{ "ticker": { "uuid": "305da1df-6162-4b39-9287-6f02dfd2eed8", "symbol": "TRN", "name": "Trinity Industries Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Railroads", "page_url": "https://sharemaestro.com/factors/ticker/305da1df-6162-4b39-9287-6f02dfd2eed8/", "api_url": "https://sharemaestro.com/factors/api/tickers/305da1df-6162-4b39-9287-6f02dfd2eed8/" }, "ticker_metadata": { "id": 4025, "uuid": "305da1df-6162-4b39-9287-6f02dfd2eed8", "symbol": "TRN", "name": "Trinity Industries Inc", "asset_type": "equity", "market_cap": 2555307000, "stock_exchange_id": 3, "industry": "Railroads", "sector": "Industrials", "description": "Trinity Industries, Inc. provides rail transportation products and services in North America. The company is headquartered in Dallas, Texas.", "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": "305da1df-6162-4b39-9287-6f02dfd2eed8", "symbol": "TRN", "name": "Trinity Industries Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Railroads", "page_url": "https://sharemaestro.com/factors/ticker/305da1df-6162-4b39-9287-6f02dfd2eed8/", "api_url": "https://sharemaestro.com/factors/api/tickers/305da1df-6162-4b39-9287-6f02dfd2eed8/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.92, "value": 0.78, "quality": 0.77, "momentum": 0.79, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 32.76, "market_cap": 2683044000, "pe_ratio": 10.5135, "earnings_yield": 0.0951, "ebitda_to_ev": 0.0826, "shareholder_yield": 0.0369, "roe": 0.2366, "piotroski_f_score": 7, "momentum_12_1": 0.4621, "volatility_252d": 0.3699 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:55.753288+00:00", "batch_id": "" }, "size": { "price_close": 32.76, "market_cap": 2683044000, "market_cap_usd": 2683044000, "enterprise_value": 7812744000, "shares_outstanding": 81900000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 10.5135, "pb_ratio": 2.4871, "ptbv_ratio": 3.1296, "ps_ratio": 1.3002, "pcf_ratio": 7.0421, "pfcf_ratio": 2.2288, "ev_ebitda": 12.0996, "ev_ebit": 22.8243, "ev_sales": 3.7862, "ev_fcf": 6.4901, "earnings_yield": 0.0951, "fcf_yield": 0.1541, "price_to_sales": 1.3002, "price_to_book": 2.4871, "price_to_cashflow": 7.0421, "ebitda_to_ev": 0.0826, "sales_yield": 0.2641 }, "yield": { "dividend_yield": 0.0369, "buyback_yield": 0, "shareholder_yield": 0.0369, "debt_paydown_yield": null, "total_yield": 0.0369 }, "quality": { "gross_margin": 0.2701, "operating_margin": 0.1659, "net_margin": 0.1237, "ebitda_margin": 0.3129, "fcf_margin": 0.5834, "roe": 0.2366, "roa": 0.0306, "roic": 0.0416, "roc_greenblatt": null, "asset_turnover": 0.2477, "cash_conversion": 4.7171, "accruals_ratio": -0.0151, "sbc_to_revenue": 0.0109, "piotroski_f_score": 7, "altman_z_score": 0.871, "earnings_stability_5y": 1.1592, "revenue_stability_5y": 0.2684, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0669, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 6.6602, "net_debt_to_ebitda": 7.9444, "debt_to_assets": 0.6461, "interest_coverage": 1.2902, "current_ratio": 2.0959, "quick_ratio": 1.1669, "net_debt": 5129700000, "local_beta": -0.0004, "volatility_252d": 0.3699, "volatility_60d": 0.8001, "max_drawdown_12m": -0.1588, "risk_adjusted_momentum": 1.2493 }, "growth": { "revenue_growth_1y": -0.2772, "revenue_growth_3y_cagr": 0.0294, "revenue_growth_5y_cagr": 0.0427, "eps_growth_1y": 0.8655, "eps_growth_3y_cagr": 0.6149, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0279, "book_value_growth_1y": 0.0332, "revenue_growth": -0.2772, "earnings_growth": 0.8655 }, "momentum": { "price_return_1m": -0.1057, "price_return_3m": 0.0368, "price_return_6m": 0.2093, "price_return_9m": 0.1828, "price_return_12m": 0.3077, "price_return_12m_ex1m": 0.4621, "momentum_6m": 0.2093, "momentum_12m": 0.3077, "momentum_12_1": 0.4621, "distance_from_52w_high": -0.1057, "distance_from_52w_low": 0.3987, "relative_strength": 0.2077 }, "raw_ttm": { "revenue_ttm": 2063500000, "gross_profit_ttm": 557300000, "ebit_ttm": 342300000, "ebitda_ttm": 645700000, "net_income_ttm": 255200000, "eps_diluted_ttm": 3.116, "operating_cash_flow_ttm": 381000000, "capital_expenditure_ttm": 822800000, "fcf_ttm": 1203800000, "dividends_paid_ttm": 98900000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 265300000, "cash_and_equivalents": 252600000, "total_current_assets": 1090100000, "total_current_liabilities": 520100000, "net_ppe": null, "total_assets": 8330700000, "total_debt": 5382300000, "total_equity": 1078800000, "net_working_capital": 317400000, "book_value_per_share": 13.1722, "retained_earnings": 1080600000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 857300000, "tangible_book_per_share": 10.4676 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 21, "rank_pb": 57, "rank_ptbv": 56, "rank_ps": 34, "rank_pcf": 28, "rank_ev_ebitda": 51, "rank_ev_ebit": 74, "rank_earnings_yield": 21, "rank_fcf_yield": 24, "rank_dividend_yield": 20, "rank_shareholder_yield": 21, "rank_total_yield": 21, "rank_roe": 15, "rank_roc": 50, "rank_roic": 65, "rank_gross_margin": 75, "rank_fcf_margin": 12, "rank_piotroski": 20, "rank_accruals": 69, "rank_sue": 50, "rank_eps_growth_1y": 15, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 96, "rank_momentum_12m": 36, "rank_momentum_12m_ex1m": 25, "rank_relative_strength": 33 }, "composites": { "value_composite": 22, "quality_composite": 23, "momentum_composite": 21, "growth_composite": 71, "yield_composite": 14, "svqf_composite": 11, "vc1_composite": 20, "vc2_composite": 16, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 8, "quality_value_composite": 0.775, "os_score": 0.92, "value_percentile": 0.78, "quality_percentile": 0.77, "momentum_percentile": 0.79, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "small_cap_core_rank": 20, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5124, "ticker_id": 4025, "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": "2026-06-07T06:54:55.753288+00:00", "batch_id": "", "os_score_delta": null, "price_close": 32.76, "market_cap": 2683044000, "market_cap_usd": 2683044000, "enterprise_value": 7812744000, "shares_outstanding": 81900000, "fx_rate_to_usd": null, "pe_ratio": 10.5134953, "pb_ratio": 2.4870634, "ptbv_ratio": 3.12964423, "ps_ratio": 1.3002394, "pcf_ratio": 7.04211024, "pfcf_ratio": 2.2288121, "ev_ebitda": 12.09964999, "ev_ebit": 22.82425942, "ev_sales": 3.78616138, "ev_fcf": 6.49006812, "earnings_yield": 0.09511585, "fcf_yield": 0.15408159, "dividend_yield": 0.03686112, "buyback_yield": 0, "shareholder_yield": 0.03686112, "debt_paydown_yield": null, "total_yield": 0.03686112, "gross_margin": 0.27007512, "operating_margin": 0.16588321, "net_margin": 0.12367337, "ebitda_margin": 0.31291495, "fcf_margin": 0.58337776, "roe": 0.23655914, "roa": 0.03063368, "roic": 0.04157532, "roc_greenblatt": null, "asset_turnover": 0.24769827, "cash_conversion": 4.71708464, "accruals_ratio": -0.01510077, "sbc_to_revenue": 0.0109038, "debt_to_equity": 6.66017798, "net_debt_to_ebitda": 7.94440142, "debt_to_assets": 0.64608016, "interest_coverage": 1.29023747, "current_ratio": 2.09594309, "quick_ratio": 1.16689098, "net_debt": 5129700000, "revenue_growth_1y": -0.27723292, "revenue_growth_3y_cagr": 0.02940391, "revenue_growth_5y_cagr": 0.0427334, "eps_growth_1y": 0.86549708, "eps_growth_3y_cagr": 0.61487616, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.02792247, "book_value_growth_1y": 0.03323464, "piotroski_f_score": 7, "altman_z_score": 0.87104983, "earnings_stability_5y": 1.159167, "revenue_stability_5y": 0.268383, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10565111, "price_return_3m": 0.03679089, "price_return_6m": 0.20926661, "price_return_9m": 0.18278677, "price_return_12m": 0.30765915, "price_return_12m_ex1m": 0.46213536, "distance_from_52w_high": -0.10565111, "distance_from_52w_low": 0.398685, "relative_strength": 0.20769557, "local_beta": -0.0004, "volatility_252d": 0.369901, "volatility_60d": 0.800084, "max_drawdown_12m": -0.15878222, "revenue_ttm": 2063500000, "gross_profit_ttm": 557300000, "ebit_ttm": 342300000, "ebitda_ttm": 645700000, "net_income_ttm": 255200000, "eps_diluted_ttm": 3.11599512, "operating_cash_flow_ttm": 381000000, "capital_expenditure_ttm": 822800000, "fcf_ttm": 1203800000, "dividends_paid_ttm": 98900000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 265300000, "cash_and_equivalents": 252600000, "total_current_assets": 1090100000, "total_current_liabilities": 520100000, "net_ppe": null, "total_assets": 8330700000, "total_debt": 5382300000, "total_equity": 1078800000, "net_working_capital": 317400000, "book_value_per_share": 13.17216117, "retained_earnings": 1080600000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 857300000, "tangible_book_per_share": 10.46764347, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 21, "rank_pb": 57, "rank_ptbv": 56, "rank_ps": 34, "rank_pcf": 28, "rank_ev_ebitda": 51, "rank_ev_ebit": 74, "rank_earnings_yield": 21, "rank_fcf_yield": 24, "rank_dividend_yield": 20, "rank_shareholder_yield": 21, "rank_total_yield": 21, "rank_roe": 15, "rank_roc": 50, "rank_roic": 65, "rank_gross_margin": 75, "rank_fcf_margin": 12, "rank_piotroski": 20, "rank_accruals": 69, "rank_sue": 50, "rank_eps_growth_1y": 15, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 96, "rank_momentum_12m": 36, "rank_momentum_12m_ex1m": 25, "rank_relative_strength": 33, "value_composite": 22, "quality_composite": 23, "momentum_composite": 21, "growth_composite": 71, "yield_composite": 14, "svqf_composite": 11, "vc1_composite": 20, "vc2_composite": 16, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 8, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "small_cap_core_rank": 20, "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": 32.76, "os": 0.92, "value": 0.78, "quality": 0.77, "momentum": 0.79, "confidence": 1, "coverage": 1, "pe_ratio": 10.5135, "earnings_yield": 0.0951, "shareholder_yield": 0.0369, "roe": 0.2366, "momentum_12_1": 0.4621, "complete_fields": { "id": 5124, "ticker_id": 4025, "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": "2026-06-07T06:54:55.753288+00:00", "batch_id": "", "os_score_delta": null, "price_close": 32.76, "market_cap": 2683044000, "market_cap_usd": 2683044000, "enterprise_value": 7812744000, "shares_outstanding": 81900000, "fx_rate_to_usd": null, "pe_ratio": 10.5134953, "pb_ratio": 2.4870634, "ptbv_ratio": 3.12964423, "ps_ratio": 1.3002394, "pcf_ratio": 7.04211024, "pfcf_ratio": 2.2288121, "ev_ebitda": 12.09964999, "ev_ebit": 22.82425942, "ev_sales": 3.78616138, "ev_fcf": 6.49006812, "earnings_yield": 0.09511585, "fcf_yield": 0.15408159, "dividend_yield": 0.03686112, "buyback_yield": 0, "shareholder_yield": 0.03686112, "debt_paydown_yield": null, "total_yield": 0.03686112, "gross_margin": 0.27007512, "operating_margin": 0.16588321, "net_margin": 0.12367337, "ebitda_margin": 0.31291495, "fcf_margin": 0.58337776, "roe": 0.23655914, "roa": 0.03063368, "roic": 0.04157532, "roc_greenblatt": null, "asset_turnover": 0.24769827, "cash_conversion": 4.71708464, "accruals_ratio": -0.01510077, "sbc_to_revenue": 0.0109038, "debt_to_equity": 6.66017798, "net_debt_to_ebitda": 7.94440142, "debt_to_assets": 0.64608016, "interest_coverage": 1.29023747, "current_ratio": 2.09594309, "quick_ratio": 1.16689098, "net_debt": 5129700000, "revenue_growth_1y": -0.27723292, "revenue_growth_3y_cagr": 0.02940391, "revenue_growth_5y_cagr": 0.0427334, "eps_growth_1y": 0.86549708, "eps_growth_3y_cagr": 0.61487616, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.02792247, "book_value_growth_1y": 0.03323464, "piotroski_f_score": 7, "altman_z_score": 0.87104983, "earnings_stability_5y": 1.159167, "revenue_stability_5y": 0.268383, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10565111, "price_return_3m": 0.03679089, "price_return_6m": 0.20926661, "price_return_9m": 0.18278677, "price_return_12m": 0.30765915, "price_return_12m_ex1m": 0.46213536, "distance_from_52w_high": -0.10565111, "distance_from_52w_low": 0.398685, "relative_strength": 0.20769557, "local_beta": -0.0004, "volatility_252d": 0.369901, "volatility_60d": 0.800084, "max_drawdown_12m": -0.15878222, "revenue_ttm": 2063500000, "gross_profit_ttm": 557300000, "ebit_ttm": 342300000, "ebitda_ttm": 645700000, "net_income_ttm": 255200000, "eps_diluted_ttm": 3.11599512, "operating_cash_flow_ttm": 381000000, "capital_expenditure_ttm": 822800000, "fcf_ttm": 1203800000, "dividends_paid_ttm": 98900000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 265300000, "cash_and_equivalents": 252600000, "total_current_assets": 1090100000, "total_current_liabilities": 520100000, "net_ppe": null, "total_assets": 8330700000, "total_debt": 5382300000, "total_equity": 1078800000, "net_working_capital": 317400000, "book_value_per_share": 13.17216117, "retained_earnings": 1080600000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 857300000, "tangible_book_per_share": 10.46764347, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 21, "rank_pb": 57, "rank_ptbv": 56, "rank_ps": 34, "rank_pcf": 28, "rank_ev_ebitda": 51, "rank_ev_ebit": 74, "rank_earnings_yield": 21, "rank_fcf_yield": 24, "rank_dividend_yield": 20, "rank_shareholder_yield": 21, "rank_total_yield": 21, "rank_roe": 15, "rank_roc": 50, "rank_roic": 65, "rank_gross_margin": 75, "rank_fcf_margin": 12, "rank_piotroski": 20, "rank_accruals": 69, "rank_sue": 50, "rank_eps_growth_1y": 15, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 96, "rank_momentum_12m": 36, "rank_momentum_12m_ex1m": 25, "rank_relative_strength": 33, "value_composite": 22, "quality_composite": 23, "momentum_composite": 21, "growth_composite": 71, "yield_composite": 14, "svqf_composite": 11, "vc1_composite": 20, "vc2_composite": 16, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 8, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "small_cap_core_rank": 20, "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": "2026-06-07T03:40:07.487713+00:00", "is_restated": false, "income_statement": { "revenue": 2156900000, "cost_of_revenue": 1584200000, "gross_profit": 572700000, "ebit": 649600000, "ebitda": 954700000, "pretax_income": 375400000, "tax_provision": 90900000, "net_income": 253100000, "net_income_to_common": 253100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201300000, "total_current_assets": 1209300000, "total_assets": 8424400000, "short_term_debt": 0, "long_term_debt": 5442500000, "total_debt": 5442500000, "total_liabilities": 7279100000, "total_equity": 1077200000, "shares_outstanding": 82900000, "goodwill_and_intangibles": 331900000 }, "cash_flow": { "operating_cash_flow": 359700000, "capital_expenditure": 794900000, "free_cash_flow": 1154600000, "dividends_paid": 98700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342896, "ticker_id": 4025, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:07.487713+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "649600000", "ebitda": "954700000", "netIncome": "253100000", "grossProfit": "572700000", "depreciation": "None", "totalRevenue": "2156900000", "costOfRevenue": "1584200000", "interestIncome": "272800000", "incomeBeforeTax": "375400000", "interestExpense": "274200000", "operatingIncome": "358400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "90900000", "reportedCurrency": "USD", "netInterestIncome": "-274200000", "nonInterestIncome": "None", "operatingExpenses": "214300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1584200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "305100000", "sellingGeneralAndAdministrative": "214300000", "netIncomeFromContinuingOperations": "284500000" }, "balance": { "goodwill": "221500000", "inventory": "469100000", "commonStock": "1077200000", "currentDebt": "None", "investments": "None", "totalAssets": "8424400000", "longTermDebt": "5442500000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "110400000", "reportedCurrency": "USD", "retainedEarnings": "1081500000", "totalLiabilities": "7279100000", "otherCurrentAssets": "122300000", "totalCurrentAssets": "1209300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "416600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7215100000", "currentAccountsPayable": "269600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6712500000", "shortLongTermDebtTotal": "5442500000", "totalShareholderEquity": "1077200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "301200000", "totalCurrentLiabilities": "570800000", "otherNonCurrentLiabilities": "136800000", "totalNonCurrentLiabilities": "6708300000", "cashAndShortTermInvestments": "201300000", "commonStockSharesOutstanding": "82900000", "intangibleAssetsExcludingGoodwill": "110400000", "cashAndCashEquivalentsAtCarryingValue": "201300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "260300000", "profitLoss": "None", "dividendPayout": "98700000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "7100000", "operatingCashflow": "359700000", "capitalExpenditures": "794900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24900000", "cashflowFromInvestment": "-385600000", "stockBasedCompensation": "22900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-71300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "305100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2156900000, "cost_of_revenue": 1584200000, "gross_profit": 572700000, "research_and_development": null, "selling_general_admin": 214300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 649600000, "depreciation_amortisation": 305100000, "ebitda": 954700000, "interest_expense": 274200000, "interest_income": null, "other_non_operating": null, "pretax_income": 375400000, "tax_provision": 90900000, "effective_tax_rate": null, "net_income": 253100000, "net_income_continuing_ops": 284500000, "net_income_to_common": 253100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 201300000, "short_term_investments": null, "net_receivables": 416600000, "inventory": 469100000, "other_current_assets": null, "total_current_assets": 1209300000, "net_ppe": null, "goodwill": 221500000, "intangible_assets": 110400000, "goodwill_and_intangibles": 331900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7215100000, "total_assets": 8424400000, "short_term_debt": 0, "accounts_payable": 269600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 570800000, "long_term_debt": 5442500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6708300000, "total_liabilities": 7279100000, "total_debt": 5442500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1081500000, "total_equity": 1077200000, "shares_outstanding": 82900000, "operating_cash_flow": 359700000, "stock_based_compensation": 22900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 794900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -385600000, "dividends_paid": 98700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24900000, "free_cash_flow": 1154600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "649600000", "ebitda": "954700000", "netIncome": "253100000", "grossProfit": "572700000", "depreciation": "None", "totalRevenue": "2156900000", "costOfRevenue": "1584200000", "interestIncome": "272800000", "incomeBeforeTax": "375400000", "interestExpense": "274200000", "operatingIncome": "358400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "90900000", "reportedCurrency": "USD", "netInterestIncome": "-274200000", "nonInterestIncome": "None", "operatingExpenses": "214300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1584200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "305100000", "sellingGeneralAndAdministrative": "214300000", "netIncomeFromContinuingOperations": "284500000" }, "balance": { "goodwill": "221500000", "inventory": "469100000", "commonStock": "1077200000", "currentDebt": "None", "investments": "None", "totalAssets": "8424400000", "longTermDebt": "5442500000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "110400000", "reportedCurrency": "USD", "retainedEarnings": "1081500000", "totalLiabilities": "7279100000", "otherCurrentAssets": "122300000", "totalCurrentAssets": "1209300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "416600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7215100000", "currentAccountsPayable": "269600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6712500000", "shortLongTermDebtTotal": "5442500000", "totalShareholderEquity": "1077200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "301200000", "totalCurrentLiabilities": "570800000", "otherNonCurrentLiabilities": "136800000", "totalNonCurrentLiabilities": "6708300000", "cashAndShortTermInvestments": "201300000", "commonStockSharesOutstanding": "82900000", "intangibleAssetsExcludingGoodwill": "110400000", "cashAndCashEquivalentsAtCarryingValue": "201300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "260300000", "profitLoss": "None", "dividendPayout": "98700000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "7100000", "operatingCashflow": "359700000", "capitalExpenditures": "794900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24900000", "cashflowFromInvestment": "-385600000", "stockBasedCompensation": "22900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-71300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "305100000", "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": "2026-06-07T03:40:07.487713+00:00", "is_restated": false, "income_statement": { "revenue": 3079200000, "cost_of_revenue": 2411000000, "gross_profit": 668200000, "ebit": 495300000, "ebitda": 789100000, "pretax_income": 221800000, "tax_provision": 50400000, "net_income": 138400000, "net_income_to_common": 138400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 374400000, "total_current_assets": 1232100000, "total_assets": 8832200000, "short_term_debt": 840100000, "long_term_debt": 5690900000, "total_debt": 6531000000, "total_liabilities": 7525000000, "total_equity": 1058900000, "shares_outstanding": 84200000, "goodwill_and_intangibles": 320500000 }, "cash_flow": { "operating_cash_flow": 573800000, "capital_expenditure": 595700000, "free_cash_flow": 1169500000, "dividends_paid": 93200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342901, "ticker_id": 4025, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:07.487713+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "495300000", "ebitda": "789100000", "netIncome": "138400000", "grossProfit": "668200000", "depreciation": "None", "totalRevenue": "3079200000", "costOfRevenue": "2411000000", "interestIncome": "273500000", "incomeBeforeTax": "221800000", "interestExpense": "273500000", "operatingIncome": "491500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "50400000", "reportedCurrency": "USD", "netInterestIncome": "-273500000", "nonInterestIncome": "None", "operatingExpenses": "176700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2411000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "293800000", "sellingGeneralAndAdministrative": "235700000", "netIncomeFromContinuingOperations": "171400000" }, "balance": { "goodwill": "221500000", "inventory": "476200000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "8832200000", "longTermDebt": "5690900000", "shortTermDebt": "840100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "99000000", "reportedCurrency": "USD", "retainedEarnings": "1054099999", "totalLiabilities": "7525000000", "otherCurrentAssets": "146200000", "totalCurrentAssets": "1232100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "381500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7600100000", "currentAccountsPayable": "251700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7085100000", "shortLongTermDebtTotal": "5804300000", "totalShareholderEquity": "1058900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "353000000", "totalCurrentLiabilities": "1444800000", "otherNonCurrentLiabilities": "153800000", "totalNonCurrentLiabilities": "6080200000", "cashAndShortTermInvestments": "374400000", "commonStockSharesOutstanding": "84200000", "intangibleAssetsExcludingGoodwill": "99000000", "cashAndCashEquivalentsAtCarryingValue": "374400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138400000", "profitLoss": "None", "dividendPayout": "93200000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "208100000", "operatingCashflow": "573800000", "capitalExpenditures": "595700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-219900000", "cashflowFromInvestment": "-214600000", "stockBasedCompensation": "23600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "293800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3079200000, "cost_of_revenue": 2411000000, "gross_profit": 668200000, "research_and_development": null, "selling_general_admin": 235700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 495300000, "depreciation_amortisation": 293800000, "ebitda": 789100000, "interest_expense": 273500000, "interest_income": null, "other_non_operating": null, "pretax_income": 221800000, "tax_provision": 50400000, "effective_tax_rate": null, "net_income": 138400000, "net_income_continuing_ops": 171400000, "net_income_to_common": 138400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 374400000, "short_term_investments": null, "net_receivables": 381500000, "inventory": 476200000, "other_current_assets": null, "total_current_assets": 1232100000, "net_ppe": null, "goodwill": 221500000, "intangible_assets": 99000000, "goodwill_and_intangibles": 320500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7600100000, "total_assets": 8832200000, "short_term_debt": 840100000, "accounts_payable": 251700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1444800000, "long_term_debt": 5690900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6080200000, "total_liabilities": 7525000000, "total_debt": 6531000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1054099999, "total_equity": 1058900000, "shares_outstanding": 84200000, "operating_cash_flow": 573800000, "stock_based_compensation": 23600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 595700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -214600000, "dividends_paid": 93200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -219900000, "free_cash_flow": 1169500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "495300000", "ebitda": "789100000", "netIncome": "138400000", "grossProfit": "668200000", "depreciation": "None", "totalRevenue": "3079200000", "costOfRevenue": "2411000000", "interestIncome": "273500000", "incomeBeforeTax": "221800000", "interestExpense": "273500000", "operatingIncome": "491500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "50400000", "reportedCurrency": "USD", "netInterestIncome": "-273500000", "nonInterestIncome": "None", "operatingExpenses": "176700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2411000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "293800000", "sellingGeneralAndAdministrative": "235700000", "netIncomeFromContinuingOperations": "171400000" }, "balance": { "goodwill": "221500000", "inventory": "476200000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "8832200000", "longTermDebt": "5690900000", "shortTermDebt": "840100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "99000000", "reportedCurrency": "USD", "retainedEarnings": "1054099999", "totalLiabilities": "7525000000", "otherCurrentAssets": "146200000", "totalCurrentAssets": "1232100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "381500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7600100000", "currentAccountsPayable": "251700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7085100000", "shortLongTermDebtTotal": "5804300000", "totalShareholderEquity": "1058900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "353000000", "totalCurrentLiabilities": "1444800000", "otherNonCurrentLiabilities": "153800000", "totalNonCurrentLiabilities": "6080200000", "cashAndShortTermInvestments": "374400000", "commonStockSharesOutstanding": "84200000", "intangibleAssetsExcludingGoodwill": "99000000", "cashAndCashEquivalentsAtCarryingValue": "374400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138400000", "profitLoss": "None", "dividendPayout": "93200000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "208100000", "operatingCashflow": "573800000", "capitalExpenditures": "595700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-219900000", "cashflowFromInvestment": "-214600000", "stockBasedCompensation": "23600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "293800000", "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": "2026-06-07T03:40:07.487713+00:00", "is_restated": false, "income_statement": { "revenue": 2983300000, "cost_of_revenue": 2456200000, "gross_profit": 527100000, "ebit": 414500000, "ebitda": 707700000, "pretax_income": 149000000, "tax_provision": 9000000, "net_income": 106000000, "net_income_to_common": 106000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235100000, "total_current_assets": 1288100000, "total_assets": 8906500000, "short_term_debt": 673200000, "long_term_debt": 5754200000, "total_debt": 6427400000, "total_liabilities": 7631000000, "total_equity": 1037099999, "shares_outstanding": 83400000, "goodwill_and_intangibles": 328200000 }, "cash_flow": { "operating_cash_flow": 295600000, "capital_expenditure": 710100000, "free_cash_flow": 1005700000, "dividends_paid": 86000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342906, "ticker_id": 4025, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:07.487713+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "414500000", "ebitda": "707700000", "netIncome": "106000000", "grossProfit": "527100000", "depreciation": "None", "totalRevenue": "2983300000", "costOfRevenue": "2456200000", "interestIncome": "265500000", "incomeBeforeTax": "149000000", "interestExpense": "265500000", "operatingIncome": "417000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9000000", "reportedCurrency": "USD", "netInterestIncome": "-265500000", "nonInterestIncome": "None", "operatingExpenses": "110100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2456200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "293200000", "sellingGeneralAndAdministrative": "201900000", "netIncomeFromContinuingOperations": "140000000" }, "balance": { "goodwill": "221500000", "inventory": "684300000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "8906500000", "longTermDebt": "5754200000", "shortTermDebt": "673200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "106700000", "reportedCurrency": "USD", "retainedEarnings": "1010500000", "totalLiabilities": "7631000000", "otherCurrentAssets": "129400000", "totalCurrentAssets": "1288100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "13100000", "currentNetReceivables": "368700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7618400000", "currentAccountsPayable": "305300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7105400000", "shortLongTermDebtTotal": "5872400000", "totalShareholderEquity": "1037099999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "291200000", "totalCurrentLiabilities": "1280800000", "otherNonCurrentLiabilities": "165700000", "totalNonCurrentLiabilities": "6350200000", "cashAndShortTermInvestments": "235100000", "commonStockSharesOutstanding": "83400000", "intangibleAssetsExcludingGoodwill": "106700000", "cashAndCashEquivalentsAtCarryingValue": "235100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "140000000", "profitLoss": "None", "dividendPayout": "86000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-54900000", "operatingCashflow": "295600000", "capitalExpenditures": "710100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8200000", "cashflowFromInvestment": "-363000000", "stockBasedCompensation": "22700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "293200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2983300000, "cost_of_revenue": 2456200000, "gross_profit": 527100000, "research_and_development": null, "selling_general_admin": 201900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 414500000, "depreciation_amortisation": 293200000, "ebitda": 707700000, "interest_expense": 265500000, "interest_income": null, "other_non_operating": null, "pretax_income": 149000000, "tax_provision": 9000000, "effective_tax_rate": null, "net_income": 106000000, "net_income_continuing_ops": 140000000, "net_income_to_common": 106000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 235100000, "short_term_investments": 13100000, "net_receivables": 368700000, "inventory": 684300000, "other_current_assets": null, "total_current_assets": 1288100000, "net_ppe": null, "goodwill": 221500000, "intangible_assets": 106700000, "goodwill_and_intangibles": 328200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7618400000, "total_assets": 8906500000, "short_term_debt": 673200000, "accounts_payable": 305300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1280800000, "long_term_debt": 5754200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6350200000, "total_liabilities": 7631000000, "total_debt": 6427400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1010500000, "total_equity": 1037099999, "shares_outstanding": 83400000, "operating_cash_flow": 295600000, "stock_based_compensation": 22700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 710100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -363000000, "dividends_paid": 86000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8200000, "free_cash_flow": 1005700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "414500000", "ebitda": "707700000", "netIncome": "106000000", "grossProfit": "527100000", "depreciation": "None", "totalRevenue": "2983300000", "costOfRevenue": "2456200000", "interestIncome": "265500000", "incomeBeforeTax": "149000000", "interestExpense": "265500000", "operatingIncome": "417000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9000000", "reportedCurrency": "USD", "netInterestIncome": "-265500000", "nonInterestIncome": "None", "operatingExpenses": "110100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2456200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "293200000", "sellingGeneralAndAdministrative": "201900000", "netIncomeFromContinuingOperations": "140000000" }, "balance": { "goodwill": "221500000", "inventory": "684300000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "8906500000", "longTermDebt": "5754200000", "shortTermDebt": "673200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "106700000", "reportedCurrency": "USD", "retainedEarnings": "1010500000", "totalLiabilities": "7631000000", "otherCurrentAssets": "129400000", "totalCurrentAssets": "1288100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "13100000", "currentNetReceivables": "368700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7618400000", "currentAccountsPayable": "305300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7105400000", "shortLongTermDebtTotal": "5872400000", "totalShareholderEquity": "1037099999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "291200000", "totalCurrentLiabilities": "1280800000", "otherNonCurrentLiabilities": "165700000", "totalNonCurrentLiabilities": "6350200000", "cashAndShortTermInvestments": "235100000", "commonStockSharesOutstanding": "83400000", "intangibleAssetsExcludingGoodwill": "106700000", "cashAndCashEquivalentsAtCarryingValue": "235100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "140000000", "profitLoss": "None", "dividendPayout": "86000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-54900000", "operatingCashflow": "295600000", "capitalExpenditures": "710100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8200000", "cashflowFromInvestment": "-363000000", "stockBasedCompensation": "22700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "293200000", "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": "2026-06-07T03:40:07.487713+00:00", "is_restated": false, "income_statement": { "revenue": 1977300000, "cost_of_revenue": 1609600000, "gross_profit": 367700000, "ebit": 335600000, "ebitda": 612000000, "pretax_income": 126500000, "tax_provision": 27600000, "net_income": 60100000, "net_income_to_common": 60100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 294300000, "total_current_assets": 1255000000, "total_assets": 8724300000, "short_term_debt": 242100000, "long_term_debt": 4983500000, "total_debt": 5225600000, "total_liabilities": 7454700000, "total_equity": 1012400000, "shares_outstanding": 84200000, "goodwill_and_intangibles": 195900000 }, "cash_flow": { "operating_cash_flow": -12800000, "capital_expenditure": 966800000, "free_cash_flow": 954000000, "dividends_paid": 76900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342911, "ticker_id": 4025, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:07.487713+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "335600000", "ebitda": "612000000", "netIncome": "60100000", "grossProfit": "367700000", "depreciation": "None", "totalRevenue": "1977300000", "costOfRevenue": "1609600000", "interestIncome": "207600000", "incomeBeforeTax": "126500000", "interestExpense": "209100000", "operatingIncome": "334000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "27600000", "reportedCurrency": "USD", "netInterestIncome": "-207600000", "nonInterestIncome": "None", "operatingExpenses": "33700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1500000", "costofGoodsAndServicesSold": "1609600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "276400000", "sellingGeneralAndAdministrative": "185400000", "netIncomeFromContinuingOperations": "98900000" }, "balance": { "goodwill": "195900000", "inventory": "629400000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "8724300000", "longTermDebt": "4983500000", "shortTermDebt": "242100000", "treasuryStock": "-700000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "992600000", "totalLiabilities": "7454700000", "otherCurrentAssets": "214700000", "totalCurrentAssets": "1255000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "19700000", "currentNetReceivables": "331300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7469299999", "currentAccountsPayable": "287500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6886800000", "shortLongTermDebtTotal": "5722400000", "totalShareholderEquity": "1012400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "261000000", "totalCurrentLiabilities": "790600000", "otherNonCurrentLiabilities": "163900000", "totalNonCurrentLiabilities": "6664099999", "cashAndShortTermInvestments": "294300000", "commonStockSharesOutstanding": "84200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "294300000", "accumulatedDepreciationAmortizationPPE": "-2385800000" }, "cashflow": { "netIncome": "93200000", "profitLoss": "None", "dividendPayout": "76900000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-193400000", "operatingCashflow": "-12800000", "capitalExpenditures": "966800000", "changeInReceivables": "-92000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "265400000", "cashflowFromInvestment": "-260700000", "stockBasedCompensation": "22500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "276400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1977300000, "cost_of_revenue": 1609600000, "gross_profit": 367700000, "research_and_development": null, "selling_general_admin": 185400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 335600000, "depreciation_amortisation": 276400000, "ebitda": 612000000, "interest_expense": 209100000, "interest_income": null, "other_non_operating": null, "pretax_income": 126500000, "tax_provision": 27600000, "effective_tax_rate": null, "net_income": 60100000, "net_income_continuing_ops": 98900000, "net_income_to_common": 60100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 294300000, "short_term_investments": 19700000, "net_receivables": 331300000, "inventory": 629400000, "other_current_assets": null, "total_current_assets": 1255000000, "net_ppe": null, "goodwill": 195900000, "intangible_assets": null, "goodwill_and_intangibles": 195900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7469299999, "total_assets": 8724300000, "short_term_debt": 242100000, "accounts_payable": 287500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 790600000, "long_term_debt": 4983500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6664099999, "total_liabilities": 7454700000, "total_debt": 5225600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 992600000, "total_equity": 1012400000, "shares_outstanding": 84200000, "operating_cash_flow": -12800000, "stock_based_compensation": 22500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 966800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -260700000, "dividends_paid": 76900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 265400000, "free_cash_flow": 954000000, "net_change_in_cash": -8100000 }, "raw_data": { "income": { "ebit": "335600000", "ebitda": "612000000", "netIncome": "60100000", "grossProfit": "367700000", "depreciation": "None", "totalRevenue": "1977300000", "costOfRevenue": "1609600000", "interestIncome": "207600000", "incomeBeforeTax": "126500000", "interestExpense": "209100000", "operatingIncome": "334000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "27600000", "reportedCurrency": "USD", "netInterestIncome": "-207600000", "nonInterestIncome": "None", "operatingExpenses": "33700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1500000", "costofGoodsAndServicesSold": "1609600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "276400000", "sellingGeneralAndAdministrative": "185400000", "netIncomeFromContinuingOperations": "98900000" }, "balance": { "goodwill": "195900000", "inventory": "629400000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "8724300000", "longTermDebt": "4983500000", "shortTermDebt": "242100000", "treasuryStock": "-700000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "992600000", "totalLiabilities": "7454700000", "otherCurrentAssets": "214700000", "totalCurrentAssets": "1255000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "19700000", "currentNetReceivables": "331300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7469299999", "currentAccountsPayable": "287500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6886800000", "shortLongTermDebtTotal": "5722400000", "totalShareholderEquity": "1012400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "261000000", "totalCurrentLiabilities": "790600000", "otherNonCurrentLiabilities": "163900000", "totalNonCurrentLiabilities": "6664099999", "cashAndShortTermInvestments": "294300000", "commonStockSharesOutstanding": "84200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "294300000", "accumulatedDepreciationAmortizationPPE": "-2385800000" }, "cashflow": { "netIncome": "93200000", "profitLoss": "None", "dividendPayout": "76900000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-193400000", "operatingCashflow": "-12800000", "capitalExpenditures": "966800000", "changeInReceivables": "-92000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "265400000", "cashflowFromInvestment": "-260700000", "stockBasedCompensation": "22500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "276400000", "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": "2026-06-07T03:40:07.487713+00:00", "is_restated": false, "income_statement": { "revenue": 1516000000, "cost_of_revenue": 1161500000, "gross_profit": 354500000, "ebit": 246600000, "ebitda": 512300000, "pretax_income": 55200000, "tax_provision": 15900000, "net_income": 182000000, "net_income_to_common": 182000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 167300000, "total_current_assets": 968300000, "total_assets": 8235900000, "short_term_debt": 231400000, "long_term_debt": 5170600000, "total_debt": 5402000000, "total_liabilities": 6939100000, "total_equity": 1296800000, "shares_outstanding": 103800000, "goodwill_and_intangibles": 154200000 }, "cash_flow": { "operating_cash_flow": 611800000, "capital_expenditure": 570800000, "free_cash_flow": 1182600000, "dividends_paid": 88500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342916, "ticker_id": 4025, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:07.487713+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "246600000", "ebitda": "512300000", "netIncome": "182000000", "grossProfit": "354500000", "depreciation": "None", "totalRevenue": "1516000000", "costOfRevenue": "1161500000", "interestIncome": "191400000", "incomeBeforeTax": "55200000", "interestExpense": "191400000", "operatingIncome": "256800000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "15900000", "reportedCurrency": "USD", "netInterestIncome": "-191400000", "nonInterestIncome": "None", "operatingExpenses": "97700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-11100000", "costofGoodsAndServicesSold": "1161500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "265700000", "sellingGeneralAndAdministrative": "179000000", "netIncomeFromContinuingOperations": "39300000" }, "balance": { "goodwill": "154200000", "inventory": "432900000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "8235900000", "longTermDebt": "5170600000", "shortTermDebt": "231400000", "treasuryStock": "-600000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1046600000", "totalLiabilities": "6939100000", "otherCurrentAssets": "135100000", "totalCurrentAssets": "968300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "233000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7267600000", "currentAccountsPayable": "206400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6846900000", "shortLongTermDebtTotal": "5402000000", "totalShareholderEquity": "1296800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "307400000", "totalCurrentLiabilities": "513800000", "otherNonCurrentLiabilities": "147900000", "totalNonCurrentLiabilities": "6425300000", "cashAndShortTermInvestments": "167300000", "commonStockSharesOutstanding": "103800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "167300000", "accumulatedDepreciationAmortizationPPE": "-2258700000" }, "cashflow": { "netIncome": "170700000", "profitLoss": "None", "dividendPayout": "88500000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-147700000", "operatingCashflow": "611800000", "capitalExpenditures": "570800000", "changeInReceivables": "-64300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-814100000", "cashflowFromInvestment": "276300000", "stockBasedCompensation": "20700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "88500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "74000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-833400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "265700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1516000000, "cost_of_revenue": 1161500000, "gross_profit": 354500000, "research_and_development": null, "selling_general_admin": 179000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 246600000, "depreciation_amortisation": 265700000, "ebitda": 512300000, "interest_expense": 191400000, "interest_income": null, "other_non_operating": null, "pretax_income": 55200000, "tax_provision": 15900000, "effective_tax_rate": null, "net_income": 182000000, "net_income_continuing_ops": 39300000, "net_income_to_common": 182000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 167300000, "short_term_investments": null, "net_receivables": 233000000, "inventory": 432900000, "other_current_assets": null, "total_current_assets": 968300000, "net_ppe": null, "goodwill": 154200000, "intangible_assets": null, "goodwill_and_intangibles": 154200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7267600000, "total_assets": 8235900000, "short_term_debt": 231400000, "accounts_payable": 206400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 513800000, "long_term_debt": 5170600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6425300000, "total_liabilities": 6939100000, "total_debt": 5402000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1046600000, "total_equity": 1296800000, "shares_outstanding": 103800000, "operating_cash_flow": 611800000, "stock_based_compensation": 20700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 570800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 276300000, "dividends_paid": 88500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -814100000, "free_cash_flow": 1182600000, "net_change_in_cash": 74000000 }, "raw_data": { "income": { "ebit": "246600000", "ebitda": "512300000", "netIncome": "182000000", "grossProfit": "354500000", "depreciation": "None", "totalRevenue": "1516000000", "costOfRevenue": "1161500000", "interestIncome": "191400000", "incomeBeforeTax": "55200000", "interestExpense": "191400000", "operatingIncome": "256800000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "15900000", "reportedCurrency": "USD", "netInterestIncome": "-191400000", "nonInterestIncome": "None", "operatingExpenses": "97700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-11100000", "costofGoodsAndServicesSold": "1161500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "265700000", "sellingGeneralAndAdministrative": "179000000", "netIncomeFromContinuingOperations": "39300000" }, "balance": { "goodwill": "154200000", "inventory": "432900000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "8235900000", "longTermDebt": "5170600000", "shortTermDebt": "231400000", "treasuryStock": "-600000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1046600000", "totalLiabilities": "6939100000", "otherCurrentAssets": "135100000", "totalCurrentAssets": "968300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "233000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7267600000", "currentAccountsPayable": "206400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6846900000", "shortLongTermDebtTotal": "5402000000", "totalShareholderEquity": "1296800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "307400000", "totalCurrentLiabilities": "513800000", "otherNonCurrentLiabilities": "147900000", "totalNonCurrentLiabilities": "6425300000", "cashAndShortTermInvestments": "167300000", "commonStockSharesOutstanding": "103800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "167300000", "accumulatedDepreciationAmortizationPPE": "-2258700000" }, "cashflow": { "netIncome": "170700000", "profitLoss": "None", "dividendPayout": "88500000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-147700000", "operatingCashflow": "611800000", "capitalExpenditures": "570800000", "changeInReceivables": "-64300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-814100000", "cashflowFromInvestment": "276300000", "stockBasedCompensation": "20700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "88500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "74000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-833400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "265700000", "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": "2026-06-07T03:40:07.487713+00:00", "is_restated": false, "income_statement": { "revenue": 1749700000, "cost_of_revenue": 1327400000, "gross_profit": 422300000, "ebit": -313600000, "ebitda": -55100000, "pretax_income": -524600000, "tax_provision": -274100000, "net_income": -147300000, "net_income_to_common": -147300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 132000000, "total_current_assets": 1194400000, "total_assets": 8701800000, "short_term_debt": 45200000, "long_term_debt": 5017000000, "total_debt": 5062200000, "total_liabilities": 6685800000, "total_equity": 2016000000, "shares_outstanding": 115900000, "goodwill_and_intangibles": 208800000 }, "cash_flow": { "operating_cash_flow": 651700000, "capital_expenditure": 704500000, "free_cash_flow": 1356200000, "dividends_paid": 91700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342921, "ticker_id": 4025, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:07.487713+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-313600000", "ebitda": "-55100000", "netIncome": "-147300000", "grossProfit": "422300000", "depreciation": "None", "totalRevenue": "1749700000", "costOfRevenue": "1327400000", "interestIncome": "3200000", "incomeBeforeTax": "-524600000", "interestExpense": "216000000", "operatingIncome": "-154600000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-274100000", "reportedCurrency": "USD", "netInterestIncome": "-216000000", "nonInterestIncome": "None", "operatingExpenses": "576900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-150800000", "costofGoodsAndServicesSold": "1327400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "258500000", "sellingGeneralAndAdministrative": "341100000", "netIncomeFromContinuingOperations": "-226100000" }, "balance": { "goodwill": "208800000", "inventory": "321200000", "commonStock": "1100000", "currentDebt": "None", "investments": "None", "totalAssets": "8701800000", "longTermDebt": "5017000000", "shortTermDebt": "45200000", "treasuryStock": "-800000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1769400000", "totalLiabilities": "6685800000", "otherCurrentAssets": "96400000", "totalCurrentAssets": "1194400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "644800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7507400000", "currentAccountsPayable": "156400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7003400000", "shortLongTermDebtTotal": "5062200000", "totalShareholderEquity": "2016000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "314700000", "totalCurrentLiabilities": "471100000", "otherNonCurrentLiabilities": "150200000", "totalNonCurrentLiabilities": "6214700000", "cashAndShortTermInvestments": "132000000", "commonStockSharesOutstanding": "115900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "132000000", "accumulatedDepreciationAmortizationPPE": "-2189600000" }, "cashflow": { "netIncome": "-226200000", "profitLoss": "None", "dividendPayout": "91700000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "105300000", "operatingCashflow": "651700000", "capitalExpenditures": "704500000", "changeInReceivables": "59000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-168000000", "cashflowFromInvestment": "-532900000", "stockBasedCompensation": "26900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-49200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-191300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "266000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1749700000, "cost_of_revenue": 1327400000, "gross_profit": 422300000, "research_and_development": null, "selling_general_admin": 341100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -313600000, "depreciation_amortisation": 258500000, "ebitda": -55100000, "interest_expense": 216000000, "interest_income": null, "other_non_operating": null, "pretax_income": -524600000, "tax_provision": -274100000, "effective_tax_rate": null, "net_income": -147300000, "net_income_continuing_ops": -226100000, "net_income_to_common": -147300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 132000000, "short_term_investments": null, "net_receivables": 644800000, "inventory": 321200000, "other_current_assets": null, "total_current_assets": 1194400000, "net_ppe": null, "goodwill": 208800000, "intangible_assets": null, "goodwill_and_intangibles": 208800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7507400000, "total_assets": 8701800000, "short_term_debt": 45200000, "accounts_payable": 156400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 471100000, "long_term_debt": 5017000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6214700000, "total_liabilities": 6685800000, "total_debt": 5062200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1769400000, "total_equity": 2016000000, "shares_outstanding": 115900000, "operating_cash_flow": 651700000, "stock_based_compensation": 26900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 704500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -532900000, "dividends_paid": 91700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -168000000, "free_cash_flow": 1356200000, "net_change_in_cash": -49200000 }, "raw_data": { "income": { "ebit": "-313600000", "ebitda": "-55100000", "netIncome": "-147300000", "grossProfit": "422300000", "depreciation": "None", "totalRevenue": "1749700000", "costOfRevenue": "1327400000", "interestIncome": "3200000", "incomeBeforeTax": "-524600000", "interestExpense": "216000000", "operatingIncome": "-154600000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-274100000", "reportedCurrency": "USD", "netInterestIncome": "-216000000", "nonInterestIncome": "None", "operatingExpenses": "576900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-150800000", "costofGoodsAndServicesSold": "1327400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "258500000", "sellingGeneralAndAdministrative": "341100000", "netIncomeFromContinuingOperations": "-226100000" }, "balance": { "goodwill": "208800000", "inventory": "321200000", "commonStock": "1100000", "currentDebt": "None", "investments": "None", "totalAssets": "8701800000", "longTermDebt": "5017000000", "shortTermDebt": "45200000", "treasuryStock": "-800000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1769400000", "totalLiabilities": "6685800000", "otherCurrentAssets": "96400000", "totalCurrentAssets": "1194400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "644800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7507400000", "currentAccountsPayable": "156400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7003400000", "shortLongTermDebtTotal": "5062200000", "totalShareholderEquity": "2016000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "314700000", "totalCurrentLiabilities": "471100000", "otherNonCurrentLiabilities": "150200000", "totalNonCurrentLiabilities": "6214700000", "cashAndShortTermInvestments": "132000000", "commonStockSharesOutstanding": "115900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "132000000", "accumulatedDepreciationAmortizationPPE": "-2189600000" }, "cashflow": { "netIncome": "-226200000", "profitLoss": "None", "dividendPayout": "91700000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "105300000", "operatingCashflow": "651700000", "capitalExpenditures": "704500000", "changeInReceivables": "59000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-168000000", "cashflowFromInvestment": "-532900000", "stockBasedCompensation": "26900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-49200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-191300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "266000000", "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": "2026-06-07T03:40:07.487713+00:00", "is_restated": false, "income_statement": { "revenue": 2752400000, "cost_of_revenue": 2178400000, "gross_profit": 574000000, "ebit": 395700000, "ebitda": 672200000, "pretax_income": 181200000, "tax_provision": 58800000, "net_income": 137600000, "net_income_to_common": 137600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 166200000, "total_current_assets": 985800000, "total_assets": 8701400000, "short_term_debt": 28000000, "long_term_debt": 4881900000, "total_debt": 4909900000, "total_liabilities": 6322500000, "total_equity": 2378900000, "shares_outstanding": 127300000, "goodwill_and_intangibles": 227500000 }, "cash_flow": { "operating_cash_flow": 393600000, "capital_expenditure": 1219200000, "free_cash_flow": 1612800000, "dividends_paid": 82100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342926, "ticker_id": 4025, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:07.487713+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "395700000", "ebitda": "672200000", "netIncome": "137600000", "grossProfit": "574000000", "depreciation": "None", "totalRevenue": "2752400000", "costOfRevenue": "2178400000", "interestIncome": "7300000", "incomeBeforeTax": "181200000", "interestExpense": "221800000", "operatingIncome": "396800000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "58800000", "reportedCurrency": "USD", "netInterestIncome": "-214500000", "nonInterestIncome": "None", "operatingExpenses": "177200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3900000", "costofGoodsAndServicesSold": "2178400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "276500000", "sellingGeneralAndAdministrative": "217000000", "netIncomeFromContinuingOperations": "139200000" }, "balance": { "goodwill": "208800000", "inventory": "433400000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "8701400000", "longTermDebt": "4881900000", "shortTermDebt": "28000000", "treasuryStock": "-900000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "18700000", "reportedCurrency": "USD", "retainedEarnings": "2182900000", "totalLiabilities": "6322500000", "otherCurrentAssets": "111400000", "totalCurrentAssets": "985800000", "currentLongTermDebt": "28000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "274800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7715600000", "currentAccountsPayable": "203900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7110600000", "shortLongTermDebtTotal": "4909900000", "totalShareholderEquity": "2378900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "342100000", "totalCurrentLiabilities": "546000000", "otherNonCurrentLiabilities": "96300000", "totalNonCurrentLiabilities": "5776500000", "cashAndShortTermInvestments": "166200000", "commonStockSharesOutstanding": "127300000", "intangibleAssetsExcludingGoodwill": "18700000", "cashAndCashEquivalentsAtCarryingValue": "166200000", "accumulatedDepreciationAmortizationPPE": "2161900000" }, "cashflow": { "netIncome": "136100000", "profitLoss": "None", "dividendPayout": "82100000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "91300000", "operatingCashflow": "393600000", "capitalExpenditures": "1219200000", "changeInReceivables": "-40900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "526500000", "cashflowFromInvestment": "-993300000", "stockBasedCompensation": "29200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-70100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-224700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "283600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2752400000, "cost_of_revenue": 2178400000, "gross_profit": 574000000, "research_and_development": null, "selling_general_admin": 217000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 395700000, "depreciation_amortisation": 276500000, "ebitda": 672200000, "interest_expense": 221800000, "interest_income": null, "other_non_operating": null, "pretax_income": 181200000, "tax_provision": 58800000, "effective_tax_rate": null, "net_income": 137600000, "net_income_continuing_ops": 139200000, "net_income_to_common": 137600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 166200000, "short_term_investments": null, "net_receivables": 274800000, "inventory": 433400000, "other_current_assets": null, "total_current_assets": 985800000, "net_ppe": null, "goodwill": 208800000, "intangible_assets": 18700000, "goodwill_and_intangibles": 227500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7715600000, "total_assets": 8701400000, "short_term_debt": 28000000, "accounts_payable": 203900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 546000000, "long_term_debt": 4881900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5776500000, "total_liabilities": 6322500000, "total_debt": 4909900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2182900000, "total_equity": 2378900000, "shares_outstanding": 127300000, "operating_cash_flow": 393600000, "stock_based_compensation": 29200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1219200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -993300000, "dividends_paid": 82100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 526500000, "free_cash_flow": 1612800000, "net_change_in_cash": -70100000 }, "raw_data": { "income": { "ebit": "395700000", "ebitda": "672200000", "netIncome": "137600000", "grossProfit": "574000000", "depreciation": "None", "totalRevenue": "2752400000", "costOfRevenue": "2178400000", "interestIncome": "7300000", "incomeBeforeTax": "181200000", "interestExpense": "221800000", "operatingIncome": "396800000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "58800000", "reportedCurrency": "USD", "netInterestIncome": "-214500000", "nonInterestIncome": "None", "operatingExpenses": "177200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3900000", "costofGoodsAndServicesSold": "2178400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "276500000", "sellingGeneralAndAdministrative": "217000000", "netIncomeFromContinuingOperations": "139200000" }, "balance": { "goodwill": "208800000", "inventory": "433400000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "8701400000", "longTermDebt": "4881900000", "shortTermDebt": "28000000", "treasuryStock": "-900000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "18700000", "reportedCurrency": "USD", "retainedEarnings": "2182900000", "totalLiabilities": "6322500000", "otherCurrentAssets": "111400000", "totalCurrentAssets": "985800000", "currentLongTermDebt": "28000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "274800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7715600000", "currentAccountsPayable": "203900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7110600000", "shortLongTermDebtTotal": "4909900000", "totalShareholderEquity": "2378900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "342100000", "totalCurrentLiabilities": "546000000", "otherNonCurrentLiabilities": "96300000", "totalNonCurrentLiabilities": "5776500000", "cashAndShortTermInvestments": "166200000", "commonStockSharesOutstanding": "127300000", "intangibleAssetsExcludingGoodwill": "18700000", "cashAndCashEquivalentsAtCarryingValue": "166200000", "accumulatedDepreciationAmortizationPPE": "2161900000" }, "cashflow": { "netIncome": "136100000", "profitLoss": "None", "dividendPayout": "82100000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "91300000", "operatingCashflow": "393600000", "capitalExpenditures": "1219200000", "changeInReceivables": "-40900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "526500000", "cashflowFromInvestment": "-993300000", "stockBasedCompensation": "29200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-70100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-224700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "283600000", "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": "2026-06-07T03:40:07.487713+00:00", "is_restated": false, "income_statement": { "revenue": 2509100000, "cost_of_revenue": 1938800000, "gross_profit": 570300000, "ebit": 332800000, "ebitda": 584700000, "pretax_income": 151600000, "tax_provision": 42600000, "net_income": 159300000, "net_income_to_common": 159300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179200000, "total_current_assets": 1192500000, "total_assets": 7989200000, "short_term_debt": 17700000, "long_term_debt": 4029200000, "total_debt": 4046900000, "total_liabilities": 5427200000, "total_equity": 2562000000, "shares_outstanding": 146400000, "goodwill_and_intangibles": 208800000 }, "cash_flow": { "operating_cash_flow": 379100000, "capital_expenditure": 985600000, "free_cash_flow": 1364700000, "dividends_paid": 77400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342931, "ticker_id": 4025, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:07.487713+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "332800000", "ebitda": "584700000", "netIncome": "159300000", "grossProfit": "570300000", "depreciation": "None", "totalRevenue": "2509100000", "costOfRevenue": "1938800000", "interestIncome": "11900000", "incomeBeforeTax": "151600000", "interestExpense": "179300000", "operatingIncome": "315100000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "42600000", "reportedCurrency": "USD", "netInterestIncome": "-167400000", "nonInterestIncome": "None", "operatingExpenses": "296600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "15800000", "costofGoodsAndServicesSold": "1938800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "251900000", "sellingGeneralAndAdministrative": "296600000", "netIncomeFromContinuingOperations": "109000000" }, "balance": { "goodwill": "208800000", "inventory": "524700000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "7989200000", "longTermDebt": "4029200000", "shortTermDebt": "17700000", "treasuryStock": "-1000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2326100000", "totalLiabilities": "5427200000", "otherCurrentAssets": "171600000", "totalCurrentAssets": "1192500000", "currentLongTermDebt": "12900000", "longTermInvestments": "100000", "shortTermInvestments": "0", "currentNetReceivables": "317000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6796700000", "currentAccountsPayable": "212100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6334400000", "shortLongTermDebtTotal": "4046900000", "totalShareholderEquity": "2562000000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "368300000", "totalCurrentLiabilities": "580400000", "otherNonCurrentLiabilities": "4086000000", "totalNonCurrentLiabilities": "4846800000", "cashAndShortTermInvestments": "179200000", "commonStockSharesOutstanding": "146400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "179200000", "accumulatedDepreciationAmortizationPPE": "-1919000000" }, "cashflow": { "netIncome": "163100000", "profitLoss": "None", "dividendPayout": "77400000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-122000000", "operatingCashflow": "379100000", "capitalExpenditures": "985600000", "changeInReceivables": "-88500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-511600000", "cashflowFromInvestment": "-490500000", "stockBasedCompensation": "29200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-623000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-518300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "251900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2509100000, "cost_of_revenue": 1938800000, "gross_profit": 570300000, "research_and_development": 0, "selling_general_admin": 296600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 332800000, "depreciation_amortisation": 251900000, "ebitda": 584700000, "interest_expense": 179300000, "interest_income": null, "other_non_operating": null, "pretax_income": 151600000, "tax_provision": 42600000, "effective_tax_rate": null, "net_income": 159300000, "net_income_continuing_ops": 109000000, "net_income_to_common": 159300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 179200000, "short_term_investments": 0, "net_receivables": 317000000, "inventory": 524700000, "other_current_assets": null, "total_current_assets": 1192500000, "net_ppe": null, "goodwill": 208800000, "intangible_assets": null, "goodwill_and_intangibles": 208800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6796700000, "total_assets": 7989200000, "short_term_debt": 17700000, "accounts_payable": 212100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 580400000, "long_term_debt": 4029200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4846800000, "total_liabilities": 5427200000, "total_debt": 4046900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2326100000, "total_equity": 2562000000, "shares_outstanding": 146400000, "operating_cash_flow": 379100000, "stock_based_compensation": 29200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 985600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -490500000, "dividends_paid": 77400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -511600000, "free_cash_flow": 1364700000, "net_change_in_cash": -623000000 }, "raw_data": { "income": { "ebit": "332800000", "ebitda": "584700000", "netIncome": "159300000", "grossProfit": "570300000", "depreciation": "None", "totalRevenue": "2509100000", "costOfRevenue": "1938800000", "interestIncome": "11900000", "incomeBeforeTax": "151600000", "interestExpense": "179300000", "operatingIncome": "315100000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "42600000", "reportedCurrency": "USD", "netInterestIncome": "-167400000", "nonInterestIncome": "None", "operatingExpenses": "296600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "15800000", "costofGoodsAndServicesSold": "1938800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "251900000", "sellingGeneralAndAdministrative": "296600000", "netIncomeFromContinuingOperations": "109000000" }, "balance": { "goodwill": "208800000", "inventory": "524700000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "7989200000", "longTermDebt": "4029200000", "shortTermDebt": "17700000", "treasuryStock": "-1000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2326100000", "totalLiabilities": "5427200000", "otherCurrentAssets": "171600000", "totalCurrentAssets": "1192500000", "currentLongTermDebt": "12900000", "longTermInvestments": "100000", "shortTermInvestments": "0", "currentNetReceivables": "317000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6796700000", "currentAccountsPayable": "212100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6334400000", "shortLongTermDebtTotal": "4046900000", "totalShareholderEquity": "2562000000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "368300000", "totalCurrentLiabilities": "580400000", "otherNonCurrentLiabilities": "4086000000", "totalNonCurrentLiabilities": "4846800000", "cashAndShortTermInvestments": "179200000", "commonStockSharesOutstanding": "146400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "179200000", "accumulatedDepreciationAmortizationPPE": "-1919000000" }, "cashflow": { "netIncome": "163100000", "profitLoss": "None", "dividendPayout": "77400000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-122000000", "operatingCashflow": "379100000", "capitalExpenditures": "985600000", "changeInReceivables": "-88500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-511600000", "cashflowFromInvestment": "-490500000", "stockBasedCompensation": "29200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-623000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-518300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "251900000", "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": "2026-06-07T03:40:07.487713+00:00", "is_restated": false, "income_statement": { "revenue": 492000000, "cost_of_revenue": 363100000, "gross_profit": 128900000, "ebit": 78200000, "ebitda": 150800000, "pretax_income": 35100000, "tax_provision": 8500000, "net_income": 24200000, "net_income_to_common": 24200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 252600000, "total_current_assets": 1090100000, "total_assets": 8330700000, "short_term_debt": null, "long_term_debt": 5382300000, "total_debt": 5382300000, "total_liabilities": 7185000000, "total_equity": 1078800000, "shares_outstanding": 81900000, "goodwill_and_intangibles": 221500000 }, "cash_flow": { "operating_cash_flow": 97800000, "capital_expenditure": 157300000, "free_cash_flow": 255100000, "dividends_paid": 24800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342894, "ticker_id": 4025, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:07.487713+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78200000", "ebitda": "150800000", "netIncome": "24200000", "grossProfit": "128900000", "depreciation": "None", "totalRevenue": "492000000", "costOfRevenue": "363100000", "interestIncome": "None", "incomeBeforeTax": "35100000", "interestExpense": "65400000", "operatingIncome": "78200000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "8500000", "reportedCurrency": "USD", "netInterestIncome": "-65400000", "nonInterestIncome": "None", "operatingExpenses": "50700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "363100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72600000", "sellingGeneralAndAdministrative": "50700000", "netIncomeFromContinuingOperations": "26600000" }, "balance": { "goodwill": "221500000", "inventory": "483200000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8330700000", "longTermDebt": "5382300000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1080600000", "totalLiabilities": "7185000000", "otherCurrentAssets": "None", "totalCurrentAssets": "1090100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "354300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7240600000", "currentAccountsPayable": "272900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5382300000", "totalShareholderEquity": "1078800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "247200000", "totalCurrentLiabilities": "520100000", "otherNonCurrentLiabilities": "134600000", "totalNonCurrentLiabilities": "6664900000", "cashAndShortTermInvestments": "252600000", "commonStockSharesOutstanding": "81900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "252600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26600000", "profitLoss": "None", "dividendPayout": "24800000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-14100000", "operatingCashflow": "97800000", "capitalExpenditures": "157300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98600000", "cashflowFromInvestment": "-70200000", "stockBasedCompensation": "4900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 492000000, "cost_of_revenue": 363100000, "gross_profit": 128900000, "research_and_development": null, "selling_general_admin": 50700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78200000, "depreciation_amortisation": 72600000, "ebitda": 150800000, "interest_expense": 65400000, "interest_income": null, "other_non_operating": null, "pretax_income": 35100000, "tax_provision": 8500000, "effective_tax_rate": null, "net_income": 24200000, "net_income_continuing_ops": 26600000, "net_income_to_common": 24200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 252600000, "short_term_investments": null, "net_receivables": 354300000, "inventory": 483200000, "other_current_assets": null, "total_current_assets": 1090100000, "net_ppe": null, "goodwill": 221500000, "intangible_assets": null, "goodwill_and_intangibles": 221500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7240600000, "total_assets": 8330700000, "short_term_debt": null, "accounts_payable": 272900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 520100000, "long_term_debt": 5382300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6664900000, "total_liabilities": 7185000000, "total_debt": 5382300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1080600000, "total_equity": 1078800000, "shares_outstanding": 81900000, "operating_cash_flow": 97800000, "stock_based_compensation": 4900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 157300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70200000, "dividends_paid": 24800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -98600000, "free_cash_flow": 255100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "78200000", "ebitda": "150800000", "netIncome": "24200000", "grossProfit": "128900000", "depreciation": "None", "totalRevenue": "492000000", "costOfRevenue": "363100000", "interestIncome": "None", "incomeBeforeTax": "35100000", "interestExpense": "65400000", "operatingIncome": "78200000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "8500000", "reportedCurrency": "USD", "netInterestIncome": "-65400000", "nonInterestIncome": "None", "operatingExpenses": "50700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "363100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72600000", "sellingGeneralAndAdministrative": "50700000", "netIncomeFromContinuingOperations": "26600000" }, "balance": { "goodwill": "221500000", "inventory": "483200000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8330700000", "longTermDebt": "5382300000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1080600000", "totalLiabilities": "7185000000", "otherCurrentAssets": "None", "totalCurrentAssets": "1090100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "354300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7240600000", "currentAccountsPayable": "272900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5382300000", "totalShareholderEquity": "1078800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "247200000", "totalCurrentLiabilities": "520100000", "otherNonCurrentLiabilities": "134600000", "totalNonCurrentLiabilities": "6664900000", "cashAndShortTermInvestments": "252600000", "commonStockSharesOutstanding": "81900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "252600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26600000", "profitLoss": "None", "dividendPayout": "24800000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-14100000", "operatingCashflow": "97800000", "capitalExpenditures": "157300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98600000", "cashflowFromInvestment": "-70200000", "stockBasedCompensation": "4900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72600000", "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": "2026-06-07T03:40:07.487713+00:00", "is_restated": false, "income_statement": { "revenue": 611200000, "cost_of_revenue": 458300000, "gross_profit": 152900000, "ebit": 83200000, "ebitda": 161900000, "pretax_income": 264800000, "tax_provision": 68300000, "net_income": 186600000, "net_income_to_common": 186600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201300000, "total_current_assets": 1059500000, "total_assets": 8424400000, "short_term_debt": 0, "long_term_debt": 5442500000, "total_debt": 5442500000, "total_liabilities": 7279100000, "total_equity": 1077200000, "shares_outstanding": 81800000, "goodwill_and_intangibles": 221500000 }, "cash_flow": { "operating_cash_flow": 177400000, "capital_expenditure": 237800000, "free_cash_flow": 415200000, "dividends_paid": 24100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342895, "ticker_id": 4025, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:07.487713+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "83200000", "ebitda": "161900000", "netIncome": "186600000", "grossProfit": "152900000", "depreciation": "None", "totalRevenue": "611200000", "costOfRevenue": "458300000", "interestIncome": "70000000", "incomeBeforeTax": "264800000", "interestExpense": "62400000", "operatingIncome": "83200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "68300000", "reportedCurrency": "USD", "netInterestIncome": "-70600000", "nonInterestIncome": "None", "operatingExpenses": "69700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "458300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78700000", "sellingGeneralAndAdministrative": "69700000", "netIncomeFromContinuingOperations": "196500000" }, "balance": { "goodwill": "221500000", "inventory": "469100000", "commonStock": "1077200000", "currentDebt": "None", "investments": "None", "totalAssets": "8424400000", "longTermDebt": "5442500000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1081500000", "totalLiabilities": "7279100000", "otherCurrentAssets": "-27500000", "totalCurrentAssets": "1059500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "416600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1350500000", "currentAccountsPayable": "269600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6621300000", "shortLongTermDebtTotal": "5442500000", "totalShareholderEquity": "1077200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "301200000", "totalCurrentLiabilities": "570800000", "otherNonCurrentLiabilities": "136800000", "totalNonCurrentLiabilities": "6708300000", "cashAndShortTermInvestments": "201300000", "commonStockSharesOutstanding": "81800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "201300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "188900000", "profitLoss": "None", "dividendPayout": "24100000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "78400000", "operatingCashflow": "177400000", "capitalExpenditures": "237800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-119900000", "cashflowFromInvestment": "27400000", "stockBasedCompensation": "6300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 611200000, "cost_of_revenue": 458300000, "gross_profit": 152900000, "research_and_development": null, "selling_general_admin": 69700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83200000, "depreciation_amortisation": 78700000, "ebitda": 161900000, "interest_expense": 62400000, "interest_income": null, "other_non_operating": null, "pretax_income": 264800000, "tax_provision": 68300000, "effective_tax_rate": null, "net_income": 186600000, "net_income_continuing_ops": 196500000, "net_income_to_common": 186600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 201300000, "short_term_investments": null, "net_receivables": 416600000, "inventory": 469100000, "other_current_assets": null, "total_current_assets": 1059500000, "net_ppe": null, "goodwill": 221500000, "intangible_assets": null, "goodwill_and_intangibles": 221500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1350500000, "total_assets": 8424400000, "short_term_debt": 0, "accounts_payable": 269600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 570800000, "long_term_debt": 5442500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6708300000, "total_liabilities": 7279100000, "total_debt": 5442500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1081500000, "total_equity": 1077200000, "shares_outstanding": 81800000, "operating_cash_flow": 177400000, "stock_based_compensation": 6300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 237800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 27400000, "dividends_paid": 24100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -119900000, "free_cash_flow": 415200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "83200000", "ebitda": "161900000", "netIncome": "186600000", "grossProfit": "152900000", "depreciation": "None", "totalRevenue": "611200000", "costOfRevenue": "458300000", "interestIncome": "70000000", "incomeBeforeTax": "264800000", "interestExpense": "62400000", "operatingIncome": "83200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "68300000", "reportedCurrency": "USD", "netInterestIncome": "-70600000", "nonInterestIncome": "None", "operatingExpenses": "69700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "458300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78700000", "sellingGeneralAndAdministrative": "69700000", "netIncomeFromContinuingOperations": "196500000" }, "balance": { "goodwill": "221500000", "inventory": "469100000", "commonStock": "1077200000", "currentDebt": "None", "investments": "None", "totalAssets": "8424400000", "longTermDebt": "5442500000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1081500000", "totalLiabilities": "7279100000", "otherCurrentAssets": "-27500000", "totalCurrentAssets": "1059500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "416600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1350500000", "currentAccountsPayable": "269600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6621300000", "shortLongTermDebtTotal": "5442500000", "totalShareholderEquity": "1077200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "301200000", "totalCurrentLiabilities": "570800000", "otherNonCurrentLiabilities": "136800000", "totalNonCurrentLiabilities": "6708300000", "cashAndShortTermInvestments": "201300000", "commonStockSharesOutstanding": "81800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "201300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "188900000", "profitLoss": "None", "dividendPayout": "24100000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "78400000", "operatingCashflow": "177400000", "capitalExpenditures": "237800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-119900000", "cashflowFromInvestment": "27400000", "stockBasedCompensation": "6300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78700000", "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": "2026-06-07T03:40:07.487713+00:00", "is_restated": false, "income_statement": { "revenue": 454100000, "cost_of_revenue": 313900000, "gross_profit": 140200000, "ebit": 95000000, "ebitda": 171900000, "pretax_income": 48200000, "tax_provision": 11100000, "net_income": 30300000, "net_income_to_common": 30300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 238700000, "total_current_assets": 1134300000, "total_assets": 8931300000, "short_term_debt": 17800000, "long_term_debt": 5943700000, "total_debt": 5961500000, "total_liabilities": 7680900000, "total_equity": 1001000000, "shares_outstanding": 81900000, "goodwill_and_intangibles": 221500000 }, "cash_flow": { "operating_cash_flow": 44200000, "capital_expenditure": 243500000, "free_cash_flow": 287700000, "dividends_paid": 24200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342897, "ticker_id": 4025, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:07.487713+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "95000000", "ebitda": "171900000", "netIncome": "30300000", "grossProfit": "140200000", "depreciation": "None", "totalRevenue": "454100000", "costOfRevenue": "313900000", "interestIncome": "69800000", "incomeBeforeTax": "48200000", "interestExpense": "69800000", "operatingIncome": "95000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "11100000", "reportedCurrency": "USD", "netInterestIncome": "-69800000", "nonInterestIncome": "None", "operatingExpenses": "45200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "313900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76900000", "sellingGeneralAndAdministrative": "45200000", "netIncomeFromContinuingOperations": "37100000" }, "balance": { "goodwill": "221500000", "inventory": "554600000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "8931300000", "longTermDebt": "5943700000", "shortTermDebt": "17800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1018900000", "totalLiabilities": "7680900000", "otherCurrentAssets": "201700000", "totalCurrentAssets": "1134300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "341000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7796999999", "currentAccountsPayable": "253100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7189500000", "shortLongTermDebtTotal": "5943700000", "totalShareholderEquity": "1001000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "240600000", "totalCurrentLiabilities": "511500000", "otherNonCurrentLiabilities": "137500000", "totalNonCurrentLiabilities": "7169400000", "cashAndShortTermInvestments": "238700000", "commonStockSharesOutstanding": "81900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "238700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32200000", "profitLoss": "None", "dividendPayout": "24200000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-94900000", "operatingCashflow": "44200000", "capitalExpenditures": "243500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35500000", "cashflowFromInvestment": "-156300000", "stockBasedCompensation": "5900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 454100000, "cost_of_revenue": 313900000, "gross_profit": 140200000, "research_and_development": null, "selling_general_admin": 45200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 95000000, "depreciation_amortisation": 76900000, "ebitda": 171900000, "interest_expense": 69800000, "interest_income": null, "other_non_operating": null, "pretax_income": 48200000, "tax_provision": 11100000, "effective_tax_rate": null, "net_income": 30300000, "net_income_continuing_ops": 37100000, "net_income_to_common": 30300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 238700000, "short_term_investments": null, "net_receivables": 341000000, "inventory": 554600000, "other_current_assets": null, "total_current_assets": 1134300000, "net_ppe": null, "goodwill": 221500000, "intangible_assets": null, "goodwill_and_intangibles": 221500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7796999999, "total_assets": 8931300000, "short_term_debt": 17800000, "accounts_payable": 253100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 511500000, "long_term_debt": 5943700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7169400000, "total_liabilities": 7680900000, "total_debt": 5961500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1018900000, "total_equity": 1001000000, "shares_outstanding": 81900000, "operating_cash_flow": 44200000, "stock_based_compensation": 5900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 243500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -156300000, "dividends_paid": 24200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 35500000, "free_cash_flow": 287700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "95000000", "ebitda": "171900000", "netIncome": "30300000", "grossProfit": "140200000", "depreciation": "None", "totalRevenue": "454100000", "costOfRevenue": "313900000", "interestIncome": "69800000", "incomeBeforeTax": "48200000", "interestExpense": "69800000", "operatingIncome": "95000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "11100000", "reportedCurrency": "USD", "netInterestIncome": "-69800000", "nonInterestIncome": "None", "operatingExpenses": "45200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "313900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76900000", "sellingGeneralAndAdministrative": "45200000", "netIncomeFromContinuingOperations": "37100000" }, "balance": { "goodwill": "221500000", "inventory": "554600000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "8931300000", "longTermDebt": "5943700000", "shortTermDebt": "17800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1018900000", "totalLiabilities": "7680900000", "otherCurrentAssets": "201700000", "totalCurrentAssets": "1134300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "341000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7796999999", "currentAccountsPayable": "253100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7189500000", "shortLongTermDebtTotal": "5943700000", "totalShareholderEquity": "1001000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "240600000", "totalCurrentLiabilities": "511500000", "otherNonCurrentLiabilities": "137500000", "totalNonCurrentLiabilities": "7169400000", "cashAndShortTermInvestments": "238700000", "commonStockSharesOutstanding": "81900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "238700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32200000", "profitLoss": "None", "dividendPayout": "24200000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-94900000", "operatingCashflow": "44200000", "capitalExpenditures": "243500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35500000", "cashflowFromInvestment": "-156300000", "stockBasedCompensation": "5900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76900000", "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": "2026-06-07T03:40:07.487713+00:00", "is_restated": false, "income_statement": { "revenue": 506200000, "cost_of_revenue": 370900000, "gross_profit": 135300000, "ebit": 85900000, "ebitda": 161100000, "pretax_income": 26000000, "tax_provision": 4099999, "net_income": 14100000, "net_income_to_common": 14100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 315300000, "total_current_assets": 1119300000, "total_assets": 8810000000, "short_term_debt": 19700000, "long_term_debt": 5856800000, "total_debt": 5876500000, "total_liabilities": 7552200000, "total_equity": 1009100000, "shares_outstanding": 82900000, "goodwill_and_intangibles": 221500000 }, "cash_flow": { "operating_cash_flow": 61600000, "capital_expenditure": 184200000, "free_cash_flow": 245800000, "dividends_paid": 25800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342898, "ticker_id": 4025, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:07.487713+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "85900000", "ebitda": "161100000", "netIncome": "14100000", "grossProfit": "135300000", "depreciation": "None", "totalRevenue": "506200000", "costOfRevenue": "370900000", "interestIncome": "67700000", "incomeBeforeTax": "26000000", "interestExpense": "67700000", "operatingIncome": "85900000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4099999", "reportedCurrency": "USD", "netInterestIncome": "-67700000", "nonInterestIncome": "None", "operatingExpenses": "49400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "370900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75200000", "sellingGeneralAndAdministrative": "49400000", "netIncomeFromContinuingOperations": "21900000" }, "balance": { "goodwill": "221500000", "inventory": "459700000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "8810000000", "longTermDebt": "5856800000", "shortTermDebt": "19700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1013000000", "totalLiabilities": "7552200000", "otherCurrentAssets": "None", "totalCurrentAssets": "1119300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "344300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7690700000", "currentAccountsPayable": "219500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7086800000", "shortLongTermDebtTotal": "5856800000", "totalShareholderEquity": "1009100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "247300000", "totalCurrentLiabilities": "486500000", "otherNonCurrentLiabilities": "138100000", "totalNonCurrentLiabilities": "7065700000", "cashAndShortTermInvestments": "315300000", "commonStockSharesOutstanding": "82900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "315300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47100000", "profitLoss": "None", "dividendPayout": "25800000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-10000000", "operatingCashflow": "61600000", "capitalExpenditures": "184200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "169100000", "cashflowFromInvestment": "-150500000", "stockBasedCompensation": "5400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 506200000, "cost_of_revenue": 370900000, "gross_profit": 135300000, "research_and_development": null, "selling_general_admin": 49400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 85900000, "depreciation_amortisation": 75200000, "ebitda": 161100000, "interest_expense": 67700000, "interest_income": null, "other_non_operating": null, "pretax_income": 26000000, "tax_provision": 4099999, "effective_tax_rate": null, "net_income": 14100000, "net_income_continuing_ops": 21900000, "net_income_to_common": 14100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 315300000, "short_term_investments": null, "net_receivables": 344300000, "inventory": 459700000, "other_current_assets": null, "total_current_assets": 1119300000, "net_ppe": null, "goodwill": 221500000, "intangible_assets": null, "goodwill_and_intangibles": 221500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7690700000, "total_assets": 8810000000, "short_term_debt": 19700000, "accounts_payable": 219500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 486500000, "long_term_debt": 5856800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7065700000, "total_liabilities": 7552200000, "total_debt": 5876500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1013000000, "total_equity": 1009100000, "shares_outstanding": 82900000, "operating_cash_flow": 61600000, "stock_based_compensation": 5400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 184200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -150500000, "dividends_paid": 25800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 169100000, "free_cash_flow": 245800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "85900000", "ebitda": "161100000", "netIncome": "14100000", "grossProfit": "135300000", "depreciation": "None", "totalRevenue": "506200000", "costOfRevenue": "370900000", "interestIncome": "67700000", "incomeBeforeTax": "26000000", "interestExpense": "67700000", "operatingIncome": "85900000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4099999", "reportedCurrency": "USD", "netInterestIncome": "-67700000", "nonInterestIncome": "None", "operatingExpenses": "49400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "370900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75200000", "sellingGeneralAndAdministrative": "49400000", "netIncomeFromContinuingOperations": "21900000" }, "balance": { "goodwill": "221500000", "inventory": "459700000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "8810000000", "longTermDebt": "5856800000", "shortTermDebt": "19700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1013000000", "totalLiabilities": "7552200000", "otherCurrentAssets": "None", "totalCurrentAssets": "1119300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "344300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7690700000", "currentAccountsPayable": "219500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7086800000", "shortLongTermDebtTotal": "5856800000", "totalShareholderEquity": "1009100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "247300000", "totalCurrentLiabilities": "486500000", "otherNonCurrentLiabilities": "138100000", "totalNonCurrentLiabilities": "7065700000", "cashAndShortTermInvestments": "315300000", "commonStockSharesOutstanding": "82900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "315300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47100000", "profitLoss": "None", "dividendPayout": "25800000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-10000000", "operatingCashflow": "61600000", "capitalExpenditures": "184200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "169100000", "cashflowFromInvestment": "-150500000", "stockBasedCompensation": "5400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149500000", "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": "2026-06-07T03:40:07.487713+00:00", "is_restated": false, "income_statement": { "revenue": 585400000, "cost_of_revenue": 438500000, "gross_profit": 146900000, "ebit": 96900000, "ebitda": 171200000, "pretax_income": 36400000, "tax_provision": 7400000, "net_income": 22100000, "net_income_to_common": 22100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94900000, "total_current_assets": 1056200000, "total_assets": 8664700000, "short_term_debt": 20700000, "long_term_debt": 5616200000, "total_debt": 5636900000, "total_liabilities": 7365000000, "total_equity": 1053200000, "shares_outstanding": 83800000, "goodwill_and_intangibles": 221500000 }, "cash_flow": { "operating_cash_flow": 76500000, "capital_expenditure": 129400000, "free_cash_flow": 205900000, "dividends_paid": 24600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342899, "ticker_id": 4025, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:07.487713+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "96900000", "ebitda": "171200000", "netIncome": "22100000", "grossProfit": "146900000", "depreciation": "None", "totalRevenue": "585400000", "costOfRevenue": "438500000", "interestIncome": "66100000", "incomeBeforeTax": "36400000", "interestExpense": "66099999", "operatingIncome": "96900000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "7400000", "reportedCurrency": "USD", "netInterestIncome": "-66100000", "nonInterestIncome": "None", "operatingExpenses": "50000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "438500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74300000", "sellingGeneralAndAdministrative": "50000000", "netIncomeFromContinuingOperations": "29000000" }, "balance": { "goodwill": "221500000", "inventory": "449700000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "8664700000", "longTermDebt": "5616200000", "shortTermDebt": "20700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1051600000", "totalLiabilities": "7365000000", "otherCurrentAssets": "140200000", "totalCurrentAssets": "1056200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "371400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7608500000", "currentAccountsPayable": "255400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7015400000", "shortLongTermDebtTotal": "5616200000", "totalShareholderEquity": "1053200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "261200000", "totalCurrentLiabilities": "537300000", "otherNonCurrentLiabilities": "142000000", "totalNonCurrentLiabilities": "6827700000", "cashAndShortTermInvestments": "94900000", "commonStockSharesOutstanding": "83800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "94900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22100000", "profitLoss": "None", "dividendPayout": "24600000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "26500000", "operatingCashflow": "76500000", "capitalExpenditures": "129400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-124200000", "cashflowFromInvestment": "-91600000", "stockBasedCompensation": "5300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 585400000, "cost_of_revenue": 438500000, "gross_profit": 146900000, "research_and_development": null, "selling_general_admin": 50000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 96900000, "depreciation_amortisation": 74300000, "ebitda": 171200000, "interest_expense": 66099999, "interest_income": null, "other_non_operating": null, "pretax_income": 36400000, "tax_provision": 7400000, "effective_tax_rate": null, "net_income": 22100000, "net_income_continuing_ops": 29000000, "net_income_to_common": 22100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94900000, "short_term_investments": null, "net_receivables": 371400000, "inventory": 449700000, "other_current_assets": null, "total_current_assets": 1056200000, "net_ppe": null, "goodwill": 221500000, "intangible_assets": null, "goodwill_and_intangibles": 221500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7608500000, "total_assets": 8664700000, "short_term_debt": 20700000, "accounts_payable": 255400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 537300000, "long_term_debt": 5616200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6827700000, "total_liabilities": 7365000000, "total_debt": 5636900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1051600000, "total_equity": 1053200000, "shares_outstanding": 83800000, "operating_cash_flow": 76500000, "stock_based_compensation": 5300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 129400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -91600000, "dividends_paid": 24600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -124200000, "free_cash_flow": 205900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "96900000", "ebitda": "171200000", "netIncome": "22100000", "grossProfit": "146900000", "depreciation": "None", "totalRevenue": "585400000", "costOfRevenue": "438500000", "interestIncome": "66100000", "incomeBeforeTax": "36400000", "interestExpense": "66099999", "operatingIncome": "96900000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "7400000", "reportedCurrency": "USD", "netInterestIncome": "-66100000", "nonInterestIncome": "None", "operatingExpenses": "50000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "438500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74300000", "sellingGeneralAndAdministrative": "50000000", "netIncomeFromContinuingOperations": "29000000" }, "balance": { "goodwill": "221500000", "inventory": "449700000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "8664700000", "longTermDebt": "5616200000", "shortTermDebt": "20700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1051600000", "totalLiabilities": "7365000000", "otherCurrentAssets": "140200000", "totalCurrentAssets": "1056200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "371400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7608500000", "currentAccountsPayable": "255400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7015400000", "shortLongTermDebtTotal": "5616200000", "totalShareholderEquity": "1053200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "261200000", "totalCurrentLiabilities": "537300000", "otherNonCurrentLiabilities": "142000000", "totalNonCurrentLiabilities": "6827700000", "cashAndShortTermInvestments": "94900000", "commonStockSharesOutstanding": "83800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "94900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22100000", "profitLoss": "None", "dividendPayout": "24600000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "26500000", "operatingCashflow": "76500000", "capitalExpenditures": "129400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-124200000", "cashflowFromInvestment": "-91600000", "stockBasedCompensation": "5300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74300000", "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": "2026-06-07T03:40:07.487713+00:00", "is_restated": false, "income_statement": { "revenue": 629400000, "cost_of_revenue": 474400000, "gross_profit": 155000000, "ebit": 114400000, "ebitda": 188000000, "pretax_income": 47500000, "tax_provision": 6700000, "net_income": 28900000, "net_income_to_common": 28900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 374400000, "total_current_assets": 1232100000, "total_assets": 8832200000, "short_term_debt": 840100000, "long_term_debt": 5690900000, "total_debt": 6531000000, "total_liabilities": 7525000000, "total_equity": 1058900000, "shares_outstanding": 84200000, "goodwill_and_intangibles": 320500000 }, "cash_flow": { "operating_cash_flow": 201600000, "capital_expenditure": 223200000, "free_cash_flow": 424800000, "dividends_paid": 23100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342900, "ticker_id": 4025, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:07.487713+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "114400000", "ebitda": "188000000", "netIncome": "28900000", "grossProfit": "155000000", "depreciation": "None", "totalRevenue": "629400000", "costOfRevenue": "474400000", "interestIncome": "66900000", "incomeBeforeTax": "47500000", "interestExpense": "66900000", "operatingIncome": "112000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6700000", "reportedCurrency": "USD", "netInterestIncome": "-66900000", "nonInterestIncome": "None", "operatingExpenses": "43000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "474400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73600000", "sellingGeneralAndAdministrative": "61600000", "netIncomeFromContinuingOperations": "40800000" }, "balance": { "goodwill": "221500000", "inventory": "476200000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "8832200000", "longTermDebt": "5690900000", "shortTermDebt": "840100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "99000000", "reportedCurrency": "USD", "retainedEarnings": "1054099999", "totalLiabilities": "7525000000", "otherCurrentAssets": "146200000", "totalCurrentAssets": "1232100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "381500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7600100000", "currentAccountsPayable": "251700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7085100000", "shortLongTermDebtTotal": "5804300000", "totalShareholderEquity": "1058900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "353000000", "totalCurrentLiabilities": "1444800000", "otherNonCurrentLiabilities": "153800000", "totalNonCurrentLiabilities": "6080200000", "cashAndShortTermInvestments": "374400000", "commonStockSharesOutstanding": "84200000", "intangibleAssetsExcludingGoodwill": "99000000", "cashAndCashEquivalentsAtCarryingValue": "374400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52100000", "profitLoss": "None", "dividendPayout": "23100000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "72900000", "operatingCashflow": "201600000", "capitalExpenditures": "223200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48700000", "cashflowFromInvestment": "-110900000", "stockBasedCompensation": "6300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 629400000, "cost_of_revenue": 474400000, "gross_profit": 155000000, "research_and_development": null, "selling_general_admin": 61600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 114400000, "depreciation_amortisation": 73600000, "ebitda": 188000000, "interest_expense": 66900000, "interest_income": null, "other_non_operating": null, "pretax_income": 47500000, "tax_provision": 6700000, "effective_tax_rate": null, "net_income": 28900000, "net_income_continuing_ops": 40800000, "net_income_to_common": 28900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 374400000, "short_term_investments": null, "net_receivables": 381500000, "inventory": 476200000, "other_current_assets": null, "total_current_assets": 1232100000, "net_ppe": null, "goodwill": 221500000, "intangible_assets": 99000000, "goodwill_and_intangibles": 320500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7600100000, "total_assets": 8832200000, "short_term_debt": 840100000, "accounts_payable": 251700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1444800000, "long_term_debt": 5690900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6080200000, "total_liabilities": 7525000000, "total_debt": 6531000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1054099999, "total_equity": 1058900000, "shares_outstanding": 84200000, "operating_cash_flow": 201600000, "stock_based_compensation": 6300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 223200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -110900000, "dividends_paid": 23100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48700000, "free_cash_flow": 424800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "114400000", "ebitda": "188000000", "netIncome": "28900000", "grossProfit": "155000000", "depreciation": "None", "totalRevenue": "629400000", "costOfRevenue": "474400000", "interestIncome": "66900000", "incomeBeforeTax": "47500000", "interestExpense": "66900000", "operatingIncome": "112000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6700000", "reportedCurrency": "USD", "netInterestIncome": "-66900000", "nonInterestIncome": "None", "operatingExpenses": "43000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "474400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73600000", "sellingGeneralAndAdministrative": "61600000", "netIncomeFromContinuingOperations": "40800000" }, "balance": { "goodwill": "221500000", "inventory": "476200000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "8832200000", "longTermDebt": "5690900000", "shortTermDebt": "840100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "99000000", "reportedCurrency": "USD", "retainedEarnings": "1054099999", "totalLiabilities": "7525000000", "otherCurrentAssets": "146200000", "totalCurrentAssets": "1232100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "381500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7600100000", "currentAccountsPayable": "251700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7085100000", "shortLongTermDebtTotal": "5804300000", "totalShareholderEquity": "1058900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "353000000", "totalCurrentLiabilities": "1444800000", "otherNonCurrentLiabilities": "153800000", "totalNonCurrentLiabilities": "6080200000", "cashAndShortTermInvestments": "374400000", "commonStockSharesOutstanding": "84200000", "intangibleAssetsExcludingGoodwill": "99000000", "cashAndCashEquivalentsAtCarryingValue": "374400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52100000", "profitLoss": "None", "dividendPayout": "23100000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "72900000", "operatingCashflow": "201600000", "capitalExpenditures": "223200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48700000", "cashflowFromInvestment": "-110900000", "stockBasedCompensation": "6300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73600000", "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": "2026-06-07T03:40:07.487713+00:00", "is_restated": false, "income_statement": { "revenue": 798800000, "cost_of_revenue": 629300000, "gross_profit": 169500000, "ebit": 123800000, "ebitda": 196800000, "pretax_income": 56400000, "tax_provision": 15600000, "net_income": 31400000, "net_income_to_common": 31400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 332400000, "total_current_assets": 1300300000, "total_assets": 8842900000, "short_term_debt": 0, "long_term_debt": 5699700000, "total_debt": 5699700000, "total_liabilities": 7544400000, "total_equity": 1057400000, "shares_outstanding": 84100000, "goodwill_and_intangibles": 221500000 }, "cash_flow": { "operating_cash_flow": 78500000, "capital_expenditure": 123900000, "free_cash_flow": 202400000, "dividends_paid": 22900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342902, "ticker_id": 4025, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:07.487713+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "123800000", "ebitda": "196800000", "netIncome": "31400000", "grossProfit": "169500000", "depreciation": "None", "totalRevenue": "798800000", "costOfRevenue": "629300000", "interestIncome": "67400000", "incomeBeforeTax": "56400000", "interestExpense": "67400000", "operatingIncome": "122400000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15600000", "reportedCurrency": "USD", "netInterestIncome": "-67400000", "nonInterestIncome": "None", "operatingExpenses": "47100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "629300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73000000", "sellingGeneralAndAdministrative": "60500000", "netIncomeFromContinuingOperations": "40800000" }, "balance": { "goodwill": "221500000", "inventory": "549100000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "8842900000", "longTermDebt": "5699700000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1050200000", "totalLiabilities": "7544400000", "otherCurrentAssets": "110000000", "totalCurrentAssets": "1300300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "418800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7542599999", "currentAccountsPayable": "270200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7025600000", "shortLongTermDebtTotal": "5812300000", "totalShareholderEquity": "1057400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "325800000", "totalCurrentLiabilities": "596000000", "otherNonCurrentLiabilities": "151900000", "totalNonCurrentLiabilities": "6948400000", "cashAndShortTermInvestments": "332400000", "commonStockSharesOutstanding": "84100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "332400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35200000", "profitLoss": "None", "dividendPayout": "22900000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "67800000", "operatingCashflow": "78500000", "capitalExpenditures": "123900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61000000", "cashflowFromInvestment": "-49300000", "stockBasedCompensation": "6700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 798800000, "cost_of_revenue": 629300000, "gross_profit": 169500000, "research_and_development": null, "selling_general_admin": 60500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 123800000, "depreciation_amortisation": 73000000, "ebitda": 196800000, "interest_expense": 67400000, "interest_income": null, "other_non_operating": null, "pretax_income": 56400000, "tax_provision": 15600000, "effective_tax_rate": null, "net_income": 31400000, "net_income_continuing_ops": 40800000, "net_income_to_common": 31400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 332400000, "short_term_investments": null, "net_receivables": 418800000, "inventory": 549100000, "other_current_assets": null, "total_current_assets": 1300300000, "net_ppe": null, "goodwill": 221500000, "intangible_assets": null, "goodwill_and_intangibles": 221500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7542599999, "total_assets": 8842900000, "short_term_debt": 0, "accounts_payable": 270200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 596000000, "long_term_debt": 5699700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6948400000, "total_liabilities": 7544400000, "total_debt": 5699700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1050200000, "total_equity": 1057400000, "shares_outstanding": 84100000, "operating_cash_flow": 78500000, "stock_based_compensation": 6700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 123900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49300000, "dividends_paid": 22900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -61000000, "free_cash_flow": 202400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "123800000", "ebitda": "196800000", "netIncome": "31400000", "grossProfit": "169500000", "depreciation": "None", "totalRevenue": "798800000", "costOfRevenue": "629300000", "interestIncome": "67400000", "incomeBeforeTax": "56400000", "interestExpense": "67400000", "operatingIncome": "122400000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15600000", "reportedCurrency": "USD", "netInterestIncome": "-67400000", "nonInterestIncome": "None", "operatingExpenses": "47100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "629300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73000000", "sellingGeneralAndAdministrative": "60500000", "netIncomeFromContinuingOperations": "40800000" }, "balance": { "goodwill": "221500000", "inventory": "549100000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "8842900000", "longTermDebt": "5699700000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1050200000", "totalLiabilities": "7544400000", "otherCurrentAssets": "110000000", "totalCurrentAssets": "1300300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "418800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7542599999", "currentAccountsPayable": "270200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7025600000", "shortLongTermDebtTotal": "5812300000", "totalShareholderEquity": "1057400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "325800000", "totalCurrentLiabilities": "596000000", "otherNonCurrentLiabilities": "151900000", "totalNonCurrentLiabilities": "6948400000", "cashAndShortTermInvestments": "332400000", "commonStockSharesOutstanding": "84100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "332400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35200000", "profitLoss": "None", "dividendPayout": "22900000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "67800000", "operatingCashflow": "78500000", "capitalExpenditures": "123900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61000000", "cashflowFromInvestment": "-49300000", "stockBasedCompensation": "6700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73000000", "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": "2026-06-07T03:40:07.487713+00:00", "is_restated": false, "income_statement": { "revenue": 841400000, "cost_of_revenue": 665500000, "gross_profit": 179000000, "ebit": 145300000, "ebitda": 219100000, "pretax_income": 75200000, "tax_provision": 17100000, "net_income": 54400000, "net_income_to_common": 54400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 364200000, "total_current_assets": 1383200000, "total_assets": 8957800000, "short_term_debt": 10500000, "long_term_debt": 5727400000, "total_debt": 5737900000, "total_liabilities": 7653800000, "total_equity": 1065500000, "shares_outstanding": 84100000, "goodwill_and_intangibles": 221500000 }, "cash_flow": { "operating_cash_flow": 241500000, "capital_expenditure": 96500000, "free_cash_flow": 338000000, "dividends_paid": 24200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342903, "ticker_id": 4025, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:07.487713+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "145300000", "ebitda": "219100000", "netIncome": "54400000", "grossProfit": "179000000", "depreciation": "None", "totalRevenue": "841400000", "costOfRevenue": "665500000", "interestIncome": "None", "incomeBeforeTax": "75200000", "interestExpense": "70100000", "operatingIncome": "141900000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "17100000", "reportedCurrency": "USD", "netInterestIncome": "-70100000", "nonInterestIncome": "None", "operatingExpenses": "37100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "665500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73800000", "sellingGeneralAndAdministrative": "61300000", "netIncomeFromContinuingOperations": "58100000" }, "balance": { "goodwill": "221500000", "inventory": "616900000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "8957800000", "longTermDebt": "5727400000", "shortTermDebt": "10500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1042000000", "totalLiabilities": "7653800000", "otherCurrentAssets": "107100000", "totalCurrentAssets": "1383200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "15600000", "currentNetReceivables": "402100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7574599999", "currentAccountsPayable": "315400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5842400000", "totalShareholderEquity": "1065500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "353900000", "totalCurrentLiabilities": "669300000", "otherNonCurrentLiabilities": "152900000", "totalNonCurrentLiabilities": "6984500000", "cashAndShortTermInvestments": "364200000", "commonStockSharesOutstanding": "84100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "364200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54400000", "profitLoss": "None", "dividendPayout": "24200000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "26200000", "operatingCashflow": "241500000", "capitalExpenditures": "96500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-177700000", "cashflowFromInvestment": "65300000", "stockBasedCompensation": "5900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 841400000, "cost_of_revenue": 665500000, "gross_profit": 179000000, "research_and_development": null, "selling_general_admin": 61300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 145300000, "depreciation_amortisation": 73800000, "ebitda": 219100000, "interest_expense": 70100000, "interest_income": null, "other_non_operating": null, "pretax_income": 75200000, "tax_provision": 17100000, "effective_tax_rate": null, "net_income": 54400000, "net_income_continuing_ops": 58100000, "net_income_to_common": 54400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 364200000, "short_term_investments": 15600000, "net_receivables": 402100000, "inventory": 616900000, "other_current_assets": null, "total_current_assets": 1383200000, "net_ppe": null, "goodwill": 221500000, "intangible_assets": null, "goodwill_and_intangibles": 221500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7574599999, "total_assets": 8957800000, "short_term_debt": 10500000, "accounts_payable": 315400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 669300000, "long_term_debt": 5727400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6984500000, "total_liabilities": 7653800000, "total_debt": 5737900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1042000000, "total_equity": 1065500000, "shares_outstanding": 84100000, "operating_cash_flow": 241500000, "stock_based_compensation": 5900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 96500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 65300000, "dividends_paid": 24200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -177700000, "free_cash_flow": 338000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "145300000", "ebitda": "219100000", "netIncome": "54400000", "grossProfit": "179000000", "depreciation": "None", "totalRevenue": "841400000", "costOfRevenue": "665500000", "interestIncome": "None", "incomeBeforeTax": "75200000", "interestExpense": "70100000", "operatingIncome": "141900000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "17100000", "reportedCurrency": "USD", "netInterestIncome": "-70100000", "nonInterestIncome": "None", "operatingExpenses": "37100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "665500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73800000", "sellingGeneralAndAdministrative": "61300000", "netIncomeFromContinuingOperations": "58100000" }, "balance": { "goodwill": "221500000", "inventory": "616900000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "8957800000", "longTermDebt": "5727400000", "shortTermDebt": "10500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1042000000", "totalLiabilities": "7653800000", "otherCurrentAssets": "107100000", "totalCurrentAssets": "1383200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "15600000", "currentNetReceivables": "402100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7574599999", "currentAccountsPayable": "315400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5842400000", "totalShareholderEquity": "1065500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "353900000", "totalCurrentLiabilities": "669300000", "otherNonCurrentLiabilities": "152900000", "totalNonCurrentLiabilities": "6984500000", "cashAndShortTermInvestments": "364200000", "commonStockSharesOutstanding": "84100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "364200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54400000", "profitLoss": "None", "dividendPayout": "24200000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "26200000", "operatingCashflow": "241500000", "capitalExpenditures": "96500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-177700000", "cashflowFromInvestment": "65300000", "stockBasedCompensation": "5900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73800000", "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": "2026-06-07T03:40:07.487713+00:00", "is_restated": false, "income_statement": { "revenue": 809600000, "cost_of_revenue": 646400000, "gross_profit": 163200000, "ebit": 112400000, "ebitda": 185800000, "pretax_income": 42700000, "tax_provision": 11000000, "net_income": 23700000, "net_income_to_common": 23700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235100000, "total_current_assets": 1367100000, "total_assets": 9079800000, "short_term_debt": 36900000, "long_term_debt": 5867000000, "total_debt": 5903900000, "total_liabilities": 7791300000, "total_equity": 1049300000, "shares_outstanding": 83500000, "goodwill_and_intangibles": 221500000 }, "cash_flow": { "operating_cash_flow": 52200000, "capital_expenditure": 152100000, "free_cash_flow": 204300000, "dividends_paid": 23000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342904, "ticker_id": 4025, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:07.487713+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "112400000", "ebitda": "185800000", "netIncome": "23700000", "grossProfit": "163200000", "depreciation": "None", "totalRevenue": "809600000", "costOfRevenue": "646400000", "interestIncome": "None", "incomeBeforeTax": "42700000", "interestExpense": "69100000", "operatingIncome": "110900000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "11000000", "reportedCurrency": "USD", "netInterestIncome": "-69100000", "nonInterestIncome": "None", "operatingExpenses": "52300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "646400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73400000", "sellingGeneralAndAdministrative": "52300000", "netIncomeFromContinuingOperations": "31700000" }, "balance": { "goodwill": "221500000", "inventory": "643100000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "9079800000", "longTermDebt": "5867000000", "shortTermDebt": "36900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1010900000", "totalLiabilities": "7791300000", "otherCurrentAssets": "116300000", "totalCurrentAssets": "1367100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "16600000", "currentNetReceivables": "488900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7712699999", "currentAccountsPayable": "335900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5985000000", "totalShareholderEquity": "1049300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "328300000", "totalCurrentLiabilities": "664200000", "otherNonCurrentLiabilities": "156000000", "totalNonCurrentLiabilities": "7127100000", "cashAndShortTermInvestments": "235100000", "commonStockSharesOutstanding": "83500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "235100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28000000", "profitLoss": "None", "dividendPayout": "23000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "41200000", "operatingCashflow": "52200000", "capitalExpenditures": "152100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "74800000", "cashflowFromInvestment": "-127000000", "stockBasedCompensation": "4700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 809600000, "cost_of_revenue": 646400000, "gross_profit": 163200000, "research_and_development": null, "selling_general_admin": 52300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 112400000, "depreciation_amortisation": 73400000, "ebitda": 185800000, "interest_expense": 69100000, "interest_income": null, "other_non_operating": null, "pretax_income": 42700000, "tax_provision": 11000000, "effective_tax_rate": null, "net_income": 23700000, "net_income_continuing_ops": 31700000, "net_income_to_common": 23700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 235100000, "short_term_investments": 16600000, "net_receivables": 488900000, "inventory": 643100000, "other_current_assets": null, "total_current_assets": 1367100000, "net_ppe": null, "goodwill": 221500000, "intangible_assets": null, "goodwill_and_intangibles": 221500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7712699999, "total_assets": 9079800000, "short_term_debt": 36900000, "accounts_payable": 335900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 664200000, "long_term_debt": 5867000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7127100000, "total_liabilities": 7791300000, "total_debt": 5903900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1010900000, "total_equity": 1049300000, "shares_outstanding": 83500000, "operating_cash_flow": 52200000, "stock_based_compensation": 4700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 152100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -127000000, "dividends_paid": 23000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 74800000, "free_cash_flow": 204300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "112400000", "ebitda": "185800000", "netIncome": "23700000", "grossProfit": "163200000", "depreciation": "None", "totalRevenue": "809600000", "costOfRevenue": "646400000", "interestIncome": "None", "incomeBeforeTax": "42700000", "interestExpense": "69100000", "operatingIncome": "110900000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "11000000", "reportedCurrency": "USD", "netInterestIncome": "-69100000", "nonInterestIncome": "None", "operatingExpenses": "52300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "646400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73400000", "sellingGeneralAndAdministrative": "52300000", "netIncomeFromContinuingOperations": "31700000" }, "balance": { "goodwill": "221500000", "inventory": "643100000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "9079800000", "longTermDebt": "5867000000", "shortTermDebt": "36900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1010900000", "totalLiabilities": "7791300000", "otherCurrentAssets": "116300000", "totalCurrentAssets": "1367100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "16600000", "currentNetReceivables": "488900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7712699999", "currentAccountsPayable": "335900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5985000000", "totalShareholderEquity": "1049300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "328300000", "totalCurrentLiabilities": "664200000", "otherNonCurrentLiabilities": "156000000", "totalNonCurrentLiabilities": "7127100000", "cashAndShortTermInvestments": "235100000", "commonStockSharesOutstanding": "83500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "235100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28000000", "profitLoss": "None", "dividendPayout": "23000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "41200000", "operatingCashflow": "52200000", "capitalExpenditures": "152100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "74800000", "cashflowFromInvestment": "-127000000", "stockBasedCompensation": "4700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73400000", "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": "2026-06-07T03:40:07.487713+00:00", "is_restated": false, "income_statement": { "revenue": 797900000, "cost_of_revenue": 637000000, "gross_profit": 160900000, "ebit": 148200000, "ebitda": 221500000, "pretax_income": 80500000, "tax_provision": 7100000, "net_income": 62800000, "net_income_to_common": 62800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235100000, "total_current_assets": 1288100000, "total_assets": 8906500000, "short_term_debt": 673200000, "long_term_debt": 5754200000, "total_debt": 6427400000, "total_liabilities": 7631000000, "total_equity": 1037099999, "shares_outstanding": 83500000, "goodwill_and_intangibles": 221500000 }, "cash_flow": { "operating_cash_flow": 87900000, "capital_expenditure": 197400000, "free_cash_flow": 285300000, "dividends_paid": 21300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342905, "ticker_id": 4025, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:07.487713+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "148200000", "ebitda": "221500000", "netIncome": "62800000", "grossProfit": "160900000", "depreciation": "None", "totalRevenue": "797900000", "costOfRevenue": "637000000", "interestIncome": "None", "incomeBeforeTax": "80500000", "interestExpense": "67700000", "operatingIncome": "148700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7100000", "reportedCurrency": "USD", "netInterestIncome": "-67700000", "nonInterestIncome": "None", "operatingExpenses": "12200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "637000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73300000", "sellingGeneralAndAdministrative": "49900000", "netIncomeFromContinuingOperations": "73400000" }, "balance": { "goodwill": "221500000", "inventory": "684300000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "8906500000", "longTermDebt": "5754200000", "shortTermDebt": "673200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1010500000", "totalLiabilities": "7631000000", "otherCurrentAssets": "129400000", "totalCurrentAssets": "1288100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "13100000", "currentNetReceivables": "368700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7618400000", "currentAccountsPayable": "305300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5872400000", "totalShareholderEquity": "1037099999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "291200000", "totalCurrentLiabilities": "1280800000", "otherNonCurrentLiabilities": "165700000", "totalNonCurrentLiabilities": "6350200000", "cashAndShortTermInvestments": "235100000", "commonStockSharesOutstanding": "83500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "235100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81500000", "profitLoss": "None", "dividendPayout": "21300000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4900000", "operatingCashflow": "87900000", "capitalExpenditures": "197400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72800000", "cashflowFromInvestment": "-46700000", "stockBasedCompensation": "3900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 797900000, "cost_of_revenue": 637000000, "gross_profit": 160900000, "research_and_development": null, "selling_general_admin": 49900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 148200000, "depreciation_amortisation": 73300000, "ebitda": 221500000, "interest_expense": 67700000, "interest_income": null, "other_non_operating": null, "pretax_income": 80500000, "tax_provision": 7100000, "effective_tax_rate": null, "net_income": 62800000, "net_income_continuing_ops": 73400000, "net_income_to_common": 62800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 235100000, "short_term_investments": 13100000, "net_receivables": 368700000, "inventory": 684300000, "other_current_assets": null, "total_current_assets": 1288100000, "net_ppe": null, "goodwill": 221500000, "intangible_assets": null, "goodwill_and_intangibles": 221500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7618400000, "total_assets": 8906500000, "short_term_debt": 673200000, "accounts_payable": 305300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1280800000, "long_term_debt": 5754200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6350200000, "total_liabilities": 7631000000, "total_debt": 6427400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1010500000, "total_equity": 1037099999, "shares_outstanding": 83500000, "operating_cash_flow": 87900000, "stock_based_compensation": 3900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 197400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46700000, "dividends_paid": 21300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -72800000, "free_cash_flow": 285300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "148200000", "ebitda": "221500000", "netIncome": "62800000", "grossProfit": "160900000", "depreciation": "None", "totalRevenue": "797900000", "costOfRevenue": "637000000", "interestIncome": "None", "incomeBeforeTax": "80500000", "interestExpense": "67700000", "operatingIncome": "148700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7100000", "reportedCurrency": "USD", "netInterestIncome": "-67700000", "nonInterestIncome": "None", "operatingExpenses": "12200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "637000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73300000", "sellingGeneralAndAdministrative": "49900000", "netIncomeFromContinuingOperations": "73400000" }, "balance": { "goodwill": "221500000", "inventory": "684300000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "8906500000", "longTermDebt": "5754200000", "shortTermDebt": "673200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1010500000", "totalLiabilities": "7631000000", "otherCurrentAssets": "129400000", "totalCurrentAssets": "1288100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "13100000", "currentNetReceivables": "368700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7618400000", "currentAccountsPayable": "305300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5872400000", "totalShareholderEquity": "1037099999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "291200000", "totalCurrentLiabilities": "1280800000", "otherNonCurrentLiabilities": "165700000", "totalNonCurrentLiabilities": "6350200000", "cashAndShortTermInvestments": "235100000", "commonStockSharesOutstanding": "83500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "235100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81500000", "profitLoss": "None", "dividendPayout": "21300000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4900000", "operatingCashflow": "87900000", "capitalExpenditures": "197400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72800000", "cashflowFromInvestment": "-46700000", "stockBasedCompensation": "3900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73300000", "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": "2026-06-07T03:40:07.487713+00:00", "is_restated": false, "income_statement": { "revenue": 821300000, "cost_of_revenue": 679500000, "gross_profit": 141800000, "ebit": 101100000, "ebitda": 174200000, "pretax_income": 32300000, "tax_provision": 6000000, "net_income": 21800000, "net_income_to_common": 21800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266700000, "total_current_assets": 1346800000, "total_assets": 8973400000, "short_term_debt": 5300000, "long_term_debt": 5782400000, "total_debt": 5787700000, "total_liabilities": 7720000000, "total_equity": 1000800000, "shares_outstanding": 83500000, "goodwill_and_intangibles": 222700000 }, "cash_flow": { "operating_cash_flow": 72800000, "capital_expenditure": 92200000, "free_cash_flow": 165000000, "dividends_paid": 21400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342907, "ticker_id": 4025, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:07.487713+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "101100000", "ebitda": "174200000", "netIncome": "21800000", "grossProfit": "141800000", "depreciation": "None", "totalRevenue": "821300000", "costOfRevenue": "679500000", "interestIncome": "68800000", "incomeBeforeTax": "32300000", "interestExpense": "68800000", "operatingIncome": "100200000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-68800000", "nonInterestIncome": "None", "operatingExpenses": "41600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "679500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73100000", "sellingGeneralAndAdministrative": "49100000", "netIncomeFromContinuingOperations": "26300000" }, "balance": { "goodwill": "222700000", "inventory": "679400000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "8973400000", "longTermDebt": "5782400000", "shortTermDebt": "5300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "971100000", "totalLiabilities": "7720000000", "otherCurrentAssets": "152700000", "totalCurrentAssets": "1346800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "26100000", "currentNetReceivables": "400700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7626599999", "currentAccountsPayable": "325800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6991200000", "shortLongTermDebtTotal": "5891900000", "totalShareholderEquity": "1000800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "328000000", "totalCurrentLiabilities": "653800000", "otherNonCurrentLiabilities": "161500000", "totalNonCurrentLiabilities": "7066200000", "cashAndShortTermInvestments": "266700000", "commonStockSharesOutstanding": "83500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "266700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24500000", "profitLoss": "None", "dividendPayout": "21400000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-57200000", "operatingCashflow": "72800000", "capitalExpenditures": "92200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78500000", "cashflowFromInvestment": "-316300000", "stockBasedCompensation": "6100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "219900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 821300000, "cost_of_revenue": 679500000, "gross_profit": 141800000, "research_and_development": null, "selling_general_admin": 49100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 101100000, "depreciation_amortisation": 73100000, "ebitda": 174200000, "interest_expense": 68800000, "interest_income": null, "other_non_operating": null, "pretax_income": 32300000, "tax_provision": 6000000, "effective_tax_rate": null, "net_income": 21800000, "net_income_continuing_ops": 26300000, "net_income_to_common": 21800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 266700000, "short_term_investments": 26100000, "net_receivables": 400700000, "inventory": 679400000, "other_current_assets": null, "total_current_assets": 1346800000, "net_ppe": null, "goodwill": 222700000, "intangible_assets": null, "goodwill_and_intangibles": 222700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7626599999, "total_assets": 8973400000, "short_term_debt": 5300000, "accounts_payable": 325800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 653800000, "long_term_debt": 5782400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7066200000, "total_liabilities": 7720000000, "total_debt": 5787700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 971100000, "total_equity": 1000800000, "shares_outstanding": 83500000, "operating_cash_flow": 72800000, "stock_based_compensation": 6100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 92200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -316300000, "dividends_paid": 21400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -78500000, "free_cash_flow": 165000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "101100000", "ebitda": "174200000", "netIncome": "21800000", "grossProfit": "141800000", "depreciation": "None", "totalRevenue": "821300000", "costOfRevenue": "679500000", "interestIncome": "68800000", "incomeBeforeTax": "32300000", "interestExpense": "68800000", "operatingIncome": "100200000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-68800000", "nonInterestIncome": "None", "operatingExpenses": "41600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "679500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73100000", "sellingGeneralAndAdministrative": "49100000", "netIncomeFromContinuingOperations": "26300000" }, "balance": { "goodwill": "222700000", "inventory": "679400000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "8973400000", "longTermDebt": "5782400000", "shortTermDebt": "5300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "971100000", "totalLiabilities": "7720000000", "otherCurrentAssets": "152700000", "totalCurrentAssets": "1346800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "26100000", "currentNetReceivables": "400700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7626599999", "currentAccountsPayable": "325800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6991200000", "shortLongTermDebtTotal": "5891900000", "totalShareholderEquity": "1000800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "328000000", "totalCurrentLiabilities": "653800000", "otherNonCurrentLiabilities": "161500000", "totalNonCurrentLiabilities": "7066200000", "cashAndShortTermInvestments": "266700000", "commonStockSharesOutstanding": "83500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "266700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24500000", "profitLoss": "None", "dividendPayout": "21400000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-57200000", "operatingCashflow": "72800000", "capitalExpenditures": "92200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78500000", "cashflowFromInvestment": "-316300000", "stockBasedCompensation": "6100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "219900000", "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": "2026-06-07T03:40:07.487713+00:00", "is_restated": false, "income_statement": { "revenue": 722400000, "cost_of_revenue": 601200000, "gross_profit": 121200000, "ebit": 97800000, "ebitda": 170600000, "pretax_income": 30900000, "tax_provision": 7400000, "net_income": 17000000, "net_income_to_common": 17000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 296600000, "total_current_assets": 1349700000, "total_assets": 9022000000, "short_term_debt": 10400000, "long_term_debt": 5832600000, "total_debt": 5843000000, "total_liabilities": 7773000000, "total_equity": 994600000, "shares_outstanding": 83400000, "goodwill_and_intangibles": 222100000 }, "cash_flow": { "operating_cash_flow": 35500000, "capital_expenditure": 221900000, "free_cash_flow": 257400000, "dividends_paid": 22200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342908, "ticker_id": 4025, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:07.487713+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "97800000", "ebitda": "170600000", "netIncome": "17000000", "grossProfit": "121200000", "depreciation": "None", "totalRevenue": "722400000", "costOfRevenue": "601200000", "interestIncome": "66900000", "incomeBeforeTax": "30900000", "interestExpense": "66900000", "operatingIncome": "99100000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "7400000", "reportedCurrency": "USD", "netInterestIncome": "-66900000", "nonInterestIncome": "None", "operatingExpenses": "22100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "601200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72800000", "sellingGeneralAndAdministrative": "54300000", "netIncomeFromContinuingOperations": "23500000" }, "balance": { "goodwill": "222100000", "inventory": "622200000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "9022000000", "longTermDebt": "5832600000", "shortTermDebt": "10400000", "treasuryStock": "-700000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "971000000", "totalLiabilities": "7773000000", "otherCurrentAssets": "204900000", "totalCurrentAssets": "1349700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "21700000", "currentNetReceivables": "430900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7672300000", "currentAccountsPayable": "330800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7029200000", "shortLongTermDebtTotal": "5943400000", "totalShareholderEquity": "994600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "310600000", "totalCurrentLiabilities": "641400000", "otherNonCurrentLiabilities": "160400000", "totalNonCurrentLiabilities": "7131600000", "cashAndShortTermInvestments": "296600000", "commonStockSharesOutstanding": "83400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "296600000", "accumulatedDepreciationAmortizationPPE": "-2432400000" }, "cashflow": { "netIncome": "21200000", "profitLoss": "None", "dividendPayout": "22200000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "10500000", "operatingCashflow": "35500000", "capitalExpenditures": "221900000", "changeInReceivables": "-87200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "87100000", "cashflowFromInvestment": "-89000000", "stockBasedCompensation": "6500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "33600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 722400000, "cost_of_revenue": 601200000, "gross_profit": 121200000, "research_and_development": null, "selling_general_admin": 54300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 97800000, "depreciation_amortisation": 72800000, "ebitda": 170600000, "interest_expense": 66900000, "interest_income": null, "other_non_operating": null, "pretax_income": 30900000, "tax_provision": 7400000, "effective_tax_rate": null, "net_income": 17000000, "net_income_continuing_ops": 23500000, "net_income_to_common": 17000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 296600000, "short_term_investments": 21700000, "net_receivables": 430900000, "inventory": 622200000, "other_current_assets": null, "total_current_assets": 1349700000, "net_ppe": null, "goodwill": 222100000, "intangible_assets": null, "goodwill_and_intangibles": 222100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7672300000, "total_assets": 9022000000, "short_term_debt": 10400000, "accounts_payable": 330800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 641400000, "long_term_debt": 5832600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7131600000, "total_liabilities": 7773000000, "total_debt": 5843000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 971000000, "total_equity": 994600000, "shares_outstanding": 83400000, "operating_cash_flow": 35500000, "stock_based_compensation": 6500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 221900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -89000000, "dividends_paid": 22200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 87100000, "free_cash_flow": 257400000, "net_change_in_cash": 33600000 }, "raw_data": { "income": { "ebit": "97800000", "ebitda": "170600000", "netIncome": "17000000", "grossProfit": "121200000", "depreciation": "None", "totalRevenue": "722400000", "costOfRevenue": "601200000", "interestIncome": "66900000", "incomeBeforeTax": "30900000", "interestExpense": "66900000", "operatingIncome": "99100000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "7400000", "reportedCurrency": "USD", "netInterestIncome": "-66900000", "nonInterestIncome": "None", "operatingExpenses": "22100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "601200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72800000", "sellingGeneralAndAdministrative": "54300000", "netIncomeFromContinuingOperations": "23500000" }, "balance": { "goodwill": "222100000", "inventory": "622200000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "9022000000", "longTermDebt": "5832600000", "shortTermDebt": "10400000", "treasuryStock": "-700000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "971000000", "totalLiabilities": "7773000000", "otherCurrentAssets": "204900000", "totalCurrentAssets": "1349700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "21700000", "currentNetReceivables": "430900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7672300000", "currentAccountsPayable": "330800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7029200000", "shortLongTermDebtTotal": "5943400000", "totalShareholderEquity": "994600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "310600000", "totalCurrentLiabilities": "641400000", "otherNonCurrentLiabilities": "160400000", "totalNonCurrentLiabilities": "7131600000", "cashAndShortTermInvestments": "296600000", "commonStockSharesOutstanding": "83400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "296600000", "accumulatedDepreciationAmortizationPPE": "-2432400000" }, "cashflow": { "netIncome": "21200000", "profitLoss": "None", "dividendPayout": "22200000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "10500000", "operatingCashflow": "35500000", "capitalExpenditures": "221900000", "changeInReceivables": "-87200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "87100000", "cashflowFromInvestment": "-89000000", "stockBasedCompensation": "6500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "33600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72800000", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }