{ "ticker": { "uuid": "2310190e-e9d9-4a46-ad05-9c91e9a82690", "symbol": "PII", "name": "Polaris Industries Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Recreational Vehicles", "page_url": "https://sharemaestro.com/factors/ticker/2310190e-e9d9-4a46-ad05-9c91e9a82690/", "api_url": "https://sharemaestro.com/factors/api/tickers/2310190e-e9d9-4a46-ad05-9c91e9a82690/" }, "ticker_metadata": { "id": 3145, "uuid": "2310190e-e9d9-4a46-ad05-9c91e9a82690", "symbol": "PII", "name": "Polaris Industries Inc", "asset_type": "equity", "market_cap": 4014457000, "stock_exchange_id": 3, "industry": "Recreational Vehicles", "sector": "Consumer Cyclical", "description": "Polaris Inc. designs, designs, manufactures and markets motor sports vehicles worldwide. The company is headquartered in Medina, Minnesota.", "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": "2310190e-e9d9-4a46-ad05-9c91e9a82690", "symbol": "PII", "name": "Polaris Industries Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Recreational Vehicles", "page_url": "https://sharemaestro.com/factors/ticker/2310190e-e9d9-4a46-ad05-9c91e9a82690/", "api_url": "https://sharemaestro.com/factors/api/tickers/2310190e-e9d9-4a46-ad05-9c91e9a82690/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.73, "value": 0.73, "quality": 0.06, "momentum": 0.89, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 66.06, "market_cap": 3791844000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.04, "roe": -0.5945, "piotroski_f_score": 3, "momentum_12_1": 0.7019, "volatility_252d": 0.4528 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "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": "2026-06-07T06:54:16.134428+00:00", "batch_id": "" }, "size": { "price_close": 66.06, "market_cap": 3791844000, "market_cap_usd": 3791844000, "enterprise_value": 5625344000, "shares_outstanding": 57400000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 5.0531, "ptbv_ratio": null, "ps_ratio": 0.5212, "pcf_ratio": 11.2318, "pfcf_ratio": 7.3685, "ev_ebitda": null, "ev_ebit": -13.4385, "ev_sales": 0.7733, "ev_fcf": 10.9315, "earnings_yield": null, "fcf_yield": 0.0915, "price_to_sales": 0.5212, "price_to_book": 5.0531, "price_to_cashflow": 11.2318, "ebitda_to_ev": null, "sales_yield": 1.2932 }, "yield": { "dividend_yield": 0.04, "buyback_yield": 0, "shareholder_yield": 0.04, "debt_paydown_yield": null, "total_yield": 0.04 }, "quality": { "gross_margin": 0.1964, "operating_margin": -0.0575, "net_margin": -0.0613, "ebitda_margin": -0.0283, "fcf_margin": 0.0707, "roe": -0.5945, "roa": -0.0851, "roic": -0.1215, "roc_greenblatt": null, "asset_turnover": 1.3879, "cash_conversion": -1.1536, "accruals_ratio": -0.1495, "sbc_to_revenue": 0.0093, "piotroski_f_score": 3, "altman_z_score": 1.5863, "earnings_stability_5y": 2.2401, "revenue_stability_5y": 0.1098, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2726, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 5.9787, "net_debt_to_ebitda": -8.8962, "debt_to_assets": 0.4036, "interest_coverage": -3.2551, "current_ratio": 1.2137, "quick_ratio": 0.4792, "net_debt": 1833500000, "local_beta": 0.0017, "volatility_252d": 0.4528, "volatility_60d": 1.0066, "max_drawdown_12m": -0.2905, "risk_adjusted_momentum": 1.5499 }, "growth": { "revenue_growth_1y": 0.043, "revenue_growth_3y_cagr": -0.0592, "revenue_growth_5y_cagr": 0.0035, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.309, "book_value_growth_1y": -0.3589, "revenue_growth": 0.043, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0222, "price_return_3m": 0.2157, "price_return_6m": -0.0093, "price_return_9m": 0.1412, "price_return_12m": 0.664, "price_return_12m_ex1m": 0.7019, "momentum_6m": -0.0093, "momentum_12m": 0.664, "momentum_12_1": 0.7019, "distance_from_52w_high": -0.0706, "distance_from_52w_low": 0.7386, "relative_strength": 0.5641 }, "raw_ttm": { "revenue_ttm": 7274900000, "gross_profit_ttm": 1429000000, "ebit_ttm": -418600000, "ebitda_ttm": -206100000, "net_income_ttm": -446100000, "eps_diluted_ttm": -7.7718, "operating_cash_flow_ttm": 337600000, "capital_expenditure_ttm": 177000000, "fcf_ttm": 514600000, "dividends_paid_ttm": 151500000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 128600000, "cash_and_equivalents": 282000000, "total_current_assets": 2590000000, "total_current_liabilities": 2133900000, "net_ppe": null, "total_assets": 5241500000, "total_debt": 2115500000, "total_equity": 750400000, "net_working_capital": 233400000, "book_value_per_share": 13.0732, "retained_earnings": -560300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -44600000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 78, "rank_ptbv": 50, "rank_ps": 15, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 11, "rank_earnings_yield": 50, "rank_fcf_yield": 44, "rank_dividend_yield": 19, "rank_shareholder_yield": 19, "rank_total_yield": 19, "rank_roe": 92, "rank_roc": 50, "rank_roic": 89, "rank_gross_margin": 83, "rank_fcf_margin": 76, "rank_piotroski": 92, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 60, "rank_momentum_12m": 18, "rank_momentum_12m_ex1m": 17, "rank_relative_strength": 17 }, "composites": { "value_composite": 27, "quality_composite": 94, "momentum_composite": 11, "growth_composite": 70, "yield_composite": 13, "svqf_composite": 32, "vc1_composite": 33, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 27, "quality_value_composite": 0.2093, "os_score": 0.73, "value_percentile": 0.73, "quality_percentile": 0.06, "momentum_percentile": 0.89, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 33, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4774, "ticker_id": 3145, "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": "2026-06-07T06:54:16.134428+00:00", "batch_id": "", "os_score_delta": null, "price_close": 66.06, "market_cap": 3791844000, "market_cap_usd": 3791844000, "enterprise_value": 5625344000, "shares_outstanding": 57400000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 5.05309701, "ptbv_ratio": null, "ps_ratio": 0.52122283, "pcf_ratio": 11.2317654, "pfcf_ratio": 7.36852701, "ev_ebitda": null, "ev_ebit": -13.43847109, "ev_sales": 0.77325379, "ev_fcf": 10.93148853, "earnings_yield": null, "fcf_yield": 0.09147885, "dividend_yield": 0.03995418, "buyback_yield": 0, "shareholder_yield": 0.03995418, "debt_paydown_yield": null, "total_yield": 0.03995418, "gross_margin": 0.19642882, "operating_margin": -0.05754031, "net_margin": -0.06132043, "ebitda_margin": -0.02833029, "fcf_margin": 0.07073637, "roe": -0.59448294, "roa": -0.08510922, "roic": -0.12150238, "roc_greenblatt": null, "asset_turnover": 1.38794238, "cash_conversion": -1.15355302, "accruals_ratio": -0.14951827, "sbc_to_revenue": 0.00934721, "debt_to_equity": 5.97867804, "net_debt_to_ebitda": -8.89616691, "debt_to_assets": 0.40360584, "interest_coverage": -3.25505443, "current_ratio": 1.2137401, "quick_ratio": 0.4791696, "net_debt": 1833500000, "revenue_growth_1y": 0.04302632, "revenue_growth_3y_cagr": -0.05920507, "revenue_growth_5y_cagr": 0.00350695, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.30898348, "book_value_growth_1y": -0.35890836, "piotroski_f_score": 3, "altman_z_score": 1.58627235, "earnings_stability_5y": 2.240095, "revenue_stability_5y": 0.109764, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02222998, "price_return_3m": 0.21567906, "price_return_6m": -0.00932043, "price_return_9m": 0.14117113, "price_return_12m": 0.66403015, "price_return_12m_ex1m": 0.70186252, "distance_from_52w_high": -0.07063511, "distance_from_52w_low": 0.73857203, "relative_strength": 0.56406657, "local_beta": 0.0017, "volatility_252d": 0.452839, "volatility_60d": 1.006605, "max_drawdown_12m": -0.29052571, "revenue_ttm": 7274900000, "gross_profit_ttm": 1429000000, "ebit_ttm": -418600000, "ebitda_ttm": -206100000, "net_income_ttm": -446100000, "eps_diluted_ttm": -7.771777, "operating_cash_flow_ttm": 337600000, "capital_expenditure_ttm": 177000000, "fcf_ttm": 514600000, "dividends_paid_ttm": 151500000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 128600000, "cash_and_equivalents": 282000000, "total_current_assets": 2590000000, "total_current_liabilities": 2133900000, "net_ppe": null, "total_assets": 5241500000, "total_debt": 2115500000, "total_equity": 750400000, "net_working_capital": 233400000, "book_value_per_share": 13.07317073, "retained_earnings": -560300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -44600000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 78, "rank_ptbv": 50, "rank_ps": 15, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 11, "rank_earnings_yield": 50, "rank_fcf_yield": 44, "rank_dividend_yield": 19, "rank_shareholder_yield": 19, "rank_total_yield": 19, "rank_roe": 92, "rank_roc": 50, "rank_roic": 89, "rank_gross_margin": 83, "rank_fcf_margin": 76, "rank_piotroski": 92, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 60, "rank_momentum_12m": 18, "rank_momentum_12m_ex1m": 17, "rank_relative_strength": 17, "value_composite": 27, "quality_composite": 94, "momentum_composite": 11, "growth_composite": 70, "yield_composite": 13, "svqf_composite": 32, "vc1_composite": 33, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 27, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 33, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 66.06, "os": 0.73, "value": 0.73, "quality": 0.06, "momentum": 0.89, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.04, "roe": -0.5945, "momentum_12_1": 0.7019, "complete_fields": { "id": 4774, "ticker_id": 3145, "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": "2026-06-07T06:54:16.134428+00:00", "batch_id": "", "os_score_delta": null, "price_close": 66.06, "market_cap": 3791844000, "market_cap_usd": 3791844000, "enterprise_value": 5625344000, "shares_outstanding": 57400000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 5.05309701, "ptbv_ratio": null, "ps_ratio": 0.52122283, "pcf_ratio": 11.2317654, "pfcf_ratio": 7.36852701, "ev_ebitda": null, "ev_ebit": -13.43847109, "ev_sales": 0.77325379, "ev_fcf": 10.93148853, "earnings_yield": null, "fcf_yield": 0.09147885, "dividend_yield": 0.03995418, "buyback_yield": 0, "shareholder_yield": 0.03995418, "debt_paydown_yield": null, "total_yield": 0.03995418, "gross_margin": 0.19642882, "operating_margin": -0.05754031, "net_margin": -0.06132043, "ebitda_margin": -0.02833029, "fcf_margin": 0.07073637, "roe": -0.59448294, "roa": -0.08510922, "roic": -0.12150238, "roc_greenblatt": null, "asset_turnover": 1.38794238, "cash_conversion": -1.15355302, "accruals_ratio": -0.14951827, "sbc_to_revenue": 0.00934721, "debt_to_equity": 5.97867804, "net_debt_to_ebitda": -8.89616691, "debt_to_assets": 0.40360584, "interest_coverage": -3.25505443, "current_ratio": 1.2137401, "quick_ratio": 0.4791696, "net_debt": 1833500000, "revenue_growth_1y": 0.04302632, "revenue_growth_3y_cagr": -0.05920507, "revenue_growth_5y_cagr": 0.00350695, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.30898348, "book_value_growth_1y": -0.35890836, "piotroski_f_score": 3, "altman_z_score": 1.58627235, "earnings_stability_5y": 2.240095, "revenue_stability_5y": 0.109764, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02222998, "price_return_3m": 0.21567906, "price_return_6m": -0.00932043, "price_return_9m": 0.14117113, "price_return_12m": 0.66403015, "price_return_12m_ex1m": 0.70186252, "distance_from_52w_high": -0.07063511, "distance_from_52w_low": 0.73857203, "relative_strength": 0.56406657, "local_beta": 0.0017, "volatility_252d": 0.452839, "volatility_60d": 1.006605, "max_drawdown_12m": -0.29052571, "revenue_ttm": 7274900000, "gross_profit_ttm": 1429000000, "ebit_ttm": -418600000, "ebitda_ttm": -206100000, "net_income_ttm": -446100000, "eps_diluted_ttm": -7.771777, "operating_cash_flow_ttm": 337600000, "capital_expenditure_ttm": 177000000, "fcf_ttm": 514600000, "dividends_paid_ttm": 151500000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 128600000, "cash_and_equivalents": 282000000, "total_current_assets": 2590000000, "total_current_liabilities": 2133900000, "net_ppe": null, "total_assets": 5241500000, "total_debt": 2115500000, "total_equity": 750400000, "net_working_capital": 233400000, "book_value_per_share": 13.07317073, "retained_earnings": -560300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -44600000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 78, "rank_ptbv": 50, "rank_ps": 15, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 11, "rank_earnings_yield": 50, "rank_fcf_yield": 44, "rank_dividend_yield": 19, "rank_shareholder_yield": 19, "rank_total_yield": 19, "rank_roe": 92, "rank_roc": 50, "rank_roic": 89, "rank_gross_margin": 83, "rank_fcf_margin": 76, "rank_piotroski": 92, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 60, "rank_momentum_12m": 18, "rank_momentum_12m_ex1m": 17, "rank_relative_strength": 17, "value_composite": 27, "quality_composite": 94, "momentum_composite": 11, "growth_composite": 70, "yield_composite": 13, "svqf_composite": 32, "vc1_composite": 33, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 27, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 33, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:28.627535+00:00", "is_restated": false, "income_statement": { "revenue": 7152000000, "cost_of_revenue": 5827400000, "gross_profit": 1324600000, "ebit": -399900000, "ebitda": -114000000, "pretax_income": -532700000, "tax_provision": -67900000, "net_income": -465500000, "net_income_to_common": -465500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138000000, "total_current_assets": 2206600000, "total_assets": 4893700000, "short_term_debt": 34800000, "long_term_debt": 1504700000, "total_debt": 1539500000, "total_liabilities": 4054100000, "total_equity": 828400000, "shares_outstanding": 56900000, "goodwill_and_intangibles": 1148800000 }, "cash_flow": { "operating_cash_flow": 741000000, "capital_expenditure": 182900000, "free_cash_flow": 923900000, "dividends_paid": 150300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315381, "ticker_id": 3145, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:28.627535+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-399900000", "ebitda": "-114000000", "netIncome": "-465500000", "grossProfit": "1324600000", "depreciation": "None", "totalRevenue": "7152000000", "costOfRevenue": "5827400000", "interestIncome": "131400000", "incomeBeforeTax": "-532700000", "interestExpense": "132800000", "operatingIncome": "-28300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-67900000", "reportedCurrency": "USD", "netInterestIncome": "-131400000", "nonInterestIncome": "None", "operatingExpenses": "1352900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "371900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5827400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "285900000", "sellingGeneralAndAdministrative": "311700000", "netIncomeFromContinuingOperations": "-464800000" }, "balance": { "goodwill": "348800000", "inventory": "1412400000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "4893700000", "longTermDebt": "1504700000", "shortTermDebt": "34800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "800000000", "reportedCurrency": "USD", "retainedEarnings": "-469000000", "totalLiabilities": "4054100000", "otherCurrentAssets": "416700000", "totalCurrentAssets": "2206600000", "currentLongTermDebt": "34800000", "longTermInvestments": "131500000", "shortTermInvestments": "None", "currentNetReceivables": "239500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2687100000", "currentAccountsPayable": "762500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1151600000", "shortLongTermDebtTotal": "1539500000", "totalShareholderEquity": "828400000", "capitalLeaseObligations": "125200000", "otherCurrentLiabilities": "1446000000", "totalCurrentLiabilities": "2243300000", "otherNonCurrentLiabilities": "181800000", "totalNonCurrentLiabilities": "1810799999", "cashAndShortTermInvestments": "138000000", "commonStockSharesOutstanding": "56900000", "intangibleAssetsExcludingGoodwill": "800000000", "cashAndCashEquivalentsAtCarryingValue": "138000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-464800000", "profitLoss": "None", "dividendPayout": "150300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "183600000", "operatingCashflow": "741000000", "capitalExpenditures": "182900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-693000000", "cashflowFromInvestment": "-139500000", "stockBasedCompensation": "59900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "150300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "286500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7152000000, "cost_of_revenue": 5827400000, "gross_profit": 1324600000, "research_and_development": 371900000, "selling_general_admin": 311700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -399900000, "depreciation_amortisation": 285900000, "ebitda": -114000000, "interest_expense": 132800000, "interest_income": null, "other_non_operating": null, "pretax_income": -532700000, "tax_provision": -67900000, "effective_tax_rate": null, "net_income": -465500000, "net_income_continuing_ops": -464800000, "net_income_to_common": -465500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 138000000, "short_term_investments": null, "net_receivables": 239500000, "inventory": 1412400000, "other_current_assets": null, "total_current_assets": 2206600000, "net_ppe": null, "goodwill": 348800000, "intangible_assets": 800000000, "goodwill_and_intangibles": 1148800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2687100000, "total_assets": 4893700000, "short_term_debt": 34800000, "accounts_payable": 762500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2243300000, "long_term_debt": 1504700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1810799999, "total_liabilities": 4054100000, "total_debt": 1539500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -469000000, "total_equity": 828400000, "shares_outstanding": 56900000, "operating_cash_flow": 741000000, "stock_based_compensation": 59900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 182900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -139500000, "dividends_paid": 150300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -693000000, "free_cash_flow": 923900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-399900000", "ebitda": "-114000000", "netIncome": "-465500000", "grossProfit": "1324600000", "depreciation": "None", "totalRevenue": "7152000000", "costOfRevenue": "5827400000", "interestIncome": "131400000", "incomeBeforeTax": "-532700000", "interestExpense": "132800000", "operatingIncome": "-28300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-67900000", "reportedCurrency": "USD", "netInterestIncome": "-131400000", "nonInterestIncome": "None", "operatingExpenses": "1352900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "371900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5827400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "285900000", "sellingGeneralAndAdministrative": "311700000", "netIncomeFromContinuingOperations": "-464800000" }, "balance": { "goodwill": "348800000", "inventory": "1412400000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "4893700000", "longTermDebt": "1504700000", "shortTermDebt": "34800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "800000000", "reportedCurrency": "USD", "retainedEarnings": "-469000000", "totalLiabilities": "4054100000", "otherCurrentAssets": "416700000", "totalCurrentAssets": "2206600000", "currentLongTermDebt": "34800000", "longTermInvestments": "131500000", "shortTermInvestments": "None", "currentNetReceivables": "239500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2687100000", "currentAccountsPayable": "762500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1151600000", "shortLongTermDebtTotal": "1539500000", "totalShareholderEquity": "828400000", "capitalLeaseObligations": "125200000", "otherCurrentLiabilities": "1446000000", "totalCurrentLiabilities": "2243300000", "otherNonCurrentLiabilities": "181800000", "totalNonCurrentLiabilities": "1810799999", "cashAndShortTermInvestments": "138000000", "commonStockSharesOutstanding": "56900000", "intangibleAssetsExcludingGoodwill": "800000000", "cashAndCashEquivalentsAtCarryingValue": "138000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-464800000", "profitLoss": "None", "dividendPayout": "150300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "183600000", "operatingCashflow": "741000000", "capitalExpenditures": "182900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-693000000", "cashflowFromInvestment": "-139500000", "stockBasedCompensation": "59900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "150300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "286500000", "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": "2026-06-07T03:04:28.627535+00:00", "is_restated": false, "income_statement": { "revenue": 7175400000, "cost_of_revenue": 5771500000, "gross_profit": 1403900000, "ebit": 283100000, "ebitda": 569400000, "pretax_income": 140800000, "tax_provision": 29600000, "net_income": 110800000, "net_income_to_common": 110800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 287800000, "total_current_assets": 2632400000, "total_assets": 5525200000, "short_term_debt": 463100000, "long_term_debt": 1638100000, "total_debt": 2101200000, "total_liabilities": 4231100000, "total_equity": 1289900000, "shares_outstanding": 56800000, "goodwill_and_intangibles": 936200000 }, "cash_flow": { "operating_cash_flow": 268200000, "capital_expenditure": 261700000, "free_cash_flow": 529900000, "dividends_paid": 147700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315386, "ticker_id": 3145, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:28.627535+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "283100000", "ebitda": "569400000", "netIncome": "110800000", "grossProfit": "1403900000", "depreciation": "None", "totalRevenue": "7175400000", "costOfRevenue": "5771500000", "interestIncome": "137000000", "incomeBeforeTax": "140800000", "interestExpense": "142300000", "operatingIncome": "220400000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "29600000", "reportedCurrency": "USD", "netInterestIncome": "-137000000", "nonInterestIncome": "None", "operatingExpenses": "1183500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "336900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5771500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "286300000", "sellingGeneralAndAdministrative": "436500000", "netIncomeFromContinuingOperations": "111200000" }, "balance": { "goodwill": "393500000", "inventory": "1741500000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "5525200000", "longTermDebt": "1638100000", "shortTermDebt": "463100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "542700000", "reportedCurrency": "USD", "retainedEarnings": "148900000", "totalLiabilities": "4231100000", "otherCurrentAssets": "395700000", "totalCurrentAssets": "2632400000", "currentLongTermDebt": "434300000", "longTermInvestments": "136700000", "shortTermInvestments": "None", "currentNetReceivables": "207400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2892800000", "currentAccountsPayable": "562800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1313900000", "shortLongTermDebtTotal": "2200900000", "totalShareholderEquity": "1289900000", "capitalLeaseObligations": "128500000", "otherCurrentLiabilities": "1259700000", "totalCurrentLiabilities": "2293200000", "otherNonCurrentLiabilities": "175100000", "totalNonCurrentLiabilities": "1937900000", "cashAndShortTermInvestments": "287800000", "commonStockSharesOutstanding": "56800000", "intangibleAssetsExcludingGoodwill": "542700000", "cashAndCashEquivalentsAtCarryingValue": "287800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "111200000", "profitLoss": "None", "dividendPayout": "147700000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "39500000", "operatingCashflow": "268200000", "capitalExpenditures": "261700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59200000", "cashflowFromInvestment": "-270900000", "stockBasedCompensation": "49200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "147700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "286300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7175400000, "cost_of_revenue": 5771500000, "gross_profit": 1403900000, "research_and_development": 336900000, "selling_general_admin": 436500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 283100000, "depreciation_amortisation": 286300000, "ebitda": 569400000, "interest_expense": 142300000, "interest_income": null, "other_non_operating": null, "pretax_income": 140800000, "tax_provision": 29600000, "effective_tax_rate": null, "net_income": 110800000, "net_income_continuing_ops": 111200000, "net_income_to_common": 110800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 287800000, "short_term_investments": null, "net_receivables": 207400000, "inventory": 1741500000, "other_current_assets": null, "total_current_assets": 2632400000, "net_ppe": null, "goodwill": 393500000, "intangible_assets": 542700000, "goodwill_and_intangibles": 936200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2892800000, "total_assets": 5525200000, "short_term_debt": 463100000, "accounts_payable": 562800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2293200000, "long_term_debt": 1638100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1937900000, "total_liabilities": 4231100000, "total_debt": 2101200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 148900000, "total_equity": 1289900000, "shares_outstanding": 56800000, "operating_cash_flow": 268200000, "stock_based_compensation": 49200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 261700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -270900000, "dividends_paid": 147700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -59200000, "free_cash_flow": 529900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "283100000", "ebitda": "569400000", "netIncome": "110800000", "grossProfit": "1403900000", "depreciation": "None", "totalRevenue": "7175400000", "costOfRevenue": "5771500000", "interestIncome": "137000000", "incomeBeforeTax": "140800000", "interestExpense": "142300000", "operatingIncome": "220400000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "29600000", "reportedCurrency": "USD", "netInterestIncome": "-137000000", "nonInterestIncome": "None", "operatingExpenses": "1183500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "336900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5771500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "286300000", "sellingGeneralAndAdministrative": "436500000", "netIncomeFromContinuingOperations": "111200000" }, "balance": { "goodwill": "393500000", "inventory": "1741500000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "5525200000", "longTermDebt": "1638100000", "shortTermDebt": "463100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "542700000", "reportedCurrency": "USD", "retainedEarnings": "148900000", "totalLiabilities": "4231100000", "otherCurrentAssets": "395700000", "totalCurrentAssets": "2632400000", "currentLongTermDebt": "434300000", "longTermInvestments": "136700000", "shortTermInvestments": "None", "currentNetReceivables": "207400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2892800000", "currentAccountsPayable": "562800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1313900000", "shortLongTermDebtTotal": "2200900000", "totalShareholderEquity": "1289900000", "capitalLeaseObligations": "128500000", "otherCurrentLiabilities": "1259700000", "totalCurrentLiabilities": "2293200000", "otherNonCurrentLiabilities": "175100000", "totalNonCurrentLiabilities": "1937900000", "cashAndShortTermInvestments": "287800000", "commonStockSharesOutstanding": "56800000", "intangibleAssetsExcludingGoodwill": "542700000", "cashAndCashEquivalentsAtCarryingValue": "287800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "111200000", "profitLoss": "None", "dividendPayout": "147700000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "39500000", "operatingCashflow": "268200000", "capitalExpenditures": "261700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59200000", "cashflowFromInvestment": "-270900000", "stockBasedCompensation": "49200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "147700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "286300000", "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": "2026-06-07T03:04:28.627535+00:00", "is_restated": false, "income_statement": { "revenue": 8934400000, "cost_of_revenue": 13949000000, "gross_profit": 1959900000, "ebit": 700900000, "ebitda": 700900000, "pretax_income": 620400000, "tax_provision": 117700000, "net_income": 502800000, "net_income_to_common": 502800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 367800000, "total_current_assets": 2691700000, "total_assets": 5516300000, "short_term_debt": 83500000, "long_term_debt": 1854400000, "total_debt": 1937900000, "total_liabilities": 4095500000, "total_equity": 1418400000, "shares_outstanding": 57700000, "goodwill_and_intangibles": 906400000 }, "cash_flow": { "operating_cash_flow": 925800000, "capital_expenditure": 412600000, "free_cash_flow": 1338400000, "dividends_paid": 147300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315391, "ticker_id": 3145, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:28.627535+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "700900000", "ebitda": "700900000", "netIncome": "502800000", "grossProfit": "1959900000", "depreciation": "None", "totalRevenue": "8934400000", "costOfRevenue": "13949000000", "interestIncome": "125000000", "incomeBeforeTax": "620400000", "interestExpense": "125000000", "operatingIncome": "700900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "117700000", "reportedCurrency": "USD", "netInterestIncome": "-117100000", "nonInterestIncome": "None", "operatingExpenses": "1339400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "374300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13949000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "258899999", "sellingGeneralAndAdministrative": "422800000", "netIncomeFromContinuingOperations": "596000000" }, "balance": { "goodwill": "394400000", "inventory": "1810500000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "5516300000", "longTermDebt": "1854400000", "shortTermDebt": "83500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "512000000", "reportedCurrency": "USD", "retainedEarnings": "243500000", "totalLiabilities": "4095500000", "otherCurrentAssets": "198000000", "totalCurrentAssets": "2691700000", "currentLongTermDebt": "54000000", "longTermInvestments": "141100000", "shortTermInvestments": "900000", "currentNetReceivables": "315400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2824600000", "currentAccountsPayable": "713100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1345400000", "shortLongTermDebtTotal": "2053000000", "totalShareholderEquity": "1418400000", "capitalLeaseObligations": "144600000", "otherCurrentLiabilities": "1123600000", "totalCurrentLiabilities": "1933800000", "otherNonCurrentLiabilities": "167100000", "totalNonCurrentLiabilities": "2161700000", "cashAndShortTermInvestments": "367800000", "commonStockSharesOutstanding": "57700000", "intangibleAssetsExcludingGoodwill": "512000000", "cashAndCashEquivalentsAtCarryingValue": "367800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "502800000", "profitLoss": "None", "dividendPayout": "147300000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "115100000", "operatingCashflow": "925800000", "capitalExpenditures": "412600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-431300000", "cashflowFromInvestment": "-462000000", "stockBasedCompensation": "57400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "147300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-178600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "258900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8934400000, "cost_of_revenue": 13949000000, "gross_profit": 1959900000, "research_and_development": 374300000, "selling_general_admin": 422800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 700900000, "depreciation_amortisation": 258899999, "ebitda": 700900000, "interest_expense": 125000000, "interest_income": null, "other_non_operating": null, "pretax_income": 620400000, "tax_provision": 117700000, "effective_tax_rate": null, "net_income": 502800000, "net_income_continuing_ops": 596000000, "net_income_to_common": 502800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 367800000, "short_term_investments": 900000, "net_receivables": 315400000, "inventory": 1810500000, "other_current_assets": null, "total_current_assets": 2691700000, "net_ppe": null, "goodwill": 394400000, "intangible_assets": 512000000, "goodwill_and_intangibles": 906400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2824600000, "total_assets": 5516300000, "short_term_debt": 83500000, "accounts_payable": 713100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1933800000, "long_term_debt": 1854400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2161700000, "total_liabilities": 4095500000, "total_debt": 1937900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 243500000, "total_equity": 1418400000, "shares_outstanding": 57700000, "operating_cash_flow": 925800000, "stock_based_compensation": 57400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 412600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -462000000, "dividends_paid": 147300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -431300000, "free_cash_flow": 1338400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "700900000", "ebitda": "700900000", "netIncome": "502800000", "grossProfit": "1959900000", "depreciation": "None", "totalRevenue": "8934400000", "costOfRevenue": "13949000000", "interestIncome": "125000000", "incomeBeforeTax": "620400000", "interestExpense": "125000000", "operatingIncome": "700900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "117700000", "reportedCurrency": "USD", "netInterestIncome": "-117100000", "nonInterestIncome": "None", "operatingExpenses": "1339400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "374300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13949000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "258899999", "sellingGeneralAndAdministrative": "422800000", "netIncomeFromContinuingOperations": "596000000" }, "balance": { "goodwill": "394400000", "inventory": "1810500000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "5516300000", "longTermDebt": "1854400000", "shortTermDebt": "83500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "512000000", "reportedCurrency": "USD", "retainedEarnings": "243500000", "totalLiabilities": "4095500000", "otherCurrentAssets": "198000000", "totalCurrentAssets": "2691700000", "currentLongTermDebt": "54000000", "longTermInvestments": "141100000", "shortTermInvestments": "900000", "currentNetReceivables": "315400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2824600000", "currentAccountsPayable": "713100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1345400000", "shortLongTermDebtTotal": "2053000000", "totalShareholderEquity": "1418400000", "capitalLeaseObligations": "144600000", "otherCurrentLiabilities": "1123600000", "totalCurrentLiabilities": "1933800000", "otherNonCurrentLiabilities": "167100000", "totalNonCurrentLiabilities": "2161700000", "cashAndShortTermInvestments": "367800000", "commonStockSharesOutstanding": "57700000", "intangibleAssetsExcludingGoodwill": "512000000", "cashAndCashEquivalentsAtCarryingValue": "367800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "502800000", "profitLoss": "None", "dividendPayout": "147300000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "115100000", "operatingCashflow": "925800000", "capitalExpenditures": "412600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-431300000", "cashflowFromInvestment": "-462000000", "stockBasedCompensation": "57400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "147300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-178600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "258900000", "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": "2026-06-07T03:04:28.627535+00:00", "is_restated": false, "income_statement": { "revenue": 8589000000, "cost_of_revenue": 6680800000, "gross_profit": 1908200000, "ebit": 834100000, "ebitda": 1066900000, "pretax_income": 761400000, "tax_provision": 158000000, "net_income": 589700000, "net_income_to_common": 589700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 324500000, "total_current_assets": 2767600000, "total_assets": 5217900000, "short_term_debt": 577700000, "long_term_debt": 1494300000, "total_debt": 2072000000, "total_liabilities": 4116400000, "total_equity": 1099000000, "shares_outstanding": 60100000, "goodwill_and_intangibles": 910600000 }, "cash_flow": { "operating_cash_flow": 508600000, "capital_expenditure": 306600000, "free_cash_flow": 815200000, "dividends_paid": 150000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315396, "ticker_id": 3145, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:28.627535+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "834100000", "ebitda": "1066900000", "netIncome": "589700000", "grossProfit": "1908200000", "depreciation": "None", "totalRevenue": "8589000000", "costOfRevenue": "6680800000", "interestIncome": "71700000", "incomeBeforeTax": "761400000", "interestExpense": "72700000", "operatingIncome": "754000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "158000000", "reportedCurrency": "USD", "netInterestIncome": "-71700000", "nonInterestIncome": "None", "operatingExpenses": "1154200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "366700000", "otherNonOperatingIncome": "28600000", "costofGoodsAndServicesSold": "6680800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "232800000", "sellingGeneralAndAdministrative": "355900000", "netIncomeFromContinuingOperations": "603400000" }, "balance": { "goodwill": "386200000", "inventory": "1896100000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "5217900000", "longTermDebt": "1494300000", "shortTermDebt": "577700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "524400000", "reportedCurrency": "USD", "retainedEarnings": "33800000", "totalLiabilities": "4116400000", "otherCurrentAssets": "183700000", "totalCurrentAssets": "2767600000", "currentLongTermDebt": "553600000", "longTermInvestments": "93100000", "shortTermInvestments": "5900000", "currentNetReceivables": "363300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2450300000", "currentAccountsPayable": "847600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1129400000", "shortLongTermDebtTotal": "2168900000", "totalShareholderEquity": "1099000000", "capitalLeaseObligations": "121000000", "otherCurrentLiabilities": "896800000", "totalCurrentLiabilities": "2328600000", "otherNonCurrentLiabilities": "167700000", "totalNonCurrentLiabilities": "1787800000", "cashAndShortTermInvestments": "324500000", "commonStockSharesOutstanding": "60100000", "intangibleAssetsExcludingGoodwill": "524400000", "cashAndCashEquivalentsAtCarryingValue": "324500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "603400000", "profitLoss": "None", "dividendPayout": "150000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-391100000", "operatingCashflow": "508600000", "capitalExpenditures": "306600000", "changeInReceivables": "-122600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-363200000", "cashflowFromInvestment": "-324600000", "stockBasedCompensation": "62900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "150000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-179200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-505000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "232800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8589000000, "cost_of_revenue": 6680800000, "gross_profit": 1908200000, "research_and_development": 366700000, "selling_general_admin": 355900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 834100000, "depreciation_amortisation": 232800000, "ebitda": 1066900000, "interest_expense": 72700000, "interest_income": null, "other_non_operating": null, "pretax_income": 761400000, "tax_provision": 158000000, "effective_tax_rate": null, "net_income": 589700000, "net_income_continuing_ops": 603400000, "net_income_to_common": 589700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 324500000, "short_term_investments": 5900000, "net_receivables": 363300000, "inventory": 1896100000, "other_current_assets": null, "total_current_assets": 2767600000, "net_ppe": null, "goodwill": 386200000, "intangible_assets": 524400000, "goodwill_and_intangibles": 910600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2450300000, "total_assets": 5217900000, "short_term_debt": 577700000, "accounts_payable": 847600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2328600000, "long_term_debt": 1494300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1787800000, "total_liabilities": 4116400000, "total_debt": 2072000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 33800000, "total_equity": 1099000000, "shares_outstanding": 60100000, "operating_cash_flow": 508600000, "stock_based_compensation": 62900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 306600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -324600000, "dividends_paid": 150000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -363200000, "free_cash_flow": 815200000, "net_change_in_cash": -179200000 }, "raw_data": { "income": { "ebit": "834100000", "ebitda": "1066900000", "netIncome": "589700000", "grossProfit": "1908200000", "depreciation": "None", "totalRevenue": "8589000000", "costOfRevenue": "6680800000", "interestIncome": "71700000", "incomeBeforeTax": "761400000", "interestExpense": "72700000", "operatingIncome": "754000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "158000000", "reportedCurrency": "USD", "netInterestIncome": "-71700000", "nonInterestIncome": "None", "operatingExpenses": "1154200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "366700000", "otherNonOperatingIncome": "28600000", "costofGoodsAndServicesSold": "6680800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "232800000", "sellingGeneralAndAdministrative": "355900000", "netIncomeFromContinuingOperations": "603400000" }, "balance": { "goodwill": "386200000", "inventory": "1896100000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "5217900000", "longTermDebt": "1494300000", "shortTermDebt": "577700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "524400000", "reportedCurrency": "USD", "retainedEarnings": "33800000", "totalLiabilities": "4116400000", "otherCurrentAssets": "183700000", "totalCurrentAssets": "2767600000", "currentLongTermDebt": "553600000", "longTermInvestments": "93100000", "shortTermInvestments": "5900000", "currentNetReceivables": "363300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2450300000", "currentAccountsPayable": "847600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1129400000", "shortLongTermDebtTotal": "2168900000", "totalShareholderEquity": "1099000000", "capitalLeaseObligations": "121000000", "otherCurrentLiabilities": "896800000", "totalCurrentLiabilities": "2328600000", "otherNonCurrentLiabilities": "167700000", "totalNonCurrentLiabilities": "1787800000", "cashAndShortTermInvestments": "324500000", "commonStockSharesOutstanding": "60100000", "intangibleAssetsExcludingGoodwill": "524400000", "cashAndCashEquivalentsAtCarryingValue": "324500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "603400000", "profitLoss": "None", "dividendPayout": "150000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-391100000", "operatingCashflow": "508600000", "capitalExpenditures": "306600000", "changeInReceivables": "-122600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-363200000", "cashflowFromInvestment": "-324600000", "stockBasedCompensation": "62900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "150000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-179200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-505000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "232800000", "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": "2026-06-07T03:04:28.627535+00:00", "is_restated": false, "income_statement": { "revenue": 7439200000, "cost_of_revenue": 5742600000, "gross_profit": 1696600000, "ebit": 664800000, "ebitda": 881200000, "pretax_income": 628700000, "tax_provision": 132100000, "net_income": 493900000, "net_income_to_common": 493900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 502300000, "total_current_assets": 2559000000, "total_assets": 5047800000, "short_term_debt": 572700000, "long_term_debt": 1235300000, "total_debt": 1808000000, "total_liabilities": 3821500000, "total_equity": 1224300000, "shares_outstanding": 62700000, "goodwill_and_intangibles": 935200000 }, "cash_flow": { "operating_cash_flow": 293700000, "capital_expenditure": 298300000, "free_cash_flow": 592000000, "dividends_paid": 153400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315401, "ticker_id": 3145, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:28.627535+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "664800000", "ebitda": "881200000", "netIncome": "493900000", "grossProfit": "1696600000", "depreciation": "None", "totalRevenue": "7439200000", "costOfRevenue": "5742600000", "interestIncome": "44200000", "incomeBeforeTax": "628700000", "interestExpense": "36100000", "operatingIncome": "657700000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "132100000", "reportedCurrency": "USD", "netInterestIncome": "-44200000", "nonInterestIncome": "None", "operatingExpenses": "1038900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "328700000", "otherNonOperatingIncome": "-39100000", "costofGoodsAndServicesSold": "5742600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "216400000", "sellingGeneralAndAdministrative": "305800000", "netIncomeFromContinuingOperations": "494300000" }, "balance": { "goodwill": "391300000", "inventory": "1510700000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "5047800000", "longTermDebt": "1235300000", "shortTermDebt": "572700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "543900000", "reportedCurrency": "USD", "retainedEarnings": "157300000", "totalLiabilities": "3821500000", "otherCurrentAssets": "314100000", "totalCurrentAssets": "2559000000", "currentLongTermDebt": "553300000", "longTermInvestments": "49300000", "shortTermInvestments": "None", "currentNetReceivables": "231900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2488800000", "currentAccountsPayable": "776000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1140600000", "shortLongTermDebtTotal": "1891400000", "totalShareholderEquity": "1224300000", "capitalLeaseObligations": "179900000", "otherCurrentLiabilities": "864300000", "totalCurrentLiabilities": "2230100000", "otherNonCurrentLiabilities": "185500000", "totalNonCurrentLiabilities": "1591400000", "cashAndShortTermInvestments": "502300000", "commonStockSharesOutstanding": "62700000", "intangibleAssetsExcludingGoodwill": "543900000", "cashAndCashEquivalentsAtCarryingValue": "502300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "494300000", "profitLoss": "None", "dividendPayout": "153400000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-503100000", "operatingCashflow": "293700000", "capitalExpenditures": "298300000", "changeInReceivables": "-200000", "changeInExchangeRate": "-10600000", "cashflowFromFinancing": "-107600000", "cashflowFromInvestment": "-303900000", "stockBasedCompensation": "60600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "153400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-128400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-461600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "237100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7439200000, "cost_of_revenue": 5742600000, "gross_profit": 1696600000, "research_and_development": 328700000, "selling_general_admin": 305800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 664800000, "depreciation_amortisation": 216400000, "ebitda": 881200000, "interest_expense": 36100000, "interest_income": null, "other_non_operating": null, "pretax_income": 628700000, "tax_provision": 132100000, "effective_tax_rate": null, "net_income": 493900000, "net_income_continuing_ops": 494300000, "net_income_to_common": 493900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 502300000, "short_term_investments": null, "net_receivables": 231900000, "inventory": 1510700000, "other_current_assets": null, "total_current_assets": 2559000000, "net_ppe": null, "goodwill": 391300000, "intangible_assets": 543900000, "goodwill_and_intangibles": 935200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2488800000, "total_assets": 5047800000, "short_term_debt": 572700000, "accounts_payable": 776000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2230100000, "long_term_debt": 1235300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1591400000, "total_liabilities": 3821500000, "total_debt": 1808000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 157300000, "total_equity": 1224300000, "shares_outstanding": 62700000, "operating_cash_flow": 293700000, "stock_based_compensation": 60600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 298300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -303900000, "dividends_paid": 153400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -107600000, "free_cash_flow": 592000000, "net_change_in_cash": -128400000 }, "raw_data": { "income": { "ebit": "664800000", "ebitda": "881200000", "netIncome": "493900000", "grossProfit": "1696600000", "depreciation": "None", "totalRevenue": "7439200000", "costOfRevenue": "5742600000", "interestIncome": "44200000", "incomeBeforeTax": "628700000", "interestExpense": "36100000", "operatingIncome": "657700000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "132100000", "reportedCurrency": "USD", "netInterestIncome": "-44200000", "nonInterestIncome": "None", "operatingExpenses": "1038900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "328700000", "otherNonOperatingIncome": "-39100000", "costofGoodsAndServicesSold": "5742600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "216400000", "sellingGeneralAndAdministrative": "305800000", "netIncomeFromContinuingOperations": "494300000" }, "balance": { "goodwill": "391300000", "inventory": "1510700000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "5047800000", "longTermDebt": "1235300000", "shortTermDebt": "572700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "543900000", "reportedCurrency": "USD", "retainedEarnings": "157300000", "totalLiabilities": "3821500000", "otherCurrentAssets": "314100000", "totalCurrentAssets": "2559000000", "currentLongTermDebt": "553300000", "longTermInvestments": "49300000", "shortTermInvestments": "None", "currentNetReceivables": "231900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2488800000", "currentAccountsPayable": "776000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1140600000", "shortLongTermDebtTotal": "1891400000", "totalShareholderEquity": "1224300000", "capitalLeaseObligations": "179900000", "otherCurrentLiabilities": "864300000", "totalCurrentLiabilities": "2230100000", "otherNonCurrentLiabilities": "185500000", "totalNonCurrentLiabilities": "1591400000", "cashAndShortTermInvestments": "502300000", "commonStockSharesOutstanding": "62700000", "intangibleAssetsExcludingGoodwill": "543900000", "cashAndCashEquivalentsAtCarryingValue": "502300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "494300000", "profitLoss": "None", "dividendPayout": "153400000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-503100000", "operatingCashflow": "293700000", "capitalExpenditures": "298300000", "changeInReceivables": "-200000", "changeInExchangeRate": "-10600000", "cashflowFromFinancing": "-107600000", "cashflowFromInvestment": "-303900000", "stockBasedCompensation": "60600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "153400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-128400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-461600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "237100000", "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": "2026-06-07T03:04:28.627535+00:00", "is_restated": false, "income_statement": { "revenue": 7027900000, "cost_of_revenue": 5401100000, "gross_profit": 1626800000, "ebit": 202000000, "ebitda": 462700000, "pretax_income": 141400000, "tax_provision": 16500000, "net_income": 124800000, "net_income_to_common": 124800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 634700000, "total_current_assets": 2207500000, "total_assets": 4632700000, "short_term_debt": 176800000, "long_term_debt": 1293900000, "total_debt": 1470700000, "total_liabilities": 3487900000, "total_equity": 1144500000, "shares_outstanding": 62600000, "goodwill_and_intangibles": 1083700000 }, "cash_flow": { "operating_cash_flow": 1018600000, "capital_expenditure": 213900000, "free_cash_flow": 1232500000, "dividends_paid": 152500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315406, "ticker_id": 3145, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:28.627535+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "202000000", "ebitda": "462700000", "netIncome": "124800000", "grossProfit": "1626800000", "depreciation": "None", "totalRevenue": "7027900000", "costOfRevenue": "5401100000", "interestIncome": "66700000", "incomeBeforeTax": "141400000", "interestExpense": "60600000", "operatingIncome": "513500000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "16500000", "reportedCurrency": "USD", "netInterestIncome": "-66700000", "nonInterestIncome": "None", "operatingExpenses": "1113300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "295600000", "otherNonOperatingIncome": "-4200000", "costofGoodsAndServicesSold": "5401100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "260700000", "sellingGeneralAndAdministrative": "359200000", "netIncomeFromContinuingOperations": "124900000" }, "balance": { "goodwill": "397300000", "inventory": "1177600000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "4632700000", "longTermDebt": "1293900000", "shortTermDebt": "176800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "686400000", "reportedCurrency": "USD", "retainedEarnings": "218400000", "totalLiabilities": "3487900000", "otherCurrentAssets": "134100000", "totalCurrentAssets": "2207500000", "currentLongTermDebt": "142100000", "longTermInvestments": "59400000", "shortTermInvestments": "59000000", "currentNetReceivables": "261100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2425200000", "currentAccountsPayable": "782200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "888800000", "shortLongTermDebtTotal": "1577700000", "totalShareholderEquity": "1144500000", "capitalLeaseObligations": "14700000", "otherCurrentLiabilities": "908400000", "totalCurrentLiabilities": "1889400000", "otherNonCurrentLiabilities": "180900000", "totalNonCurrentLiabilities": "1598500000", "cashAndShortTermInvestments": "634700000", "commonStockSharesOutstanding": "62600000", "intangibleAssetsExcludingGoodwill": "686400000", "cashAndCashEquivalentsAtCarryingValue": "634700000", "accumulatedDepreciationAmortizationPPE": "-1127900000" }, "cashflow": { "netIncome": "124900000", "profitLoss": "None", "dividendPayout": "152500000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-44900000", "operatingCashflow": "1018600000", "capitalExpenditures": "213900000", "changeInReceivables": "-56200000", "changeInExchangeRate": "8700000", "cashflowFromFinancing": "-415400000", "cashflowFromInvestment": "-150700000", "stockBasedCompensation": "65300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "152500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "461200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "260700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7027900000, "cost_of_revenue": 5401100000, "gross_profit": 1626800000, "research_and_development": 295600000, "selling_general_admin": 359200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 202000000, "depreciation_amortisation": 260700000, "ebitda": 462700000, "interest_expense": 60600000, "interest_income": null, "other_non_operating": null, "pretax_income": 141400000, "tax_provision": 16500000, "effective_tax_rate": null, "net_income": 124800000, "net_income_continuing_ops": 124900000, "net_income_to_common": 124800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 634700000, "short_term_investments": 59000000, "net_receivables": 261100000, "inventory": 1177600000, "other_current_assets": null, "total_current_assets": 2207500000, "net_ppe": null, "goodwill": 397300000, "intangible_assets": 686400000, "goodwill_and_intangibles": 1083700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2425200000, "total_assets": 4632700000, "short_term_debt": 176800000, "accounts_payable": 782200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1889400000, "long_term_debt": 1293900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1598500000, "total_liabilities": 3487900000, "total_debt": 1470700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 218400000, "total_equity": 1144500000, "shares_outstanding": 62600000, "operating_cash_flow": 1018600000, "stock_based_compensation": 65300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 213900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -150700000, "dividends_paid": 152500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -415400000, "free_cash_flow": 1232500000, "net_change_in_cash": 461200000 }, "raw_data": { "income": { "ebit": "202000000", "ebitda": "462700000", "netIncome": "124800000", "grossProfit": "1626800000", "depreciation": "None", "totalRevenue": "7027900000", "costOfRevenue": "5401100000", "interestIncome": "66700000", "incomeBeforeTax": "141400000", "interestExpense": "60600000", "operatingIncome": "513500000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "16500000", "reportedCurrency": "USD", "netInterestIncome": "-66700000", "nonInterestIncome": "None", "operatingExpenses": "1113300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "295600000", "otherNonOperatingIncome": "-4200000", "costofGoodsAndServicesSold": "5401100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "260700000", "sellingGeneralAndAdministrative": "359200000", "netIncomeFromContinuingOperations": "124900000" }, "balance": { "goodwill": "397300000", "inventory": "1177600000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "4632700000", "longTermDebt": "1293900000", "shortTermDebt": "176800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "686400000", "reportedCurrency": "USD", "retainedEarnings": "218400000", "totalLiabilities": "3487900000", "otherCurrentAssets": "134100000", "totalCurrentAssets": "2207500000", "currentLongTermDebt": "142100000", "longTermInvestments": "59400000", "shortTermInvestments": "59000000", "currentNetReceivables": "261100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2425200000", "currentAccountsPayable": "782200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "888800000", "shortLongTermDebtTotal": "1577700000", "totalShareholderEquity": "1144500000", "capitalLeaseObligations": "14700000", "otherCurrentLiabilities": "908400000", "totalCurrentLiabilities": "1889400000", "otherNonCurrentLiabilities": "180900000", "totalNonCurrentLiabilities": "1598500000", "cashAndShortTermInvestments": "634700000", "commonStockSharesOutstanding": "62600000", "intangibleAssetsExcludingGoodwill": "686400000", "cashAndCashEquivalentsAtCarryingValue": "634700000", "accumulatedDepreciationAmortizationPPE": "-1127900000" }, "cashflow": { "netIncome": "124900000", "profitLoss": "None", "dividendPayout": "152500000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-44900000", "operatingCashflow": "1018600000", "capitalExpenditures": "213900000", "changeInReceivables": "-56200000", "changeInExchangeRate": "8700000", "cashflowFromFinancing": "-415400000", "cashflowFromInvestment": "-150700000", "stockBasedCompensation": "65300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "152500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "461200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "260700000", "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": "2026-06-07T03:04:28.627535+00:00", "is_restated": false, "income_statement": { "revenue": 6782518000, "cost_of_revenue": 5210169000, "gross_profit": 1572349000, "ebit": 484490000, "ebitda": 719003000, "pretax_income": 407800000, "tax_provision": 83916000, "net_income": 323960000, "net_income_to_common": 323960000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157100000, "total_current_assets": 1627000000, "total_assets": 4430500000, "short_term_debt": 201600000, "long_term_debt": 1512000000, "total_debt": 1713600000, "total_liabilities": 3322300000, "total_equity": 1108000000, "shares_outstanding": 62292000, "goodwill_and_intangibles": 1490200000 }, "cash_flow": { "operating_cash_flow": 655036000, "capital_expenditure": 251374000, "free_cash_flow": 906410000, "dividends_paid": 149101000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315411, "ticker_id": 3145, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:28.627535+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "484490000", "ebitda": "719003000", "netIncome": "323960000", "grossProfit": "1572349000", "depreciation": "None", "totalRevenue": "6782518000", "costOfRevenue": "5210169000", "interestIncome": "82722000", "incomeBeforeTax": "407800000", "interestExpense": "76690000", "operatingIncome": "401890000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "83916000", "reportedCurrency": "USD", "netInterestIncome": "-77589000", "nonInterestIncome": "None", "operatingExpenses": "1170459000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "292935000", "otherNonOperatingIncome": "1718000", "costofGoodsAndServicesSold": "5210169000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "234513000", "sellingGeneralAndAdministrative": "393930000", "netIncomeFromContinuingOperations": "323884000" }, "balance": { "goodwill": "659900000", "inventory": "1121100000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "4430500000", "longTermDebt": "1512000000", "shortTermDebt": "201600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "830300000", "reportedCurrency": "USD", "retainedEarnings": "287300000", "totalLiabilities": "3322300000", "otherCurrentAssets": "125900000", "totalCurrentAssets": "1627000000", "currentLongTermDebt": "166695000", "longTermInvestments": "110641000", "shortTermInvestments": "None", "currentNetReceivables": "222900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2803500000", "currentAccountsPayable": "450200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "899809000", "shortLongTermDebtTotal": "1806300000", "totalShareholderEquity": "1108000000", "capitalLeaseObligations": "14814000", "otherCurrentLiabilities": "870300000", "totalCurrentLiabilities": "1528000000", "otherNonCurrentLiabilities": "172047000", "totalNonCurrentLiabilities": "1794300000", "cashAndShortTermInvestments": "157100000", "commonStockSharesOutstanding": "62292000", "intangibleAssetsExcludingGoodwill": "830300000", "cashAndCashEquivalentsAtCarryingValue": "157100000", "accumulatedDepreciationAmortizationPPE": "-993585000" }, "cashflow": { "netIncome": "323884000", "profitLoss": "None", "dividendPayout": "149101000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-149872000", "operatingCashflow": "655036000", "capitalExpenditures": "251374000", "changeInReceivables": "6812000", "changeInExchangeRate": "-759000", "cashflowFromFinancing": "-411830000", "cashflowFromInvestment": "-239287000", "stockBasedCompensation": "74962000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "149101000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3160000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8378000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "234513000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6782518000, "cost_of_revenue": 5210169000, "gross_profit": 1572349000, "research_and_development": 292935000, "selling_general_admin": 393930000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 484490000, "depreciation_amortisation": 234513000, "ebitda": 719003000, "interest_expense": 76690000, "interest_income": null, "other_non_operating": null, "pretax_income": 407800000, "tax_provision": 83916000, "effective_tax_rate": null, "net_income": 323960000, "net_income_continuing_ops": 323884000, "net_income_to_common": 323960000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 157100000, "short_term_investments": null, "net_receivables": 222900000, "inventory": 1121100000, "other_current_assets": null, "total_current_assets": 1627000000, "net_ppe": null, "goodwill": 659900000, "intangible_assets": 830300000, "goodwill_and_intangibles": 1490200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2803500000, "total_assets": 4430500000, "short_term_debt": 201600000, "accounts_payable": 450200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1528000000, "long_term_debt": 1512000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1794300000, "total_liabilities": 3322300000, "total_debt": 1713600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 287300000, "total_equity": 1108000000, "shares_outstanding": 62292000, "operating_cash_flow": 655036000, "stock_based_compensation": 74962000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 251374000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -239287000, "dividends_paid": 149101000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -411830000, "free_cash_flow": 906410000, "net_change_in_cash": 3160000 }, "raw_data": { "income": { "ebit": "484490000", "ebitda": "719003000", "netIncome": "323960000", "grossProfit": "1572349000", "depreciation": "None", "totalRevenue": "6782518000", "costOfRevenue": "5210169000", "interestIncome": "82722000", "incomeBeforeTax": "407800000", "interestExpense": "76690000", "operatingIncome": "401890000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "83916000", "reportedCurrency": "USD", "netInterestIncome": "-77589000", "nonInterestIncome": "None", "operatingExpenses": "1170459000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "292935000", "otherNonOperatingIncome": "1718000", "costofGoodsAndServicesSold": "5210169000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "234513000", "sellingGeneralAndAdministrative": "393930000", "netIncomeFromContinuingOperations": "323884000" }, "balance": { "goodwill": "659900000", "inventory": "1121100000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "4430500000", "longTermDebt": "1512000000", "shortTermDebt": "201600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "830300000", "reportedCurrency": "USD", "retainedEarnings": "287300000", "totalLiabilities": "3322300000", "otherCurrentAssets": "125900000", "totalCurrentAssets": "1627000000", "currentLongTermDebt": "166695000", "longTermInvestments": "110641000", "shortTermInvestments": "None", "currentNetReceivables": "222900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2803500000", "currentAccountsPayable": "450200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "899809000", "shortLongTermDebtTotal": "1806300000", "totalShareholderEquity": "1108000000", "capitalLeaseObligations": "14814000", "otherCurrentLiabilities": "870300000", "totalCurrentLiabilities": "1528000000", "otherNonCurrentLiabilities": "172047000", "totalNonCurrentLiabilities": "1794300000", "cashAndShortTermInvestments": "157100000", "commonStockSharesOutstanding": "62292000", "intangibleAssetsExcludingGoodwill": "830300000", "cashAndCashEquivalentsAtCarryingValue": "157100000", "accumulatedDepreciationAmortizationPPE": "-993585000" }, "cashflow": { "netIncome": "323884000", "profitLoss": "None", "dividendPayout": "149101000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-149872000", "operatingCashflow": "655036000", "capitalExpenditures": "251374000", "changeInReceivables": "6812000", "changeInExchangeRate": "-759000", "cashflowFromFinancing": "-411830000", "cashflowFromInvestment": "-239287000", "stockBasedCompensation": "74962000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "149101000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3160000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8378000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "234513000", "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": "2026-06-07T03:04:28.627535+00:00", "is_restated": false, "income_statement": { "revenue": 6078540000, "cost_of_revenue": 4653362000, "gross_profit": 1425178000, "ebit": 486216000, "ebitda": 697252000, "pretax_income": 429249000, "tax_provision": 93992000, "net_income": 335257000, "net_income_to_common": 335257000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 161164000, "total_current_assets": 1485703000, "total_assets": 4124915000, "short_term_debt": 66543000, "long_term_debt": 1879887000, "total_debt": 1946430000, "total_liabilities": 3257900000, "total_equity": 866736000, "shares_outstanding": 63900000, "goodwill_and_intangibles": 1517594000 }, "cash_flow": { "operating_cash_flow": 477112000, "capital_expenditure": 225414000, "free_cash_flow": 702526000, "dividends_paid": 149032000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315416, "ticker_id": 3145, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:28.627535+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "486216000", "ebitda": "697252000", "netIncome": "335257000", "grossProfit": "1425178000", "depreciation": "None", "totalRevenue": "6078540000", "costOfRevenue": "4653362000", "interestIncome": "86219000", "incomeBeforeTax": "429249000", "interestExpense": "56967000", "operatingIncome": "399296000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "93992000", "reportedCurrency": "USD", "netInterestIncome": "-56967000", "nonInterestIncome": "None", "operatingExpenses": "1025882000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "259682000", "otherNonOperatingIncome": "-1196000", "costofGoodsAndServicesSold": "4653362000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "211036000", "sellingGeneralAndAdministrative": "349763000", "netIncomeFromContinuingOperations": "335257000" }, "balance": { "goodwill": "647077000", "inventory": "969511000", "commonStock": "609000", "currentDebt": "None", "investments": "None", "totalAssets": "4124915000", "longTermDebt": "1879887000", "shortTermDebt": "66543000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "870517000", "reportedCurrency": "USD", "retainedEarnings": "121114000", "totalLiabilities": "3257900000", "otherCurrentAssets": "121472000", "totalCurrentAssets": "1485703000", "currentLongTermDebt": "66543000", "longTermInvestments": "92059000", "shortTermInvestments": "None", "currentNetReceivables": "233556000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2639212000", "currentAccountsPayable": "346294000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "843122000", "shortLongTermDebtTotal": "1962570000", "totalShareholderEquity": "866736000", "capitalLeaseObligations": "16140000", "otherCurrentLiabilities": "779992000", "totalCurrentLiabilities": "1197374000", "otherNonCurrentLiabilities": "151172000", "totalNonCurrentLiabilities": "2060526000", "cashAndShortTermInvestments": "161164000", "commonStockSharesOutstanding": "63900000", "intangibleAssetsExcludingGoodwill": "870517000", "cashAndCashEquivalentsAtCarryingValue": "161164000", "accumulatedDepreciationAmortizationPPE": "-864414000" }, "cashflow": { "netIncome": "335257000", "profitLoss": "None", "dividendPayout": "149032000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-149701000", "operatingCashflow": "477112000", "capitalExpenditures": "225414000", "changeInReceivables": "20686000", "changeInExchangeRate": "-9530000", "cashflowFromFinancing": "523418000", "cashflowFromInvestment": "-959492000", "stockBasedCompensation": "63966000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "149032000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "31508000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-348663000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "211036000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6078540000, "cost_of_revenue": 4653362000, "gross_profit": 1425178000, "research_and_development": 259682000, "selling_general_admin": 349763000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 486216000, "depreciation_amortisation": 211036000, "ebitda": 697252000, "interest_expense": 56967000, "interest_income": null, "other_non_operating": null, "pretax_income": 429249000, "tax_provision": 93992000, "effective_tax_rate": null, "net_income": 335257000, "net_income_continuing_ops": 335257000, "net_income_to_common": 335257000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 161164000, "short_term_investments": null, "net_receivables": 233556000, "inventory": 969511000, "other_current_assets": null, "total_current_assets": 1485703000, "net_ppe": null, "goodwill": 647077000, "intangible_assets": 870517000, "goodwill_and_intangibles": 1517594000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2639212000, "total_assets": 4124915000, "short_term_debt": 66543000, "accounts_payable": 346294000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1197374000, "long_term_debt": 1879887000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2060526000, "total_liabilities": 3257900000, "total_debt": 1946430000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 121114000, "total_equity": 866736000, "shares_outstanding": 63900000, "operating_cash_flow": 477112000, "stock_based_compensation": 63966000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 225414000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -959492000, "dividends_paid": 149032000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 523418000, "free_cash_flow": 702526000, "net_change_in_cash": 31508000 }, "raw_data": { "income": { "ebit": "486216000", "ebitda": "697252000", "netIncome": "335257000", "grossProfit": "1425178000", "depreciation": "None", "totalRevenue": "6078540000", "costOfRevenue": "4653362000", "interestIncome": "86219000", "incomeBeforeTax": "429249000", "interestExpense": "56967000", "operatingIncome": "399296000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "93992000", "reportedCurrency": "USD", "netInterestIncome": "-56967000", "nonInterestIncome": "None", "operatingExpenses": "1025882000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "259682000", "otherNonOperatingIncome": "-1196000", "costofGoodsAndServicesSold": "4653362000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "211036000", "sellingGeneralAndAdministrative": "349763000", "netIncomeFromContinuingOperations": "335257000" }, "balance": { "goodwill": "647077000", "inventory": "969511000", "commonStock": "609000", "currentDebt": "None", "investments": "None", "totalAssets": "4124915000", "longTermDebt": "1879887000", "shortTermDebt": "66543000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "870517000", "reportedCurrency": "USD", "retainedEarnings": "121114000", "totalLiabilities": "3257900000", "otherCurrentAssets": "121472000", "totalCurrentAssets": "1485703000", "currentLongTermDebt": "66543000", "longTermInvestments": "92059000", "shortTermInvestments": "None", "currentNetReceivables": "233556000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2639212000", "currentAccountsPayable": "346294000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "843122000", "shortLongTermDebtTotal": "1962570000", "totalShareholderEquity": "866736000", "capitalLeaseObligations": "16140000", "otherCurrentLiabilities": "779992000", "totalCurrentLiabilities": "1197374000", "otherNonCurrentLiabilities": "151172000", "totalNonCurrentLiabilities": "2060526000", "cashAndShortTermInvestments": "161164000", "commonStockSharesOutstanding": "63900000", "intangibleAssetsExcludingGoodwill": "870517000", "cashAndCashEquivalentsAtCarryingValue": "161164000", "accumulatedDepreciationAmortizationPPE": "-864414000" }, "cashflow": { "netIncome": "335257000", "profitLoss": "None", "dividendPayout": "149032000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-149701000", "operatingCashflow": "477112000", "capitalExpenditures": "225414000", "changeInReceivables": "20686000", "changeInExchangeRate": "-9530000", "cashflowFromFinancing": "523418000", "cashflowFromInvestment": "-959492000", "stockBasedCompensation": "63966000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "149032000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "31508000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-348663000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "211036000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:28.627535+00:00", "is_restated": false, "income_statement": { "revenue": 1658700000, "cost_of_revenue": 1323900000, "gross_profit": 334800000, "ebit": -55200000, "ebitda": -55200000, "pretax_income": -57700000, "tax_provision": -10300000, "net_income": -47400000, "net_income_to_common": -47400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 282000000, "total_current_assets": 2590000000, "total_assets": 5241500000, "short_term_debt": 59300000, "long_term_debt": 2056200000, "total_debt": 2115500000, "total_liabilities": 4486400000, "total_equity": 750400000, "shares_outstanding": 57400000, "goodwill_and_intangibles": 795000000 }, "cash_flow": { "operating_cash_flow": -320200000, "capital_expenditure": 29700000, "free_cash_flow": -290500000, "dividends_paid": 38700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315379, "ticker_id": 3145, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:28.627535+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-55200000", "netIncome": "-47400000", "grossProfit": "334800000", "depreciation": "None", "totalRevenue": "1658700000", "costOfRevenue": "1323900000", "interestIncome": "None", "incomeBeforeTax": "-57700000", "interestExpense": "30400000", "operatingIncome": "-55200000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-10300000", "reportedCurrency": "USD", "netInterestIncome": "-30400000", "nonInterestIncome": "None", "operatingExpenses": "390000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "82300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1323900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "162500000", "netIncomeFromContinuingOperations": "-47200000" }, "balance": { "goodwill": "348800000", "inventory": "1567500000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "5241500000", "longTermDebt": "2056200000", "shortTermDebt": "59300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "446200000", "reportedCurrency": "USD", "retainedEarnings": "-560300000", "totalLiabilities": "4486400000", "otherCurrentAssets": "455800000", "totalCurrentAssets": "2590000000", "currentLongTermDebt": "34800000", "longTermInvestments": "133800000", "shortTermInvestments": "None", "currentNetReceivables": "284700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2651500000", "currentAccountsPayable": "833500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2205600000", "totalShareholderEquity": "750400000", "capitalLeaseObligations": "114600000", "otherCurrentLiabilities": "1241100000", "totalCurrentLiabilities": "2133900000", "otherNonCurrentLiabilities": "175400000", "totalNonCurrentLiabilities": "2352500000", "cashAndShortTermInvestments": "282000000", "commonStockSharesOutstanding": "57400000", "intangibleAssetsExcludingGoodwill": "446200000", "cashAndCashEquivalentsAtCarryingValue": "282000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47200000", "profitLoss": "None", "dividendPayout": "38700000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-173000000", "operatingCashflow": "-320200000", "capitalExpenditures": "29700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "506600000", "cashflowFromInvestment": "-121600000", "stockBasedCompensation": "20700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1658700000, "cost_of_revenue": 1323900000, "gross_profit": 334800000, "research_and_development": 82300000, "selling_general_admin": 162500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -55200000, "depreciation_amortisation": null, "ebitda": -55200000, "interest_expense": 30400000, "interest_income": null, "other_non_operating": null, "pretax_income": -57700000, "tax_provision": -10300000, "effective_tax_rate": null, "net_income": -47400000, "net_income_continuing_ops": -47200000, "net_income_to_common": -47400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 282000000, "short_term_investments": null, "net_receivables": 284700000, "inventory": 1567500000, "other_current_assets": null, "total_current_assets": 2590000000, "net_ppe": null, "goodwill": 348800000, "intangible_assets": 446200000, "goodwill_and_intangibles": 795000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2651500000, "total_assets": 5241500000, "short_term_debt": 59300000, "accounts_payable": 833500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2133900000, "long_term_debt": 2056200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2352500000, "total_liabilities": 4486400000, "total_debt": 2115500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -560300000, "total_equity": 750400000, "shares_outstanding": 57400000, "operating_cash_flow": -320200000, "stock_based_compensation": 20700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -121600000, "dividends_paid": 38700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 506600000, "free_cash_flow": -290500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-55200000", "netIncome": "-47400000", "grossProfit": "334800000", "depreciation": "None", "totalRevenue": "1658700000", "costOfRevenue": "1323900000", "interestIncome": "None", "incomeBeforeTax": "-57700000", "interestExpense": "30400000", "operatingIncome": "-55200000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-10300000", "reportedCurrency": "USD", "netInterestIncome": "-30400000", "nonInterestIncome": "None", "operatingExpenses": "390000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "82300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1323900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "162500000", "netIncomeFromContinuingOperations": "-47200000" }, "balance": { "goodwill": "348800000", "inventory": "1567500000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "5241500000", "longTermDebt": "2056200000", "shortTermDebt": "59300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "446200000", "reportedCurrency": "USD", "retainedEarnings": "-560300000", "totalLiabilities": "4486400000", "otherCurrentAssets": "455800000", "totalCurrentAssets": "2590000000", "currentLongTermDebt": "34800000", "longTermInvestments": "133800000", "shortTermInvestments": "None", "currentNetReceivables": "284700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2651500000", "currentAccountsPayable": "833500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2205600000", "totalShareholderEquity": "750400000", "capitalLeaseObligations": "114600000", "otherCurrentLiabilities": "1241100000", "totalCurrentLiabilities": "2133900000", "otherNonCurrentLiabilities": "175400000", "totalNonCurrentLiabilities": "2352500000", "cashAndShortTermInvestments": "282000000", "commonStockSharesOutstanding": "57400000", "intangibleAssetsExcludingGoodwill": "446200000", "cashAndCashEquivalentsAtCarryingValue": "282000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47200000", "profitLoss": "None", "dividendPayout": "38700000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-173000000", "operatingCashflow": "-320200000", "capitalExpenditures": "29700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "506600000", "cashflowFromInvestment": "-121600000", "stockBasedCompensation": "20700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:28.627535+00:00", "is_restated": false, "income_statement": { "revenue": 1921900000, "cost_of_revenue": 1533300000, "gross_profit": 388600000, "ebit": -325900000, "ebitda": -258900000, "pretax_income": -356900000, "tax_provision": -53600000, "net_income": -303600000, "net_income_to_common": -303600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138000000, "total_current_assets": 2206600000, "total_assets": 4893700000, "short_term_debt": 34800000, "long_term_debt": 1504700000, "total_debt": 1539500000, "total_liabilities": 4054100000, "total_equity": 828400000, "shares_outstanding": 56900000, "goodwill_and_intangibles": 1148800000 }, "cash_flow": { "operating_cash_flow": 178700000, "capital_expenditure": 64700000, "free_cash_flow": 243400000, "dividends_paid": 37300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315380, "ticker_id": 3145, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:28.627535+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-325900000", "ebitda": "-258900000", "netIncome": "-303600000", "grossProfit": "388600000", "depreciation": "None", "totalRevenue": "1921900000", "costOfRevenue": "1533300000", "interestIncome": "31000000", "incomeBeforeTax": "-356900000", "interestExpense": "31000000", "operatingIncome": "-47300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-53600000", "reportedCurrency": "USD", "netInterestIncome": "-31000000", "nonInterestIncome": "None", "operatingExpenses": "435900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "105900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1533300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67000000", "sellingGeneralAndAdministrative": "193900000", "netIncomeFromContinuingOperations": "-303300000" }, "balance": { "goodwill": "348800000", "inventory": "1412400000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "4893700000", "longTermDebt": "1504700000", "shortTermDebt": "34800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "800000000", "reportedCurrency": "USD", "retainedEarnings": "-469000000", "totalLiabilities": "4054100000", "otherCurrentAssets": "416700000", "totalCurrentAssets": "2206600000", "currentLongTermDebt": "34800000", "longTermInvestments": "131500000", "shortTermInvestments": "None", "currentNetReceivables": "239500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2687100000", "currentAccountsPayable": "762500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1151600000", "shortLongTermDebtTotal": "1539500000", "totalShareholderEquity": "828400000", "capitalLeaseObligations": "125200000", "otherCurrentLiabilities": "1446000000", "totalCurrentLiabilities": "2243300000", "otherNonCurrentLiabilities": "181800000", "totalNonCurrentLiabilities": "1810799999", "cashAndShortTermInvestments": "138000000", "commonStockSharesOutstanding": "56900000", "intangibleAssetsExcludingGoodwill": "800000000", "cashAndCashEquivalentsAtCarryingValue": "138000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-303600000", "profitLoss": "None", "dividendPayout": "37300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "106500000", "operatingCashflow": "178700000", "capitalExpenditures": "64700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-234000000", "cashflowFromInvestment": "-62500000", "stockBasedCompensation": "10800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1921900000, "cost_of_revenue": 1533300000, "gross_profit": 388600000, "research_and_development": 105900000, "selling_general_admin": 193900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -325900000, "depreciation_amortisation": 67000000, "ebitda": -258900000, "interest_expense": 31000000, "interest_income": null, "other_non_operating": null, "pretax_income": -356900000, "tax_provision": -53600000, "effective_tax_rate": null, "net_income": -303600000, "net_income_continuing_ops": -303300000, "net_income_to_common": -303600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 138000000, "short_term_investments": null, "net_receivables": 239500000, "inventory": 1412400000, "other_current_assets": null, "total_current_assets": 2206600000, "net_ppe": null, "goodwill": 348800000, "intangible_assets": 800000000, "goodwill_and_intangibles": 1148800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2687100000, "total_assets": 4893700000, "short_term_debt": 34800000, "accounts_payable": 762500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2243300000, "long_term_debt": 1504700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1810799999, "total_liabilities": 4054100000, "total_debt": 1539500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -469000000, "total_equity": 828400000, "shares_outstanding": 56900000, "operating_cash_flow": 178700000, "stock_based_compensation": 10800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -62500000, "dividends_paid": 37300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -234000000, "free_cash_flow": 243400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-325900000", "ebitda": "-258900000", "netIncome": "-303600000", "grossProfit": "388600000", "depreciation": "None", "totalRevenue": "1921900000", "costOfRevenue": "1533300000", "interestIncome": "31000000", "incomeBeforeTax": "-356900000", "interestExpense": "31000000", "operatingIncome": "-47300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-53600000", "reportedCurrency": "USD", "netInterestIncome": "-31000000", "nonInterestIncome": "None", "operatingExpenses": "435900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "105900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1533300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67000000", "sellingGeneralAndAdministrative": "193900000", "netIncomeFromContinuingOperations": "-303300000" }, "balance": { "goodwill": "348800000", "inventory": "1412400000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "4893700000", "longTermDebt": "1504700000", "shortTermDebt": "34800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "800000000", "reportedCurrency": "USD", "retainedEarnings": "-469000000", "totalLiabilities": "4054100000", "otherCurrentAssets": "416700000", "totalCurrentAssets": "2206600000", "currentLongTermDebt": "34800000", "longTermInvestments": "131500000", "shortTermInvestments": "None", "currentNetReceivables": "239500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2687100000", "currentAccountsPayable": "762500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1151600000", "shortLongTermDebtTotal": "1539500000", "totalShareholderEquity": "828400000", "capitalLeaseObligations": "125200000", "otherCurrentLiabilities": "1446000000", "totalCurrentLiabilities": "2243300000", "otherNonCurrentLiabilities": "181800000", "totalNonCurrentLiabilities": "1810799999", "cashAndShortTermInvestments": "138000000", "commonStockSharesOutstanding": "56900000", "intangibleAssetsExcludingGoodwill": "800000000", "cashAndCashEquivalentsAtCarryingValue": "138000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-303600000", "profitLoss": "None", "dividendPayout": "37300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "106500000", "operatingCashflow": "178700000", "capitalExpenditures": "64700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-234000000", "cashflowFromInvestment": "-62500000", "stockBasedCompensation": "10800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:28.627535+00:00", "is_restated": false, "income_statement": { "revenue": 1841600000, "cost_of_revenue": 1480000000, "gross_profit": 361600000, "ebit": 21500000, "ebitda": 94100000, "pretax_income": -12100000, "tax_provision": 3600000, "net_income": -15800000, "net_income_to_common": -15800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 335500000, "total_current_assets": 2603200000, "total_assets": 5305400000, "short_term_debt": 463400000, "long_term_debt": 1299800000, "total_debt": 1763200000, "total_liabilities": 4145000000, "total_equity": 1149500000, "shares_outstanding": 56900000, "goodwill_and_intangibles": 874700000 }, "cash_flow": { "operating_cash_flow": 158800000, "capital_expenditure": 42100000, "free_cash_flow": 200900000, "dividends_paid": 37900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315382, "ticker_id": 3145, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:28.627535+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21500000", "ebitda": "94100000", "netIncome": "-15800000", "grossProfit": "361600000", "depreciation": "None", "totalRevenue": "1841600000", "costOfRevenue": "1480000000", "interestIncome": "33100000", "incomeBeforeTax": "-12100000", "interestExpense": "33600000", "operatingIncome": "45600000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3600000", "reportedCurrency": "USD", "netInterestIncome": "-33100000", "nonInterestIncome": "None", "operatingExpenses": "316000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "92800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1480000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72600000", "sellingGeneralAndAdministrative": "117800000", "netIncomeFromContinuingOperations": "-15700000" }, "balance": { "goodwill": "348600000", "inventory": "1697300000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "5305400000", "longTermDebt": "1299800000", "shortTermDebt": "463400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "526100000", "reportedCurrency": "USD", "retainedEarnings": "-127300000", "totalLiabilities": "4145000000", "otherCurrentAssets": "311100000", "totalCurrentAssets": "2603200000", "currentLongTermDebt": "434800000", "longTermInvestments": "127600000", "shortTermInvestments": "None", "currentNetReceivables": "259300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2702200000", "currentAccountsPayable": "808800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1200400000", "shortLongTermDebtTotal": "1948200000", "totalShareholderEquity": "1149500000", "capitalLeaseObligations": "121100000", "otherCurrentLiabilities": "1238900000", "totalCurrentLiabilities": "2547500000", "otherNonCurrentLiabilities": "179600000", "totalNonCurrentLiabilities": "1597500000", "cashAndShortTermInvestments": "335500000", "commonStockSharesOutstanding": "56900000", "intangibleAssetsExcludingGoodwill": "526100000", "cashAndCashEquivalentsAtCarryingValue": "335500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15700000", "profitLoss": "None", "dividendPayout": "37900000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1300000", "operatingCashflow": "158800000", "capitalExpenditures": "42100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130300000", "cashflowFromInvestment": "-17100000", "stockBasedCompensation": "16300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1841600000, "cost_of_revenue": 1480000000, "gross_profit": 361600000, "research_and_development": 92800000, "selling_general_admin": 117800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21500000, "depreciation_amortisation": 72600000, "ebitda": 94100000, "interest_expense": 33600000, "interest_income": null, "other_non_operating": null, "pretax_income": -12100000, "tax_provision": 3600000, "effective_tax_rate": null, "net_income": -15800000, "net_income_continuing_ops": -15700000, "net_income_to_common": -15800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 335500000, "short_term_investments": null, "net_receivables": 259300000, "inventory": 1697300000, "other_current_assets": null, "total_current_assets": 2603200000, "net_ppe": null, "goodwill": 348600000, "intangible_assets": 526100000, "goodwill_and_intangibles": 874700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2702200000, "total_assets": 5305400000, "short_term_debt": 463400000, "accounts_payable": 808800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2547500000, "long_term_debt": 1299800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1597500000, "total_liabilities": 4145000000, "total_debt": 1763200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -127300000, "total_equity": 1149500000, "shares_outstanding": 56900000, "operating_cash_flow": 158800000, "stock_based_compensation": 16300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17100000, "dividends_paid": 37900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -130300000, "free_cash_flow": 200900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21500000", "ebitda": "94100000", "netIncome": "-15800000", "grossProfit": "361600000", "depreciation": "None", "totalRevenue": "1841600000", "costOfRevenue": "1480000000", "interestIncome": "33100000", "incomeBeforeTax": "-12100000", "interestExpense": "33600000", "operatingIncome": "45600000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3600000", "reportedCurrency": "USD", "netInterestIncome": "-33100000", "nonInterestIncome": "None", "operatingExpenses": "316000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "92800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1480000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72600000", "sellingGeneralAndAdministrative": "117800000", "netIncomeFromContinuingOperations": "-15700000" }, "balance": { "goodwill": "348600000", "inventory": "1697300000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "5305400000", "longTermDebt": "1299800000", "shortTermDebt": "463400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "526100000", "reportedCurrency": "USD", "retainedEarnings": "-127300000", "totalLiabilities": "4145000000", "otherCurrentAssets": "311100000", "totalCurrentAssets": "2603200000", "currentLongTermDebt": "434800000", "longTermInvestments": "127600000", "shortTermInvestments": "None", "currentNetReceivables": "259300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2702200000", "currentAccountsPayable": "808800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1200400000", "shortLongTermDebtTotal": "1948200000", "totalShareholderEquity": "1149500000", "capitalLeaseObligations": "121100000", "otherCurrentLiabilities": "1238900000", "totalCurrentLiabilities": "2547500000", "otherNonCurrentLiabilities": "179600000", "totalNonCurrentLiabilities": "1597500000", "cashAndShortTermInvestments": "335500000", "commonStockSharesOutstanding": "56900000", "intangibleAssetsExcludingGoodwill": "526100000", "cashAndCashEquivalentsAtCarryingValue": "335500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15700000", "profitLoss": "None", "dividendPayout": "37900000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1300000", "operatingCashflow": "158800000", "capitalExpenditures": "42100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130300000", "cashflowFromInvestment": "-17100000", "stockBasedCompensation": "16300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:28.627535+00:00", "is_restated": false, "income_statement": { "revenue": 1852700000, "cost_of_revenue": 1508700000, "gross_profit": 344000000, "ebit": -59000000, "ebitda": 13900000, "pretax_income": -92600000, "tax_provision": -13500000, "net_income": -79300000, "net_income_to_common": -79300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 324300000, "total_current_assets": 2612900000, "total_assets": 5388000000, "short_term_debt": 463700000, "long_term_debt": 1392300000, "total_debt": 1856000000, "total_liabilities": 4198600000, "total_equity": 1185100000, "shares_outstanding": 56900000, "goodwill_and_intangibles": 880800000 }, "cash_flow": { "operating_cash_flow": 320300000, "capital_expenditure": 40500000, "free_cash_flow": 360800000, "dividends_paid": 37600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315383, "ticker_id": 3145, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:28.627535+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-59000000", "ebitda": "13900000", "netIncome": "-79300000", "grossProfit": "344000000", "depreciation": "None", "totalRevenue": "1852700000", "costOfRevenue": "1508700000", "interestIncome": "33200000", "incomeBeforeTax": "-92600000", "interestExpense": "33600000", "operatingIncome": "22200000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-13500000", "reportedCurrency": "USD", "netInterestIncome": "-33200000", "nonInterestIncome": "None", "operatingExpenses": "321800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "90300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1508700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72900000", "sellingGeneralAndAdministrative": "127400000", "netIncomeFromContinuingOperations": "-79100000" }, "balance": { "goodwill": "348600000", "inventory": "1698000000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "5388000000", "longTermDebt": "1392300000", "shortTermDebt": "463700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "532200000", "reportedCurrency": "USD", "retainedEarnings": "-71700000", "totalLiabilities": "4198600000", "otherCurrentAssets": "320600000", "totalCurrentAssets": "2612900000", "currentLongTermDebt": "434500000", "longTermInvestments": "142900000", "shortTermInvestments": "None", "currentNetReceivables": "270000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2775100000", "currentAccountsPayable": "773900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1271600000", "shortLongTermDebtTotal": "1952700000", "totalShareholderEquity": "1185100000", "capitalLeaseObligations": "125900000", "otherCurrentLiabilities": "1253400000", "totalCurrentLiabilities": "2503900000", "otherNonCurrentLiabilities": "175100000", "totalNonCurrentLiabilities": "1694700000", "cashAndShortTermInvestments": "324300000", "commonStockSharesOutstanding": "56900000", "intangibleAssetsExcludingGoodwill": "532200000", "cashAndCashEquivalentsAtCarryingValue": "324300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-79000000", "profitLoss": "None", "dividendPayout": "37600000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "74600000", "operatingCashflow": "320300000", "capitalExpenditures": "40500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-272000000", "cashflowFromInvestment": "-31400000", "stockBasedCompensation": "20200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1852700000, "cost_of_revenue": 1508700000, "gross_profit": 344000000, "research_and_development": 90300000, "selling_general_admin": 127400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -59000000, "depreciation_amortisation": 72900000, "ebitda": 13900000, "interest_expense": 33600000, "interest_income": null, "other_non_operating": null, "pretax_income": -92600000, "tax_provision": -13500000, "effective_tax_rate": null, "net_income": -79300000, "net_income_continuing_ops": -79100000, "net_income_to_common": -79300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 324300000, "short_term_investments": null, "net_receivables": 270000000, "inventory": 1698000000, "other_current_assets": null, "total_current_assets": 2612900000, "net_ppe": null, "goodwill": 348600000, "intangible_assets": 532200000, "goodwill_and_intangibles": 880800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2775100000, "total_assets": 5388000000, "short_term_debt": 463700000, "accounts_payable": 773900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2503900000, "long_term_debt": 1392300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1694700000, "total_liabilities": 4198600000, "total_debt": 1856000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -71700000, "total_equity": 1185100000, "shares_outstanding": 56900000, "operating_cash_flow": 320300000, "stock_based_compensation": 20200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31400000, "dividends_paid": 37600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -272000000, "free_cash_flow": 360800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-59000000", "ebitda": "13900000", "netIncome": "-79300000", "grossProfit": "344000000", "depreciation": "None", "totalRevenue": "1852700000", "costOfRevenue": "1508700000", "interestIncome": "33200000", "incomeBeforeTax": "-92600000", "interestExpense": "33600000", "operatingIncome": "22200000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-13500000", "reportedCurrency": "USD", "netInterestIncome": "-33200000", "nonInterestIncome": "None", "operatingExpenses": "321800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "90300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1508700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72900000", "sellingGeneralAndAdministrative": "127400000", "netIncomeFromContinuingOperations": "-79100000" }, "balance": { "goodwill": "348600000", "inventory": "1698000000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "5388000000", "longTermDebt": "1392300000", "shortTermDebt": "463700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "532200000", "reportedCurrency": "USD", "retainedEarnings": "-71700000", "totalLiabilities": "4198600000", "otherCurrentAssets": "320600000", "totalCurrentAssets": "2612900000", "currentLongTermDebt": "434500000", "longTermInvestments": "142900000", "shortTermInvestments": "None", "currentNetReceivables": "270000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2775100000", "currentAccountsPayable": "773900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1271600000", "shortLongTermDebtTotal": "1952700000", "totalShareholderEquity": "1185100000", "capitalLeaseObligations": "125900000", "otherCurrentLiabilities": "1253400000", "totalCurrentLiabilities": "2503900000", "otherNonCurrentLiabilities": "175100000", "totalNonCurrentLiabilities": "1694700000", "cashAndShortTermInvestments": "324300000", "commonStockSharesOutstanding": "56900000", "intangibleAssetsExcludingGoodwill": "532200000", "cashAndCashEquivalentsAtCarryingValue": "324300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-79000000", "profitLoss": "None", "dividendPayout": "37600000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "74600000", "operatingCashflow": "320300000", "capitalExpenditures": "40500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-272000000", "cashflowFromInvestment": "-31400000", "stockBasedCompensation": "20200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:28.627535+00:00", "is_restated": false, "income_statement": { "revenue": 1535800000, "cost_of_revenue": 1305400000, "gross_profit": 230400000, "ebit": -36500000, "ebitda": 36900000, "pretax_income": -71100000, "tax_provision": -4400000, "net_income": -66800000, "net_income_to_common": -66800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 291700000, "total_current_assets": 2593700000, "total_assets": 5450400000, "short_term_debt": 462700000, "long_term_debt": 1621400000, "total_debt": 2084100000, "total_liabilities": 4219800000, "total_equity": 1226400000, "shares_outstanding": 56900000, "goodwill_and_intangibles": 933400000 }, "cash_flow": { "operating_cash_flow": 83200000, "capital_expenditure": 35600000, "free_cash_flow": 118800000, "dividends_paid": 37500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315384, "ticker_id": 3145, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:28.627535+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-36500000", "ebitda": "36900000", "netIncome": "-66800000", "grossProfit": "230400000", "depreciation": "None", "totalRevenue": "1535800000", "costOfRevenue": "1305400000", "interestIncome": "34100000", "incomeBeforeTax": "-71100000", "interestExpense": "34600000", "operatingIncome": "-48800000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-4400000", "reportedCurrency": "USD", "netInterestIncome": "-34100000", "nonInterestIncome": "None", "operatingExpenses": "279200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "82900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1305400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73400000", "sellingGeneralAndAdministrative": "102700000", "netIncomeFromContinuingOperations": "-66700000" }, "balance": { "goodwill": "396300000", "inventory": "1748000000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "5450400000", "longTermDebt": "1621400000", "shortTermDebt": "462700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "537100000", "reportedCurrency": "USD", "retainedEarnings": "45200000", "totalLiabilities": "4219800000", "otherCurrentAssets": "313500000", "totalCurrentAssets": "2593700000", "currentLongTermDebt": "434300000", "longTermInvestments": "141100000", "shortTermInvestments": "None", "currentNetReceivables": "240500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2856700000", "currentAccountsPayable": "723600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1282700000", "shortLongTermDebtTotal": "2180600000", "totalShareholderEquity": "1226400000", "capitalLeaseObligations": "124900000", "otherCurrentLiabilities": "1115700000", "totalCurrentLiabilities": "2311500000", "otherNonCurrentLiabilities": "170500000", "totalNonCurrentLiabilities": "1908300000", "cashAndShortTermInvestments": "291700000", "commonStockSharesOutstanding": "56900000", "intangibleAssetsExcludingGoodwill": "537100000", "cashAndCashEquivalentsAtCarryingValue": "291700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66800000", "profitLoss": "None", "dividendPayout": "37500000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "1200000", "operatingCashflow": "83200000", "capitalExpenditures": "35600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56900000", "cashflowFromInvestment": "-28300000", "stockBasedCompensation": "12600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1535800000, "cost_of_revenue": 1305400000, "gross_profit": 230400000, "research_and_development": 82900000, "selling_general_admin": 102700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -36500000, "depreciation_amortisation": 73400000, "ebitda": 36900000, "interest_expense": 34600000, "interest_income": null, "other_non_operating": null, "pretax_income": -71100000, "tax_provision": -4400000, "effective_tax_rate": null, "net_income": -66800000, "net_income_continuing_ops": -66700000, "net_income_to_common": -66800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 291700000, "short_term_investments": null, "net_receivables": 240500000, "inventory": 1748000000, "other_current_assets": null, "total_current_assets": 2593700000, "net_ppe": null, "goodwill": 396300000, "intangible_assets": 537100000, "goodwill_and_intangibles": 933400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2856700000, "total_assets": 5450400000, "short_term_debt": 462700000, "accounts_payable": 723600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2311500000, "long_term_debt": 1621400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1908300000, "total_liabilities": 4219800000, "total_debt": 2084100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 45200000, "total_equity": 1226400000, "shares_outstanding": 56900000, "operating_cash_flow": 83200000, "stock_based_compensation": 12600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28300000, "dividends_paid": 37500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -56900000, "free_cash_flow": 118800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-36500000", "ebitda": "36900000", "netIncome": "-66800000", "grossProfit": "230400000", "depreciation": "None", "totalRevenue": "1535800000", "costOfRevenue": "1305400000", "interestIncome": "34100000", "incomeBeforeTax": "-71100000", "interestExpense": "34600000", "operatingIncome": "-48800000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-4400000", "reportedCurrency": "USD", "netInterestIncome": "-34100000", "nonInterestIncome": "None", "operatingExpenses": "279200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "82900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1305400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73400000", "sellingGeneralAndAdministrative": "102700000", "netIncomeFromContinuingOperations": "-66700000" }, "balance": { "goodwill": "396300000", "inventory": "1748000000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "5450400000", "longTermDebt": "1621400000", "shortTermDebt": "462700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "537100000", "reportedCurrency": "USD", "retainedEarnings": "45200000", "totalLiabilities": "4219800000", "otherCurrentAssets": "313500000", "totalCurrentAssets": "2593700000", "currentLongTermDebt": "434300000", "longTermInvestments": "141100000", "shortTermInvestments": "None", "currentNetReceivables": "240500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2856700000", "currentAccountsPayable": "723600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1282700000", "shortLongTermDebtTotal": "2180600000", "totalShareholderEquity": "1226400000", "capitalLeaseObligations": "124900000", "otherCurrentLiabilities": "1115700000", "totalCurrentLiabilities": "2311500000", "otherNonCurrentLiabilities": "170500000", "totalNonCurrentLiabilities": "1908300000", "cashAndShortTermInvestments": "291700000", "commonStockSharesOutstanding": "56900000", "intangibleAssetsExcludingGoodwill": "537100000", "cashAndCashEquivalentsAtCarryingValue": "291700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66800000", "profitLoss": "None", "dividendPayout": "37500000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "1200000", "operatingCashflow": "83200000", "capitalExpenditures": "35600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56900000", "cashflowFromInvestment": "-28300000", "stockBasedCompensation": "12600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:28.627535+00:00", "is_restated": false, "income_statement": { "revenue": 1755400000, "cost_of_revenue": 1416000000, "gross_profit": 339400000, "ebit": 47300000, "ebitda": 126800000, "pretax_income": 12200000, "tax_provision": 1400000, "net_income": 10600000, "net_income_to_common": 10600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 287800000, "total_current_assets": 2632400000, "total_assets": 5525200000, "short_term_debt": 463100000, "long_term_debt": 1638100000, "total_debt": 2101200000, "total_liabilities": 4231100000, "total_equity": 1289900000, "shares_outstanding": 56800000, "goodwill_and_intangibles": 936200000 }, "cash_flow": { "operating_cash_flow": 206300000, "capital_expenditure": 69000000, "free_cash_flow": 275300000, "dividends_paid": 37000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315385, "ticker_id": 3145, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:28.627535+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47300000", "ebitda": "126800000", "netIncome": "10600000", "grossProfit": "339400000", "depreciation": "None", "totalRevenue": "1755400000", "costOfRevenue": "1416000000", "interestIncome": "34300000", "incomeBeforeTax": "12200000", "interestExpense": "35100000", "operatingIncome": "34700000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1400000", "reportedCurrency": "USD", "netInterestIncome": "-34300000", "nonInterestIncome": "None", "operatingExpenses": "304700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "78200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1416000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79500000", "sellingGeneralAndAdministrative": "126200000", "netIncomeFromContinuingOperations": "10800000" }, "balance": { "goodwill": "393500000", "inventory": "1741500000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "5525200000", "longTermDebt": "1638100000", "shortTermDebt": "463100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "542700000", "reportedCurrency": "USD", "retainedEarnings": "148900000", "totalLiabilities": "4231100000", "otherCurrentAssets": "395700000", "totalCurrentAssets": "2632400000", "currentLongTermDebt": "434300000", "longTermInvestments": "136700000", "shortTermInvestments": "None", "currentNetReceivables": "207400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2892800000", "currentAccountsPayable": "562800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1313900000", "shortLongTermDebtTotal": "2200900000", "totalShareholderEquity": "1289900000", "capitalLeaseObligations": "128500000", "otherCurrentLiabilities": "1259700000", "totalCurrentLiabilities": "2293200000", "otherNonCurrentLiabilities": "175100000", "totalNonCurrentLiabilities": "1937900000", "cashAndShortTermInvestments": "287800000", "commonStockSharesOutstanding": "56800000", "intangibleAssetsExcludingGoodwill": "542700000", "cashAndCashEquivalentsAtCarryingValue": "287800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10800000", "profitLoss": "None", "dividendPayout": "37000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "230800000", "operatingCashflow": "206300000", "capitalExpenditures": "69000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-142000000", "cashflowFromInvestment": "-52700000", "stockBasedCompensation": "10800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1755400000, "cost_of_revenue": 1416000000, "gross_profit": 339400000, "research_and_development": 78200000, "selling_general_admin": 126200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47300000, "depreciation_amortisation": 79500000, "ebitda": 126800000, "interest_expense": 35100000, "interest_income": null, "other_non_operating": null, "pretax_income": 12200000, "tax_provision": 1400000, "effective_tax_rate": null, "net_income": 10600000, "net_income_continuing_ops": 10800000, "net_income_to_common": 10600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 287800000, "short_term_investments": null, "net_receivables": 207400000, "inventory": 1741500000, "other_current_assets": null, "total_current_assets": 2632400000, "net_ppe": null, "goodwill": 393500000, "intangible_assets": 542700000, "goodwill_and_intangibles": 936200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2892800000, "total_assets": 5525200000, "short_term_debt": 463100000, "accounts_payable": 562800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2293200000, "long_term_debt": 1638100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1937900000, "total_liabilities": 4231100000, "total_debt": 2101200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 148900000, "total_equity": 1289900000, "shares_outstanding": 56800000, "operating_cash_flow": 206300000, "stock_based_compensation": 10800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52700000, "dividends_paid": 37000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -142000000, "free_cash_flow": 275300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "47300000", "ebitda": "126800000", "netIncome": "10600000", "grossProfit": "339400000", "depreciation": "None", "totalRevenue": "1755400000", "costOfRevenue": "1416000000", "interestIncome": "34300000", "incomeBeforeTax": "12200000", "interestExpense": "35100000", "operatingIncome": "34700000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1400000", "reportedCurrency": "USD", "netInterestIncome": "-34300000", "nonInterestIncome": "None", "operatingExpenses": "304700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "78200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1416000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79500000", "sellingGeneralAndAdministrative": "126200000", "netIncomeFromContinuingOperations": "10800000" }, "balance": { "goodwill": "393500000", "inventory": "1741500000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "5525200000", "longTermDebt": "1638100000", "shortTermDebt": "463100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "542700000", "reportedCurrency": "USD", "retainedEarnings": "148900000", "totalLiabilities": "4231100000", "otherCurrentAssets": "395700000", "totalCurrentAssets": "2632400000", "currentLongTermDebt": "434300000", "longTermInvestments": "136700000", "shortTermInvestments": "None", "currentNetReceivables": "207400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2892800000", "currentAccountsPayable": "562800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1313900000", "shortLongTermDebtTotal": "2200900000", "totalShareholderEquity": "1289900000", "capitalLeaseObligations": "128500000", "otherCurrentLiabilities": "1259700000", "totalCurrentLiabilities": "2293200000", "otherNonCurrentLiabilities": "175100000", "totalNonCurrentLiabilities": "1937900000", "cashAndShortTermInvestments": "287800000", "commonStockSharesOutstanding": "56800000", "intangibleAssetsExcludingGoodwill": "542700000", "cashAndCashEquivalentsAtCarryingValue": "287800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10800000", "profitLoss": "None", "dividendPayout": "37000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "230800000", "operatingCashflow": "206300000", "capitalExpenditures": "69000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-142000000", "cashflowFromInvestment": "-52700000", "stockBasedCompensation": "10800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:28.627535+00:00", "is_restated": false, "income_statement": { "revenue": 1722400000, "cost_of_revenue": 1382600000, "gross_profit": 339800000, "ebit": 72700000, "ebitda": 147100000, "pretax_income": 35000000, "tax_provision": 7400000, "net_income": 27700000, "net_income_to_common": 27700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 291300000, "total_current_assets": 2728200000, "total_assets": 5629700000, "short_term_debt": 483500000, "long_term_debt": 1725600000, "total_debt": 2209100000, "total_liabilities": 4284200000, "total_equity": 1341500000, "shares_outstanding": 56500000, "goodwill_and_intangibles": 958100000 }, "cash_flow": { "operating_cash_flow": 21000000, "capital_expenditure": 68300000, "free_cash_flow": 89300000, "dividends_paid": 36600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315387, "ticker_id": 3145, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:28.627535+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72700000", "ebitda": "147100000", "netIncome": "27700000", "grossProfit": "339800000", "depreciation": "None", "totalRevenue": "1722400000", "costOfRevenue": "1382600000", "interestIncome": "36200000", "incomeBeforeTax": "35000000", "interestExpense": "37700000", "operatingIncome": "57100000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "7400000", "reportedCurrency": "USD", "netInterestIncome": "-36200000", "nonInterestIncome": "None", "operatingExpenses": "282700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "84100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1382600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74400000", "sellingGeneralAndAdministrative": "100900000", "netIncomeFromContinuingOperations": "27600000" }, "balance": { "goodwill": "399100000", "inventory": "1998900000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "5629700000", "longTermDebt": "1725600000", "shortTermDebt": "483500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "559000000", "reportedCurrency": "USD", "retainedEarnings": "173000000", "totalLiabilities": "4284200000", "otherCurrentAssets": "156400000", "totalCurrentAssets": "2728200000", "currentLongTermDebt": "454400000", "longTermInvestments": "140000000", "shortTermInvestments": "None", "currentNetReceivables": "281600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2901500000", "currentAccountsPayable": "700700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1331400000", "shortLongTermDebtTotal": "2312800000", "totalShareholderEquity": "1341500000", "capitalLeaseObligations": "132800000", "otherCurrentLiabilities": "1057500000", "totalCurrentLiabilities": "2252700000", "otherNonCurrentLiabilities": "176300000", "totalNonCurrentLiabilities": "2031500000", "cashAndShortTermInvestments": "291300000", "commonStockSharesOutstanding": "56500000", "intangibleAssetsExcludingGoodwill": "559000000", "cashAndCashEquivalentsAtCarryingValue": "291300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27600000", "profitLoss": "None", "dividendPayout": "36600000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "18600000", "operatingCashflow": "21000000", "capitalExpenditures": "68300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4600000", "cashflowFromInvestment": "-52400000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1722400000, "cost_of_revenue": 1382600000, "gross_profit": 339800000, "research_and_development": 84100000, "selling_general_admin": 100900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72700000, "depreciation_amortisation": 74400000, "ebitda": 147100000, "interest_expense": 37700000, "interest_income": null, "other_non_operating": null, "pretax_income": 35000000, "tax_provision": 7400000, "effective_tax_rate": null, "net_income": 27700000, "net_income_continuing_ops": 27600000, "net_income_to_common": 27700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 291300000, "short_term_investments": null, "net_receivables": 281600000, "inventory": 1998900000, "other_current_assets": null, "total_current_assets": 2728200000, "net_ppe": null, "goodwill": 399100000, "intangible_assets": 559000000, "goodwill_and_intangibles": 958100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2901500000, "total_assets": 5629700000, "short_term_debt": 483500000, "accounts_payable": 700700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2252700000, "long_term_debt": 1725600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2031500000, "total_liabilities": 4284200000, "total_debt": 2209100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 173000000, "total_equity": 1341500000, "shares_outstanding": 56500000, "operating_cash_flow": 21000000, "stock_based_compensation": 10000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52400000, "dividends_paid": 36600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4600000, "free_cash_flow": 89300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "72700000", "ebitda": "147100000", "netIncome": "27700000", "grossProfit": "339800000", "depreciation": "None", "totalRevenue": "1722400000", "costOfRevenue": "1382600000", "interestIncome": "36200000", "incomeBeforeTax": "35000000", "interestExpense": "37700000", "operatingIncome": "57100000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "7400000", "reportedCurrency": "USD", "netInterestIncome": "-36200000", "nonInterestIncome": "None", "operatingExpenses": "282700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "84100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1382600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74400000", "sellingGeneralAndAdministrative": "100900000", "netIncomeFromContinuingOperations": "27600000" }, "balance": { "goodwill": "399100000", "inventory": "1998900000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "5629700000", "longTermDebt": "1725600000", "shortTermDebt": "483500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "559000000", "reportedCurrency": "USD", "retainedEarnings": "173000000", "totalLiabilities": "4284200000", "otherCurrentAssets": "156400000", "totalCurrentAssets": "2728200000", "currentLongTermDebt": "454400000", "longTermInvestments": "140000000", "shortTermInvestments": "None", "currentNetReceivables": "281600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2901500000", "currentAccountsPayable": "700700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1331400000", "shortLongTermDebtTotal": "2312800000", "totalShareholderEquity": "1341500000", "capitalLeaseObligations": "132800000", "otherCurrentLiabilities": "1057500000", "totalCurrentLiabilities": "2252700000", "otherNonCurrentLiabilities": "176300000", "totalNonCurrentLiabilities": "2031500000", "cashAndShortTermInvestments": "291300000", "commonStockSharesOutstanding": "56500000", "intangibleAssetsExcludingGoodwill": "559000000", "cashAndCashEquivalentsAtCarryingValue": "291300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27600000", "profitLoss": "None", "dividendPayout": "36600000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "18600000", "operatingCashflow": "21000000", "capitalExpenditures": "68300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4600000", "cashflowFromInvestment": "-52400000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:28.627535+00:00", "is_restated": false, "income_statement": { "revenue": 1961200000, "cost_of_revenue": 1557400000, "gross_profit": 403800000, "ebit": 122000000, "ebitda": 191500000, "pretax_income": 85900000, "tax_provision": 17000000, "net_income": 68700000, "net_income_to_common": 68700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 322700000, "total_current_assets": 2800100000, "total_assets": 5708900000, "short_term_debt": 83600000, "long_term_debt": 2089400000, "total_debt": 2173000000, "total_liabilities": 4366100000, "total_equity": 1338100000, "shares_outstanding": 56900000, "goodwill_and_intangibles": 960200000 }, "cash_flow": { "operating_cash_flow": 146300000, "capital_expenditure": 115000000, "free_cash_flow": 261300000, "dividends_paid": 36800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315388, "ticker_id": 3145, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:28.627535+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "122000000", "ebitda": "191500000", "netIncome": "68700000", "grossProfit": "403800000", "depreciation": "None", "totalRevenue": "1961200000", "costOfRevenue": "1557400000", "interestIncome": "None", "incomeBeforeTax": "85900000", "interestExpense": "36100000", "operatingIncome": "98800000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "17000000", "reportedCurrency": "USD", "netInterestIncome": "-34600000", "nonInterestIncome": "None", "operatingExpenses": "305000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "86800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1557400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69500000", "sellingGeneralAndAdministrative": "110400000", "netIncomeFromContinuingOperations": "68900000" }, "balance": { "goodwill": "395700000", "inventory": "2000500000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "5708900000", "longTermDebt": "2089400000", "shortTermDebt": "83600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "564500000", "reportedCurrency": "USD", "retainedEarnings": "182600000", "totalLiabilities": "4366100000", "otherCurrentAssets": "210900000", "totalCurrentAssets": "2800100000", "currentLongTermDebt": "54100000", "longTermInvestments": "142400000", "shortTermInvestments": "4800000", "currentNetReceivables": "266000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2908800000", "currentAccountsPayable": "785400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2281600000", "totalShareholderEquity": "1338100000", "capitalLeaseObligations": "138100000", "otherCurrentLiabilities": "1094300000", "totalCurrentLiabilities": "1975000000", "otherNonCurrentLiabilities": "168300000", "totalNonCurrentLiabilities": "2391100000", "cashAndShortTermInvestments": "322700000", "commonStockSharesOutstanding": "56900000", "intangibleAssetsExcludingGoodwill": "564500000", "cashAndCashEquivalentsAtCarryingValue": "322700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68700000", "profitLoss": "None", "dividendPayout": "36800000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-48900000", "operatingCashflow": "146300000", "capitalExpenditures": "115000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28300000", "cashflowFromInvestment": "-109100000", "stockBasedCompensation": "10200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-66300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1961200000, "cost_of_revenue": 1557400000, "gross_profit": 403800000, "research_and_development": 86800000, "selling_general_admin": 110400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 122000000, "depreciation_amortisation": 69500000, "ebitda": 191500000, "interest_expense": 36100000, "interest_income": null, "other_non_operating": null, "pretax_income": 85900000, "tax_provision": 17000000, "effective_tax_rate": null, "net_income": 68700000, "net_income_continuing_ops": 68900000, "net_income_to_common": 68700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 322700000, "short_term_investments": 4800000, "net_receivables": 266000000, "inventory": 2000500000, "other_current_assets": null, "total_current_assets": 2800100000, "net_ppe": null, "goodwill": 395700000, "intangible_assets": 564500000, "goodwill_and_intangibles": 960200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2908800000, "total_assets": 5708900000, "short_term_debt": 83600000, "accounts_payable": 785400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1975000000, "long_term_debt": 2089400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2391100000, "total_liabilities": 4366100000, "total_debt": 2173000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 182600000, "total_equity": 1338100000, "shares_outstanding": 56900000, "operating_cash_flow": 146300000, "stock_based_compensation": 10200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 115000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -109100000, "dividends_paid": 36800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28300000, "free_cash_flow": 261300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "122000000", "ebitda": "191500000", "netIncome": "68700000", "grossProfit": "403800000", "depreciation": "None", "totalRevenue": "1961200000", "costOfRevenue": "1557400000", "interestIncome": "None", "incomeBeforeTax": "85900000", "interestExpense": "36100000", "operatingIncome": "98800000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "17000000", "reportedCurrency": "USD", "netInterestIncome": "-34600000", "nonInterestIncome": "None", "operatingExpenses": "305000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "86800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1557400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69500000", "sellingGeneralAndAdministrative": "110400000", "netIncomeFromContinuingOperations": "68900000" }, "balance": { "goodwill": "395700000", "inventory": "2000500000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "5708900000", "longTermDebt": "2089400000", "shortTermDebt": "83600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "564500000", "reportedCurrency": "USD", "retainedEarnings": "182600000", "totalLiabilities": "4366100000", "otherCurrentAssets": "210900000", "totalCurrentAssets": "2800100000", "currentLongTermDebt": "54100000", "longTermInvestments": "142400000", "shortTermInvestments": "4800000", "currentNetReceivables": "266000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2908800000", "currentAccountsPayable": "785400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2281600000", "totalShareholderEquity": "1338100000", "capitalLeaseObligations": "138100000", "otherCurrentLiabilities": "1094300000", "totalCurrentLiabilities": "1975000000", "otherNonCurrentLiabilities": "168300000", "totalNonCurrentLiabilities": "2391100000", "cashAndShortTermInvestments": "322700000", "commonStockSharesOutstanding": "56900000", "intangibleAssetsExcludingGoodwill": "564500000", "cashAndCashEquivalentsAtCarryingValue": "322700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68700000", "profitLoss": "None", "dividendPayout": "36800000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-48900000", "operatingCashflow": "146300000", "capitalExpenditures": "115000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28300000", "cashflowFromInvestment": "-109100000", "stockBasedCompensation": "10200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-66300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:28.627535+00:00", "is_restated": false, "income_statement": { "revenue": 1736400000, "cost_of_revenue": 1425000000, "gross_profit": 311400000, "ebit": 41100000, "ebitda": 104000000, "pretax_income": 7700000, "tax_provision": 3800000, "net_income": 3800000, "net_income_to_common": 3800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 318800000, "total_current_assets": 2732600000, "total_assets": 5567400000, "short_term_debt": 84000000, "long_term_debt": 2014200000, "total_debt": 2098200000, "total_liabilities": 4186800000, "total_equity": 1378100000, "shares_outstanding": 57200000, "goodwill_and_intangibles": 899700000 }, "cash_flow": { "operating_cash_flow": -105400000, "capital_expenditure": 72100000, "free_cash_flow": -33300000, "dividends_paid": 37300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315389, "ticker_id": 3145, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:28.627535+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41100000", "ebitda": "104000000", "netIncome": "3800000", "grossProfit": "311400000", "depreciation": "None", "totalRevenue": "1736400000", "costOfRevenue": "1425000000", "interestIncome": "None", "incomeBeforeTax": "7700000", "interestExpense": "33400000", "operatingIncome": "12800000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3800000", "reportedCurrency": "USD", "netInterestIncome": "-31900000", "nonInterestIncome": "None", "operatingExpenses": "298600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "87800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1425000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62900000", "sellingGeneralAndAdministrative": "99000000", "netIncomeFromContinuingOperations": "3900000" }, "balance": { "goodwill": "392400000", "inventory": "1952800000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "5567400000", "longTermDebt": "2014200000", "shortTermDebt": "84000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "507300000", "reportedCurrency": "USD", "retainedEarnings": "197300000", "totalLiabilities": "4186800000", "otherCurrentAssets": "195800000", "totalCurrentAssets": "2732600000", "currentLongTermDebt": "54000000", "longTermInvestments": "139600000", "shortTermInvestments": "4700000", "currentNetReceivables": "265200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2834800000", "currentAccountsPayable": "779000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2212800000", "totalShareholderEquity": "1378100000", "capitalLeaseObligations": "144600000", "otherCurrentLiabilities": "988100000", "totalCurrentLiabilities": "1860600000", "otherNonCurrentLiabilities": "171100000", "totalNonCurrentLiabilities": "2326200000", "cashAndShortTermInvestments": "318800000", "commonStockSharesOutstanding": "57200000", "intangibleAssetsExcludingGoodwill": "507300000", "cashAndCashEquivalentsAtCarryingValue": "318800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3800000", "profitLoss": "None", "dividendPayout": "37300000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-161000000", "operatingCashflow": "-105400000", "capitalExpenditures": "72100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "115700000", "cashflowFromInvestment": "-56700000", "stockBasedCompensation": "12500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1736400000, "cost_of_revenue": 1425000000, "gross_profit": 311400000, "research_and_development": 87800000, "selling_general_admin": 99000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41100000, "depreciation_amortisation": 62900000, "ebitda": 104000000, "interest_expense": 33400000, "interest_income": null, "other_non_operating": null, "pretax_income": 7700000, "tax_provision": 3800000, "effective_tax_rate": null, "net_income": 3800000, "net_income_continuing_ops": 3900000, "net_income_to_common": 3800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 318800000, "short_term_investments": 4700000, "net_receivables": 265200000, "inventory": 1952800000, "other_current_assets": null, "total_current_assets": 2732600000, "net_ppe": null, "goodwill": 392400000, "intangible_assets": 507300000, "goodwill_and_intangibles": 899700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2834800000, "total_assets": 5567400000, "short_term_debt": 84000000, "accounts_payable": 779000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1860600000, "long_term_debt": 2014200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2326200000, "total_liabilities": 4186800000, "total_debt": 2098200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 197300000, "total_equity": 1378100000, "shares_outstanding": 57200000, "operating_cash_flow": -105400000, "stock_based_compensation": 12500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 72100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56700000, "dividends_paid": 37300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 115700000, "free_cash_flow": -33300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41100000", "ebitda": "104000000", "netIncome": "3800000", "grossProfit": "311400000", "depreciation": "None", "totalRevenue": "1736400000", "costOfRevenue": "1425000000", "interestIncome": "None", "incomeBeforeTax": "7700000", "interestExpense": "33400000", "operatingIncome": "12800000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3800000", "reportedCurrency": "USD", "netInterestIncome": "-31900000", "nonInterestIncome": "None", "operatingExpenses": "298600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "87800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1425000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62900000", "sellingGeneralAndAdministrative": "99000000", "netIncomeFromContinuingOperations": "3900000" }, "balance": { "goodwill": "392400000", "inventory": "1952800000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "5567400000", "longTermDebt": "2014200000", "shortTermDebt": "84000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "507300000", "reportedCurrency": "USD", "retainedEarnings": "197300000", "totalLiabilities": "4186800000", "otherCurrentAssets": "195800000", "totalCurrentAssets": "2732600000", "currentLongTermDebt": "54000000", "longTermInvestments": "139600000", "shortTermInvestments": "4700000", "currentNetReceivables": "265200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2834800000", "currentAccountsPayable": "779000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2212800000", "totalShareholderEquity": "1378100000", "capitalLeaseObligations": "144600000", "otherCurrentLiabilities": "988100000", "totalCurrentLiabilities": "1860600000", "otherNonCurrentLiabilities": "171100000", "totalNonCurrentLiabilities": "2326200000", "cashAndShortTermInvestments": "318800000", "commonStockSharesOutstanding": "57200000", "intangibleAssetsExcludingGoodwill": "507300000", "cashAndCashEquivalentsAtCarryingValue": "318800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3800000", "profitLoss": "None", "dividendPayout": "37300000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-161000000", "operatingCashflow": "-105400000", "capitalExpenditures": "72100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "115700000", "cashflowFromInvestment": "-56700000", "stockBasedCompensation": "12500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:28.627535+00:00", "is_restated": false, "income_statement": { "revenue": 2289200000, "cost_of_revenue": 1826600000, "gross_profit": 462600000, "ebit": 155000000, "ebitda": 227000000, "pretax_income": 120800000, "tax_provision": 17500000, "net_income": 103400000, "net_income_to_common": 103400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 367800000, "total_current_assets": 2691700000, "total_assets": 5516300000, "short_term_debt": 83500000, "long_term_debt": 1854400000, "total_debt": 1937900000, "total_liabilities": 4095500000, "total_equity": 1418400000, "shares_outstanding": 57200000, "goodwill_and_intangibles": 906400000 }, "cash_flow": { "operating_cash_flow": 586800000, "capital_expenditure": 100900000, "free_cash_flow": 687700000, "dividends_paid": 36700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315390, "ticker_id": 3145, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:28.627535+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "155000000", "ebitda": "227000000", "netIncome": "103400000", "grossProfit": "462600000", "depreciation": "None", "totalRevenue": "2289200000", "costOfRevenue": "1826600000", "interestIncome": "None", "incomeBeforeTax": "120800000", "interestExpense": "34200000", "operatingIncome": "126900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "17500000", "reportedCurrency": "USD", "netInterestIncome": "-32800000", "nonInterestIncome": "None", "operatingExpenses": "335700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "92800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1826600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72000000", "sellingGeneralAndAdministrative": "136900000", "netIncomeFromContinuingOperations": "103300000" }, "balance": { "goodwill": "394400000", "inventory": "1810500000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "5516300000", "longTermDebt": "1854400000", "shortTermDebt": "83500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "512000000", "reportedCurrency": "USD", "retainedEarnings": "243500000", "totalLiabilities": "4095500000", "otherCurrentAssets": "198000000", "totalCurrentAssets": "2691700000", "currentLongTermDebt": "54000000", "longTermInvestments": "141100000", "shortTermInvestments": "900000", "currentNetReceivables": "315400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2824600000", "currentAccountsPayable": "713100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2053000000", "totalShareholderEquity": "1418400000", "capitalLeaseObligations": "144600000", "otherCurrentLiabilities": "1123600000", "totalCurrentLiabilities": "1933800000", "otherNonCurrentLiabilities": "167100000", "totalNonCurrentLiabilities": "2161700000", "cashAndShortTermInvestments": "367800000", "commonStockSharesOutstanding": "57200000", "intangibleAssetsExcludingGoodwill": "512000000", "cashAndCashEquivalentsAtCarryingValue": "367800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "103400000", "profitLoss": "None", "dividendPayout": "36700000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "267000000", "operatingCashflow": "586800000", "capitalExpenditures": "100900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-369900000", "cashflowFromInvestment": "-153100000", "stockBasedCompensation": "12600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2289200000, "cost_of_revenue": 1826600000, "gross_profit": 462600000, "research_and_development": 92800000, "selling_general_admin": 136900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 155000000, "depreciation_amortisation": 72000000, "ebitda": 227000000, "interest_expense": 34200000, "interest_income": null, "other_non_operating": null, "pretax_income": 120800000, "tax_provision": 17500000, "effective_tax_rate": null, "net_income": 103400000, "net_income_continuing_ops": 103300000, "net_income_to_common": 103400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 367800000, "short_term_investments": 900000, "net_receivables": 315400000, "inventory": 1810500000, "other_current_assets": null, "total_current_assets": 2691700000, "net_ppe": null, "goodwill": 394400000, "intangible_assets": 512000000, "goodwill_and_intangibles": 906400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2824600000, "total_assets": 5516300000, "short_term_debt": 83500000, "accounts_payable": 713100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1933800000, "long_term_debt": 1854400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2161700000, "total_liabilities": 4095500000, "total_debt": 1937900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 243500000, "total_equity": 1418400000, "shares_outstanding": 57200000, "operating_cash_flow": 586800000, "stock_based_compensation": 12600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 100900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -153100000, "dividends_paid": 36700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -369900000, "free_cash_flow": 687700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "155000000", "ebitda": "227000000", "netIncome": "103400000", "grossProfit": "462600000", "depreciation": "None", "totalRevenue": "2289200000", "costOfRevenue": "1826600000", "interestIncome": "None", "incomeBeforeTax": "120800000", "interestExpense": "34200000", "operatingIncome": "126900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "17500000", "reportedCurrency": "USD", "netInterestIncome": "-32800000", "nonInterestIncome": "None", "operatingExpenses": "335700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "92800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1826600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72000000", "sellingGeneralAndAdministrative": "136900000", "netIncomeFromContinuingOperations": "103300000" }, "balance": { "goodwill": "394400000", "inventory": "1810500000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "5516300000", "longTermDebt": "1854400000", "shortTermDebt": "83500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "512000000", "reportedCurrency": "USD", "retainedEarnings": "243500000", "totalLiabilities": "4095500000", "otherCurrentAssets": "198000000", "totalCurrentAssets": "2691700000", "currentLongTermDebt": "54000000", "longTermInvestments": "141100000", "shortTermInvestments": "900000", "currentNetReceivables": "315400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2824600000", "currentAccountsPayable": "713100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2053000000", "totalShareholderEquity": "1418400000", "capitalLeaseObligations": "144600000", "otherCurrentLiabilities": "1123600000", "totalCurrentLiabilities": "1933800000", "otherNonCurrentLiabilities": "167100000", "totalNonCurrentLiabilities": "2161700000", "cashAndShortTermInvestments": "367800000", "commonStockSharesOutstanding": "57200000", "intangibleAssetsExcludingGoodwill": "512000000", "cashAndCashEquivalentsAtCarryingValue": "367800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "103400000", "profitLoss": "None", "dividendPayout": "36700000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "267000000", "operatingCashflow": "586800000", "capitalExpenditures": "100900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-369900000", "cashflowFromInvestment": "-153100000", "stockBasedCompensation": "12600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:28.627535+00:00", "is_restated": false, "income_statement": { "revenue": 2248900000, "cost_of_revenue": 1754400000, "gross_profit": 494500000, "ebit": 216500000, "ebitda": 282900000, "pretax_income": 181700000, "tax_provision": 30200000, "net_income": 151700000, "net_income_to_common": 151700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 295300000, "total_current_assets": 3043300000, "total_assets": 5733000000, "short_term_debt": 581800000, "long_term_debt": 1655600000, "total_debt": 2237400000, "total_liabilities": 4397800000, "total_equity": 1332700000, "shares_outstanding": 57800000, "goodwill_and_intangibles": 907100000 }, "cash_flow": { "operating_cash_flow": 28100000, "capital_expenditure": 105500000, "free_cash_flow": 133600000, "dividends_paid": 36700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315392, "ticker_id": 3145, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:28.627535+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "216500000", "ebitda": "282900000", "netIncome": "151700000", "grossProfit": "494500000", "depreciation": "None", "totalRevenue": "2248900000", "costOfRevenue": "1754400000", "interestIncome": "32500000", "incomeBeforeTax": "181700000", "interestExpense": "34800000", "operatingIncome": "179700000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "30200000", "reportedCurrency": "USD", "netInterestIncome": "-32500000", "nonInterestIncome": "None", "operatingExpenses": "314800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "91800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1754400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66400000", "sellingGeneralAndAdministrative": "91300000", "netIncomeFromContinuingOperations": "151500000" }, "balance": { "goodwill": "389400000", "inventory": "2051700000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "5733000000", "longTermDebt": "1655600000", "shortTermDebt": "581800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "517700000", "reportedCurrency": "USD", "retainedEarnings": "190700000", "totalLiabilities": "4397800000", "otherCurrentAssets": "177300000", "totalCurrentAssets": "3043300000", "currentLongTermDebt": "553900000", "longTermInvestments": "109700000", "shortTermInvestments": "7900000", "currentNetReceivables": "519000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2689700000", "currentAccountsPayable": "882400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1293100000", "shortLongTermDebtTotal": "2341700000", "totalShareholderEquity": "1332700000", "capitalLeaseObligations": "132200000", "otherCurrentLiabilities": "967600000", "totalCurrentLiabilities": "2438300000", "otherNonCurrentLiabilities": "292700000", "totalNonCurrentLiabilities": "1959500000", "cashAndShortTermInvestments": "295300000", "commonStockSharesOutstanding": "57800000", "intangibleAssetsExcludingGoodwill": "517700000", "cashAndCashEquivalentsAtCarryingValue": "295300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "151500000", "profitLoss": "None", "dividendPayout": "36700000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-29600000", "operatingCashflow": "28100000", "capitalExpenditures": "105500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "88800000", "cashflowFromInvestment": "-345900000", "stockBasedCompensation": "15200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2248900000, "cost_of_revenue": 1754400000, "gross_profit": 494500000, "research_and_development": 91800000, "selling_general_admin": 91300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 216500000, "depreciation_amortisation": 66400000, "ebitda": 282900000, "interest_expense": 34800000, "interest_income": null, "other_non_operating": null, "pretax_income": 181700000, "tax_provision": 30200000, "effective_tax_rate": null, "net_income": 151700000, "net_income_continuing_ops": 151500000, "net_income_to_common": 151700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 295300000, "short_term_investments": 7900000, "net_receivables": 519000000, "inventory": 2051700000, "other_current_assets": null, "total_current_assets": 3043300000, "net_ppe": null, "goodwill": 389400000, "intangible_assets": 517700000, "goodwill_and_intangibles": 907100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2689700000, "total_assets": 5733000000, "short_term_debt": 581800000, "accounts_payable": 882400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2438300000, "long_term_debt": 1655600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1959500000, "total_liabilities": 4397800000, "total_debt": 2237400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 190700000, "total_equity": 1332700000, "shares_outstanding": 57800000, "operating_cash_flow": 28100000, "stock_based_compensation": 15200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 105500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -345900000, "dividends_paid": 36700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 88800000, "free_cash_flow": 133600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "216500000", "ebitda": "282900000", "netIncome": "151700000", "grossProfit": "494500000", "depreciation": "None", "totalRevenue": "2248900000", "costOfRevenue": "1754400000", "interestIncome": "32500000", "incomeBeforeTax": "181700000", "interestExpense": "34800000", "operatingIncome": "179700000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "30200000", "reportedCurrency": "USD", "netInterestIncome": "-32500000", "nonInterestIncome": "None", "operatingExpenses": "314800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "91800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1754400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66400000", "sellingGeneralAndAdministrative": "91300000", "netIncomeFromContinuingOperations": "151500000" }, "balance": { "goodwill": "389400000", "inventory": "2051700000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "5733000000", "longTermDebt": "1655600000", "shortTermDebt": "581800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "517700000", "reportedCurrency": "USD", "retainedEarnings": "190700000", "totalLiabilities": "4397800000", "otherCurrentAssets": "177300000", "totalCurrentAssets": "3043300000", "currentLongTermDebt": "553900000", "longTermInvestments": "109700000", "shortTermInvestments": "7900000", "currentNetReceivables": "519000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2689700000", "currentAccountsPayable": "882400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1293100000", "shortLongTermDebtTotal": "2341700000", "totalShareholderEquity": "1332700000", "capitalLeaseObligations": "132200000", "otherCurrentLiabilities": "967600000", "totalCurrentLiabilities": "2438300000", "otherNonCurrentLiabilities": "292700000", "totalNonCurrentLiabilities": "1959500000", "cashAndShortTermInvestments": "295300000", "commonStockSharesOutstanding": "57800000", "intangibleAssetsExcludingGoodwill": "517700000", "cashAndCashEquivalentsAtCarryingValue": "295300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "151500000", "profitLoss": "None", "dividendPayout": "36700000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-29600000", "operatingCashflow": "28100000", "capitalExpenditures": "105500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "88800000", "cashflowFromInvestment": "-345900000", "stockBasedCompensation": "15200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:28.627535+00:00", "is_restated": false, "income_statement": { "revenue": 2216600000, "cost_of_revenue": 1724500000, "gross_profit": 492100000, "ebit": 206000000, "ebitda": 264700000, "pretax_income": 172700000, "tax_provision": 38400000, "net_income": 134300000, "net_income_to_common": 134300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 340400000, "total_current_assets": 2888200000, "total_assets": 5469600000, "short_term_debt": 579400000, "long_term_debt": 1507600000, "total_debt": 2087000000, "total_liabilities": 4220400000, "total_equity": 1246500000, "shares_outstanding": 57800000, "goodwill_and_intangibles": 903200000 }, "cash_flow": { "operating_cash_flow": 223700000, "capital_expenditure": 111800000, "free_cash_flow": 335500000, "dividends_paid": 36900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315393, "ticker_id": 3145, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:28.627535+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "206000000", "ebitda": "264700000", "netIncome": "134300000", "grossProfit": "492100000", "depreciation": "None", "totalRevenue": "2216600000", "costOfRevenue": "1724500000", "interestIncome": "31400000", "incomeBeforeTax": "172700000", "interestExpense": "33299999", "operatingIncome": "175800000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "38400000", "reportedCurrency": "USD", "netInterestIncome": "-31400000", "nonInterestIncome": "None", "operatingExpenses": "316300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "93200000", "otherNonOperatingIncome": "8100000", "costofGoodsAndServicesSold": "1724500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58700000", "sellingGeneralAndAdministrative": "103800000", "netIncomeFromContinuingOperations": "134300000" }, "balance": { "goodwill": "387400000", "inventory": "2024300000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "5469600000", "longTermDebt": "1507600000", "shortTermDebt": "579400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "515800000", "reportedCurrency": "USD", "retainedEarnings": "122100000", "totalLiabilities": "4220400000", "otherCurrentAssets": "210600000", "totalCurrentAssets": "2888200000", "currentLongTermDebt": "553700000", "longTermInvestments": "98700000", "shortTermInvestments": "6700000", "currentNetReceivables": "312900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2581400000", "currentAccountsPayable": "897000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1239000000", "shortLongTermDebtTotal": "2182300000", "totalShareholderEquity": "1246500000", "capitalLeaseObligations": "121000000", "otherCurrentLiabilities": "932300000", "totalCurrentLiabilities": "2414900000", "otherNonCurrentLiabilities": "282300000", "totalNonCurrentLiabilities": "1805500000", "cashAndShortTermInvestments": "340400000", "commonStockSharesOutstanding": "57800000", "intangibleAssetsExcludingGoodwill": "515800000", "cashAndCashEquivalentsAtCarryingValue": "340400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "134300000", "profitLoss": "None", "dividendPayout": "36900000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-74700000", "operatingCashflow": "223700000", "capitalExpenditures": "111800000", "changeInReceivables": "31400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108600000", "cashflowFromInvestment": "-190100000", "stockBasedCompensation": "14900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2216600000, "cost_of_revenue": 1724500000, "gross_profit": 492100000, "research_and_development": 93200000, "selling_general_admin": 103800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 206000000, "depreciation_amortisation": 58700000, "ebitda": 264700000, "interest_expense": 33299999, "interest_income": null, "other_non_operating": null, "pretax_income": 172700000, "tax_provision": 38400000, "effective_tax_rate": null, "net_income": 134300000, "net_income_continuing_ops": 134300000, "net_income_to_common": 134300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 340400000, "short_term_investments": 6700000, "net_receivables": 312900000, "inventory": 2024300000, "other_current_assets": null, "total_current_assets": 2888200000, "net_ppe": null, "goodwill": 387400000, "intangible_assets": 515800000, "goodwill_and_intangibles": 903200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2581400000, "total_assets": 5469600000, "short_term_debt": 579400000, "accounts_payable": 897000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2414900000, "long_term_debt": 1507600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1805500000, "total_liabilities": 4220400000, "total_debt": 2087000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 122100000, "total_equity": 1246500000, "shares_outstanding": 57800000, "operating_cash_flow": 223700000, "stock_based_compensation": 14900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 111800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -190100000, "dividends_paid": 36900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -108600000, "free_cash_flow": 335500000, "net_change_in_cash": 14100000 }, "raw_data": { "income": { "ebit": "206000000", "ebitda": "264700000", "netIncome": "134300000", "grossProfit": "492100000", "depreciation": "None", "totalRevenue": "2216600000", "costOfRevenue": "1724500000", "interestIncome": "31400000", "incomeBeforeTax": "172700000", "interestExpense": "33299999", "operatingIncome": "175800000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "38400000", "reportedCurrency": "USD", "netInterestIncome": "-31400000", "nonInterestIncome": "None", "operatingExpenses": "316300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "93200000", "otherNonOperatingIncome": "8100000", "costofGoodsAndServicesSold": "1724500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58700000", "sellingGeneralAndAdministrative": "103800000", "netIncomeFromContinuingOperations": "134300000" }, "balance": { "goodwill": "387400000", "inventory": "2024300000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "5469600000", "longTermDebt": "1507600000", "shortTermDebt": "579400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "515800000", "reportedCurrency": "USD", "retainedEarnings": "122100000", "totalLiabilities": "4220400000", "otherCurrentAssets": "210600000", "totalCurrentAssets": "2888200000", "currentLongTermDebt": "553700000", "longTermInvestments": "98700000", "shortTermInvestments": "6700000", "currentNetReceivables": "312900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2581400000", "currentAccountsPayable": "897000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1239000000", "shortLongTermDebtTotal": "2182300000", "totalShareholderEquity": "1246500000", "capitalLeaseObligations": "121000000", "otherCurrentLiabilities": "932300000", "totalCurrentLiabilities": "2414900000", "otherNonCurrentLiabilities": "282300000", "totalNonCurrentLiabilities": "1805500000", "cashAndShortTermInvestments": "340400000", "commonStockSharesOutstanding": "57800000", "intangibleAssetsExcludingGoodwill": "515800000", "cashAndCashEquivalentsAtCarryingValue": "340400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "134300000", "profitLoss": "None", "dividendPayout": "36900000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-74700000", "operatingCashflow": "223700000", "capitalExpenditures": "111800000", "changeInReceivables": "31400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108600000", "cashflowFromInvestment": "-190100000", "stockBasedCompensation": "14900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58700000", "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": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "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" ] } } }