{ "ticker": { "uuid": "26652609-6238-4e1d-b428-b427aa38580f", "symbol": "RRX", "name": "Regal Beloit Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Industrial Machinery", "page_url": "https://sharemaestro.com/factors/ticker/26652609-6238-4e1d-b428-b427aa38580f/", "api_url": "https://sharemaestro.com/factors/api/tickers/26652609-6238-4e1d-b428-b427aa38580f/" }, "ticker_metadata": { "id": 3428, "uuid": "26652609-6238-4e1d-b428-b427aa38580f", "symbol": "RRX", "name": "Regal Beloit Corporation", "asset_type": "equity", "market_cap": 13503639000, "stock_exchange_id": 3, "industry": "Specialty Industrial Machinery", "sector": "Industrials", "description": "Regal Beloit Corporation designs, manufactures and sells electric motors, electric motion controls, and power generation and transmission products worldwide. The company is headquartered in Beloit, Wisconsin.", "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": "26652609-6238-4e1d-b428-b427aa38580f", "symbol": "RRX", "name": "Regal Beloit Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Industrial Machinery", "page_url": "https://sharemaestro.com/factors/ticker/26652609-6238-4e1d-b428-b427aa38580f/", "api_url": "https://sharemaestro.com/factors/api/tickers/26652609-6238-4e1d-b428-b427aa38580f/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.23, "value": 0.14, "quality": 0.32, "momentum": 0.84, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 204.4, "market_cap": 13653920000, "pe_ratio": 47.641, "earnings_yield": 0.021, "ebitda_to_ev": 0.0661, "shareholder_yield": 0.0068, "roe": 0.0421, "piotroski_f_score": 7, "momentum_12_1": 0.5471, "volatility_252d": 0.464 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:23.051338+00:00", "batch_id": "" }, "size": { "price_close": 204.4, "market_cap": 13653920000, "market_cap_usd": 13653920000, "enterprise_value": 17999420000, "shares_outstanding": 66800000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 47.641, "pb_ratio": 2.0063, "ptbv_ratio": null, "ps_ratio": 2.2774, "pcf_ratio": 15.1139, "pfcf_ratio": 13.6307, "ev_ebitda": 15.137, "ev_ebit": 26.0823, "ev_sales": 3.0022, "ev_fcf": 17.9689, "earnings_yield": 0.021, "fcf_yield": 0.0557, "price_to_sales": 2.2774, "price_to_book": 2.0063, "price_to_cashflow": 15.1139, "ebitda_to_ev": 0.0661, "sales_yield": 0.3331 }, "yield": { "dividend_yield": 0.0068, "buyback_yield": 0, "shareholder_yield": 0.0068, "debt_paydown_yield": null, "total_yield": 0.0068 }, "quality": { "gross_margin": 0.3747, "operating_margin": 0.1151, "net_margin": 0.0478, "ebitda_margin": 0.1983, "fcf_margin": 0.1671, "roe": 0.0421, "roa": 0.0208, "roic": 0.05, "roc_greenblatt": null, "asset_turnover": 0.4351, "cash_conversion": 3.4951, "accruals_ratio": -0.0448, "sbc_to_revenue": 0.006, "piotroski_f_score": 7, "altman_z_score": 2.1364, "earnings_stability_5y": 0.1935, "revenue_stability_5y": 0.2975, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.163, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.0236, "net_debt_to_ebitda": 3.6544, "debt_to_assets": 0.3444, "interest_coverage": 2.0399, "current_ratio": 2.1741, "quick_ratio": 1.0843, "net_debt": 4345500000, "local_beta": 0.0016, "volatility_252d": 0.464, "volatility_60d": 1.1194, "max_drawdown_12m": -0.2063, "risk_adjusted_momentum": 1.179 }, "growth": { "revenue_growth_1y": 0.0154, "revenue_growth_3y_cagr": 0.0438, "revenue_growth_5y_cagr": 0.1534, "eps_growth_1y": 0.2264, "eps_growth_3y_cagr": -0.17, "eps_growth_5y_cagr": 0.0811, "fcf_growth_1y": 0.3603, "book_value_growth_1y": 0.095, "revenue_growth": 0.0154, "earnings_growth": 0.2264 }, "momentum": { "price_return_1m": -0.0465, "price_return_3m": 0.098, "price_return_6m": 0.4097, "price_return_9m": 0.4138, "price_return_12m": 0.4752, "price_return_12m_ex1m": 0.5471, "momentum_6m": 0.4097, "momentum_12m": 0.4752, "momentum_12_1": 0.5471, "distance_from_52w_high": -0.0733, "distance_from_52w_low": 0.5236, "relative_strength": 0.3752 }, "raw_ttm": { "revenue_ttm": 5995400000, "gross_profit_ttm": 2246400000, "ebit_ttm": 690100000, "ebitda_ttm": 1189100000, "net_income_ttm": 286600000, "eps_diluted_ttm": 4.2904, "operating_cash_flow_ttm": 903400000, "capital_expenditure_ttm": 98300000, "fcf_ttm": 1001700000, "dividends_paid_ttm": 93100000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 338300000, "cash_and_equivalents": 401000000, "total_current_assets": 2749800000, "total_current_liabilities": 1264800000, "net_ppe": null, "total_assets": 13780800000, "total_debt": 4746500000, "total_equity": 6805600000, "net_working_capital": 1147900000, "book_value_per_share": 101.8802, "retained_earnings": 2271300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -3081300000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 84, "rank_pb": 49, "rank_ptbv": 50, "rank_ps": 53, "rank_pcf": 65, "rank_ev_ebitda": 64, "rank_ev_ebit": 79, "rank_earnings_yield": 84, "rank_fcf_yield": 64, "rank_dividend_yield": 50, "rank_shareholder_yield": 50, "rank_total_yield": 50, "rank_roe": 62, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 60, "rank_fcf_margin": 55, "rank_piotroski": 19, "rank_accruals": 47, "rank_sue": 50, "rank_eps_growth_1y": 39, "rank_eps_growth_5y": 56, "rank_revenue_growth_1y": 70, "rank_momentum_12m": 25, "rank_momentum_12m_ex1m": 22, "rank_relative_strength": 24 }, "composites": { "value_composite": 86, "quality_composite": 68, "momentum_composite": 16, "growth_composite": 73, "yield_composite": 37, "svqf_composite": 92, "vc1_composite": 81, "vc2_composite": 78, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 77, "quality_value_composite": 0.2117, "os_score": 0.23, "value_percentile": 0.14, "quality_percentile": 0.32, "momentum_percentile": 0.84, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 78, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 4832, "ticker_id": 3428, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:23.051338+00:00", "batch_id": "", "os_score_delta": null, "price_close": 204.4, "market_cap": 13653920000, "market_cap_usd": 13653920000, "enterprise_value": 17999420000, "shares_outstanding": 66800000, "fx_rate_to_usd": null, "pe_ratio": 47.6410328, "pb_ratio": 2.00627718, "ptbv_ratio": null, "ps_ratio": 2.27739934, "pcf_ratio": 15.11392517, "pfcf_ratio": 13.63074773, "ev_ebitda": 15.13701118, "ev_ebit": 26.08233589, "ev_sales": 3.00220502, "ev_fcf": 17.96887292, "earnings_yield": 0.02099031, "fcf_yield": 0.05565179, "dividend_yield": 0.00681855, "buyback_yield": 0, "shareholder_yield": 0.00681855, "debt_paydown_yield": null, "total_yield": 0.00681855, "gross_margin": 0.37468726, "operating_margin": 0.11510491, "net_margin": 0.04780332, "ebitda_margin": 0.19833539, "fcf_margin": 0.16707809, "roe": 0.04211238, "roa": 0.02079705, "roic": 0.0499991, "roc_greenblatt": null, "asset_turnover": 0.43505457, "cash_conversion": 3.49511514, "accruals_ratio": -0.04475792, "sbc_to_revenue": 0.00598792, "debt_to_equity": 1.02355413, "net_debt_to_ebitda": 3.65444454, "debt_to_assets": 0.34442848, "interest_coverage": 2.03990541, "current_ratio": 2.17409867, "quick_ratio": 1.0842821, "net_debt": 4345500000, "revenue_growth_1y": 0.01544663, "revenue_growth_3y_cagr": 0.04383591, "revenue_growth_5y_cagr": 0.15342091, "eps_growth_1y": 0.22635858, "eps_growth_3y_cagr": -0.17004619, "eps_growth_5y_cagr": 0.08105114, "fcf_growth_1y": 0.36026616, "book_value_growth_1y": 0.09498331, "piotroski_f_score": 7, "altman_z_score": 2.13642663, "earnings_stability_5y": 0.193514, "revenue_stability_5y": 0.297535, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04646389, "price_return_3m": 0.09802683, "price_return_6m": 0.40968725, "price_return_9m": 0.41380689, "price_return_12m": 0.47519024, "price_return_12m_ex1m": 0.54707329, "distance_from_52w_high": -0.0733004, "distance_from_52w_low": 0.52362211, "relative_strength": 0.37522666, "local_beta": 0.0016, "volatility_252d": 0.463995, "volatility_60d": 1.119356, "max_drawdown_12m": -0.20626275, "revenue_ttm": 5995400000, "gross_profit_ttm": 2246400000, "ebit_ttm": 690100000, "ebitda_ttm": 1189100000, "net_income_ttm": 286600000, "eps_diluted_ttm": 4.29041916, "operating_cash_flow_ttm": 903400000, "capital_expenditure_ttm": 98300000, "fcf_ttm": 1001700000, "dividends_paid_ttm": 93100000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 338300000, "cash_and_equivalents": 401000000, "total_current_assets": 2749800000, "total_current_liabilities": 1264800000, "net_ppe": null, "total_assets": 13780800000, "total_debt": 4746500000, "total_equity": 6805600000, "net_working_capital": 1147900000, "book_value_per_share": 101.88023952, "retained_earnings": 2271300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -3081300000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 84, "rank_pb": 49, "rank_ptbv": 50, "rank_ps": 53, "rank_pcf": 65, "rank_ev_ebitda": 64, "rank_ev_ebit": 79, "rank_earnings_yield": 84, "rank_fcf_yield": 64, "rank_dividend_yield": 50, "rank_shareholder_yield": 50, "rank_total_yield": 50, "rank_roe": 62, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 60, "rank_fcf_margin": 55, "rank_piotroski": 19, "rank_accruals": 47, "rank_sue": 50, "rank_eps_growth_1y": 39, "rank_eps_growth_5y": 56, "rank_revenue_growth_1y": 70, "rank_momentum_12m": 25, "rank_momentum_12m_ex1m": 22, "rank_relative_strength": 24, "value_composite": 86, "quality_composite": 68, "momentum_composite": 16, "growth_composite": 73, "yield_composite": 37, "svqf_composite": 92, "vc1_composite": 81, "vc2_composite": 78, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 77, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 78, "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": 204.4, "os": 0.23, "value": 0.14, "quality": 0.32, "momentum": 0.84, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 47.641, "earnings_yield": 0.021, "shareholder_yield": 0.0068, "roe": 0.0421, "momentum_12_1": 0.5471, "complete_fields": { "id": 4832, "ticker_id": 3428, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:23.051338+00:00", "batch_id": "", "os_score_delta": null, "price_close": 204.4, "market_cap": 13653920000, "market_cap_usd": 13653920000, "enterprise_value": 17999420000, "shares_outstanding": 66800000, "fx_rate_to_usd": null, "pe_ratio": 47.6410328, "pb_ratio": 2.00627718, "ptbv_ratio": null, "ps_ratio": 2.27739934, "pcf_ratio": 15.11392517, "pfcf_ratio": 13.63074773, "ev_ebitda": 15.13701118, "ev_ebit": 26.08233589, "ev_sales": 3.00220502, "ev_fcf": 17.96887292, "earnings_yield": 0.02099031, "fcf_yield": 0.05565179, "dividend_yield": 0.00681855, "buyback_yield": 0, "shareholder_yield": 0.00681855, "debt_paydown_yield": null, "total_yield": 0.00681855, "gross_margin": 0.37468726, "operating_margin": 0.11510491, "net_margin": 0.04780332, "ebitda_margin": 0.19833539, "fcf_margin": 0.16707809, "roe": 0.04211238, "roa": 0.02079705, "roic": 0.0499991, "roc_greenblatt": null, "asset_turnover": 0.43505457, "cash_conversion": 3.49511514, "accruals_ratio": -0.04475792, "sbc_to_revenue": 0.00598792, "debt_to_equity": 1.02355413, "net_debt_to_ebitda": 3.65444454, "debt_to_assets": 0.34442848, "interest_coverage": 2.03990541, "current_ratio": 2.17409867, "quick_ratio": 1.0842821, "net_debt": 4345500000, "revenue_growth_1y": 0.01544663, "revenue_growth_3y_cagr": 0.04383591, "revenue_growth_5y_cagr": 0.15342091, "eps_growth_1y": 0.22635858, "eps_growth_3y_cagr": -0.17004619, "eps_growth_5y_cagr": 0.08105114, "fcf_growth_1y": 0.36026616, "book_value_growth_1y": 0.09498331, "piotroski_f_score": 7, "altman_z_score": 2.13642663, "earnings_stability_5y": 0.193514, "revenue_stability_5y": 0.297535, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04646389, "price_return_3m": 0.09802683, "price_return_6m": 0.40968725, "price_return_9m": 0.41380689, "price_return_12m": 0.47519024, "price_return_12m_ex1m": 0.54707329, "distance_from_52w_high": -0.0733004, "distance_from_52w_low": 0.52362211, "relative_strength": 0.37522666, "local_beta": 0.0016, "volatility_252d": 0.463995, "volatility_60d": 1.119356, "max_drawdown_12m": -0.20626275, "revenue_ttm": 5995400000, "gross_profit_ttm": 2246400000, "ebit_ttm": 690100000, "ebitda_ttm": 1189100000, "net_income_ttm": 286600000, "eps_diluted_ttm": 4.29041916, "operating_cash_flow_ttm": 903400000, "capital_expenditure_ttm": 98300000, "fcf_ttm": 1001700000, "dividends_paid_ttm": 93100000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 338300000, "cash_and_equivalents": 401000000, "total_current_assets": 2749800000, "total_current_liabilities": 1264800000, "net_ppe": null, "total_assets": 13780800000, "total_debt": 4746500000, "total_equity": 6805600000, "net_working_capital": 1147900000, "book_value_per_share": 101.88023952, "retained_earnings": 2271300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -3081300000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 84, "rank_pb": 49, "rank_ptbv": 50, "rank_ps": 53, "rank_pcf": 65, "rank_ev_ebitda": 64, "rank_ev_ebit": 79, "rank_earnings_yield": 84, "rank_fcf_yield": 64, "rank_dividend_yield": 50, "rank_shareholder_yield": 50, "rank_total_yield": 50, "rank_roe": 62, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 60, "rank_fcf_margin": 55, "rank_piotroski": 19, "rank_accruals": 47, "rank_sue": 50, "rank_eps_growth_1y": 39, "rank_eps_growth_5y": 56, "rank_revenue_growth_1y": 70, "rank_momentum_12m": 25, "rank_momentum_12m_ex1m": 22, "rank_relative_strength": 24, "value_composite": 86, "quality_composite": 68, "momentum_composite": 16, "growth_composite": 73, "yield_composite": 37, "svqf_composite": 92, "vc1_composite": 81, "vc2_composite": 78, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 77, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 78, "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": "2026-06-07T03:16:33.519236+00:00", "is_restated": false, "income_statement": { "revenue": 5934500000, "cost_of_revenue": 3716700000, "gross_profit": 2217800000, "ebit": 701700000, "ebitda": 1202300000, "pretax_income": 352500000, "tax_provision": 71700000, "net_income": 279500000, "net_income_to_common": 279500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 521700000, "total_current_assets": 2712300000, "total_assets": 13921000000, "short_term_debt": 62600000, "long_term_debt": 4764600000, "total_debt": 4827200000, "total_liabilities": 7067700000, "total_equity": 6844100000, "shares_outstanding": 66599999, "goodwill_and_intangibles": 10029700000 }, "cash_flow": { "operating_cash_flow": 990800000, "capital_expenditure": 97700000, "free_cash_flow": 1088500000, "dividends_paid": 93000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324185, "ticker_id": 3428, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:33.519236+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "701700000", "ebitda": "1202300000", "netIncome": "279500000", "grossProfit": "2217800000", "depreciation": "None", "totalRevenue": "5934500000", "costOfRevenue": "3716700000", "interestIncome": "325500000", "incomeBeforeTax": "352500000", "interestExpense": "349200000", "operatingIncome": "685300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "71700000", "reportedCurrency": "USD", "netInterestIncome": "-325500000", "nonInterestIncome": "None", "operatingExpenses": "1532500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3716700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "500600000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "280800000" }, "balance": { "goodwill": "6611300000", "inventory": "1321700000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "13921000000", "longTermDebt": "4764600000", "shortTermDebt": "62600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3418400000", "reportedCurrency": "USD", "retainedEarnings": "2230300000", "totalLiabilities": "7067700000", "otherCurrentAssets": "344700000", "totalCurrentAssets": "2712300000", "currentLongTermDebt": "24100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "524200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11208700000", "currentAccountsPayable": "607300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1057000000", "shortLongTermDebtTotal": "5055200000", "totalShareholderEquity": "6844100000", "capitalLeaseObligations": "152500000", "otherCurrentLiabilities": "594400000", "totalCurrentLiabilities": "1264300000", "otherNonCurrentLiabilities": "66200000", "totalNonCurrentLiabilities": "5803400000", "cashAndShortTermInvestments": "521700000", "commonStockSharesOutstanding": "66599999", "intangibleAssetsExcludingGoodwill": "3418400000", "cashAndCashEquivalentsAtCarryingValue": "521700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "280800000", "profitLoss": "None", "dividendPayout": "93000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-62700000", "operatingCashflow": "990800000", "capitalExpenditures": "97700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-814100000", "cashflowFromInvestment": "-71000000", "stockBasedCompensation": "37300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5934500000, "cost_of_revenue": 3716700000, "gross_profit": 2217800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 701700000, "depreciation_amortisation": 500600000, "ebitda": 1202300000, "interest_expense": 349200000, "interest_income": null, "other_non_operating": null, "pretax_income": 352500000, "tax_provision": 71700000, "effective_tax_rate": null, "net_income": 279500000, "net_income_continuing_ops": 280800000, "net_income_to_common": 279500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 521700000, "short_term_investments": null, "net_receivables": 524200000, "inventory": 1321700000, "other_current_assets": null, "total_current_assets": 2712300000, "net_ppe": null, "goodwill": 6611300000, "intangible_assets": 3418400000, "goodwill_and_intangibles": 10029700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11208700000, "total_assets": 13921000000, "short_term_debt": 62600000, "accounts_payable": 607300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1264300000, "long_term_debt": 4764600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5803400000, "total_liabilities": 7067700000, "total_debt": 4827200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2230300000, "total_equity": 6844100000, "shares_outstanding": 66599999, "operating_cash_flow": 990800000, "stock_based_compensation": 37300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 97700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71000000, "dividends_paid": 93000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -814100000, "free_cash_flow": 1088500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "701700000", "ebitda": "1202300000", "netIncome": "279500000", "grossProfit": "2217800000", "depreciation": "None", "totalRevenue": "5934500000", "costOfRevenue": "3716700000", "interestIncome": "325500000", "incomeBeforeTax": "352500000", "interestExpense": "349200000", "operatingIncome": "685300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "71700000", "reportedCurrency": "USD", "netInterestIncome": "-325500000", "nonInterestIncome": "None", "operatingExpenses": "1532500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3716700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "500600000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "280800000" }, "balance": { "goodwill": "6611300000", "inventory": "1321700000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "13921000000", "longTermDebt": "4764600000", "shortTermDebt": "62600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3418400000", "reportedCurrency": "USD", "retainedEarnings": "2230300000", "totalLiabilities": "7067700000", "otherCurrentAssets": "344700000", "totalCurrentAssets": "2712300000", "currentLongTermDebt": "24100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "524200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11208700000", "currentAccountsPayable": "607300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1057000000", "shortLongTermDebtTotal": "5055200000", "totalShareholderEquity": "6844100000", "capitalLeaseObligations": "152500000", "otherCurrentLiabilities": "594400000", "totalCurrentLiabilities": "1264300000", "otherNonCurrentLiabilities": "66200000", "totalNonCurrentLiabilities": "5803400000", "cashAndShortTermInvestments": "521700000", "commonStockSharesOutstanding": "66599999", "intangibleAssetsExcludingGoodwill": "3418400000", "cashAndCashEquivalentsAtCarryingValue": "521700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "280800000", "profitLoss": "None", "dividendPayout": "93000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-62700000", "operatingCashflow": "990800000", "capitalExpenditures": "97700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-814100000", "cashflowFromInvestment": "-71000000", "stockBasedCompensation": "37300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154500000", "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": "2026-06-07T03:16:33.519236+00:00", "is_restated": false, "income_statement": { "revenue": 6033800000, "cost_of_revenue": 3838300000, "gross_profit": 2195500000, "ebit": 653300000, "ebitda": 1165100000, "pretax_income": 248000000, "tax_provision": 49600000, "net_income": 196200000, "net_income_to_common": 196200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 393500000, "total_current_assets": 2751300000, "total_assets": 14033700000, "short_term_debt": 40600000, "long_term_debt": 5452700000, "total_debt": 5493300000, "total_liabilities": 7766500000, "total_equity": 6259800000, "shares_outstanding": 66700000, "goodwill_and_intangibles": 10123500000 }, "cash_flow": { "operating_cash_flow": 609400000, "capital_expenditure": 109500000, "free_cash_flow": 718900000, "dividends_paid": 93000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324190, "ticker_id": 3428, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:33.519236+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "653300000", "ebitda": "1165100000", "netIncome": "196200000", "grossProfit": "2195500000", "depreciation": "None", "totalRevenue": "6033800000", "costOfRevenue": "3838300000", "interestIncome": "18800000", "incomeBeforeTax": "248000000", "interestExpense": "405300000", "operatingIncome": "684500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "49600000", "reportedCurrency": "USD", "netInterestIncome": "-380900000", "nonInterestIncome": "None", "operatingExpenses": "1511000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "176400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3838300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "511800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "198400000" }, "balance": { "goodwill": "6458900000", "inventory": "1227500000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "14033700000", "longTermDebt": "5452700000", "shortTermDebt": "40600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3664600000", "reportedCurrency": "USD", "retainedEarnings": "2043800000", "totalLiabilities": "7766500000", "otherCurrentAssets": "287500000", "totalCurrentAssets": "2751300000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "842800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11282500000", "currentAccountsPayable": "542800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1062300000", "shortLongTermDebtTotal": "5607400000", "totalShareholderEquity": "6259800000", "capitalLeaseObligations": "149700000", "otherCurrentLiabilities": "632300000", "totalCurrentLiabilities": "1215700000", "otherNonCurrentLiabilities": "59000000", "totalNonCurrentLiabilities": "6550800000", "cashAndShortTermInvestments": "393500000", "commonStockSharesOutstanding": "66700000", "intangibleAssetsExcludingGoodwill": "3664600000", "cashAndCashEquivalentsAtCarryingValue": "393500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "198400000", "profitLoss": "None", "dividendPayout": "93000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "23900000", "operatingCashflow": "609400000", "capitalExpenditures": "109500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1095800000", "cashflowFromInvestment": "275400000", "stockBasedCompensation": "34800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "511800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6033800000, "cost_of_revenue": 3838300000, "gross_profit": 2195500000, "research_and_development": 176400000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 653300000, "depreciation_amortisation": 511800000, "ebitda": 1165100000, "interest_expense": 405300000, "interest_income": null, "other_non_operating": null, "pretax_income": 248000000, "tax_provision": 49600000, "effective_tax_rate": null, "net_income": 196200000, "net_income_continuing_ops": 198400000, "net_income_to_common": 196200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 393500000, "short_term_investments": null, "net_receivables": 842800000, "inventory": 1227500000, "other_current_assets": null, "total_current_assets": 2751300000, "net_ppe": null, "goodwill": 6458900000, "intangible_assets": 3664600000, "goodwill_and_intangibles": 10123500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11282500000, "total_assets": 14033700000, "short_term_debt": 40600000, "accounts_payable": 542800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1215700000, "long_term_debt": 5452700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6550800000, "total_liabilities": 7766500000, "total_debt": 5493300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2043800000, "total_equity": 6259800000, "shares_outstanding": 66700000, "operating_cash_flow": 609400000, "stock_based_compensation": 34800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 109500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 275400000, "dividends_paid": 93000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1095800000, "free_cash_flow": 718900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "653300000", "ebitda": "1165100000", "netIncome": "196200000", "grossProfit": "2195500000", "depreciation": "None", "totalRevenue": "6033800000", "costOfRevenue": "3838300000", "interestIncome": "18800000", "incomeBeforeTax": "248000000", "interestExpense": "405300000", "operatingIncome": "684500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "49600000", "reportedCurrency": "USD", "netInterestIncome": "-380900000", "nonInterestIncome": "None", "operatingExpenses": "1511000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "176400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3838300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "511800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "198400000" }, "balance": { "goodwill": "6458900000", "inventory": "1227500000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "14033700000", "longTermDebt": "5452700000", "shortTermDebt": "40600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3664600000", "reportedCurrency": "USD", "retainedEarnings": "2043800000", "totalLiabilities": "7766500000", "otherCurrentAssets": "287500000", "totalCurrentAssets": "2751300000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "842800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11282500000", "currentAccountsPayable": "542800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1062300000", "shortLongTermDebtTotal": "5607400000", "totalShareholderEquity": "6259800000", "capitalLeaseObligations": "149700000", "otherCurrentLiabilities": "632300000", "totalCurrentLiabilities": "1215700000", "otherNonCurrentLiabilities": "59000000", "totalNonCurrentLiabilities": "6550800000", "cashAndShortTermInvestments": "393500000", "commonStockSharesOutstanding": "66700000", "intangibleAssetsExcludingGoodwill": "3664600000", "cashAndCashEquivalentsAtCarryingValue": "393500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "198400000", "profitLoss": "None", "dividendPayout": "93000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "23900000", "operatingCashflow": "609400000", "capitalExpenditures": "109500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1095800000", "cashflowFromInvestment": "275400000", "stockBasedCompensation": "34800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "511800000", "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": "2026-06-07T03:16:33.519236+00:00", "is_restated": false, "income_statement": { "revenue": 6250700000, "cost_of_revenue": 4183400000, "gross_profit": 2067300000, "ebit": 377100000, "ebitda": 377100000, "pretax_income": -1600000, "tax_provision": 52700000, "net_income": -57400000, "net_income_to_common": -57400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 574000000, "total_current_assets": 3384000000, "total_assets": 15431400000, "short_term_debt": 41100000, "long_term_debt": 6377000000, "total_debt": 6418100000, "total_liabilities": 9066300000, "total_equity": 6344300000, "shares_outstanding": 66300000, "goodwill_and_intangibles": 10636500000 }, "cash_flow": { "operating_cash_flow": 715300000, "capital_expenditure": 119100000, "free_cash_flow": 834400000, "dividends_paid": 92800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324195, "ticker_id": 3428, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:33.519236+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "377100000", "ebitda": "377100000", "netIncome": "-57400000", "grossProfit": "2067300000", "depreciation": "None", "totalRevenue": "6250700000", "costOfRevenue": "4183400000", "interestIncome": "42500000", "incomeBeforeTax": "-1600000", "interestExpense": "431000000", "operatingIncome": "377100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "52700000", "reportedCurrency": "USD", "netInterestIncome": "-324200000", "nonInterestIncome": "None", "operatingExpenses": "1537400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "171000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4183400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "492800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-8200000" }, "balance": { "goodwill": "6553100000", "inventory": "1274200000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "15431400000", "longTermDebt": "6377000000", "shortTermDebt": "41100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4083400000", "reportedCurrency": "USD", "retainedEarnings": "1979800000", "totalLiabilities": "9066300000", "otherCurrentAssets": "614200000", "totalCurrentAssets": "3384000000", "currentLongTermDebt": "3900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "921600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12047400000", "currentAccountsPayable": "549400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1214000000", "shortLongTermDebtTotal": "6550300000", "totalShareholderEquity": "6344300000", "capitalLeaseObligations": "169400000", "otherCurrentLiabilities": "735900000", "totalCurrentLiabilities": "1326400000", "otherNonCurrentLiabilities": "77200000", "totalNonCurrentLiabilities": "7739900000", "cashAndShortTermInvestments": "574000000", "commonStockSharesOutstanding": "66300000", "intangibleAssetsExcludingGoodwill": "4083400000", "cashAndCashEquivalentsAtCarryingValue": "574000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54300000", "profitLoss": "None", "dividendPayout": "92800000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "262600000", "operatingCashflow": "715300000", "capitalExpenditures": "119100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4203600000", "cashflowFromInvestment": "-4983000000", "stockBasedCompensation": "58200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "492800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6250700000, "cost_of_revenue": 4183400000, "gross_profit": 2067300000, "research_and_development": 171000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 377100000, "depreciation_amortisation": 492800000, "ebitda": 377100000, "interest_expense": 431000000, "interest_income": null, "other_non_operating": null, "pretax_income": -1600000, "tax_provision": 52700000, "effective_tax_rate": null, "net_income": -57400000, "net_income_continuing_ops": -8200000, "net_income_to_common": -57400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 574000000, "short_term_investments": null, "net_receivables": 921600000, "inventory": 1274200000, "other_current_assets": null, "total_current_assets": 3384000000, "net_ppe": null, "goodwill": 6553100000, "intangible_assets": 4083400000, "goodwill_and_intangibles": 10636500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12047400000, "total_assets": 15431400000, "short_term_debt": 41100000, "accounts_payable": 549400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1326400000, "long_term_debt": 6377000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7739900000, "total_liabilities": 9066300000, "total_debt": 6418100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1979800000, "total_equity": 6344300000, "shares_outstanding": 66300000, "operating_cash_flow": 715300000, "stock_based_compensation": 58200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 119100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4983000000, "dividends_paid": 92800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4203600000, "free_cash_flow": 834400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "377100000", "ebitda": "377100000", "netIncome": "-57400000", "grossProfit": "2067300000", "depreciation": "None", "totalRevenue": "6250700000", "costOfRevenue": "4183400000", "interestIncome": "42500000", "incomeBeforeTax": "-1600000", "interestExpense": "431000000", "operatingIncome": "377100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "52700000", "reportedCurrency": "USD", "netInterestIncome": "-324200000", "nonInterestIncome": "None", "operatingExpenses": "1537400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "171000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4183400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "492800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-8200000" }, "balance": { "goodwill": "6553100000", "inventory": "1274200000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "15431400000", "longTermDebt": "6377000000", "shortTermDebt": "41100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4083400000", "reportedCurrency": "USD", "retainedEarnings": "1979800000", "totalLiabilities": "9066300000", "otherCurrentAssets": "614200000", "totalCurrentAssets": "3384000000", "currentLongTermDebt": "3900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "921600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12047400000", "currentAccountsPayable": "549400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1214000000", "shortLongTermDebtTotal": "6550300000", "totalShareholderEquity": "6344300000", "capitalLeaseObligations": "169400000", "otherCurrentLiabilities": "735900000", "totalCurrentLiabilities": "1326400000", "otherNonCurrentLiabilities": "77200000", "totalNonCurrentLiabilities": "7739900000", "cashAndShortTermInvestments": "574000000", "commonStockSharesOutstanding": "66300000", "intangibleAssetsExcludingGoodwill": "4083400000", "cashAndCashEquivalentsAtCarryingValue": "574000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54300000", "profitLoss": "None", "dividendPayout": "92800000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "262600000", "operatingCashflow": "715300000", "capitalExpenditures": "119100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4203600000", "cashflowFromInvestment": "-4983000000", "stockBasedCompensation": "58200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "492800000", "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": "2026-06-07T03:16:33.519236+00:00", "is_restated": false, "income_statement": { "revenue": 5217800000, "cost_of_revenue": 3518300000, "gross_profit": 1699500000, "ebit": 702300000, "ebitda": 1041600000, "pretax_income": 613800000, "tax_provision": 118900000, "net_income": 488900000, "net_income_to_common": 488900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 688500000, "total_current_assets": 3000500000, "total_assets": 10268900000, "short_term_debt": 60200000, "long_term_debt": 1989700000, "total_debt": 2049900000, "total_liabilities": 3846300000, "total_equity": 6388200000, "shares_outstanding": 67099999, "goodwill_and_intangibles": 6248700000 }, "cash_flow": { "operating_cash_flow": 436200000, "capital_expenditure": 83800000, "free_cash_flow": 520000000, "dividends_paid": 90900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324200, "ticker_id": 3428, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:33.519236+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "702300000", "ebitda": "1041600000", "netIncome": "488900000", "grossProfit": "1699500000", "depreciation": "None", "totalRevenue": "5217800000", "costOfRevenue": "3518300000", "interestIncome": "5200000", "incomeBeforeTax": "613800000", "interestExpense": "88500000", "operatingIncome": "718800000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "118900000", "reportedCurrency": "USD", "netInterestIncome": "-82000000", "nonInterestIncome": "None", "operatingExpenses": "980700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "106600000", "otherNonOperatingIncome": "10600000", "costofGoodsAndServicesSold": "3518300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "339300000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "494900000" }, "balance": { "goodwill": "4018800000", "inventory": "1336900000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "10268900000", "longTermDebt": "1989700000", "shortTermDebt": "60200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2229900000", "reportedCurrency": "USD", "retainedEarnings": "2130000000", "totalLiabilities": "3846300000", "otherCurrentAssets": "177700000", "totalCurrentAssets": "3000500000", "currentLongTermDebt": "33800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "797400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7268400000", "currentAccountsPayable": "497700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7268400000", "shortLongTermDebtTotal": "2138000000", "totalShareholderEquity": "6388200000", "capitalLeaseObligations": "114500000", "otherCurrentLiabilities": "444300000", "totalCurrentLiabilities": "1002200000", "otherNonCurrentLiabilities": "854400000", "totalNonCurrentLiabilities": "2844100000", "cashAndShortTermInvestments": "688500000", "commonStockSharesOutstanding": "67099999", "intangibleAssetsExcludingGoodwill": "2229900000", "cashAndCashEquivalentsAtCarryingValue": "688500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "494900000", "profitLoss": "None", "dividendPayout": "90900000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-174400000", "operatingCashflow": "436200000", "capitalExpenditures": "83800000", "changeInReceivables": "-38100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-274200000", "cashflowFromInvestment": "-113300000", "stockBasedCompensation": "22500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "48700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-248100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "307400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5217800000, "cost_of_revenue": 3518300000, "gross_profit": 1699500000, "research_and_development": 106600000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 702300000, "depreciation_amortisation": 339300000, "ebitda": 1041600000, "interest_expense": 88500000, "interest_income": null, "other_non_operating": null, "pretax_income": 613800000, "tax_provision": 118900000, "effective_tax_rate": null, "net_income": 488900000, "net_income_continuing_ops": 494900000, "net_income_to_common": 488900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 688500000, "short_term_investments": null, "net_receivables": 797400000, "inventory": 1336900000, "other_current_assets": null, "total_current_assets": 3000500000, "net_ppe": null, "goodwill": 4018800000, "intangible_assets": 2229900000, "goodwill_and_intangibles": 6248700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7268400000, "total_assets": 10268900000, "short_term_debt": 60200000, "accounts_payable": 497700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1002200000, "long_term_debt": 1989700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2844100000, "total_liabilities": 3846300000, "total_debt": 2049900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2130000000, "total_equity": 6388200000, "shares_outstanding": 67099999, "operating_cash_flow": 436200000, "stock_based_compensation": 22500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -113300000, "dividends_paid": 90900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -274200000, "free_cash_flow": 520000000, "net_change_in_cash": 48700000 }, "raw_data": { "income": { "ebit": "702300000", "ebitda": "1041600000", "netIncome": "488900000", "grossProfit": "1699500000", "depreciation": "None", "totalRevenue": "5217800000", "costOfRevenue": "3518300000", "interestIncome": "5200000", "incomeBeforeTax": "613800000", "interestExpense": "88500000", "operatingIncome": "718800000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "118900000", "reportedCurrency": "USD", "netInterestIncome": "-82000000", "nonInterestIncome": "None", "operatingExpenses": "980700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "106600000", "otherNonOperatingIncome": "10600000", "costofGoodsAndServicesSold": "3518300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "339300000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "494900000" }, "balance": { "goodwill": "4018800000", "inventory": "1336900000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "10268900000", "longTermDebt": "1989700000", "shortTermDebt": "60200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2229900000", "reportedCurrency": "USD", "retainedEarnings": "2130000000", "totalLiabilities": "3846300000", "otherCurrentAssets": "177700000", "totalCurrentAssets": "3000500000", "currentLongTermDebt": "33800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "797400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7268400000", "currentAccountsPayable": "497700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7268400000", "shortLongTermDebtTotal": "2138000000", "totalShareholderEquity": "6388200000", "capitalLeaseObligations": "114500000", "otherCurrentLiabilities": "444300000", "totalCurrentLiabilities": "1002200000", "otherNonCurrentLiabilities": "854400000", "totalNonCurrentLiabilities": "2844100000", "cashAndShortTermInvestments": "688500000", "commonStockSharesOutstanding": "67099999", "intangibleAssetsExcludingGoodwill": "2229900000", "cashAndCashEquivalentsAtCarryingValue": "688500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "494900000", "profitLoss": "None", "dividendPayout": "90900000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-174400000", "operatingCashflow": "436200000", "capitalExpenditures": "83800000", "changeInReceivables": "-38100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-274200000", "cashflowFromInvestment": "-113300000", "stockBasedCompensation": "22500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "48700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-248100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "307400000", "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": "2026-06-07T03:16:33.519236+00:00", "is_restated": false, "income_statement": { "revenue": 3810000000, "cost_of_revenue": 2736200000, "gross_profit": 1073800000, "ebit": 370500000, "ebitda": 573000000, "pretax_income": 310500000, "tax_provision": 74700000, "net_income": 229600000, "net_income_to_common": 229600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 672800000, "total_current_assets": 2808600000, "total_assets": 10367400000, "short_term_debt": 32100000, "long_term_debt": 1913600000, "total_debt": 1945700000, "total_liabilities": 3959200000, "total_equity": 6370000000, "shares_outstanding": 47700000, "goodwill_and_intangibles": 6468400000 }, "cash_flow": { "operating_cash_flow": 357700000, "capital_expenditure": 54500000, "free_cash_flow": 412200000, "dividends_paid": 335600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324205, "ticker_id": 3428, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:33.519236+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "370500000", "ebitda": "573000000", "netIncome": "229600000", "grossProfit": "1073800000", "depreciation": "None", "totalRevenue": "3810000000", "costOfRevenue": "2736200000", "interestIncome": "53000000", "incomeBeforeTax": "310500000", "interestExpense": "60000000", "operatingIncome": "351500000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "74700000", "reportedCurrency": "USD", "netInterestIncome": "-53000000", "nonInterestIncome": "None", "operatingExpenses": "722300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "74500000", "otherNonOperatingIncome": "12600000", "costofGoodsAndServicesSold": "2736200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "202500000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "216100000" }, "balance": { "goodwill": "4039200000", "inventory": "1192400000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "10367400000", "longTermDebt": "1913600000", "shortTermDebt": "32100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2429200000", "reportedCurrency": "USD", "retainedEarnings": "1912600000", "totalLiabilities": "3959200000", "otherCurrentAssets": "157600000", "totalCurrentAssets": "2808600000", "currentLongTermDebt": "4900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "785800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7558800000", "currentAccountsPayable": "643800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7558800000", "shortLongTermDebtTotal": "2035200000", "totalShareholderEquity": "6370000000", "capitalLeaseObligations": "116700000", "otherCurrentLiabilities": "419400000", "totalCurrentLiabilities": "1095300000", "otherNonCurrentLiabilities": "922600000", "totalNonCurrentLiabilities": "2863900000", "cashAndShortTermInvestments": "672800000", "commonStockSharesOutstanding": "47700000", "intangibleAssetsExcludingGoodwill": "2429200000", "cashAndCashEquivalentsAtCarryingValue": "672800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "216100000", "profitLoss": "None", "dividendPayout": "335600000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-148500000", "operatingCashflow": "357700000", "capitalExpenditures": "54500000", "changeInReceivables": "-154500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117600000", "cashflowFromInvestment": "-175700000", "stockBasedCompensation": "24900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "335600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "64400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3810000000, "cost_of_revenue": 2736200000, "gross_profit": 1073800000, "research_and_development": 74500000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 370500000, "depreciation_amortisation": 202500000, "ebitda": 573000000, "interest_expense": 60000000, "interest_income": null, "other_non_operating": null, "pretax_income": 310500000, "tax_provision": 74700000, "effective_tax_rate": null, "net_income": 229600000, "net_income_continuing_ops": 216100000, "net_income_to_common": 229600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 672800000, "short_term_investments": null, "net_receivables": 785800000, "inventory": 1192400000, "other_current_assets": null, "total_current_assets": 2808600000, "net_ppe": null, "goodwill": 4039200000, "intangible_assets": 2429200000, "goodwill_and_intangibles": 6468400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7558800000, "total_assets": 10367400000, "short_term_debt": 32100000, "accounts_payable": 643800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1095300000, "long_term_debt": 1913600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2863900000, "total_liabilities": 3959200000, "total_debt": 1945700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1912600000, "total_equity": 6370000000, "shares_outstanding": 47700000, "operating_cash_flow": 357700000, "stock_based_compensation": 24900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -175700000, "dividends_paid": 335600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -117600000, "free_cash_flow": 412200000, "net_change_in_cash": 64400000 }, "raw_data": { "income": { "ebit": "370500000", "ebitda": "573000000", "netIncome": "229600000", "grossProfit": "1073800000", "depreciation": "None", "totalRevenue": "3810000000", "costOfRevenue": "2736200000", "interestIncome": "53000000", "incomeBeforeTax": "310500000", "interestExpense": "60000000", "operatingIncome": "351500000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "74700000", "reportedCurrency": "USD", "netInterestIncome": "-53000000", "nonInterestIncome": "None", "operatingExpenses": "722300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "74500000", "otherNonOperatingIncome": "12600000", "costofGoodsAndServicesSold": "2736200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "202500000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "216100000" }, "balance": { "goodwill": "4039200000", "inventory": "1192400000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "10367400000", "longTermDebt": "1913600000", "shortTermDebt": "32100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2429200000", "reportedCurrency": "USD", "retainedEarnings": "1912600000", "totalLiabilities": "3959200000", "otherCurrentAssets": "157600000", "totalCurrentAssets": "2808600000", "currentLongTermDebt": "4900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "785800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7558800000", "currentAccountsPayable": "643800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7558800000", "shortLongTermDebtTotal": "2035200000", "totalShareholderEquity": "6370000000", "capitalLeaseObligations": "116700000", "otherCurrentLiabilities": "419400000", "totalCurrentLiabilities": "1095300000", "otherNonCurrentLiabilities": "922600000", "totalNonCurrentLiabilities": "2863900000", "cashAndShortTermInvestments": "672800000", "commonStockSharesOutstanding": "47700000", "intangibleAssetsExcludingGoodwill": "2429200000", "cashAndCashEquivalentsAtCarryingValue": "672800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "216100000", "profitLoss": "None", "dividendPayout": "335600000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-148500000", "operatingCashflow": "357700000", "capitalExpenditures": "54500000", "changeInReceivables": "-154500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117600000", "cashflowFromInvestment": "-175700000", "stockBasedCompensation": "24900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "335600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "64400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170600000", "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": "2026-06-07T03:16:33.519236+00:00", "is_restated": false, "income_statement": { "revenue": 2907000000, "cost_of_revenue": 2078600000, "gross_profit": 828400000, "ebit": 291300000, "ebitda": 447200000, "pretax_income": 250600000, "tax_provision": 56800000, "net_income": 189300000, "net_income_to_common": 189300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 611300000, "total_current_assets": 1851300000, "total_assets": 4589000000, "short_term_debt": 252600000, "long_term_debt": 840400000, "total_debt": 1093000000, "total_liabilities": 2012000000, "total_equity": 2544400000, "shares_outstanding": 40800000, "goodwill_and_intangibles": 2048500000 }, "cash_flow": { "operating_cash_flow": 435400000, "capital_expenditure": 47500000, "free_cash_flow": 482900000, "dividends_paid": 48700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324210, "ticker_id": 3428, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:33.519236+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "291300000", "ebitda": "447200000", "netIncome": "189300000", "grossProfit": "828400000", "depreciation": "None", "totalRevenue": "2907000000", "costOfRevenue": "2078600000", "interestIncome": "5900000", "incomeBeforeTax": "250600000", "interestExpense": "40700000", "operatingIncome": "340800000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "56800000", "reportedCurrency": "USD", "netInterestIncome": "-33900000", "nonInterestIncome": "None", "operatingExpenses": "487600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34700000", "otherNonOperatingIncome": "10300000", "costofGoodsAndServicesSold": "2078600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "193800000" }, "balance": { "goodwill": "1518200000", "inventory": "690300000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "4589000000", "longTermDebt": "840400000", "shortTermDebt": "252600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "530300000", "reportedCurrency": "USD", "retainedEarnings": "2010700000", "totalLiabilities": "2012000000", "otherCurrentAssets": "117700000", "totalCurrentAssets": "1851300000", "currentLongTermDebt": "231000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "432000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2737700000", "currentAccountsPayable": "360100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "628900000", "shortLongTermDebtTotal": "1148100000", "totalShareholderEquity": "2544400000", "capitalLeaseObligations": "76700000", "otherCurrentLiabilities": "209300000", "totalCurrentLiabilities": "822000000", "otherNonCurrentLiabilities": "122500000", "totalNonCurrentLiabilities": "1190000000", "cashAndShortTermInvestments": "611300000", "commonStockSharesOutstanding": "40800000", "intangibleAssetsExcludingGoodwill": "530300000", "cashAndCashEquivalentsAtCarryingValue": "611300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "193800000", "profitLoss": "None", "dividendPayout": "48700000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-3700000", "operatingCashflow": "435400000", "capitalExpenditures": "47500000", "changeInReceivables": "29600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-147600000", "cashflowFromInvestment": "-37000000", "stockBasedCompensation": "9200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "250800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2907000000, "cost_of_revenue": 2078600000, "gross_profit": 828400000, "research_and_development": 34700000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 291300000, "depreciation_amortisation": 155900000, "ebitda": 447200000, "interest_expense": 40700000, "interest_income": null, "other_non_operating": null, "pretax_income": 250600000, "tax_provision": 56800000, "effective_tax_rate": null, "net_income": 189300000, "net_income_continuing_ops": 193800000, "net_income_to_common": 189300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 611300000, "short_term_investments": null, "net_receivables": 432000000, "inventory": 690300000, "other_current_assets": null, "total_current_assets": 1851300000, "net_ppe": null, "goodwill": 1518200000, "intangible_assets": 530300000, "goodwill_and_intangibles": 2048500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2737700000, "total_assets": 4589000000, "short_term_debt": 252600000, "accounts_payable": 360100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 822000000, "long_term_debt": 840400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1190000000, "total_liabilities": 2012000000, "total_debt": 1093000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2010700000, "total_equity": 2544400000, "shares_outstanding": 40800000, "operating_cash_flow": 435400000, "stock_based_compensation": 9200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37000000, "dividends_paid": 48700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -147600000, "free_cash_flow": 482900000, "net_change_in_cash": 250800000 }, "raw_data": { "income": { "ebit": "291300000", "ebitda": "447200000", "netIncome": "189300000", "grossProfit": "828400000", "depreciation": "None", "totalRevenue": "2907000000", "costOfRevenue": "2078600000", "interestIncome": "5900000", "incomeBeforeTax": "250600000", "interestExpense": "40700000", "operatingIncome": "340800000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "56800000", "reportedCurrency": "USD", "netInterestIncome": "-33900000", "nonInterestIncome": "None", "operatingExpenses": "487600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34700000", "otherNonOperatingIncome": "10300000", "costofGoodsAndServicesSold": "2078600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "193800000" }, "balance": { "goodwill": "1518200000", "inventory": "690300000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "4589000000", "longTermDebt": "840400000", "shortTermDebt": "252600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "530300000", "reportedCurrency": "USD", "retainedEarnings": "2010700000", "totalLiabilities": "2012000000", "otherCurrentAssets": "117700000", "totalCurrentAssets": "1851300000", "currentLongTermDebt": "231000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "432000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2737700000", "currentAccountsPayable": "360100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "628900000", "shortLongTermDebtTotal": "1148100000", "totalShareholderEquity": "2544400000", "capitalLeaseObligations": "76700000", "otherCurrentLiabilities": "209300000", "totalCurrentLiabilities": "822000000", "otherNonCurrentLiabilities": "122500000", "totalNonCurrentLiabilities": "1190000000", "cashAndShortTermInvestments": "611300000", "commonStockSharesOutstanding": "40800000", "intangibleAssetsExcludingGoodwill": "530300000", "cashAndCashEquivalentsAtCarryingValue": "611300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "193800000", "profitLoss": "None", "dividendPayout": "48700000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-3700000", "operatingCashflow": "435400000", "capitalExpenditures": "47500000", "changeInReceivables": "29600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-147600000", "cashflowFromInvestment": "-37000000", "stockBasedCompensation": "9200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "250800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131400000", "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": "2026-06-07T03:16:33.519236+00:00", "is_restated": false, "income_statement": { "revenue": 3237700000, "cost_of_revenue": 2363300000, "gross_profit": 874400000, "ebit": 359200000, "ebitda": 524300000, "pretax_income": 303800000, "tax_provision": 61200000, "net_income": 238900000, "net_income_to_common": 238900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 331400000, "total_current_assets": 1607700000, "total_assets": 4430700000, "short_term_debt": 22200000, "long_term_debt": 1136900000, "total_debt": 1159100000, "total_liabilities": 2050300000, "total_equity": 2351100000, "shares_outstanding": 42200000, "goodwill_and_intangibles": 2068500000 }, "cash_flow": { "operating_cash_flow": 408500000, "capital_expenditure": 92400000, "free_cash_flow": 500900000, "dividends_paid": 48900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324215, "ticker_id": 3428, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:33.519236+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "359200000", "ebitda": "524300000", "netIncome": "238900000", "grossProfit": "874400000", "depreciation": "None", "totalRevenue": "3237700000", "costOfRevenue": "2363300000", "interestIncome": "5600000", "incomeBeforeTax": "303800000", "interestExpense": "55400000", "operatingIncome": "339700000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "61200000", "reportedCurrency": "USD", "netInterestIncome": "-47400000", "nonInterestIncome": "None", "operatingExpenses": "534700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2363300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "165100000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "242600000" }, "balance": { "goodwill": "1501300000", "inventory": "678400000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "4430700000", "longTermDebt": "1136900000", "shortTermDebt": "22200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "567200000", "reportedCurrency": "USD", "retainedEarnings": "1886700000", "totalLiabilities": "2050300000", "otherCurrentAssets": "136500000", "totalCurrentAssets": "1607700000", "currentLongTermDebt": "600000", "longTermInvestments": "None", "shortTermInvestments": "8800000", "currentNetReceivables": "461400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2823000000", "currentAccountsPayable": "337000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "676000000", "shortLongTermDebtTotal": "1210100000", "totalShareholderEquity": "2351100000", "capitalLeaseObligations": "72600000", "otherCurrentLiabilities": "201300000", "totalCurrentLiabilities": "560500000", "otherNonCurrentLiabilities": "48000000", "totalNonCurrentLiabilities": "1489800000", "cashAndShortTermInvestments": "331400000", "commonStockSharesOutstanding": "42200000", "intangibleAssetsExcludingGoodwill": "567200000", "cashAndCashEquivalentsAtCarryingValue": "331400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "242600000", "profitLoss": "None", "dividendPayout": "48900000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "68600000", "operatingCashflow": "408500000", "capitalExpenditures": "92400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-397400000", "cashflowFromInvestment": "74300000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-176000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3237700000, "cost_of_revenue": 2363300000, "gross_profit": 874400000, "research_and_development": 22500000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 359200000, "depreciation_amortisation": 165100000, "ebitda": 524300000, "interest_expense": 55400000, "interest_income": null, "other_non_operating": null, "pretax_income": 303800000, "tax_provision": 61200000, "effective_tax_rate": null, "net_income": 238900000, "net_income_continuing_ops": 242600000, "net_income_to_common": 238900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 331400000, "short_term_investments": 8800000, "net_receivables": 461400000, "inventory": 678400000, "other_current_assets": null, "total_current_assets": 1607700000, "net_ppe": null, "goodwill": 1501300000, "intangible_assets": 567200000, "goodwill_and_intangibles": 2068500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2823000000, "total_assets": 4430700000, "short_term_debt": 22200000, "accounts_payable": 337000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 560500000, "long_term_debt": 1136900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1489800000, "total_liabilities": 2050300000, "total_debt": 1159100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1886700000, "total_equity": 2351100000, "shares_outstanding": 42200000, "operating_cash_flow": 408500000, "stock_based_compensation": 13000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 92400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 74300000, "dividends_paid": 48900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -397400000, "free_cash_flow": 500900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "359200000", "ebitda": "524300000", "netIncome": "238900000", "grossProfit": "874400000", "depreciation": "None", "totalRevenue": "3237700000", "costOfRevenue": "2363300000", "interestIncome": "5600000", "incomeBeforeTax": "303800000", "interestExpense": "55400000", "operatingIncome": "339700000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "61200000", "reportedCurrency": "USD", "netInterestIncome": "-47400000", "nonInterestIncome": "None", "operatingExpenses": "534700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2363300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "165100000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "242600000" }, "balance": { "goodwill": "1501300000", "inventory": "678400000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "4430700000", "longTermDebt": "1136900000", "shortTermDebt": "22200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "567200000", "reportedCurrency": "USD", "retainedEarnings": "1886700000", "totalLiabilities": "2050300000", "otherCurrentAssets": "136500000", "totalCurrentAssets": "1607700000", "currentLongTermDebt": "600000", "longTermInvestments": "None", "shortTermInvestments": "8800000", "currentNetReceivables": "461400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2823000000", "currentAccountsPayable": "337000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "676000000", "shortLongTermDebtTotal": "1210100000", "totalShareholderEquity": "2351100000", "capitalLeaseObligations": "72600000", "otherCurrentLiabilities": "201300000", "totalCurrentLiabilities": "560500000", "otherNonCurrentLiabilities": "48000000", "totalNonCurrentLiabilities": "1489800000", "cashAndShortTermInvestments": "331400000", "commonStockSharesOutstanding": "42200000", "intangibleAssetsExcludingGoodwill": "567200000", "cashAndCashEquivalentsAtCarryingValue": "331400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "242600000", "profitLoss": "None", "dividendPayout": "48900000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "68600000", "operatingCashflow": "408500000", "capitalExpenditures": "92400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-397400000", "cashflowFromInvestment": "74300000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-176000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134500000", "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": "2026-06-07T03:16:33.519236+00:00", "is_restated": false, "income_statement": { "revenue": 3645400000, "cost_of_revenue": 2685200000, "gross_profit": 960200000, "ebit": 349000000, "ebitda": 491400000, "pretax_income": 292200000, "tax_provision": 56400000, "net_income": 231200000, "net_income_to_common": 231200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 248600000, "total_current_assets": 1817700000, "total_assets": 4606800000, "short_term_debt": 500000, "long_term_debt": 1306600000, "total_debt": 1307100000, "total_liabilities": 2285300000, "total_equity": 2310500000, "shares_outstanding": 43900000, "goodwill_and_intangibles": 2134700000 }, "cash_flow": { "operating_cash_flow": 362700000, "capital_expenditure": 77600000, "free_cash_flow": 440300000, "dividends_paid": 47200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324220, "ticker_id": 3428, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:33.519236+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "349000000", "ebitda": "491400000", "netIncome": "231200000", "grossProfit": "960200000", "depreciation": "None", "totalRevenue": "3645400000", "costOfRevenue": "2685200000", "interestIncome": "1900000", "incomeBeforeTax": "292200000", "interestExpense": "56800000", "operatingIncome": "367500000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "56400000", "reportedCurrency": "USD", "netInterestIncome": "-53300000", "nonInterestIncome": "None", "operatingExpenses": "592700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2685200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "142400000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "235800000" }, "balance": { "goodwill": "1509200000", "inventory": "767200000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "4606800000", "longTermDebt": "1306600000", "shortTermDebt": "500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "625500000", "reportedCurrency": "USD", "retainedEarnings": "1777900000", "totalLiabilities": "2285300000", "otherCurrentAssets": "250000000", "totalCurrentAssets": "1817700000", "currentLongTermDebt": "500000", "longTermInvestments": "None", "shortTermInvestments": "6000000", "currentNetReceivables": "551900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2806100000", "currentAccountsPayable": "424800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "615500000", "shortLongTermDebtTotal": "1307100000", "totalShareholderEquity": "2310500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "258200000", "totalCurrentLiabilities": "683500000", "otherNonCurrentLiabilities": "49500000", "totalNonCurrentLiabilities": "1601800000", "cashAndShortTermInvestments": "248600000", "commonStockSharesOutstanding": "43900000", "intangibleAssetsExcludingGoodwill": "625500000", "cashAndCashEquivalentsAtCarryingValue": "248600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "235800000", "profitLoss": "None", "dividendPayout": "47200000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-42700000", "operatingCashflow": "362700000", "capitalExpenditures": "77600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17700000", "cashflowFromInvestment": "-227900000", "stockBasedCompensation": "16900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-127800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "142400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3645400000, "cost_of_revenue": 2685200000, "gross_profit": 960200000, "research_and_development": 29300000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 349000000, "depreciation_amortisation": 142400000, "ebitda": 491400000, "interest_expense": 56800000, "interest_income": null, "other_non_operating": null, "pretax_income": 292200000, "tax_provision": 56400000, "effective_tax_rate": null, "net_income": 231200000, "net_income_continuing_ops": 235800000, "net_income_to_common": 231200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 248600000, "short_term_investments": 6000000, "net_receivables": 551900000, "inventory": 767200000, "other_current_assets": null, "total_current_assets": 1817700000, "net_ppe": null, "goodwill": 1509200000, "intangible_assets": 625500000, "goodwill_and_intangibles": 2134700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2806100000, "total_assets": 4606800000, "short_term_debt": 500000, "accounts_payable": 424800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 683500000, "long_term_debt": 1306600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1601800000, "total_liabilities": 2285300000, "total_debt": 1307100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1777900000, "total_equity": 2310500000, "shares_outstanding": 43900000, "operating_cash_flow": 362700000, "stock_based_compensation": 16900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -227900000, "dividends_paid": 47200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17700000, "free_cash_flow": 440300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "349000000", "ebitda": "491400000", "netIncome": "231200000", "grossProfit": "960200000", "depreciation": "None", "totalRevenue": "3645400000", "costOfRevenue": "2685200000", "interestIncome": "1900000", "incomeBeforeTax": "292200000", "interestExpense": "56800000", "operatingIncome": "367500000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "56400000", "reportedCurrency": "USD", "netInterestIncome": "-53300000", "nonInterestIncome": "None", "operatingExpenses": "592700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2685200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "142400000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "235800000" }, "balance": { "goodwill": "1509200000", "inventory": "767200000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "4606800000", "longTermDebt": "1306600000", "shortTermDebt": "500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "625500000", "reportedCurrency": "USD", "retainedEarnings": "1777900000", "totalLiabilities": "2285300000", "otherCurrentAssets": "250000000", "totalCurrentAssets": "1817700000", "currentLongTermDebt": "500000", "longTermInvestments": "None", "shortTermInvestments": "6000000", "currentNetReceivables": "551900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2806100000", "currentAccountsPayable": "424800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "615500000", "shortLongTermDebtTotal": "1307100000", "totalShareholderEquity": "2310500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "258200000", "totalCurrentLiabilities": "683500000", "otherNonCurrentLiabilities": "49500000", "totalNonCurrentLiabilities": "1601800000", "cashAndShortTermInvestments": "248600000", "commonStockSharesOutstanding": "43900000", "intangibleAssetsExcludingGoodwill": "625500000", "cashAndCashEquivalentsAtCarryingValue": "248600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "235800000", "profitLoss": "None", "dividendPayout": "47200000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-42700000", "operatingCashflow": "362700000", "capitalExpenditures": "77600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17700000", "cashflowFromInvestment": "-227900000", "stockBasedCompensation": "16900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-127800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "142400000", "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": "2026-06-07T03:16:33.519236+00:00", "is_restated": false, "income_statement": { "revenue": 1479100000, "cost_of_revenue": 929200000, "gross_profit": 549900000, "ebit": 152700000, "ebitda": 276600000, "pretax_income": 76500000, "tax_provision": 12200000, "net_income": 64300000, "net_income_to_common": 64300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 401000000, "total_current_assets": 2749800000, "total_assets": 13780800000, "short_term_debt": 63900000, "long_term_debt": 4682600000, "total_debt": 4746500000, "total_liabilities": 6965900000, "total_equity": 6805600000, "shares_outstanding": 66800000, "goodwill_and_intangibles": 9886900000 }, "cash_flow": { "operating_cash_flow": 14900000, "capital_expenditure": 17400000, "free_cash_flow": 32300000, "dividends_paid": 23300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324183, "ticker_id": 3428, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:33.519236+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "152700000", "ebitda": "276600000", "netIncome": "64300000", "grossProfit": "549900000", "depreciation": "None", "totalRevenue": "1479100000", "costOfRevenue": "929200000", "interestIncome": "4600000", "incomeBeforeTax": "76500000", "interestExpense": "80500000", "operatingIncome": "152700000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "12200000", "reportedCurrency": "USD", "netInterestIncome": "-75900000", "nonInterestIncome": "None", "operatingExpenses": "397200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "929200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "64300000" }, "balance": { "goodwill": "6577200000", "inventory": "1378400000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "13780800000", "longTermDebt": "4682600000", "shortTermDebt": "63900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "3309700000", "reportedCurrency": "USD", "retainedEarnings": "2271300000", "totalLiabilities": "6965900000", "otherCurrentAssets": "393100000", "totalCurrentAssets": "2749800000", "currentLongTermDebt": "23800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "577300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11031000000", "currentAccountsPayable": "627500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4861900000", "totalShareholderEquity": "6805600000", "capitalLeaseObligations": "155500000", "otherCurrentLiabilities": "573400000", "totalCurrentLiabilities": "1264800000", "otherNonCurrentLiabilities": "68100000", "totalNonCurrentLiabilities": "5701099999", "cashAndShortTermInvestments": "401000000", "commonStockSharesOutstanding": "66800000", "intangibleAssetsExcludingGoodwill": "3309700000", "cashAndCashEquivalentsAtCarryingValue": "401000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64300000", "profitLoss": "None", "dividendPayout": "23300000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-63400000", "operatingCashflow": "14900000", "capitalExpenditures": "17400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-115400000", "cashflowFromInvestment": "-17400000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1479100000, "cost_of_revenue": 929200000, "gross_profit": 549900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 152700000, "depreciation_amortisation": 123900000, "ebitda": 276600000, "interest_expense": 80500000, "interest_income": null, "other_non_operating": null, "pretax_income": 76500000, "tax_provision": 12200000, "effective_tax_rate": null, "net_income": 64300000, "net_income_continuing_ops": 64300000, "net_income_to_common": 64300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 401000000, "short_term_investments": null, "net_receivables": 577300000, "inventory": 1378400000, "other_current_assets": null, "total_current_assets": 2749800000, "net_ppe": null, "goodwill": 6577200000, "intangible_assets": 3309700000, "goodwill_and_intangibles": 9886900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11031000000, "total_assets": 13780800000, "short_term_debt": 63900000, "accounts_payable": 627500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1264800000, "long_term_debt": 4682600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5701099999, "total_liabilities": 6965900000, "total_debt": 4746500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2271300000, "total_equity": 6805600000, "shares_outstanding": 66800000, "operating_cash_flow": 14900000, "stock_based_compensation": 8000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17400000, "dividends_paid": 23300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -115400000, "free_cash_flow": 32300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "152700000", "ebitda": "276600000", "netIncome": "64300000", "grossProfit": "549900000", "depreciation": "None", "totalRevenue": "1479100000", "costOfRevenue": "929200000", "interestIncome": "4600000", "incomeBeforeTax": "76500000", "interestExpense": "80500000", "operatingIncome": "152700000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "12200000", "reportedCurrency": "USD", "netInterestIncome": "-75900000", "nonInterestIncome": "None", "operatingExpenses": "397200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "929200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "64300000" }, "balance": { "goodwill": "6577200000", "inventory": "1378400000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "13780800000", "longTermDebt": "4682600000", "shortTermDebt": "63900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "3309700000", "reportedCurrency": "USD", "retainedEarnings": "2271300000", "totalLiabilities": "6965900000", "otherCurrentAssets": "393100000", "totalCurrentAssets": "2749800000", "currentLongTermDebt": "23800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "577300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11031000000", "currentAccountsPayable": "627500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4861900000", "totalShareholderEquity": "6805600000", "capitalLeaseObligations": "155500000", "otherCurrentLiabilities": "573400000", "totalCurrentLiabilities": "1264800000", "otherNonCurrentLiabilities": "68100000", "totalNonCurrentLiabilities": "5701099999", "cashAndShortTermInvestments": "401000000", "commonStockSharesOutstanding": "66800000", "intangibleAssetsExcludingGoodwill": "3309700000", "cashAndCashEquivalentsAtCarryingValue": "401000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64300000", "profitLoss": "None", "dividendPayout": "23300000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-63400000", "operatingCashflow": "14900000", "capitalExpenditures": "17400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-115400000", "cashflowFromInvestment": "-17400000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37300000", "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": "2026-06-07T03:16:33.519236+00:00", "is_restated": false, "income_statement": { "revenue": 1523200000, "cost_of_revenue": 952000000, "gross_profit": 571200000, "ebit": 167100000, "ebitda": 290700000, "pretax_income": 86500000, "tax_provision": 22700000, "net_income": 63500000, "net_income_to_common": 63500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 521700000, "total_current_assets": 2712300000, "total_assets": 13921000000, "short_term_debt": 62600000, "long_term_debt": 4764600000, "total_debt": 4827200000, "total_liabilities": 7067700000, "total_equity": 6844100000, "shares_outstanding": 66599999, "goodwill_and_intangibles": 10029700000 }, "cash_flow": { "operating_cash_flow": 167800000, "capital_expenditure": 27200000, "free_cash_flow": 195000000, "dividends_paid": 23300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324184, "ticker_id": 3428, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:33.519236+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "167100000", "ebitda": "290700000", "netIncome": "63500000", "grossProfit": "571200000", "depreciation": "None", "totalRevenue": "1523200000", "costOfRevenue": "952000000", "interestIncome": "77600000", "incomeBeforeTax": "86500000", "interestExpense": "80600000", "operatingIncome": "169000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "22700000", "reportedCurrency": "USD", "netInterestIncome": "-77600000", "nonInterestIncome": "None", "operatingExpenses": "402200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "952000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123600000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "63800000" }, "balance": { "goodwill": "6611300000", "inventory": "1321700000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "13921000000", "longTermDebt": "4764600000", "shortTermDebt": "62600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3418400000", "reportedCurrency": "USD", "retainedEarnings": "2230300000", "totalLiabilities": "7067700000", "otherCurrentAssets": "344700000", "totalCurrentAssets": "2712300000", "currentLongTermDebt": "24100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "524200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11208700000", "currentAccountsPayable": "607300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1057000000", "shortLongTermDebtTotal": "5055200000", "totalShareholderEquity": "6844100000", "capitalLeaseObligations": "152500000", "otherCurrentLiabilities": "594400000", "totalCurrentLiabilities": "1264300000", "otherNonCurrentLiabilities": "66200000", "totalNonCurrentLiabilities": "5803400000", "cashAndShortTermInvestments": "521700000", "commonStockSharesOutstanding": "66599999", "intangibleAssetsExcludingGoodwill": "3418400000", "cashAndCashEquivalentsAtCarryingValue": "521700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63500000", "profitLoss": "None", "dividendPayout": "23300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "44700000", "operatingCashflow": "167800000", "capitalExpenditures": "27200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29600000", "cashflowFromInvestment": "-18900000", "stockBasedCompensation": "8199999", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1523200000, "cost_of_revenue": 952000000, "gross_profit": 571200000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 167100000, "depreciation_amortisation": 123600000, "ebitda": 290700000, "interest_expense": 80600000, "interest_income": null, "other_non_operating": null, "pretax_income": 86500000, "tax_provision": 22700000, "effective_tax_rate": null, "net_income": 63500000, "net_income_continuing_ops": 63800000, "net_income_to_common": 63500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 521700000, "short_term_investments": null, "net_receivables": 524200000, "inventory": 1321700000, "other_current_assets": null, "total_current_assets": 2712300000, "net_ppe": null, "goodwill": 6611300000, "intangible_assets": 3418400000, "goodwill_and_intangibles": 10029700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11208700000, "total_assets": 13921000000, "short_term_debt": 62600000, "accounts_payable": 607300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1264300000, "long_term_debt": 4764600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5803400000, "total_liabilities": 7067700000, "total_debt": 4827200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2230300000, "total_equity": 6844100000, "shares_outstanding": 66599999, "operating_cash_flow": 167800000, "stock_based_compensation": 8199999, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18900000, "dividends_paid": 23300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29600000, "free_cash_flow": 195000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "167100000", "ebitda": "290700000", "netIncome": "63500000", "grossProfit": "571200000", "depreciation": "None", "totalRevenue": "1523200000", "costOfRevenue": "952000000", "interestIncome": "77600000", "incomeBeforeTax": "86500000", "interestExpense": "80600000", "operatingIncome": "169000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "22700000", "reportedCurrency": "USD", "netInterestIncome": "-77600000", "nonInterestIncome": "None", "operatingExpenses": "402200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "952000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123600000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "63800000" }, "balance": { "goodwill": "6611300000", "inventory": "1321700000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "13921000000", "longTermDebt": "4764600000", "shortTermDebt": "62600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3418400000", "reportedCurrency": "USD", "retainedEarnings": "2230300000", "totalLiabilities": "7067700000", "otherCurrentAssets": "344700000", "totalCurrentAssets": "2712300000", "currentLongTermDebt": "24100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "524200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11208700000", "currentAccountsPayable": "607300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1057000000", "shortLongTermDebtTotal": "5055200000", "totalShareholderEquity": "6844100000", "capitalLeaseObligations": "152500000", "otherCurrentLiabilities": "594400000", "totalCurrentLiabilities": "1264300000", "otherNonCurrentLiabilities": "66200000", "totalNonCurrentLiabilities": "5803400000", "cashAndShortTermInvestments": "521700000", "commonStockSharesOutstanding": "66599999", "intangibleAssetsExcludingGoodwill": "3418400000", "cashAndCashEquivalentsAtCarryingValue": "521700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63500000", "profitLoss": "None", "dividendPayout": "23300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "44700000", "operatingCashflow": "167800000", "capitalExpenditures": "27200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29600000", "cashflowFromInvestment": "-18900000", "stockBasedCompensation": "8199999", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37000000", "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": "2026-06-07T03:16:33.519236+00:00", "is_restated": false, "income_statement": { "revenue": 1497000000, "cost_of_revenue": 942800000, "gross_profit": 554200000, "ebit": 178900000, "ebitda": 308100000, "pretax_income": 91900000, "tax_provision": 11900000, "net_income": 79600000, "net_income_to_common": 79600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 400000000, "total_current_assets": 2594300000, "total_assets": 13874100000, "short_term_debt": 43000000, "long_term_debt": 4780000000, "total_debt": 4823000000, "total_liabilities": 7101800000, "total_equity": 6763500000, "shares_outstanding": 66600000, "goodwill_and_intangibles": 10107800000 }, "cash_flow": { "operating_cash_flow": 197500000, "capital_expenditure": 23500000, "free_cash_flow": 221000000, "dividends_paid": 23100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324186, "ticker_id": 3428, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:33.519236+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "178900000", "ebitda": "308100000", "netIncome": "79600000", "grossProfit": "554200000", "depreciation": "None", "totalRevenue": "1497000000", "costOfRevenue": "942800000", "interestIncome": "5300000", "incomeBeforeTax": "91900000", "interestExpense": "87000000", "operatingIncome": "174400000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "11900000", "reportedCurrency": "USD", "netInterestIncome": "-81700000", "nonInterestIncome": "None", "operatingExpenses": "379800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "942800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129200000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "80000000" }, "balance": { "goodwill": "6605200000", "inventory": "1366300000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "13874100000", "longTermDebt": "4780000000", "shortTermDebt": "43000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3502600000", "reportedCurrency": "USD", "retainedEarnings": "2190000000", "totalLiabilities": "7101800000", "otherCurrentAssets": "320000000", "totalCurrentAssets": "2594300000", "currentLongTermDebt": "5400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "508000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11279800000", "currentAccountsPayable": "597600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1065500000", "shortLongTermDebtTotal": "4931800000", "totalShareholderEquity": "6763500000", "capitalLeaseObligations": "146400000", "otherCurrentLiabilities": "625800000", "totalCurrentLiabilities": "1266400000", "otherNonCurrentLiabilities": "61500000", "totalNonCurrentLiabilities": "5835400000", "cashAndShortTermInvestments": "400000000", "commonStockSharesOutstanding": "66600000", "intangibleAssetsExcludingGoodwill": "3502600000", "cashAndCashEquivalentsAtCarryingValue": "400000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80000000", "profitLoss": "None", "dividendPayout": "23100000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-17600000", "operatingCashflow": "197500000", "capitalExpenditures": "23500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98300000", "cashflowFromInvestment": "-22900000", "stockBasedCompensation": "9400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1497000000, "cost_of_revenue": 942800000, "gross_profit": 554200000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 178900000, "depreciation_amortisation": 129200000, "ebitda": 308100000, "interest_expense": 87000000, "interest_income": null, "other_non_operating": null, "pretax_income": 91900000, "tax_provision": 11900000, "effective_tax_rate": null, "net_income": 79600000, "net_income_continuing_ops": 80000000, "net_income_to_common": 79600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 400000000, "short_term_investments": null, "net_receivables": 508000000, "inventory": 1366300000, "other_current_assets": null, "total_current_assets": 2594300000, "net_ppe": null, "goodwill": 6605200000, "intangible_assets": 3502600000, "goodwill_and_intangibles": 10107800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11279800000, "total_assets": 13874100000, "short_term_debt": 43000000, "accounts_payable": 597600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1266400000, "long_term_debt": 4780000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5835400000, "total_liabilities": 7101800000, "total_debt": 4823000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2190000000, "total_equity": 6763500000, "shares_outstanding": 66600000, "operating_cash_flow": 197500000, "stock_based_compensation": 9400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22900000, "dividends_paid": 23100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -98300000, "free_cash_flow": 221000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "178900000", "ebitda": "308100000", "netIncome": "79600000", "grossProfit": "554200000", "depreciation": "None", "totalRevenue": "1497000000", "costOfRevenue": "942800000", "interestIncome": "5300000", "incomeBeforeTax": "91900000", "interestExpense": "87000000", "operatingIncome": "174400000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "11900000", "reportedCurrency": "USD", "netInterestIncome": "-81700000", "nonInterestIncome": "None", "operatingExpenses": "379800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "942800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129200000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "80000000" }, "balance": { "goodwill": "6605200000", "inventory": "1366300000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "13874100000", "longTermDebt": "4780000000", "shortTermDebt": "43000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3502600000", "reportedCurrency": "USD", "retainedEarnings": "2190000000", "totalLiabilities": "7101800000", "otherCurrentAssets": "320000000", "totalCurrentAssets": "2594300000", "currentLongTermDebt": "5400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "508000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11279800000", "currentAccountsPayable": "597600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1065500000", "shortLongTermDebtTotal": "4931800000", "totalShareholderEquity": "6763500000", "capitalLeaseObligations": "146400000", "otherCurrentLiabilities": "625800000", "totalCurrentLiabilities": "1266400000", "otherNonCurrentLiabilities": "61500000", "totalNonCurrentLiabilities": "5835400000", "cashAndShortTermInvestments": "400000000", "commonStockSharesOutstanding": "66600000", "intangibleAssetsExcludingGoodwill": "3502600000", "cashAndCashEquivalentsAtCarryingValue": "400000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80000000", "profitLoss": "None", "dividendPayout": "23100000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-17600000", "operatingCashflow": "197500000", "capitalExpenditures": "23500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98300000", "cashflowFromInvestment": "-22900000", "stockBasedCompensation": "9400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41900000", "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": "2026-06-07T03:16:33.519236+00:00", "is_restated": false, "income_statement": { "revenue": 1496100000, "cost_of_revenue": 925000000, "gross_profit": 571100000, "ebit": 191400000, "ebitda": 313700000, "pretax_income": 101200000, "tax_provision": 21600000, "net_income": 79200000, "net_income_to_common": 79200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 320100000, "total_current_assets": 2518800000, "total_assets": 13902700000, "short_term_debt": 42900000, "long_term_debt": 4849600000, "total_debt": 4892500000, "total_liabilities": 7194800000, "total_equity": 6699600000, "shares_outstanding": 66500000, "goodwill_and_intangibles": 10199800000 }, "cash_flow": { "operating_cash_flow": 523200000, "capital_expenditure": 30200000, "free_cash_flow": 553400000, "dividends_paid": 23400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324187, "ticker_id": 3428, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:33.519236+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "191400000", "ebitda": "313700000", "netIncome": "79200000", "grossProfit": "571100000", "depreciation": "None", "totalRevenue": "1496100000", "costOfRevenue": "925000000", "interestIncome": "5100000", "incomeBeforeTax": "101200000", "interestExpense": "90200000", "operatingIncome": "181300000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "21600000", "reportedCurrency": "USD", "netInterestIncome": "-80200000", "nonInterestIncome": "None", "operatingExpenses": "389800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "925000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122300000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "79600000" }, "balance": { "goodwill": "6607600000", "inventory": "1348300000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "13902700000", "longTermDebt": "4849600000", "shortTermDebt": "42900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3592200000", "reportedCurrency": "USD", "retainedEarnings": "2133700000", "totalLiabilities": "7194800000", "otherCurrentAssets": "300500000", "totalCurrentAssets": "2518800000", "currentLongTermDebt": "5200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "549900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11383900000", "currentAccountsPayable": "615500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1084200000", "shortLongTermDebtTotal": "5003800000", "totalShareholderEquity": "6699600000", "capitalLeaseObligations": "149000000", "otherCurrentLiabilities": "601700000", "totalCurrentLiabilities": "1260100000", "otherNonCurrentLiabilities": "59800000", "totalNonCurrentLiabilities": "5934700000", "cashAndShortTermInvestments": "320100000", "commonStockSharesOutstanding": "66500000", "intangibleAssetsExcludingGoodwill": "3592200000", "cashAndCashEquivalentsAtCarryingValue": "320100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79600000", "profitLoss": "None", "dividendPayout": "23400000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-48000000", "operatingCashflow": "523200000", "capitalExpenditures": "30200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-493700000", "cashflowFromInvestment": "-25700000", "stockBasedCompensation": "10300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1496100000, "cost_of_revenue": 925000000, "gross_profit": 571100000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 191400000, "depreciation_amortisation": 122300000, "ebitda": 313700000, "interest_expense": 90200000, "interest_income": null, "other_non_operating": null, "pretax_income": 101200000, "tax_provision": 21600000, "effective_tax_rate": null, "net_income": 79200000, "net_income_continuing_ops": 79600000, "net_income_to_common": 79200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 320100000, "short_term_investments": null, "net_receivables": 549900000, "inventory": 1348300000, "other_current_assets": null, "total_current_assets": 2518800000, "net_ppe": null, "goodwill": 6607600000, "intangible_assets": 3592200000, "goodwill_and_intangibles": 10199800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11383900000, "total_assets": 13902700000, "short_term_debt": 42900000, "accounts_payable": 615500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1260100000, "long_term_debt": 4849600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5934700000, "total_liabilities": 7194800000, "total_debt": 4892500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2133700000, "total_equity": 6699600000, "shares_outstanding": 66500000, "operating_cash_flow": 523200000, "stock_based_compensation": 10300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25700000, "dividends_paid": 23400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -493700000, "free_cash_flow": 553400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "191400000", "ebitda": "313700000", "netIncome": "79200000", "grossProfit": "571100000", "depreciation": "None", "totalRevenue": "1496100000", "costOfRevenue": "925000000", "interestIncome": "5100000", "incomeBeforeTax": "101200000", "interestExpense": "90200000", "operatingIncome": "181300000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "21600000", "reportedCurrency": "USD", "netInterestIncome": "-80200000", "nonInterestIncome": "None", "operatingExpenses": "389800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "925000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122300000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "79600000" }, "balance": { "goodwill": "6607600000", "inventory": "1348300000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "13902700000", "longTermDebt": "4849600000", "shortTermDebt": "42900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3592200000", "reportedCurrency": "USD", "retainedEarnings": "2133700000", "totalLiabilities": "7194800000", "otherCurrentAssets": "300500000", "totalCurrentAssets": "2518800000", "currentLongTermDebt": "5200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "549900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11383900000", "currentAccountsPayable": "615500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1084200000", "shortLongTermDebtTotal": "5003800000", "totalShareholderEquity": "6699600000", "capitalLeaseObligations": "149000000", "otherCurrentLiabilities": "601700000", "totalCurrentLiabilities": "1260100000", "otherNonCurrentLiabilities": "59800000", "totalNonCurrentLiabilities": "5934700000", "cashAndShortTermInvestments": "320100000", "commonStockSharesOutstanding": "66500000", "intangibleAssetsExcludingGoodwill": "3592200000", "cashAndCashEquivalentsAtCarryingValue": "320100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79600000", "profitLoss": "None", "dividendPayout": "23400000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-48000000", "operatingCashflow": "523200000", "capitalExpenditures": "30200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-493700000", "cashflowFromInvestment": "-25700000", "stockBasedCompensation": "10300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122300000", "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": "2026-06-07T03:16:33.519236+00:00", "is_restated": false, "income_statement": { "revenue": 1418100000, "cost_of_revenue": 883300000, "gross_profit": 534799999, "ebit": 164400000, "ebitda": 289900000, "pretax_income": 73000000, "tax_provision": 15500000, "net_income": 57300000, "net_income_to_common": 57300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 305300000, "total_current_assets": 2753400000, "total_assets": 14032300000, "short_term_debt": 42800000, "long_term_debt": 5291800000, "total_debt": 5334600000, "total_liabilities": 7601900000, "total_equity": 6422700000, "shares_outstanding": 66500000, "goodwill_and_intangibles": 10129600000 }, "cash_flow": { "operating_cash_flow": 102300000, "capital_expenditure": 16800000, "free_cash_flow": 119100000, "dividends_paid": 23200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324188, "ticker_id": 3428, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:33.519236+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "164400000", "ebitda": "289900000", "netIncome": "57300000", "grossProfit": "534799999", "depreciation": "None", "totalRevenue": "1418100000", "costOfRevenue": "883300000", "interestIncome": "4200000", "incomeBeforeTax": "73000000", "interestExpense": "91400000", "operatingIncome": "165900000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "15500000", "reportedCurrency": "USD", "netInterestIncome": "-86000000", "nonInterestIncome": "None", "operatingExpenses": "368900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "883300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125500000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "57500000" }, "balance": { "goodwill": "6513200000", "inventory": "1279000000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "14032300000", "longTermDebt": "5291800000", "shortTermDebt": "42800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3616400000", "reportedCurrency": "USD", "retainedEarnings": "2077900000", "totalLiabilities": "7601900000", "otherCurrentAssets": "317000000", "totalCurrentAssets": "2753400000", "currentLongTermDebt": "5100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "852100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11278900000", "currentAccountsPayable": "589300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1053000000", "shortLongTermDebtTotal": "5454300000", "totalShareholderEquity": "6422700000", "capitalLeaseObligations": "157400000", "otherCurrentLiabilities": "586300000", "totalCurrentLiabilities": "1218400000", "otherNonCurrentLiabilities": "56000000", "totalNonCurrentLiabilities": "6383500000", "cashAndShortTermInvestments": "305300000", "commonStockSharesOutstanding": "66500000", "intangibleAssetsExcludingGoodwill": "3616400000", "cashAndCashEquivalentsAtCarryingValue": "305300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57500000", "profitLoss": "None", "dividendPayout": "23200000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-41800000", "operatingCashflow": "102300000", "capitalExpenditures": "16800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-192500000", "cashflowFromInvestment": "-3500000", "stockBasedCompensation": "9500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1418100000, "cost_of_revenue": 883300000, "gross_profit": 534799999, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 164400000, "depreciation_amortisation": 125500000, "ebitda": 289900000, "interest_expense": 91400000, "interest_income": null, "other_non_operating": null, "pretax_income": 73000000, "tax_provision": 15500000, "effective_tax_rate": null, "net_income": 57300000, "net_income_continuing_ops": 57500000, "net_income_to_common": 57300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 305300000, "short_term_investments": null, "net_receivables": 852100000, "inventory": 1279000000, "other_current_assets": null, "total_current_assets": 2753400000, "net_ppe": null, "goodwill": 6513200000, "intangible_assets": 3616400000, "goodwill_and_intangibles": 10129600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11278900000, "total_assets": 14032300000, "short_term_debt": 42800000, "accounts_payable": 589300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1218400000, "long_term_debt": 5291800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6383500000, "total_liabilities": 7601900000, "total_debt": 5334600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2077900000, "total_equity": 6422700000, "shares_outstanding": 66500000, "operating_cash_flow": 102300000, "stock_based_compensation": 9500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3500000, "dividends_paid": 23200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -192500000, "free_cash_flow": 119100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "164400000", "ebitda": "289900000", "netIncome": "57300000", "grossProfit": "534799999", "depreciation": "None", "totalRevenue": "1418100000", "costOfRevenue": "883300000", "interestIncome": "4200000", "incomeBeforeTax": "73000000", "interestExpense": "91400000", "operatingIncome": "165900000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "15500000", "reportedCurrency": "USD", "netInterestIncome": "-86000000", "nonInterestIncome": "None", "operatingExpenses": "368900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "883300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125500000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "57500000" }, "balance": { "goodwill": "6513200000", "inventory": "1279000000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "14032300000", "longTermDebt": "5291800000", "shortTermDebt": "42800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3616400000", "reportedCurrency": "USD", "retainedEarnings": "2077900000", "totalLiabilities": "7601900000", "otherCurrentAssets": "317000000", "totalCurrentAssets": "2753400000", "currentLongTermDebt": "5100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "852100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11278900000", "currentAccountsPayable": "589300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1053000000", "shortLongTermDebtTotal": "5454300000", "totalShareholderEquity": "6422700000", "capitalLeaseObligations": "157400000", "otherCurrentLiabilities": "586300000", "totalCurrentLiabilities": "1218400000", "otherNonCurrentLiabilities": "56000000", "totalNonCurrentLiabilities": "6383500000", "cashAndShortTermInvestments": "305300000", "commonStockSharesOutstanding": "66500000", "intangibleAssetsExcludingGoodwill": "3616400000", "cashAndCashEquivalentsAtCarryingValue": "305300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57500000", "profitLoss": "None", "dividendPayout": "23200000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-41800000", "operatingCashflow": "102300000", "capitalExpenditures": "16800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-192500000", "cashflowFromInvestment": "-3500000", "stockBasedCompensation": "9500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125500000", "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": "2026-06-07T03:16:33.519236+00:00", "is_restated": false, "income_statement": { "revenue": 1461100000, "cost_of_revenue": 946600000, "gross_profit": 514500000, "ebit": 134300001, "ebitda": 263500000, "pretax_income": 38400000, "tax_provision": -3600000, "net_income": 41200000, "net_income_to_common": 41200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 393500000, "total_current_assets": 2751300000, "total_assets": 14033700000, "short_term_debt": 40600000, "long_term_debt": 5452700000, "total_debt": 5493300000, "total_liabilities": 7766500000, "total_equity": 6259800000, "shares_outstanding": 66600000, "goodwill_and_intangibles": 10123500000 }, "cash_flow": { "operating_cash_flow": 213200000, "capital_expenditure": 29300000, "free_cash_flow": 242500000, "dividends_paid": 23100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324189, "ticker_id": 3428, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:33.519236+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "134300001", "ebitda": "263500000", "netIncome": "41200000", "grossProfit": "514500000", "depreciation": "None", "totalRevenue": "1461100000", "costOfRevenue": "946600000", "interestIncome": "5600000", "incomeBeforeTax": "38400000", "interestExpense": "95900000", "operatingIncome": "155800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-3600000", "reportedCurrency": "USD", "netInterestIncome": "-89000000", "nonInterestIncome": "None", "operatingExpenses": "358700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "176400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "946600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129199999", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "42000000" }, "balance": { "goodwill": "6458900000", "inventory": "1227500000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "14033700000", "longTermDebt": "5452700000", "shortTermDebt": "40600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3664600000", "reportedCurrency": "USD", "retainedEarnings": "2043800000", "totalLiabilities": "7766500000", "otherCurrentAssets": "287500000", "totalCurrentAssets": "2751300000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "842800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11282500000", "currentAccountsPayable": "542800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1062300000", "shortLongTermDebtTotal": "5607400000", "totalShareholderEquity": "6259800000", "capitalLeaseObligations": "149700000", "otherCurrentLiabilities": "632300000", "totalCurrentLiabilities": "1215700000", "otherNonCurrentLiabilities": "59000000", "totalNonCurrentLiabilities": "6550800000", "cashAndShortTermInvestments": "393500000", "commonStockSharesOutstanding": "66600000", "intangibleAssetsExcludingGoodwill": "3664600000", "cashAndCashEquivalentsAtCarryingValue": "393500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42000000", "profitLoss": "None", "dividendPayout": "23100000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "78200000", "operatingCashflow": "213200000", "capitalExpenditures": "29300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-234900000", "cashflowFromInvestment": "-20500000", "stockBasedCompensation": "7900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1461100000, "cost_of_revenue": 946600000, "gross_profit": 514500000, "research_and_development": 176400000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 134300001, "depreciation_amortisation": 129199999, "ebitda": 263500000, "interest_expense": 95900000, "interest_income": null, "other_non_operating": null, "pretax_income": 38400000, "tax_provision": -3600000, "effective_tax_rate": null, "net_income": 41200000, "net_income_continuing_ops": 42000000, "net_income_to_common": 41200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 393500000, "short_term_investments": null, "net_receivables": 842800000, "inventory": 1227500000, "other_current_assets": null, "total_current_assets": 2751300000, "net_ppe": null, "goodwill": 6458900000, "intangible_assets": 3664600000, "goodwill_and_intangibles": 10123500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11282500000, "total_assets": 14033700000, "short_term_debt": 40600000, "accounts_payable": 542800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1215700000, "long_term_debt": 5452700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6550800000, "total_liabilities": 7766500000, "total_debt": 5493300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2043800000, "total_equity": 6259800000, "shares_outstanding": 66600000, "operating_cash_flow": 213200000, "stock_based_compensation": 7900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20500000, "dividends_paid": 23100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -234900000, "free_cash_flow": 242500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "134300001", "ebitda": "263500000", "netIncome": "41200000", "grossProfit": "514500000", "depreciation": "None", "totalRevenue": "1461100000", "costOfRevenue": "946600000", "interestIncome": "5600000", "incomeBeforeTax": "38400000", "interestExpense": "95900000", "operatingIncome": "155800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-3600000", "reportedCurrency": "USD", "netInterestIncome": "-89000000", "nonInterestIncome": "None", "operatingExpenses": "358700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "176400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "946600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129199999", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "42000000" }, "balance": { "goodwill": "6458900000", "inventory": "1227500000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "14033700000", "longTermDebt": "5452700000", "shortTermDebt": "40600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3664600000", "reportedCurrency": "USD", "retainedEarnings": "2043800000", "totalLiabilities": "7766500000", "otherCurrentAssets": "287500000", "totalCurrentAssets": "2751300000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "842800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11282500000", "currentAccountsPayable": "542800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1062300000", "shortLongTermDebtTotal": "5607400000", "totalShareholderEquity": "6259800000", "capitalLeaseObligations": "149700000", "otherCurrentLiabilities": "632300000", "totalCurrentLiabilities": "1215700000", "otherNonCurrentLiabilities": "59000000", "totalNonCurrentLiabilities": "6550800000", "cashAndShortTermInvestments": "393500000", "commonStockSharesOutstanding": "66600000", "intangibleAssetsExcludingGoodwill": "3664600000", "cashAndCashEquivalentsAtCarryingValue": "393500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42000000", "profitLoss": "None", "dividendPayout": "23100000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "78200000", "operatingCashflow": "213200000", "capitalExpenditures": "29300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-234900000", "cashflowFromInvestment": "-20500000", "stockBasedCompensation": "7900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129200000", "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": "2026-06-07T03:16:33.519236+00:00", "is_restated": false, "income_statement": { "revenue": 1477400000, "cost_of_revenue": 921600000, "gross_profit": 555800000, "ebit": 180800000, "ebitda": 308200000, "pretax_income": 81400000, "tax_provision": 8400000, "net_income": 72700000, "net_income_to_common": 72700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 458600000, "total_current_assets": 2955500000, "total_assets": 14559000000, "short_term_debt": 41800000, "long_term_debt": 5654600000, "total_debt": 5696400000, "total_liabilities": 8073200000, "total_equity": 6473100000, "shares_outstanding": 66700000, "goodwill_and_intangibles": 10381800000 }, "cash_flow": { "operating_cash_flow": 154800000, "capital_expenditure": 29300000, "free_cash_flow": 184100000, "dividends_paid": 23300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324191, "ticker_id": 3428, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:33.519236+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "180800000", "ebitda": "308200000", "netIncome": "72700000", "grossProfit": "555800000", "depreciation": "None", "totalRevenue": "1477400000", "costOfRevenue": "921600000", "interestIncome": "5100000", "incomeBeforeTax": "81400000", "interestExpense": "99400000", "operatingIncome": "182900000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "8400000", "reportedCurrency": "USD", "netInterestIncome": "-92900000", "nonInterestIncome": "None", "operatingExpenses": "372900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "921600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127400000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "73000000" }, "balance": { "goodwill": "6557300000", "inventory": "1324500000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "14559000000", "longTermDebt": "5654600000", "shortTermDebt": "41800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3824500000", "reportedCurrency": "USD", "retainedEarnings": "2026500000", "totalLiabilities": "8073200000", "otherCurrentAssets": "316600000", "totalCurrentAssets": "2955500000", "currentLongTermDebt": "4700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "855800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11603500000", "currentAccountsPayable": "553200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1115200000", "shortLongTermDebtTotal": "5819000000", "totalShareholderEquity": "6473100000", "capitalLeaseObligations": "159700000", "otherCurrentLiabilities": "613600000", "totalCurrentLiabilities": "1208600000", "otherNonCurrentLiabilities": "70900000", "totalNonCurrentLiabilities": "6864600000", "cashAndShortTermInvestments": "458600000", "commonStockSharesOutstanding": "66700000", "intangibleAssetsExcludingGoodwill": "3824500000", "cashAndCashEquivalentsAtCarryingValue": "458600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73000000", "profitLoss": "None", "dividendPayout": "23300000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-8500000", "operatingCashflow": "154800000", "capitalExpenditures": "29300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-188400000", "cashflowFromInvestment": "-29300000", "stockBasedCompensation": "8300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1477400000, "cost_of_revenue": 921600000, "gross_profit": 555800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 180800000, "depreciation_amortisation": 127400000, "ebitda": 308200000, "interest_expense": 99400000, "interest_income": null, "other_non_operating": null, "pretax_income": 81400000, "tax_provision": 8400000, "effective_tax_rate": null, "net_income": 72700000, "net_income_continuing_ops": 73000000, "net_income_to_common": 72700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 458600000, "short_term_investments": null, "net_receivables": 855800000, "inventory": 1324500000, "other_current_assets": null, "total_current_assets": 2955500000, "net_ppe": null, "goodwill": 6557300000, "intangible_assets": 3824500000, "goodwill_and_intangibles": 10381800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11603500000, "total_assets": 14559000000, "short_term_debt": 41800000, "accounts_payable": 553200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1208600000, "long_term_debt": 5654600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6864600000, "total_liabilities": 8073200000, "total_debt": 5696400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2026500000, "total_equity": 6473100000, "shares_outstanding": 66700000, "operating_cash_flow": 154800000, "stock_based_compensation": 8300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29300000, "dividends_paid": 23300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -188400000, "free_cash_flow": 184100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "180800000", "ebitda": "308200000", "netIncome": "72700000", "grossProfit": "555800000", "depreciation": "None", "totalRevenue": "1477400000", "costOfRevenue": "921600000", "interestIncome": "5100000", "incomeBeforeTax": "81400000", "interestExpense": "99400000", "operatingIncome": "182900000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "8400000", "reportedCurrency": "USD", "netInterestIncome": "-92900000", "nonInterestIncome": "None", "operatingExpenses": "372900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "921600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127400000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "73000000" }, "balance": { "goodwill": "6557300000", "inventory": "1324500000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "14559000000", "longTermDebt": "5654600000", "shortTermDebt": "41800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3824500000", "reportedCurrency": "USD", "retainedEarnings": "2026500000", "totalLiabilities": "8073200000", "otherCurrentAssets": "316600000", "totalCurrentAssets": "2955500000", "currentLongTermDebt": "4700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "855800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11603500000", "currentAccountsPayable": "553200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1115200000", "shortLongTermDebtTotal": "5819000000", "totalShareholderEquity": "6473100000", "capitalLeaseObligations": "159700000", "otherCurrentLiabilities": "613600000", "totalCurrentLiabilities": "1208600000", "otherNonCurrentLiabilities": "70900000", "totalNonCurrentLiabilities": "6864600000", "cashAndShortTermInvestments": "458600000", "commonStockSharesOutstanding": "66700000", "intangibleAssetsExcludingGoodwill": "3824500000", "cashAndCashEquivalentsAtCarryingValue": "458600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73000000", "profitLoss": "None", "dividendPayout": "23300000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-8500000", "operatingCashflow": "154800000", "capitalExpenditures": "29300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-188400000", "cashflowFromInvestment": "-29300000", "stockBasedCompensation": "8300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127400000", "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": "2026-06-07T03:16:33.519236+00:00", "is_restated": false, "income_statement": { "revenue": 1547600000, "cost_of_revenue": 978400000, "gross_profit": 569200000, "ebit": 200000000, "ebitda": 327000000, "pretax_income": 96900000, "tax_provision": 33900000, "net_income": 62500000, "net_income_to_common": 62500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 510400000, "total_current_assets": 3001900000, "total_assets": 14607700000, "short_term_debt": 40700000, "long_term_debt": 5764900000, "total_debt": 5805600000, "total_liabilities": 8239800000, "total_equity": 6355900000, "shares_outstanding": 66500000, "goodwill_and_intangibles": 10366200000 }, "cash_flow": { "operating_cash_flow": 158300000, "capital_expenditure": 32400000, "free_cash_flow": 190700000, "dividends_paid": 23300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324192, "ticker_id": 3428, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:33.519236+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "200000000", "ebitda": "327000000", "netIncome": "62500000", "grossProfit": "569200000", "depreciation": "None", "totalRevenue": "1547600000", "costOfRevenue": "978400000", "interestIncome": "5000000", "incomeBeforeTax": "96900000", "interestExpense": "103100000", "operatingIncome": "181000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "33900000", "reportedCurrency": "USD", "netInterestIncome": "-96700000", "nonInterestIncome": "None", "operatingExpenses": "388200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "978400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "63000000" }, "balance": { "goodwill": "6496800000", "inventory": "1309900000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "14607700000", "longTermDebt": "5764900000", "shortTermDebt": "40700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3869400000", "reportedCurrency": "USD", "retainedEarnings": "2015500000", "totalLiabilities": "8239800000", "otherCurrentAssets": "289600000", "totalCurrentAssets": "3001900000", "currentLongTermDebt": "4300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "892000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11605800000", "currentAccountsPayable": "574400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5930000000", "totalShareholderEquity": "6355900000", "capitalLeaseObligations": "160800000", "otherCurrentLiabilities": "611800000", "totalCurrentLiabilities": "1226900000", "otherNonCurrentLiabilities": "71900000", "totalNonCurrentLiabilities": "7012900000", "cashAndShortTermInvestments": "510400000", "commonStockSharesOutstanding": "66500000", "intangibleAssetsExcludingGoodwill": "3869400000", "cashAndCashEquivalentsAtCarryingValue": "510400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63000000", "profitLoss": "None", "dividendPayout": "23300000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "2000000", "operatingCashflow": "158300000", "capitalExpenditures": "32400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-504500000", "cashflowFromInvestment": "342700000", "stockBasedCompensation": "9500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1547600000, "cost_of_revenue": 978400000, "gross_profit": 569200000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 200000000, "depreciation_amortisation": 127000000, "ebitda": 327000000, "interest_expense": 103100000, "interest_income": null, "other_non_operating": null, "pretax_income": 96900000, "tax_provision": 33900000, "effective_tax_rate": null, "net_income": 62500000, "net_income_continuing_ops": 63000000, "net_income_to_common": 62500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 510400000, "short_term_investments": null, "net_receivables": 892000000, "inventory": 1309900000, "other_current_assets": null, "total_current_assets": 3001900000, "net_ppe": null, "goodwill": 6496800000, "intangible_assets": 3869400000, "goodwill_and_intangibles": 10366200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11605800000, "total_assets": 14607700000, "short_term_debt": 40700000, "accounts_payable": 574400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1226900000, "long_term_debt": 5764900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7012900000, "total_liabilities": 8239800000, "total_debt": 5805600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2015500000, "total_equity": 6355900000, "shares_outstanding": 66500000, "operating_cash_flow": 158300000, "stock_based_compensation": 9500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 342700000, "dividends_paid": 23300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -504500000, "free_cash_flow": 190700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "200000000", "ebitda": "327000000", "netIncome": "62500000", "grossProfit": "569200000", "depreciation": "None", "totalRevenue": "1547600000", "costOfRevenue": "978400000", "interestIncome": "5000000", "incomeBeforeTax": "96900000", "interestExpense": "103100000", "operatingIncome": "181000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "33900000", "reportedCurrency": "USD", "netInterestIncome": "-96700000", "nonInterestIncome": "None", "operatingExpenses": "388200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "978400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "63000000" }, "balance": { "goodwill": "6496800000", "inventory": "1309900000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "14607700000", "longTermDebt": "5764900000", "shortTermDebt": "40700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3869400000", "reportedCurrency": "USD", "retainedEarnings": "2015500000", "totalLiabilities": "8239800000", "otherCurrentAssets": "289600000", "totalCurrentAssets": "3001900000", "currentLongTermDebt": "4300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "892000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11605800000", "currentAccountsPayable": "574400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5930000000", "totalShareholderEquity": "6355900000", "capitalLeaseObligations": "160800000", "otherCurrentLiabilities": "611800000", "totalCurrentLiabilities": "1226900000", "otherNonCurrentLiabilities": "71900000", "totalNonCurrentLiabilities": "7012900000", "cashAndShortTermInvestments": "510400000", "commonStockSharesOutstanding": "66500000", "intangibleAssetsExcludingGoodwill": "3869400000", "cashAndCashEquivalentsAtCarryingValue": "510400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63000000", "profitLoss": "None", "dividendPayout": "23300000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "2000000", "operatingCashflow": "158300000", "capitalExpenditures": "32400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-504500000", "cashflowFromInvestment": "342700000", "stockBasedCompensation": "9500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127000000", "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": "2026-06-07T03:16:33.519236+00:00", "is_restated": false, "income_statement": { "revenue": 1547700000, "cost_of_revenue": 994600000, "gross_profit": 553100000, "ebit": 138200001, "ebitda": 266400000, "pretax_income": 31300000, "tax_provision": 10900000, "net_income": 19800000, "net_income_to_common": 19800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 465300000, "total_current_assets": 3265600000, "total_assets": 15073800000, "short_term_debt": 40000000, "long_term_debt": 6242000000, "total_debt": 6282000000, "total_liabilities": 8798300000, "total_equity": 6254500000, "shares_outstanding": 66400000, "goodwill_and_intangibles": 10472000000 }, "cash_flow": { "operating_cash_flow": 83100000, "capital_expenditure": 18500000, "free_cash_flow": 101600000, "dividends_paid": 23300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324193, "ticker_id": 3428, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:33.519236+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "138200001", "ebitda": "266400000", "netIncome": "19800000", "grossProfit": "553100000", "depreciation": "None", "totalRevenue": "1547700000", "costOfRevenue": "994600000", "interestIncome": "3100000", "incomeBeforeTax": "31300000", "interestExpense": "106900000", "operatingIncome": "146200000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "10900000", "reportedCurrency": "USD", "netInterestIncome": "-102300000", "nonInterestIncome": "None", "operatingExpenses": "406900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "994600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128199999", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "20400000" }, "balance": { "goodwill": "6506200000", "inventory": "1319100000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "15073800000", "longTermDebt": "6242000000", "shortTermDebt": "40000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "3965800000", "reportedCurrency": "USD", "retainedEarnings": "1976300000", "totalLiabilities": "8798300000", "otherCurrentAssets": "653100000", "totalCurrentAssets": "3265600000", "currentLongTermDebt": "3900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "828100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11808200000", "currentAccountsPayable": "566100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6411400000", "totalShareholderEquity": "6254500000", "capitalLeaseObligations": "165500000", "otherCurrentLiabilities": "642400000", "totalCurrentLiabilities": "1248500000", "otherNonCurrentLiabilities": "76900000", "totalNonCurrentLiabilities": "7549800000", "cashAndShortTermInvestments": "465300000", "commonStockSharesOutstanding": "66400000", "intangibleAssetsExcludingGoodwill": "3965800000", "cashAndCashEquivalentsAtCarryingValue": "465300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20400000", "profitLoss": "None", "dividendPayout": "23300000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-47800000", "operatingCashflow": "83100000", "capitalExpenditures": "18500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-168000000", "cashflowFromInvestment": "-17500000", "stockBasedCompensation": "9100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1547700000, "cost_of_revenue": 994600000, "gross_profit": 553100000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 138200001, "depreciation_amortisation": 128199999, "ebitda": 266400000, "interest_expense": 106900000, "interest_income": null, "other_non_operating": null, "pretax_income": 31300000, "tax_provision": 10900000, "effective_tax_rate": null, "net_income": 19800000, "net_income_continuing_ops": 20400000, "net_income_to_common": 19800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 465300000, "short_term_investments": null, "net_receivables": 828100000, "inventory": 1319100000, "other_current_assets": null, "total_current_assets": 3265600000, "net_ppe": null, "goodwill": 6506200000, "intangible_assets": 3965800000, "goodwill_and_intangibles": 10472000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11808200000, "total_assets": 15073800000, "short_term_debt": 40000000, "accounts_payable": 566100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1248500000, "long_term_debt": 6242000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7549800000, "total_liabilities": 8798300000, "total_debt": 6282000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1976300000, "total_equity": 6254500000, "shares_outstanding": 66400000, "operating_cash_flow": 83100000, "stock_based_compensation": 9100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17500000, "dividends_paid": 23300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -168000000, "free_cash_flow": 101600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "138200001", "ebitda": "266400000", "netIncome": "19800000", "grossProfit": "553100000", "depreciation": "None", "totalRevenue": "1547700000", "costOfRevenue": "994600000", "interestIncome": "3100000", "incomeBeforeTax": "31300000", "interestExpense": "106900000", "operatingIncome": "146200000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "10900000", "reportedCurrency": "USD", "netInterestIncome": "-102300000", "nonInterestIncome": "None", "operatingExpenses": "406900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "994600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128199999", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "20400000" }, "balance": { "goodwill": "6506200000", "inventory": "1319100000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "15073800000", "longTermDebt": "6242000000", "shortTermDebt": "40000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "3965800000", "reportedCurrency": "USD", "retainedEarnings": "1976300000", "totalLiabilities": "8798300000", "otherCurrentAssets": "653100000", "totalCurrentAssets": "3265600000", "currentLongTermDebt": "3900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "828100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11808200000", "currentAccountsPayable": "566100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6411400000", "totalShareholderEquity": "6254500000", "capitalLeaseObligations": "165500000", "otherCurrentLiabilities": "642400000", "totalCurrentLiabilities": "1248500000", "otherNonCurrentLiabilities": "76900000", "totalNonCurrentLiabilities": "7549800000", "cashAndShortTermInvestments": "465300000", "commonStockSharesOutstanding": "66400000", "intangibleAssetsExcludingGoodwill": "3965800000", "cashAndCashEquivalentsAtCarryingValue": "465300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20400000", "profitLoss": "None", "dividendPayout": "23300000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-47800000", "operatingCashflow": "83100000", "capitalExpenditures": "18500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-168000000", "cashflowFromInvestment": "-17500000", "stockBasedCompensation": "9100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128200000", "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": "2026-06-07T03:16:33.519236+00:00", "is_restated": false, "income_statement": { "revenue": 1608200000, "cost_of_revenue": 1037599999, "gross_profit": 570600000, "ebit": 183600000, "ebitda": 333300000, "pretax_income": 74400000, "tax_provision": 17800000, "net_income": 55900000, "net_income_to_common": 55900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 574000000, "total_current_assets": 3384000000, "total_assets": 15431400000, "short_term_debt": 41100000, "long_term_debt": 6377000000, "total_debt": 6418100000, "total_liabilities": 9066300000, "total_equity": 6344300000, "shares_outstanding": 66700000, "goodwill_and_intangibles": 10636500000 }, "cash_flow": { "operating_cash_flow": 201300000, "capital_expenditure": 30400000, "free_cash_flow": 231700000, "dividends_paid": 23200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324194, "ticker_id": 3428, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:33.519236+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "183600000", "ebitda": "333300000", "netIncome": "55900000", "grossProfit": "570600000", "depreciation": "None", "totalRevenue": "1608200000", "costOfRevenue": "1037599999", "interestIncome": "3100000", "incomeBeforeTax": "74400000", "interestExpense": "109200000", "operatingIncome": "204700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "17800000", "reportedCurrency": "USD", "netInterestIncome": "-104600000", "nonInterestIncome": "None", "operatingExpenses": "365900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "171000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1037599999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149700000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "56600000" }, "balance": { "goodwill": "6553100000", "inventory": "1274200000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "15431400000", "longTermDebt": "6377000000", "shortTermDebt": "41100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4083400000", "reportedCurrency": "USD", "retainedEarnings": "1979800000", "totalLiabilities": "9066300000", "otherCurrentAssets": "614200000", "totalCurrentAssets": "3384000000", "currentLongTermDebt": "3900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "921600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12047400000", "currentAccountsPayable": "549400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6550300000", "totalShareholderEquity": "6344300000", "capitalLeaseObligations": "169400000", "otherCurrentLiabilities": "735900000", "totalCurrentLiabilities": "1326400000", "otherNonCurrentLiabilities": "77200000", "totalNonCurrentLiabilities": "7739900000", "cashAndShortTermInvestments": "574000000", "commonStockSharesOutstanding": "66700000", "intangibleAssetsExcludingGoodwill": "4083400000", "cashAndCashEquivalentsAtCarryingValue": "574000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56600000", "profitLoss": "None", "dividendPayout": "23200000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "55900000", "operatingCashflow": "201300000", "capitalExpenditures": "30400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-151100000", "cashflowFromInvestment": "-30400000", "stockBasedCompensation": "9100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1608200000, "cost_of_revenue": 1037599999, "gross_profit": 570600000, "research_and_development": 171000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 183600000, "depreciation_amortisation": 149700000, "ebitda": 333300000, "interest_expense": 109200000, "interest_income": null, "other_non_operating": null, "pretax_income": 74400000, "tax_provision": 17800000, "effective_tax_rate": null, "net_income": 55900000, "net_income_continuing_ops": 56600000, "net_income_to_common": 55900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 574000000, "short_term_investments": null, "net_receivables": 921600000, "inventory": 1274200000, "other_current_assets": null, "total_current_assets": 3384000000, "net_ppe": null, "goodwill": 6553100000, "intangible_assets": 4083400000, "goodwill_and_intangibles": 10636500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12047400000, "total_assets": 15431400000, "short_term_debt": 41100000, "accounts_payable": 549400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1326400000, "long_term_debt": 6377000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7739900000, "total_liabilities": 9066300000, "total_debt": 6418100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1979800000, "total_equity": 6344300000, "shares_outstanding": 66700000, "operating_cash_flow": 201300000, "stock_based_compensation": 9100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30400000, "dividends_paid": 23200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -151100000, "free_cash_flow": 231700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "183600000", "ebitda": "333300000", "netIncome": "55900000", "grossProfit": "570600000", "depreciation": "None", "totalRevenue": "1608200000", "costOfRevenue": "1037599999", "interestIncome": "3100000", "incomeBeforeTax": "74400000", "interestExpense": "109200000", "operatingIncome": "204700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "17800000", "reportedCurrency": "USD", "netInterestIncome": "-104600000", "nonInterestIncome": "None", "operatingExpenses": "365900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "171000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1037599999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149700000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "56600000" }, "balance": { "goodwill": "6553100000", "inventory": "1274200000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "15431400000", "longTermDebt": "6377000000", "shortTermDebt": "41100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4083400000", "reportedCurrency": "USD", "retainedEarnings": "1979800000", "totalLiabilities": "9066300000", "otherCurrentAssets": "614200000", "totalCurrentAssets": "3384000000", "currentLongTermDebt": "3900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "921600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12047400000", "currentAccountsPayable": "549400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6550300000", "totalShareholderEquity": "6344300000", "capitalLeaseObligations": "169400000", "otherCurrentLiabilities": "735900000", "totalCurrentLiabilities": "1326400000", "otherNonCurrentLiabilities": "77200000", "totalNonCurrentLiabilities": "7739900000", "cashAndShortTermInvestments": "574000000", "commonStockSharesOutstanding": "66700000", "intangibleAssetsExcludingGoodwill": "4083400000", "cashAndCashEquivalentsAtCarryingValue": "574000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56600000", "profitLoss": "None", "dividendPayout": "23200000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "55900000", "operatingCashflow": "201300000", "capitalExpenditures": "30400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-151100000", "cashflowFromInvestment": "-30400000", "stockBasedCompensation": "9100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138400000", "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": "2026-06-07T03:16:33.519236+00:00", "is_restated": false, "income_statement": { "revenue": 1649800000, "cost_of_revenue": 1096600000, "gross_profit": 553200000, "ebit": -12800000, "ebitda": 140000000, "pretax_income": -125900000, "tax_provision": 12700000, "net_income": -139500000, "net_income_to_common": -139500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 540600000, "total_current_assets": 3372000000, "total_assets": 15365000000, "short_term_debt": 39400000, "long_term_debt": 6493900000, "total_debt": 6533300000, "total_liabilities": 9168700000, "total_equity": 6169200000, "shares_outstanding": 66300000, "goodwill_and_intangibles": 10590300000 }, "cash_flow": { "operating_cash_flow": 186700000, "capital_expenditure": 25200000, "free_cash_flow": 211900000, "dividends_paid": 23200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324196, "ticker_id": 3428, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:33.519236+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12800000", "ebitda": "140000000", "netIncome": "-139500000", "grossProfit": "553200000", "depreciation": "None", "totalRevenue": "1649800000", "costOfRevenue": "1096600000", "interestIncome": "3500000", "incomeBeforeTax": "-125900000", "interestExpense": "113100000", "operatingIncome": "138900000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "12700000", "reportedCurrency": "USD", "netInterestIncome": "-108000000", "nonInterestIncome": "None", "operatingExpenses": "414300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1096600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-138600000" }, "balance": { "goodwill": "6473000000", "inventory": "1302800000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "15365000000", "longTermDebt": "6493900000", "shortTermDebt": "39400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "4117300000", "reportedCurrency": "USD", "retainedEarnings": "1947100000", "totalLiabilities": "9168700000", "otherCurrentAssets": "609900000", "totalCurrentAssets": "3372000000", "currentLongTermDebt": "3700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "918700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11993000000", "currentAccountsPayable": "588000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11917700000", "shortLongTermDebtTotal": "6662200000", "totalShareholderEquity": "6169200000", "capitalLeaseObligations": "164600000", "otherCurrentLiabilities": "678000000", "totalCurrentLiabilities": "1305400000", "otherNonCurrentLiabilities": "1344400000", "totalNonCurrentLiabilities": "7863300000", "cashAndShortTermInvestments": "540600000", "commonStockSharesOutstanding": "66300000", "intangibleAssetsExcludingGoodwill": "4117300000", "cashAndCashEquivalentsAtCarryingValue": "540600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-138600000", "profitLoss": "None", "dividendPayout": "23200000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "52000000", "operatingCashflow": "186700000", "capitalExpenditures": "25200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-210400000", "cashflowFromInvestment": "-4952600000", "stockBasedCompensation": "12900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1649800000, "cost_of_revenue": 1096600000, "gross_profit": 553200000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12800000, "depreciation_amortisation": 152800000, "ebitda": 140000000, "interest_expense": 113100000, "interest_income": null, "other_non_operating": null, "pretax_income": -125900000, "tax_provision": 12700000, "effective_tax_rate": null, "net_income": -139500000, "net_income_continuing_ops": -138600000, "net_income_to_common": -139500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 540600000, "short_term_investments": null, "net_receivables": 918700000, "inventory": 1302800000, "other_current_assets": null, "total_current_assets": 3372000000, "net_ppe": null, "goodwill": 6473000000, "intangible_assets": 4117300000, "goodwill_and_intangibles": 10590300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11993000000, "total_assets": 15365000000, "short_term_debt": 39400000, "accounts_payable": 588000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1305400000, "long_term_debt": 6493900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7863300000, "total_liabilities": 9168700000, "total_debt": 6533300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1947100000, "total_equity": 6169200000, "shares_outstanding": 66300000, "operating_cash_flow": 186700000, "stock_based_compensation": 12900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4952600000, "dividends_paid": 23200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -210400000, "free_cash_flow": 211900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12800000", "ebitda": "140000000", "netIncome": "-139500000", "grossProfit": "553200000", "depreciation": "None", "totalRevenue": "1649800000", "costOfRevenue": "1096600000", "interestIncome": "3500000", "incomeBeforeTax": "-125900000", "interestExpense": "113100000", "operatingIncome": "138900000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "12700000", "reportedCurrency": "USD", "netInterestIncome": "-108000000", "nonInterestIncome": "None", "operatingExpenses": "414300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1096600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-138600000" }, "balance": { "goodwill": "6473000000", "inventory": "1302800000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "15365000000", "longTermDebt": "6493900000", "shortTermDebt": "39400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "4117300000", "reportedCurrency": "USD", "retainedEarnings": "1947100000", "totalLiabilities": "9168700000", "otherCurrentAssets": "609900000", "totalCurrentAssets": "3372000000", "currentLongTermDebt": "3700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "918700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11993000000", "currentAccountsPayable": "588000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11917700000", "shortLongTermDebtTotal": "6662200000", "totalShareholderEquity": "6169200000", "capitalLeaseObligations": "164600000", "otherCurrentLiabilities": "678000000", "totalCurrentLiabilities": "1305400000", "otherNonCurrentLiabilities": "1344400000", "totalNonCurrentLiabilities": "7863300000", "cashAndShortTermInvestments": "540600000", "commonStockSharesOutstanding": "66300000", "intangibleAssetsExcludingGoodwill": "4117300000", "cashAndCashEquivalentsAtCarryingValue": "540600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-138600000", "profitLoss": "None", "dividendPayout": "23200000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "52000000", "operatingCashflow": "186700000", "capitalExpenditures": "25200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-210400000", "cashflowFromInvestment": "-4952600000", "stockBasedCompensation": "12900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140900000", "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": "2026-06-07T03:16:33.519236+00:00", "is_restated": false, "income_statement": { "revenue": 1768600000, "cost_of_revenue": 1192500000, "gross_profit": 576100000, "ebit": 161000000, "ebitda": 310000000, "pretax_income": 43100000, "tax_provision": 9900000, "net_income": 32100000, "net_income_to_common": 32100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 659600000, "total_current_assets": 3475000000, "total_assets": 15857800000, "short_term_debt": 111700000, "long_term_debt": 6609700000, "total_debt": 6721400000, "total_liabilities": 9420900000, "total_equity": 6410300000, "shares_outstanding": 66300000, "goodwill_and_intangibles": 10858600000 }, "cash_flow": { "operating_cash_flow": 221100000, "capital_expenditure": 44800000, "free_cash_flow": 265900000, "dividends_paid": 23200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324197, "ticker_id": 3428, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:33.519236+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "161000000", "ebitda": "310000000", "netIncome": "32100000", "grossProfit": "576100000", "depreciation": "None", "totalRevenue": "1768600000", "costOfRevenue": "1192500000", "interestIncome": "111300000", "incomeBeforeTax": "43100000", "interestExpense": "117900000", "operatingIncome": "177100000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "9900000", "reportedCurrency": "USD", "netInterestIncome": "-111300000", "nonInterestIncome": "None", "operatingExpenses": "399000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7900000", "costofGoodsAndServicesSold": "1192500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "33200000" }, "balance": { "goodwill": "6618900000", "inventory": "1576100000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "15857800000", "longTermDebt": "6609700000", "shortTermDebt": "111700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "4239700000", "reportedCurrency": "USD", "retainedEarnings": "2109800000", "totalLiabilities": "9420900000", "otherCurrentAssets": "225400000", "totalCurrentAssets": "3475000000", "currentLongTermDebt": "72600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1013900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12382800000", "currentAccountsPayable": "678500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12382800000", "shortLongTermDebtTotal": "6866500000", "totalShareholderEquity": "6410300000", "capitalLeaseObligations": "184200000", "otherCurrentLiabilities": "590900000", "totalCurrentLiabilities": "1381100000", "otherNonCurrentLiabilities": "201800000", "totalNonCurrentLiabilities": "8039800000", "cashAndShortTermInvestments": "659600000", "commonStockSharesOutstanding": "66300000", "intangibleAssetsExcludingGoodwill": "4239700000", "cashAndCashEquivalentsAtCarryingValue": "659600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33200000", "profitLoss": "None", "dividendPayout": "23200000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "107600000", "operatingCashflow": "221100000", "capitalExpenditures": "44800000", "changeInReceivables": "10700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-638500000", "cashflowFromInvestment": "-4927600000", "stockBasedCompensation": "14500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-479500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1768600000, "cost_of_revenue": 1192500000, "gross_profit": 576100000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 161000000, "depreciation_amortisation": 149000000, "ebitda": 310000000, "interest_expense": 117900000, "interest_income": null, "other_non_operating": null, "pretax_income": 43100000, "tax_provision": 9900000, "effective_tax_rate": null, "net_income": 32100000, "net_income_continuing_ops": 33200000, "net_income_to_common": 32100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 659600000, "short_term_investments": null, "net_receivables": 1013900000, "inventory": 1576100000, "other_current_assets": null, "total_current_assets": 3475000000, "net_ppe": null, "goodwill": 6618900000, "intangible_assets": 4239700000, "goodwill_and_intangibles": 10858600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12382800000, "total_assets": 15857800000, "short_term_debt": 111700000, "accounts_payable": 678500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1381100000, "long_term_debt": 6609700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8039800000, "total_liabilities": 9420900000, "total_debt": 6721400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2109800000, "total_equity": 6410300000, "shares_outstanding": 66300000, "operating_cash_flow": 221100000, "stock_based_compensation": 14500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4927600000, "dividends_paid": 23200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -638500000, "free_cash_flow": 265900000, "net_change_in_cash": -479500000 }, "raw_data": { "income": { "ebit": "161000000", "ebitda": "310000000", "netIncome": "32100000", "grossProfit": "576100000", "depreciation": "None", "totalRevenue": "1768600000", "costOfRevenue": "1192500000", "interestIncome": "111300000", "incomeBeforeTax": "43100000", "interestExpense": "117900000", "operatingIncome": "177100000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "9900000", "reportedCurrency": "USD", "netInterestIncome": "-111300000", "nonInterestIncome": "None", "operatingExpenses": "399000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7900000", "costofGoodsAndServicesSold": "1192500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "33200000" }, "balance": { "goodwill": "6618900000", "inventory": "1576100000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "15857800000", "longTermDebt": "6609700000", "shortTermDebt": "111700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "4239700000", "reportedCurrency": "USD", "retainedEarnings": "2109800000", "totalLiabilities": "9420900000", "otherCurrentAssets": "225400000", "totalCurrentAssets": "3475000000", "currentLongTermDebt": "72600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1013900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12382800000", "currentAccountsPayable": "678500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12382800000", "shortLongTermDebtTotal": "6866500000", "totalShareholderEquity": "6410300000", "capitalLeaseObligations": "184200000", "otherCurrentLiabilities": "590900000", "totalCurrentLiabilities": "1381100000", "otherNonCurrentLiabilities": "201800000", "totalNonCurrentLiabilities": "8039800000", "cashAndShortTermInvestments": "659600000", "commonStockSharesOutstanding": "66300000", "intangibleAssetsExcludingGoodwill": "4239700000", "cashAndCashEquivalentsAtCarryingValue": "659600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33200000", "profitLoss": "None", "dividendPayout": "23200000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "107600000", "operatingCashflow": "221100000", "capitalExpenditures": "44800000", "changeInReceivables": "10700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-638500000", "cashflowFromInvestment": "-4927600000", "stockBasedCompensation": "14500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-479500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }