, "operating_cash_flow": 67400000, "stock_based_compensation": 9200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 22000000, "dividends_paid": 27800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -304200000, "free_cash_flow": 103400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "102900000", "ebitda": "175100000", "netIncome": "44600000", "grossProfit": "333000000", "depreciation": "None", "totalRevenue": "1273300000", "costOfRevenue": "940300000", "interestIncome": "4000000", "incomeBeforeTax": "69900000", "interestExpense": "33000000", "operatingIncome": "98400000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "22600000", "reportedCurrency": "USD", "netInterestIncome": "-29000000", "nonInterestIncome": "None", "operatingExpenses": "234600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "41700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "940300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72200000", "sellingGeneralAndAdministrative": "180700000", "netIncomeFromContinuingOperations": "47300000" }, "balance": { "goodwill": "1059700000", "inventory": "1464700000", "commonStock": "76900000", "currentDebt": "None", "investments": "None", "totalAssets": "6023500000", "longTermDebt": "2372700000", "shortTermDebt": "199200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "939900000", "reportedCurrency": "USD", "retainedEarnings": "3724900000", "totalLiabilities": "3989200000", "otherCurrentAssets": "97600000", "totalCurrentAssets": "2348000000", "currentLongTermDebt": "199200000", "longTermInvestments": "32900000", "shortTermInvestments": "800000", "currentNetReceivables": "500800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3675500000", "currentAccountsPayable": "369100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1440800000", "shortLongTermDebtTotal": "2716000000", "totalShareholderEquity": "2034300000", "capitalLeaseObligations": "144100000", "otherCurrentLiabilities": "648700000", "totalCurrentLiabilities": "1194100000", "otherNonCurrentLiabilities": "217300000", "totalNonCurrentLiabilities": "2795100000", "cashAndShortTermInvestments": "284100000", "commonStockSharesOutstanding": "66600000", "intangibleAssetsExcludingGoodwill": "939900000", "cashAndCashEquivalentsAtCarryingValue": "284100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47300000", "profitLoss": "None", "dividendPayout": "27800000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "67400000", "capitalExpenditures": "36000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-304200000", "cashflowFromInvestment": "22000000", "stockBasedCompensation": "9200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:41.194497+00:00", "is_restated": false, "income_statement": { "revenue": 1443900000, "cost_of_revenue": 1052900000, "gross_profit": 391000000, "ebit": 165100000, "ebitda": 235500000, "pretax_income": 132500000, "tax_provision": 27700000, "net_income": 100000000, "net_income_to_common": 100000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 494500000, "total_current_assets": 2728100000, "total_assets": 6395700000, "short_term_debt": 454700000, "long_term_debt": 2372400000, "total_debt": 2827100000, "total_liabilities": 4382100000, "total_equity": 2013600000, "shares_outstanding": 67600000, "goodwill_and_intangibles": 1972200000 }, "cash_flow": { "operating_cash_flow": 211000000, "capital_expenditure": 47100000, "free_cash_flow": 258100000, "dividends_paid": 28200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 223901, "ticker_id": 378, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:41.194497+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "165100000", "ebitda": "235500000", "netIncome": "100000000", "grossProfit": "391000000", "depreciation": "None", "totalRevenue": "1443900000", "costOfRevenue": "1052900000", "interestIncome": "4700000", "incomeBeforeTax": "132500000", "interestExpense": "32600000", "operatingIncome": "158300000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "27700000", "reportedCurrency": "USD", "netInterestIncome": "-27900000", "nonInterestIncome": "None", "operatingExpenses": "232700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "43000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1052900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70400000", "sellingGeneralAndAdministrative": "181800000", "netIncomeFromContinuingOperations": "104800000" }, "balance": { "goodwill": "1024100000", "inventory": "1524200000", "commonStock": "76900000", "currentDebt": "None", "investments": "None", "totalAssets": "6395700000", "longTermDebt": "2372400000", "shortTermDebt": "454700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "948100000", "reportedCurrency": "USD", "retainedEarnings": "3708100000", "totalLiabilities": "4382100000", "otherCurrentAssets": "96900000", "totalCurrentAssets": "2728100000", "currentLongTermDebt": "454700000", "longTermInvestments": "37500000", "shortTermInvestments": "82500000", "currentNetReceivables": "530000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3667600000", "currentAccountsPayable": "447900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2962900000", "totalShareholderEquity": "2013600000", "capitalLeaseObligations": "135800000", "otherCurrentLiabilities": "705500000", "totalCurrentLiabilities": "1608100000", "otherNonCurrentLiabilities": "204800000", "totalNonCurrentLiabilities": "2774000000", "cashAndShortTermInvestments": "494500000", "commonStockSharesOutstanding": "67600000", "intangibleAssetsExcludingGoodwill": "948100000", "cashAndCashEquivalentsAtCarryingValue": "494500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104800000", "profitLoss": "None", "dividendPayout": "28200000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "211000000", "capitalExpenditures": "47100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-136900000", "cashflowFromInvestment": "-120600000", "stockBasedCompensation": "5100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-106400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1443900000, "cost_of_revenue": 1052900000, "gross_profit": 391000000, "research_and_development": 43000000, "selling_general_admin": 181800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 165100000, "depreciation_amortisation": 70400000, "ebitda": 235500000, "interest_expense": 32600000, "interest_income": null, "other_non_operating": null, "pretax_income": 132500000, "tax_provision": 27700000, "effective_tax_rate": null, "net_income": 100000000, "net_income_continuing_ops": 104800000, "net_income_to_common": 100000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 494500000, "short_term_investments": 82500000, "net_receivables": 530000000, "inventory": 1524200000, "other_current_assets": null, "total_current_assets": 2728100000, "net_ppe": null, "goodwill": 1024100000, "intangible_assets": 948100000, "goodwill_and_intangibles": 1972200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3667600000, "total_assets": 6395700000, "short_term_debt": 454700000, "accounts_payable": 447900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1608100000, "long_term_debt": 2372400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2774000000, "total_liabilities": 4382100000, "total_debt": 2827100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3708100000, "total_equity": 2013600000, "shares_outstanding": 67600000, "operating_cash_flow": 211000000, "stock_based_compensation": 5100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -120600000, "dividends_paid": 28200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -136900000, "free_cash_flow": 258100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "165100000", "ebitda": "235500000", "netIncome": "100000000", "grossProfit": "391000000", "depreciation": "None", "totalRevenue": "1443900000", "costOfRevenue": "1052900000", "interestIncome": "4700000", "incomeBeforeTax": "132500000", "interestExpense": "32600000", "operatingIncome": "158300000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "27700000", "reportedCurrency": "USD", "netInterestIncome": "-27900000", "nonInterestIncome": "None", "operatingExpenses": "232700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "43000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1052900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70400000", "sellingGeneralAndAdministrative": "181800000", "netIncomeFromContinuingOperations": "104800000" }, "balance": { "goodwill": "1024100000", "inventory": "1524200000", "commonStock": "76900000", "currentDebt": "None", "investments": "None", "totalAssets": "6395700000", "longTermDebt": "2372400000", "shortTermDebt": "454700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "948100000", "reportedCurrency": "USD", "retainedEarnings": "3708100000", "totalLiabilities": "4382100000", "otherCurrentAssets": "96900000", "totalCurrentAssets": "2728100000", "currentLongTermDebt": "454700000", "longTermInvestments": "37500000", "shortTermInvestments": "82500000", "currentNetReceivables": "530000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3667600000", "currentAccountsPayable": "447900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2962900000", "totalShareholderEquity": "2013600000", "capitalLeaseObligations": "135800000", "otherCurrentLiabilities": "705500000", "totalCurrentLiabilities": "1608100000", "otherNonCurrentLiabilities": "204800000", "totalNonCurrentLiabilities": "2774000000", "cashAndShortTermInvestments": "494500000", "commonStockSharesOutstanding": "67600000", "intangibleAssetsExcludingGoodwill": "948100000", "cashAndCashEquivalentsAtCarryingValue": "494500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104800000", "profitLoss": "None", "dividendPayout": "28200000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "211000000", "capitalExpenditures": "47100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-136900000", "cashflowFromInvestment": "-120600000", "stockBasedCompensation": "5100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-106400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:41.194497+00:00", "is_restated": false, "income_statement": { "revenue": 1365000000, "cost_of_revenue": 991400000, "gross_profit": 373600000, "ebit": 115600000, "ebitda": 185000000, "pretax_income": 87000000, "tax_provision": 18600000, "net_income": 68000000, "net_income_to_common": 68000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 559500000, "total_current_assets": 2807200000, "total_assets": 6508700000, "short_term_debt": 455400000, "long_term_debt": 2371900000, "total_debt": 2827300000, "total_liabilities": 4459100000, "total_equity": 2049600000, "shares_outstanding": 68500000, "goodwill_and_intangibles": 1990600000 }, "cash_flow": { "operating_cash_flow": -153400000, "capital_expenditure": 54000000, "free_cash_flow": -99400000, "dividends_paid": 28600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 223902, "ticker_id": 378, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:41.194497+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "115600000", "ebitda": "185000000", "netIncome": "68000000", "grossProfit": "373600000", "depreciation": "None", "totalRevenue": "1365000000", "costOfRevenue": "991400000", "interestIncome": "2500000", "incomeBeforeTax": "87000000", "interestExpense": "28600000", "operatingIncome": "110600000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "18600000", "reportedCurrency": "USD", "netInterestIncome": "-26100000", "nonInterestIncome": "None", "operatingExpenses": "263000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "991400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69400000", "sellingGeneralAndAdministrative": "203700000", "netIncomeFromContinuingOperations": "68400000" }, "balance": { "goodwill": "1026300000", "inventory": "1555000000", "commonStock": "76900000", "currentDebt": "None", "investments": "None", "totalAssets": "6508700000", "longTermDebt": "2371900000", "shortTermDebt": "455400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "964300000", "reportedCurrency": "USD", "retainedEarnings": "3636300000", "totalLiabilities": "4459100000", "otherCurrentAssets": "75100000", "totalCurrentAssets": "2807200000", "currentLongTermDebt": "455400000", "longTermInvestments": "41400000", "shortTermInvestments": "800000", "currentNetReceivables": "616800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3701500000", "currentAccountsPayable": "513800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2968000000", "totalShareholderEquity": "2049600000", "capitalLeaseObligations": "140700000", "otherCurrentLiabilities": "704400000", "totalCurrentLiabilities": "1673800000", "otherNonCurrentLiabilities": "210900000", "totalNonCurrentLiabilities": "2785300000", "cashAndShortTermInvestments": "559500000", "commonStockSharesOutstanding": "68500000", "intangibleAssetsExcludingGoodwill": "964300000", "cashAndCashEquivalentsAtCarryingValue": "559500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68400000", "profitLoss": "None", "dividendPayout": "28600000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-153400000", "capitalExpenditures": "54000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "294100000", "cashflowFromInvestment": "-55400000", "stockBasedCompensation": "6100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-63600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1365000000, "cost_of_revenue": 991400000, "gross_profit": 373600000, "research_and_development": 45800000, "selling_general_admin": 203700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 115600000, "depreciation_amortisation": 69400000, "ebitda": 185000000, "interest_expense": 28600000, "interest_income": null, "other_non_operating": null, "pretax_income": 87000000, "tax_provision": 18600000, "effective_tax_rate": null, "net_income": 68000000, "net_income_continuing_ops": 68400000, "net_income_to_common": 68000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 559500000, "short_term_investments": 800000, "net_receivables": 616800000, "inventory": 1555000000, "other_current_assets": null, "total_current_assets": 2807200000, "net_ppe": null, "goodwill": 1026300000, "intangible_assets": 964300000, "goodwill_and_intangibles": 1990600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3701500000, "total_assets": 6508700000, "short_term_debt": 455400000, "accounts_payable": 513800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1673800000, "long_term_debt": 2371900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2785300000, "total_liabilities": 4459100000, "total_debt": 2827300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3636300000, "total_equity": 2049600000, "shares_outstanding": 68500000, "operating_cash_flow": -153400000, "stock_based_compensation": 6100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55400000, "dividends_paid": 28600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 294100000, "free_cash_flow": -99400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "115600000", "ebitda": "185000000", "netIncome": "68000000", "grossProfit": "373600000", "depreciation": "None", "totalRevenue": "1365000000", "costOfRevenue": "991400000", "interestIncome": "2500000", "incomeBeforeTax": "87000000", "interestExpense": "28600000", "operatingIncome": "110600000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "18600000", "reportedCurrency": "USD", "netInterestIncome": "-26100000", "nonInterestIncome": "None", "operatingExpenses": "263000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "991400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69400000", "sellingGeneralAndAdministrative": "203700000", "netIncomeFromContinuingOperations": "68400000" }, "balance": { "goodwill": "1026300000", "inventory": "1555000000", "commonStock": "76900000", "currentDebt": "None", "investments": "None", "totalAssets": "6508700000", "longTermDebt": "2371900000", "shortTermDebt": "455400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "964300000", "reportedCurrency": "USD", "retainedEarnings": "3636300000", "totalLiabilities": "4459100000", "otherCurrentAssets": "75100000", "totalCurrentAssets": "2807200000", "currentLongTermDebt": "455400000", "longTermInvestments": "41400000", "shortTermInvestments": "800000", "currentNetReceivables": "616800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3701500000", "currentAccountsPayable": "513800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2968000000", "totalShareholderEquity": "2049600000", "capitalLeaseObligations": "140700000", "otherCurrentLiabilities": "704400000", "totalCurrentLiabilities": "1673800000", "otherNonCurrentLiabilities": "210900000", "totalNonCurrentLiabilities": "2785300000", "cashAndShortTermInvestments": "559500000", "commonStockSharesOutstanding": "68500000", "intangibleAssetsExcludingGoodwill": "964300000", "cashAndCashEquivalentsAtCarryingValue": "559500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68400000", "profitLoss": "None", "dividendPayout": "28600000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-153400000", "capitalExpenditures": "54000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "294100000", "cashflowFromInvestment": "-55400000", "stockBasedCompensation": "6100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-63600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:41.194497+00:00", "is_restated": false, "income_statement": { "revenue": 1361900000, "cost_of_revenue": 997500000, "gross_profit": 364400000, "ebit": 113100000, "ebitda": 184600000, "pretax_income": 85800000, "tax_provision": 14800000, "net_income": 60900000, "net_income_to_common": 60900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 467800000, "total_current_assets": 2509700000, "total_assets": 6230500000, "short_term_debt": 483000000, "long_term_debt": 1975700000, "total_debt": 2458700000, "total_liabilities": 4143100000, "total_equity": 2087400000, "shares_outstanding": 69100000, "goodwill_and_intangibles": 2008700000 }, "cash_flow": { "operating_cash_flow": 283300000, "capital_expenditure": 56200000, "free_cash_flow": 339500000, "dividends_paid": 27400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 223903, "ticker_id": 378, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:41.194497+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "113100000", "ebitda": "184600000", "netIncome": "60900000", "grossProfit": "364400000", "depreciation": "None", "totalRevenue": "1361900000", "costOfRevenue": "997500000", "interestIncome": "2600000", "incomeBeforeTax": "85800000", "interestExpense": "27300000", "operatingIncome": "108300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "14800000", "reportedCurrency": "USD", "netInterestIncome": "-24700000", "nonInterestIncome": "None", "operatingExpenses": "256100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "42400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "997500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71500000", "sellingGeneralAndAdministrative": "170200000", "netIncomeFromContinuingOperations": "71000000" }, "balance": { "goodwill": "1030700000", "inventory": "1476800000", "commonStock": "76900000", "currentDebt": "None", "investments": "None", "totalAssets": "6230500000", "longTermDebt": "1975700000", "shortTermDebt": "483000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "978000000", "reportedCurrency": "USD", "retainedEarnings": "3596900000", "totalLiabilities": "4143100000", "otherCurrentAssets": "71100000", "totalCurrentAssets": "2509700000", "currentLongTermDebt": "454700000", "longTermInvestments": "38700000", "shortTermInvestments": "800000", "currentNetReceivables": "493200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3720800000", "currentAccountsPayable": "558000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2592600000", "totalShareholderEquity": "2087400000", "capitalLeaseObligations": "162200000", "otherCurrentLiabilities": "627200000", "totalCurrentLiabilities": "1752100000", "otherNonCurrentLiabilities": "216500000", "totalNonCurrentLiabilities": "2391000000", "cashAndShortTermInvestments": "467800000", "commonStockSharesOutstanding": "69100000", "intangibleAssetsExcludingGoodwill": "978000000", "cashAndCashEquivalentsAtCarryingValue": "467800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71000000", "profitLoss": "None", "dividendPayout": "27400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "700000", "operatingCashflow": "283300000", "capitalExpenditures": "56200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84100000", "cashflowFromInvestment": "-69000000", "stockBasedCompensation": "7400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1361900000, "cost_of_revenue": 997500000, "gross_profit": 364400000, "research_and_development": 42400000, "selling_general_admin": 170200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 113100000, "depreciation_amortisation": 71500000, "ebitda": 184600000, "interest_expense": 27300000, "interest_income": null, "other_non_operating": null, "pretax_income": 85800000, "tax_provision": 14800000, "effective_tax_rate": null, "net_income": 60900000, "net_income_continuing_ops": 71000000, "net_income_to_common": 60900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 467800000, "short_term_investments": 800000, "net_receivables": 493200000, "inventory": 1476800000, "other_current_assets": null, "total_current_assets": 2509700000, "net_ppe": null, "goodwill": 1030700000, "intangible_assets": 978000000, "goodwill_and_intangibles": 2008700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3720800000, "total_assets": 6230500000, "short_term_debt": 483000000, "accounts_payable": 558000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1752100000, "long_term_debt": 1975700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2391000000, "total_liabilities": 4143100000, "total_debt": 2458700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3596900000, "total_equity": 2087400000, "shares_outstanding": 69100000, "operating_cash_flow": 283300000, "stock_based_compensation": 7400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -69000000, "dividends_paid": 27400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -84100000, "free_cash_flow": 339500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "113100000", "ebitda": "184600000", "netIncome": "60900000", "grossProfit": "364400000", "depreciation": "None", "totalRevenue": "1361900000", "costOfRevenue": "997500000", "interestIncome": "2600000", "incomeBeforeTax": "85800000", "interestExpense": "27300000", "operatingIncome": "108300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "14800000", "reportedCurrency": "USD", "netInterestIncome": "-24700000", "nonInterestIncome": "None", "operatingExpenses": "256100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "42400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "997500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71500000", "sellingGeneralAndAdministrative": "170200000", "netIncomeFromContinuingOperations": "71000000" }, "balance": { "goodwill": "1030700000", "inventory": "1476800000", "commonStock": "76900000", "currentDebt": "None", "investments": "None", "totalAssets": "6230500000", "longTermDebt": "1975700000", "shortTermDebt": "483000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "978000000", "reportedCurrency": "USD", "retainedEarnings": "3596900000", "totalLiabilities": "4143100000", "otherCurrentAssets": "71100000", "totalCurrentAssets": "2509700000", "currentLongTermDebt": "454700000", "longTermInvestments": "38700000", "shortTermInvestments": "800000", "currentNetReceivables": "493200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3720800000", "currentAccountsPayable": "558000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2592600000", "totalShareholderEquity": "2087400000", "capitalLeaseObligations": "162200000", "otherCurrentLiabilities": "627200000", "totalCurrentLiabilities": "1752100000", "otherNonCurrentLiabilities": "216500000", "totalNonCurrentLiabilities": "2391000000", "cashAndShortTermInvestments": "467800000", "commonStockSharesOutstanding": "69100000", "intangibleAssetsExcludingGoodwill": "978000000", "cashAndCashEquivalentsAtCarryingValue": "467800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71000000", "profitLoss": "None", "dividendPayout": "27400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "700000", "operatingCashflow": "283300000", "capitalExpenditures": "56200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84100000", "cashflowFromInvestment": "-69000000", "stockBasedCompensation": "7400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:41.194497+00:00", "is_restated": false, "income_statement": { "revenue": 1593600000, "cost_of_revenue": 1148900000, "gross_profit": 444700000, "ebit": 188200000, "ebitda": 257500000, "pretax_income": 160100000, "tax_provision": 46200000, "net_income": 112500000, "net_income_to_common": 112500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 330900000, "total_current_assets": 2441300000, "total_assets": 6100900000, "short_term_debt": 455300000, "long_term_debt": 1975700000, "total_debt": 2431000000, "total_liabilities": 4015100000, "total_equity": 2085800000, "shares_outstanding": 70000000, "goodwill_and_intangibles": 2007400000 }, "cash_flow": { "operating_cash_flow": 198200000, "capital_expenditure": 59700000, "free_cash_flow": 257900000, "dividends_paid": 27800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 223905, "ticker_id": 378, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:41.194497+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "188200000", "ebitda": "257500000", "netIncome": "112500000", "grossProfit": "444700000", "depreciation": "None", "totalRevenue": "1593600000", "costOfRevenue": "1148900000", "interestIncome": "3400000", "incomeBeforeTax": "160100000", "interestExpense": "28100000", "operatingIncome": "196100000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "46200000", "reportedCurrency": "USD", "netInterestIncome": "-24700000", "nonInterestIncome": "None", "operatingExpenses": "248600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1148900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69300000", "sellingGeneralAndAdministrative": "187100000", "netIncomeFromContinuingOperations": "113900000" }, "balance": { "goodwill": "1007600000", "inventory": "1445000000", "commonStock": "76900000", "currentDebt": "None", "investments": "None", "totalAssets": "6100900000", "longTermDebt": "1975700000", "shortTermDebt": "455300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "999800000", "reportedCurrency": "USD", "retainedEarnings": "3563400000", "totalLiabilities": "4015100000", "otherCurrentAssets": "96400000", "totalCurrentAssets": "2441300000", "currentLongTermDebt": "455300000", "longTermInvestments": "35600000", "shortTermInvestments": "800000", "currentNetReceivables": "568200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3659600000", "currentAccountsPayable": "493400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1447800000", "shortLongTermDebtTotal": "2548800000", "totalShareholderEquity": "2085800000", "capitalLeaseObligations": "117800000", "otherCurrentLiabilities": "689300000", "totalCurrentLiabilities": "1659200000", "otherNonCurrentLiabilities": "380200000", "totalNonCurrentLiabilities": "2355900000", "cashAndShortTermInvestments": "330900000", "commonStockSharesOutstanding": "70000000", "intangibleAssetsExcludingGoodwill": "999800000", "cashAndCashEquivalentsAtCarryingValue": "330900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113900000", "profitLoss": "None", "dividendPayout": "27800000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "198200000", "capitalExpenditures": "59700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-198900000", "cashflowFromInvestment": "-309900000", "stockBasedCompensation": "1200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1593600000, "cost_of_revenue": 1148900000, "gross_profit": 444700000, "research_and_development": 45200000, "selling_general_admin": 187100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 188200000, "depreciation_amortisation": 69300000, "ebitda": 257500000, "interest_expense": 28100000, "interest_income": null, "other_non_operating": null, "pretax_income": 160100000, "tax_provision": 46200000, "effective_tax_rate": null, "net_income": 112500000, "net_income_continuing_ops": 113900000, "net_income_to_common": 112500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 330900000, "short_term_investments": 800000, "net_receivables": 568200000, "inventory": 1445000000, "other_current_assets": null, "total_current_assets": 2441300000, "net_ppe": null, "goodwill": 1007600000, "intangible_assets": 999800000, "goodwill_and_intangibles": 2007400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3659600000, "total_assets": 6100900000, "short_term_debt": 455300000, "accounts_payable": 493400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1659200000, "long_term_debt": 1975700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2355900000, "total_liabilities": 4015100000, "total_debt": 2431000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3563400000, "total_equity": 2085800000, "shares_outstanding": 70000000, "operating_cash_flow": 198200000, "stock_based_compensation": 1200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -309900000, "dividends_paid": 27800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -198900000, "free_cash_flow": 257900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "188200000", "ebitda": "257500000", "netIncome": "112500000", "grossProfit": "444700000", "depreciation": "None", "totalRevenue": "1593600000", "costOfRevenue": "1148900000", "interestIncome": "3400000", "incomeBeforeTax": "160100000", "interestExpense": "28100000", "operatingIncome": "196100000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "46200000", "reportedCurrency": "USD", "netInterestIncome": "-24700000", "nonInterestIncome": "None", "operatingExpenses": "248600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1148900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69300000", "sellingGeneralAndAdministrative": "187100000", "netIncomeFromContinuingOperations": "113900000" }, "balance": { "goodwill": "1007600000", "inventory": "1445000000", "commonStock": "76900000", "currentDebt": "None", "investments": "None", "totalAssets": "6100900000", "longTermDebt": "1975700000", "shortTermDebt": "455300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "999800000", "reportedCurrency": "USD", "retainedEarnings": "3563400000", "totalLiabilities": "4015100000", "otherCurrentAssets": "96400000", "totalCurrentAssets": "2441300000", "currentLongTermDebt": "455300000", "longTermInvestments": "35600000", "shortTermInvestments": "800000", "currentNetReceivables": "568200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3659600000", "currentAccountsPayable": "493400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1447800000", "shortLongTermDebtTotal": "2548800000", "totalShareholderEquity": "2085800000", "capitalLeaseObligations": "117800000", "otherCurrentLiabilities": "689300000", "totalCurrentLiabilities": "1659200000", "otherNonCurrentLiabilities": "380200000", "totalNonCurrentLiabilities": "2355900000", "cashAndShortTermInvestments": "330900000", "commonStockSharesOutstanding": "70000000", "intangibleAssetsExcludingGoodwill": "999800000", "cashAndCashEquivalentsAtCarryingValue": "330900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113900000", "profitLoss": "None", "dividendPayout": "27800000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "198200000", "capitalExpenditures": "59700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-198900000", "cashflowFromInvestment": "-309900000", "stockBasedCompensation": "1200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:41.194497+00:00", "is_restated": false, "income_statement": { "revenue": 1702300000, "cost_of_revenue": 1230000000, "gross_profit": 472300000, "ebit": 200400000, "ebitda": 267800000, "pretax_income": 171600000, "tax_provision": 36300000, "net_income": 134700000, "net_income_to_common": 134700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 477500000, "total_current_assets": 2672800000, "total_assets": 6290100000, "short_term_debt": 88300000, "long_term_debt": 2422000000, "total_debt": 2510300000, "total_liabilities": 4188700000, "total_equity": 2101400000, "shares_outstanding": 70900000, "goodwill_and_intangibles": 1954000000 }, "cash_flow": { "operating_cash_flow": 267900000, "capital_expenditure": 79900000, "free_cash_flow": 347800000, "dividends_paid": 28300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 223906, "ticker_id": 378, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:41.194497+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "200400000", "ebitda": "267800000", "netIncome": "134700000", "grossProfit": "472300000", "depreciation": "None", "totalRevenue": "1702300000", "costOfRevenue": "1230000000", "interestIncome": "2000000", "incomeBeforeTax": "171600000", "interestExpense": "28800000", "operatingIncome": "194400000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "36300000", "reportedCurrency": "USD", "netInterestIncome": "-26800000", "nonInterestIncome": "None", "operatingExpenses": "277900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "48900000", "otherNonOperatingIncome": "6000000", "costofGoodsAndServicesSold": "1230000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67400000", "sellingGeneralAndAdministrative": "215100000", "netIncomeFromContinuingOperations": "135300000" }, "balance": { "goodwill": "974600000", "inventory": "1484200000", "commonStock": "76900000", "currentDebt": "None", "investments": "None", "totalAssets": "6290100000", "longTermDebt": "2422000000", "shortTermDebt": "88300000", "treasuryStock": "-1809200000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "979400000", "reportedCurrency": "USD", "retainedEarnings": "3478700000", "totalLiabilities": "4188700000", "otherCurrentAssets": "95800000", "totalCurrentAssets": "2672800000", "currentLongTermDebt": "88300000", "longTermInvestments": "60000000", "shortTermInvestments": "800000", "currentNetReceivables": "614500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3617300000", "currentAccountsPayable": "549400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1435200000", "shortLongTermDebtTotal": "2615700000", "totalShareholderEquity": "2101400000", "capitalLeaseObligations": "105400000", "otherCurrentLiabilities": "756300000", "totalCurrentLiabilities": "1394000000", "otherNonCurrentLiabilities": "372700000", "totalNonCurrentLiabilities": "2794700000", "cashAndShortTermInvestments": "477500000", "commonStockSharesOutstanding": "70900000", "intangibleAssetsExcludingGoodwill": "979400000", "cashAndCashEquivalentsAtCarryingValue": "477500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "135300000", "profitLoss": "None", "dividendPayout": "28300000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "267900000", "capitalExpenditures": "79900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103100000", "cashflowFromInvestment": "-169700000", "stockBasedCompensation": "7900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "89700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-72200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1702300000, "cost_of_revenue": 1230000000, "gross_profit": 472300000, "research_and_development": 48900000, "selling_general_admin": 215100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 200400000, "depreciation_amortisation": 67400000, "ebitda": 267800000, "interest_expense": 28800000, "interest_income": null, "other_non_operating": null, "pretax_income": 171600000, "tax_provision": 36300000, "effective_tax_rate": null, "net_income": 134700000, "net_income_continuing_ops": 135300000, "net_income_to_common": 134700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 477500000, "short_term_investments": 800000, "net_receivables": 614500000, "inventory": 1484200000, "other_current_assets": null, "total_current_assets": 2672800000, "net_ppe": null, "goodwill": 974600000, "intangible_assets": 979400000, "goodwill_and_intangibles": 1954000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3617300000, "total_assets": 6290100000, "short_term_debt": 88300000, "accounts_payable": 549400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1394000000, "long_term_debt": 2422000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2794700000, "total_liabilities": 4188700000, "total_debt": 2510300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3478700000, "total_equity": 2101400000, "shares_outstanding": 70900000, "operating_cash_flow": 267900000, "stock_based_compensation": 7900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -169700000, "dividends_paid": 28300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -103100000, "free_cash_flow": 347800000, "net_change_in_cash": 89700000 }, "raw_data": { "income": { "ebit": "200400000", "ebitda": "267800000", "netIncome": "134700000", "grossProfit": "472300000", "depreciation": "None", "totalRevenue": "1702300000", "costOfRevenue": "1230000000", "interestIncome": "2000000", "incomeBeforeTax": "171600000", "interestExpense": "28800000", "operatingIncome": "194400000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "36300000", "reportedCurrency": "USD", "netInterestIncome": "-26800000", "nonInterestIncome": "None", "operatingExpenses": "277900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "48900000", "otherNonOperatingIncome": "6000000", "costofGoodsAndServicesSold": "1230000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67400000", "sellingGeneralAndAdministrative": "215100000", "netIncomeFromContinuingOperations": "135300000" }, "balance": { "goodwill": "974600000", "inventory": "1484200000", "commonStock": "76900000", "currentDebt": "None", "investments": "None", "totalAssets": "6290100000", "longTermDebt": "2422000000", "shortTermDebt": "88300000", "treasuryStock": "-1809200000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "979400000", "reportedCurrency": "USD", "retainedEarnings": "3478700000", "totalLiabilities": "4188700000", "otherCurrentAssets": "95800000", "totalCurrentAssets": "2672800000", "currentLongTermDebt": "88300000", "longTermInvestments": "60000000", "shortTermInvestments": "800000", "currentNetReceivables": "614500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3617300000", "currentAccountsPayable": "549400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1435200000", "shortLongTermDebtTotal": "2615700000", "totalShareholderEquity": "2101400000", "capitalLeaseObligations": "105400000", "otherCurrentLiabilities": "756300000", "totalCurrentLiabilities": "1394000000", "otherNonCurrentLiabilities": "372700000", "totalNonCurrentLiabilities": "2794700000", "cashAndShortTermInvestments": "477500000", "commonStockSharesOutstanding": "70900000", "intangibleAssetsExcludingGoodwill": "979400000", "cashAndCashEquivalentsAtCarryingValue": "477500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "135300000", "profitLoss": "None", "dividendPayout": "28300000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "267900000", "capitalExpenditures": "79900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103100000", "cashflowFromInvestment": "-169700000", "stockBasedCompensation": "7900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "89700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-72200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }