{ "ticker": { "uuid": "33380156-33a4-49e5-974e-54e2f55dc0b0", "symbol": "VRT", "name": "Vertiv Holdings Co", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Electrical Equipment & Parts", "page_url": "https://sharemaestro.com/factors/ticker/33380156-33a4-49e5-974e-54e2f55dc0b0/", "api_url": "https://sharemaestro.com/factors/api/tickers/33380156-33a4-49e5-974e-54e2f55dc0b0/" }, "ticker_metadata": { "id": 4278, "uuid": "33380156-33a4-49e5-974e-54e2f55dc0b0", "symbol": "VRT", "name": "Vertiv Holdings Co", "asset_type": "equity", "market_cap": 121266987000, "stock_exchange_id": 3, "industry": "Electrical Equipment & Parts", "sector": "Industrials", "description": "Vertiv Holdings Co designs, manufactures and services critical digital infrastructure technologies and lifecycle services for data centers, communication networks, and commercial and industrial environments in the Americas, Asia Pacific, Europe, the Middle East, and Africa. The company is headquartered in Columbus, Ohio.", "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": "33380156-33a4-49e5-974e-54e2f55dc0b0", "symbol": "VRT", "name": "Vertiv Holdings Co", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Electrical Equipment & Parts", "page_url": "https://sharemaestro.com/factors/ticker/33380156-33a4-49e5-974e-54e2f55dc0b0/", "api_url": "https://sharemaestro.com/factors/api/tickers/33380156-33a4-49e5-974e-54e2f55dc0b0/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.47, "value": 0.01, "quality": 0.89, "momentum": 0.96, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 300.51, "market_cap": 117838436366.7, "pe_ratio": 75.615, "earnings_yield": 0.0132, "ebitda_to_ev": 0.0198, "shareholder_yield": 0.0006, "roe": 0.3671, "piotroski_f_score": 5, "momentum_12_1": 1.9506, "volatility_252d": 0.4788 }, "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": "2026-06-07T06:55:05.309222+00:00", "batch_id": "" }, "size": { "price_close": 300.51, "market_cap": 117838436366.7, "market_cap_usd": 117838436366.7, "enterprise_value": 118610036366.7, "shares_outstanding": 392128170, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 75.615, "pb_ratio": 27.76, "ptbv_ratio": 283.8113, "ps_ratio": 10.8673, "pcf_ratio": 45.265, "pfcf_ratio": 40.6746, "ev_ebitda": 50.496, "ev_ebit": 59.1807, "ev_sales": 10.9385, "ev_fcf": 40.941, "earnings_yield": 0.0132, "fcf_yield": 0.0244, "price_to_sales": 10.8673, "price_to_book": 27.76, "price_to_cashflow": 45.265, "ebitda_to_ev": 0.0198, "sales_yield": 0.0914 }, "yield": { "dividend_yield": 0.0006, "buyback_yield": 0, "shareholder_yield": 0.0006, "debt_paydown_yield": null, "total_yield": 0.0006 }, "quality": { "gross_margin": 0.3616, "operating_margin": 0.1848, "net_margin": 0.1437, "ebitda_margin": 0.2166, "fcf_margin": 0.2672, "roe": 0.3671, "roa": 0.1163, "roic": 0.3252, "roc_greenblatt": null, "asset_turnover": 0.8092, "cash_conversion": 1.859, "accruals_ratio": -0.078, "sbc_to_revenue": 0.0048, "piotroski_f_score": 5, "altman_z_score": 9.4077, "earnings_stability_5y": 0.4459, "revenue_stability_5y": 0.3387, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2926, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.1568, "net_debt_to_ebitda": 0.3285, "debt_to_assets": 0.2181, "interest_coverage": 23.2776, "current_ratio": 1.4943, "quick_ratio": 1.151, "net_debt": 771600000, "local_beta": -0.0012, "volatility_252d": 0.4788, "volatility_60d": 1.1397, "max_drawdown_12m": -0.1899, "risk_adjusted_momentum": 4.0739 }, "growth": { "revenue_growth_1y": 0.2895, "revenue_growth_3y_cagr": 0.2159, "revenue_growth_5y_cagr": 0.1854, "eps_growth_1y": 1.3392, "eps_growth_3y_cagr": 1.5913, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.7332, "book_value_growth_1y": 0.6011, "revenue_growth": 0.2895, "earnings_growth": 1.3392 }, "momentum": { "price_return_1m": -0.1161, "price_return_3m": 0.2432, "price_return_6m": 0.5902, "price_return_9m": 1.4256, "price_return_12m": 1.6081, "price_return_12m_ex1m": 1.9506, "momentum_6m": 0.5902, "momentum_12m": 1.6081, "momentum_12_1": 1.9506, "distance_from_52w_high": -0.1899, "distance_from_52w_low": 1.7113, "relative_strength": 1.5081 }, "raw_ttm": { "revenue_ttm": 10843400000, "gross_profit_ttm": 3920999999, "ebit_ttm": 2004200000, "ebitda_ttm": 2348900000, "net_income_ttm": 1558400000, "eps_diluted_ttm": 3.9742, "operating_cash_flow_ttm": 2603300000, "capital_expenditure_ttm": 293800000, "fcf_ttm": 2897100000, "dividends_paid_ttm": 76300000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 86100000, "cash_and_equivalents": 2150600000, "total_current_assets": 7984600000, "total_current_liabilities": 5343200000, "net_ppe": null, "total_assets": 13400100000, "total_debt": 2922200000, "total_equity": 4244900000, "net_working_capital": 511700000, "book_value_per_share": 10.8253, "retained_earnings": 1394100000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 415200000, "tangible_book_per_share": 1.0588 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 91, "rank_pb": 97, "rank_ptbv": 99, "rank_ps": 91, "rank_pcf": 92, "rank_ev_ebitda": 93, "rank_ev_ebit": 94, "rank_earnings_yield": 91, "rank_fcf_yield": 79, "rank_dividend_yield": 57, "rank_shareholder_yield": 57, "rank_total_yield": 57, "rank_roe": 7, "rank_roc": 50, "rank_roic": 8, "rank_gross_margin": 62, "rank_fcf_margin": 35, "rank_piotroski": 64, "rank_accruals": 29, "rank_sue": 50, "rank_eps_growth_1y": 10, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 16, "rank_momentum_12m": 6, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 6 }, "composites": { "value_composite": 99, "quality_composite": 11, "momentum_composite": 4, "growth_composite": 5, "yield_composite": 71, "svqf_composite": 96, "vc1_composite": 99, "vc2_composite": 99, "vc3_composite": 99, "trending_value_composite": null, "overall_composite": 53, "quality_value_composite": 0.0943, "os_score": 0.47, "value_percentile": 0.01, "quality_percentile": 0.89, "momentum_percentile": 0.96, "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": 35, "small_cap_core_rank": null, "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": 5208, "ticker_id": 4278, "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": "2026-06-07T06:55:05.309222+00:00", "batch_id": "", "os_score_delta": null, "price_close": 300.51, "market_cap": 117838436366.7, "market_cap_usd": 117838436366.7, "enterprise_value": 118610036366.7, "shares_outstanding": 392128170, "fx_rate_to_usd": null, "pe_ratio": 75.61501307, "pb_ratio": 27.76000291, "ptbv_ratio": 283.81126293, "ps_ratio": 10.8672959, "pcf_ratio": 45.26502376, "pfcf_ratio": 40.67461819, "ev_ebitda": 50.49599232, "ev_ebit": 59.18073863, "ev_sales": 10.93845439, "ev_fcf": 40.94095349, "earnings_yield": 0.01322489, "fcf_yield": 0.02442542, "dividend_yield": 0.0006475, "buyback_yield": 0, "shareholder_yield": 0.0006475, "debt_paydown_yield": null, "total_yield": 0.0006475, "gross_margin": 0.36160245, "operating_margin": 0.18483133, "net_margin": 0.14371876, "ebitda_margin": 0.21662025, "fcf_margin": 0.26717635, "roe": 0.3671229, "roa": 0.11629764, "roic": 0.32515899, "roc_greenblatt": null, "asset_turnover": 0.80920292, "cash_conversion": 1.85902207, "accruals_ratio": -0.07797703, "sbc_to_revenue": 0.00476788, "debt_to_equity": 2.15675281, "net_debt_to_ebitda": 0.32849419, "debt_to_assets": 0.218073, "interest_coverage": 23.2775842, "current_ratio": 1.49434796, "quick_ratio": 1.15099566, "net_debt": 771600000, "revenue_growth_1y": 0.28954535, "revenue_growth_3y_cagr": 0.21585434, "revenue_growth_5y_cagr": 0.18540312, "eps_growth_1y": 1.33923747, "eps_growth_3y_cagr": 1.59126645, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.73323362, "book_value_growth_1y": 0.60113262, "piotroski_f_score": 5, "altman_z_score": 9.40768526, "earnings_stability_5y": 0.44589, "revenue_stability_5y": 0.338696, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.11606906, "price_return_3m": 0.24319626, "price_return_6m": 0.59020193, "price_return_9m": 1.4255823, "price_return_12m": 1.60808889, "price_return_12m_ex1m": 1.95055731, "distance_from_52w_high": -0.18986898, "distance_from_52w_low": 1.71126649, "relative_strength": 1.5081253, "local_beta": -0.0012, "volatility_252d": 0.478792, "volatility_60d": 1.139735, "max_drawdown_12m": -0.18986898, "revenue_ttm": 10843400000, "gross_profit_ttm": 3920999999, "ebit_ttm": 2004200000, "ebitda_ttm": 2348900000, "net_income_ttm": 1558400000, "eps_diluted_ttm": 3.97421078, "operating_cash_flow_ttm": 2603300000, "capital_expenditure_ttm": 293800000, "fcf_ttm": 2897100000, "dividends_paid_ttm": 76300000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 86100000, "cash_and_equivalents": 2150600000, "total_current_assets": 7984600000, "total_current_liabilities": 5343200000, "net_ppe": null, "total_assets": 13400100000, "total_debt": 2922200000, "total_equity": 4244900000, "net_working_capital": 511700000, "book_value_per_share": 10.82528705, "retained_earnings": 1394100000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 415200000, "tangible_book_per_share": 1.05883747, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 91, "rank_pb": 97, "rank_ptbv": 99, "rank_ps": 91, "rank_pcf": 92, "rank_ev_ebitda": 93, "rank_ev_ebit": 94, "rank_earnings_yield": 91, "rank_fcf_yield": 79, "rank_dividend_yield": 57, "rank_shareholder_yield": 57, "rank_total_yield": 57, "rank_roe": 7, "rank_roc": 50, "rank_roic": 8, "rank_gross_margin": 62, "rank_fcf_margin": 35, "rank_piotroski": 64, "rank_accruals": 29, "rank_sue": 50, "rank_eps_growth_1y": 10, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 16, "rank_momentum_12m": 6, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 6, "value_composite": 99, "quality_composite": 11, "momentum_composite": 4, "growth_composite": 5, "yield_composite": 71, "svqf_composite": 96, "vc1_composite": 99, "vc2_composite": 99, "vc3_composite": 99, "trending_value_composite": null, "overall_composite": 53, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": null, "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": 300.51, "os": 0.47, "value": 0.01, "quality": 0.89, "momentum": 0.96, "confidence": 1, "coverage": 1, "pe_ratio": 75.615, "earnings_yield": 0.0132, "shareholder_yield": 0.0006, "roe": 0.3671, "momentum_12_1": 1.9506, "complete_fields": { "id": 5208, "ticker_id": 4278, "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": "2026-06-07T06:55:05.309222+00:00", "batch_id": "", "os_score_delta": null, "price_close": 300.51, "market_cap": 117838436366.7, "market_cap_usd": 117838436366.7, "enterprise_value": 118610036366.7, "shares_outstanding": 392128170, "fx_rate_to_usd": null, "pe_ratio": 75.61501307, "pb_ratio": 27.76000291, "ptbv_ratio": 283.81126293, "ps_ratio": 10.8672959, "pcf_ratio": 45.26502376, "pfcf_ratio": 40.67461819, "ev_ebitda": 50.49599232, "ev_ebit": 59.18073863, "ev_sales": 10.93845439, "ev_fcf": 40.94095349, "earnings_yield": 0.01322489, "fcf_yield": 0.02442542, "dividend_yield": 0.0006475, "buyback_yield": 0, "shareholder_yield": 0.0006475, "debt_paydown_yield": null, "total_yield": 0.0006475, "gross_margin": 0.36160245, "operating_margin": 0.18483133, "net_margin": 0.14371876, "ebitda_margin": 0.21662025, "fcf_margin": 0.26717635, "roe": 0.3671229, "roa": 0.11629764, "roic": 0.32515899, "roc_greenblatt": null, "asset_turnover": 0.80920292, "cash_conversion": 1.85902207, "accruals_ratio": -0.07797703, "sbc_to_revenue": 0.00476788, "debt_to_equity": 2.15675281, "net_debt_to_ebitda": 0.32849419, "debt_to_assets": 0.218073, "interest_coverage": 23.2775842, "current_ratio": 1.49434796, "quick_ratio": 1.15099566, "net_debt": 771600000, "revenue_growth_1y": 0.28954535, "revenue_growth_3y_cagr": 0.21585434, "revenue_growth_5y_cagr": 0.18540312, "eps_growth_1y": 1.33923747, "eps_growth_3y_cagr": 1.59126645, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.73323362, "book_value_growth_1y": 0.60113262, "piotroski_f_score": 5, "altman_z_score": 9.40768526, "earnings_stability_5y": 0.44589, "revenue_stability_5y": 0.338696, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.11606906, "price_return_3m": 0.24319626, "price_return_6m": 0.59020193, "price_return_9m": 1.4255823, "price_return_12m": 1.60808889, "price_return_12m_ex1m": 1.95055731, "distance_from_52w_high": -0.18986898, "distance_from_52w_low": 1.71126649, "relative_strength": 1.5081253, "local_beta": -0.0012, "volatility_252d": 0.478792, "volatility_60d": 1.139735, "max_drawdown_12m": -0.18986898, "revenue_ttm": 10843400000, "gross_profit_ttm": 3920999999, "ebit_ttm": 2004200000, "ebitda_ttm": 2348900000, "net_income_ttm": 1558400000, "eps_diluted_ttm": 3.97421078, "operating_cash_flow_ttm": 2603300000, "capital_expenditure_ttm": 293800000, "fcf_ttm": 2897100000, "dividends_paid_ttm": 76300000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 86100000, "cash_and_equivalents": 2150600000, "total_current_assets": 7984600000, "total_current_liabilities": 5343200000, "net_ppe": null, "total_assets": 13400100000, "total_debt": 2922200000, "total_equity": 4244900000, "net_working_capital": 511700000, "book_value_per_share": 10.82528705, "retained_earnings": 1394100000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 415200000, "tangible_book_per_share": 1.05883747, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 91, "rank_pb": 97, "rank_ptbv": 99, "rank_ps": 91, "rank_pcf": 92, "rank_ev_ebitda": 93, "rank_ev_ebit": 94, "rank_earnings_yield": 91, "rank_fcf_yield": 79, "rank_dividend_yield": 57, "rank_shareholder_yield": 57, "rank_total_yield": 57, "rank_roe": 7, "rank_roc": 50, "rank_roic": 8, "rank_gross_margin": 62, "rank_fcf_margin": 35, "rank_piotroski": 64, "rank_accruals": 29, "rank_sue": 50, "rank_eps_growth_1y": 10, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 16, "rank_momentum_12m": 6, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 6, "value_composite": 99, "quality_composite": 11, "momentum_composite": 4, "growth_composite": 5, "yield_composite": 71, "svqf_composite": 96, "vc1_composite": 99, "vc2_composite": 99, "vc3_composite": 99, "trending_value_composite": null, "overall_composite": 53, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": null, "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": "2026-06-07T03:50:35.506862+00:00", "is_restated": false, "income_statement": { "revenue": 10229900000, "cost_of_revenue": 6715100000, "gross_profit": 3514800000, "ebit": 1897000000, "ebitda": 2205600000, "pretax_income": 1741900000, "tax_provision": 409100000, "net_income": 1332800000, "net_income_to_common": 1332800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1728400000, "total_current_assets": 6819500000, "total_assets": 12212400000, "short_term_debt": 20900000, "long_term_debt": 2892100000, "total_debt": 2913000000, "total_liabilities": 8271100000, "total_equity": 3941300000, "shares_outstanding": 390652824, "goodwill_and_intangibles": 3928500000 }, "cash_flow": { "operating_cash_flow": 2113800000, "capital_expenditure": 220000000, "free_cash_flow": 2333800000, "dividends_paid": 66599999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351092, "ticker_id": 4278, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:35.506862+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1897000000", "ebitda": "2205600000", "netIncome": "1332800000", "grossProfit": "3514800000", "depreciation": "None", "totalRevenue": "10229900000", "costOfRevenue": "6715100000", "interestIncome": "None", "incomeBeforeTax": "1741900000", "interestExpense": "86100000", "operatingIncome": "1897000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "409100000", "reportedCurrency": "USD", "netInterestIncome": "-86100000", "nonInterestIncome": "None", "operatingExpenses": "1617800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6715100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "308600000", "sellingGeneralAndAdministrative": "1617800000", "netIncomeFromContinuingOperations": "1332800000" }, "balance": { "goodwill": "2033700000", "inventory": "1456500000", "commonStock": "38260", "currentDebt": "None", "investments": "None", "totalAssets": "12212400000", "longTermDebt": "2892100000", "shortTermDebt": "20900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1894800000", "reportedCurrency": "USD", "retainedEarnings": "1027900000", "totalLiabilities": "8271100000", "otherCurrentAssets": "426100000", "totalCurrentAssets": "6819500000", "currentLongTermDebt": "20900000", "longTermInvestments": "None", "shortTermInvestments": "99500000", "currentNetReceivables": "3109000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5392900000", "currentAccountsPayable": "1756400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1224800000", "shortLongTermDebtTotal": "3403400000", "totalShareholderEquity": "3941300000", "capitalLeaseObligations": "314900000", "otherCurrentLiabilities": "771600000", "totalCurrentLiabilities": "4407000000", "otherNonCurrentLiabilities": "494000000", "totalNonCurrentLiabilities": "3864100000", "cashAndShortTermInvestments": "1728400000", "commonStockSharesOutstanding": "390652824", "intangibleAssetsExcludingGoodwill": "1894800000", "cashAndCashEquivalentsAtCarryingValue": "1728400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1332800000", "profitLoss": "None", "dividendPayout": "66599999", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-164700000", "operatingCashflow": "2113800000", "capitalExpenditures": "220000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72300000", "cashflowFromInvestment": "-1500800000", "stockBasedCompensation": "45900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66599999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "26400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10229900000, "cost_of_revenue": 6715100000, "gross_profit": 3514800000, "research_and_development": null, "selling_general_admin": 1617800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1897000000, "depreciation_amortisation": 308600000, "ebitda": 2205600000, "interest_expense": 86100000, "interest_income": null, "other_non_operating": null, "pretax_income": 1741900000, "tax_provision": 409100000, "effective_tax_rate": null, "net_income": 1332800000, "net_income_continuing_ops": 1332800000, "net_income_to_common": 1332800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1728400000, "short_term_investments": 99500000, "net_receivables": 3109000000, "inventory": 1456500000, "other_current_assets": null, "total_current_assets": 6819500000, "net_ppe": null, "goodwill": 2033700000, "intangible_assets": 1894800000, "goodwill_and_intangibles": 3928500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5392900000, "total_assets": 12212400000, "short_term_debt": 20900000, "accounts_payable": 1756400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4407000000, "long_term_debt": 2892100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3864100000, "total_liabilities": 8271100000, "total_debt": 2913000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1027900000, "total_equity": 3941300000, "shares_outstanding": 390652824, "operating_cash_flow": 2113800000, "stock_based_compensation": 45900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 220000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1500800000, "dividends_paid": 66599999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -72300000, "free_cash_flow": 2333800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1897000000", "ebitda": "2205600000", "netIncome": "1332800000", "grossProfit": "3514800000", "depreciation": "None", "totalRevenue": "10229900000", "costOfRevenue": "6715100000", "interestIncome": "None", "incomeBeforeTax": "1741900000", "interestExpense": "86100000", "operatingIncome": "1897000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "409100000", "reportedCurrency": "USD", "netInterestIncome": "-86100000", "nonInterestIncome": "None", "operatingExpenses": "1617800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6715100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "308600000", "sellingGeneralAndAdministrative": "1617800000", "netIncomeFromContinuingOperations": "1332800000" }, "balance": { "goodwill": "2033700000", "inventory": "1456500000", "commonStock": "38260", "currentDebt": "None", "investments": "None", "totalAssets": "12212400000", "longTermDebt": "2892100000", "shortTermDebt": "20900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1894800000", "reportedCurrency": "USD", "retainedEarnings": "1027900000", "totalLiabilities": "8271100000", "otherCurrentAssets": "426100000", "totalCurrentAssets": "6819500000", "currentLongTermDebt": "20900000", "longTermInvestments": "None", "shortTermInvestments": "99500000", "currentNetReceivables": "3109000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5392900000", "currentAccountsPayable": "1756400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1224800000", "shortLongTermDebtTotal": "3403400000", "totalShareholderEquity": "3941300000", "capitalLeaseObligations": "314900000", "otherCurrentLiabilities": "771600000", "totalCurrentLiabilities": "4407000000", "otherNonCurrentLiabilities": "494000000", "totalNonCurrentLiabilities": "3864100000", "cashAndShortTermInvestments": "1728400000", "commonStockSharesOutstanding": "390652824", "intangibleAssetsExcludingGoodwill": "1894800000", "cashAndCashEquivalentsAtCarryingValue": "1728400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1332800000", "profitLoss": "None", "dividendPayout": "66599999", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-164700000", "operatingCashflow": "2113800000", "capitalExpenditures": "220000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72300000", "cashflowFromInvestment": "-1500800000", "stockBasedCompensation": "45900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66599999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "26400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97100000", "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": "2026-06-07T03:50:35.506862+00:00", "is_restated": false, "income_statement": { "revenue": 8011800000, "cost_of_revenue": 5259000000, "gross_profit": 2752800000, "ebit": 915800000, "ebitda": 1192800000, "pretax_income": 765400000, "tax_provision": 269600000, "net_income": 495800000, "net_income_to_common": 495800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1232200000, "total_current_assets": 5101800000, "total_assets": 9132500000, "short_term_debt": 66700000, "long_term_debt": 2907200000, "total_debt": 2973900000, "total_liabilities": 6698200000, "total_equity": 2434300000, "shares_outstanding": 386325058, "goodwill_and_intangibles": 2808200000 }, "cash_flow": { "operating_cash_flow": 1319300000, "capital_expenditure": 184100000, "free_cash_flow": 1503400000, "dividends_paid": 42200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351097, "ticker_id": 4278, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:35.506862+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "915800000", "ebitda": "1192800000", "netIncome": "495800000", "grossProfit": "2752800000", "depreciation": "None", "totalRevenue": "8011800000", "costOfRevenue": "5259000000", "interestIncome": "None", "incomeBeforeTax": "765400000", "interestExpense": "150400000", "operatingIncome": "1378800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "269600000", "reportedCurrency": "USD", "netInterestIncome": "-150400000", "nonInterestIncome": "None", "operatingExpenses": "1374000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "352100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5259000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "277000000", "sellingGeneralAndAdministrative": "1374000000", "netIncomeFromContinuingOperations": "495800000" }, "balance": { "goodwill": "1321100000", "inventory": "1244400000", "commonStock": "38070", "currentDebt": "None", "investments": "None", "totalAssets": "9132500000", "longTermDebt": "2907200000", "shortTermDebt": "66700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1487100000", "reportedCurrency": "USD", "retainedEarnings": "-238300000", "totalLiabilities": "6698200000", "otherCurrentAssets": "262500000", "totalCurrentAssets": "5101800000", "currentLongTermDebt": "21000000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "2362700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4030700000", "currentAccountsPayable": "1316400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "827200000", "shortLongTermDebtTotal": "3316700000", "totalShareholderEquity": "2434300000", "capitalLeaseObligations": "217100000", "otherCurrentLiabilities": "566900000", "totalCurrentLiabilities": "3097000000", "otherNonCurrentLiabilities": "282300000", "totalNonCurrentLiabilities": "3601200000", "cashAndShortTermInvestments": "1232200000", "commonStockSharesOutstanding": "386325058", "intangibleAssetsExcludingGoodwill": "1487100000", "cashAndCashEquivalentsAtCarryingValue": "1232200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "495800000", "profitLoss": "None", "dividendPayout": "42200000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-369300000", "operatingCashflow": "1319300000", "capitalExpenditures": "184100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-652100000", "cashflowFromInvestment": "-201700000", "stockBasedCompensation": "34600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-599900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "277000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8011800000, "cost_of_revenue": 5259000000, "gross_profit": 2752800000, "research_and_development": 352100000, "selling_general_admin": 1374000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 915800000, "depreciation_amortisation": 277000000, "ebitda": 1192800000, "interest_expense": 150400000, "interest_income": null, "other_non_operating": null, "pretax_income": 765400000, "tax_provision": 269600000, "effective_tax_rate": null, "net_income": 495800000, "net_income_continuing_ops": 495800000, "net_income_to_common": 495800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1232200000, "short_term_investments": 0, "net_receivables": 2362700000, "inventory": 1244400000, "other_current_assets": null, "total_current_assets": 5101800000, "net_ppe": null, "goodwill": 1321100000, "intangible_assets": 1487100000, "goodwill_and_intangibles": 2808200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4030700000, "total_assets": 9132500000, "short_term_debt": 66700000, "accounts_payable": 1316400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3097000000, "long_term_debt": 2907200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3601200000, "total_liabilities": 6698200000, "total_debt": 2973900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -238300000, "total_equity": 2434300000, "shares_outstanding": 386325058, "operating_cash_flow": 1319300000, "stock_based_compensation": 34600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 184100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -201700000, "dividends_paid": 42200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -652100000, "free_cash_flow": 1503400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "915800000", "ebitda": "1192800000", "netIncome": "495800000", "grossProfit": "2752800000", "depreciation": "None", "totalRevenue": "8011800000", "costOfRevenue": "5259000000", "interestIncome": "None", "incomeBeforeTax": "765400000", "interestExpense": "150400000", "operatingIncome": "1378800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "269600000", "reportedCurrency": "USD", "netInterestIncome": "-150400000", "nonInterestIncome": "None", "operatingExpenses": "1374000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "352100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5259000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "277000000", "sellingGeneralAndAdministrative": "1374000000", "netIncomeFromContinuingOperations": "495800000" }, "balance": { "goodwill": "1321100000", "inventory": "1244400000", "commonStock": "38070", "currentDebt": "None", "investments": "None", "totalAssets": "9132500000", "longTermDebt": "2907200000", "shortTermDebt": "66700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1487100000", "reportedCurrency": "USD", "retainedEarnings": "-238300000", "totalLiabilities": "6698200000", "otherCurrentAssets": "262500000", "totalCurrentAssets": "5101800000", "currentLongTermDebt": "21000000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "2362700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4030700000", "currentAccountsPayable": "1316400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "827200000", "shortLongTermDebtTotal": "3316700000", "totalShareholderEquity": "2434300000", "capitalLeaseObligations": "217100000", "otherCurrentLiabilities": "566900000", "totalCurrentLiabilities": "3097000000", "otherNonCurrentLiabilities": "282300000", "totalNonCurrentLiabilities": "3601200000", "cashAndShortTermInvestments": "1232200000", "commonStockSharesOutstanding": "386325058", "intangibleAssetsExcludingGoodwill": "1487100000", "cashAndCashEquivalentsAtCarryingValue": "1232200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "495800000", "profitLoss": "None", "dividendPayout": "42200000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-369300000", "operatingCashflow": "1319300000", "capitalExpenditures": "184100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-652100000", "cashflowFromInvestment": "-201700000", "stockBasedCompensation": "34600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-599900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "277000000", "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": "2026-06-07T03:50:35.506862+00:00", "is_restated": false, "income_statement": { "revenue": 6863200000, "cost_of_revenue": 4644000000, "gross_profit": 2219200000, "ebit": 752700000, "ebitda": 1023700000, "pretax_income": 533700000, "tax_provision": 73500000, "net_income": 460200000, "net_income_to_common": 460200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 788600000, "total_current_assets": 4001500000, "total_assets": 7998500000, "short_term_debt": 64700000, "long_term_debt": 2919100000, "total_debt": 2983800000, "total_liabilities": 5983600000, "total_equity": 2014900000, "shares_outstanding": 386226267, "goodwill_and_intangibles": 3003200000 }, "cash_flow": { "operating_cash_flow": 900500000, "capital_expenditure": 134600000, "free_cash_flow": 1035100000, "dividends_paid": 9500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351102, "ticker_id": 4278, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:35.506862+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "752700000", "ebitda": "1023700000", "netIncome": "460200000", "grossProfit": "2219200000", "depreciation": "None", "totalRevenue": "6863200000", "costOfRevenue": "4644000000", "interestIncome": "None", "incomeBeforeTax": "533700000", "interestExpense": "219000000", "operatingIncome": "906900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "73500000", "reportedCurrency": "USD", "netInterestIncome": "-180100000", "nonInterestIncome": "None", "operatingExpenses": "1312300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "303500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4644000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "271000000", "sellingGeneralAndAdministrative": "1312300000", "netIncomeFromContinuingOperations": "460200000" }, "balance": { "goodwill": "1330300000", "inventory": "884300000", "commonStock": "38180", "currentDebt": "None", "investments": "None", "totalAssets": "7998500000", "longTermDebt": "2919100000", "shortTermDebt": "64700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1672900000", "reportedCurrency": "USD", "retainedEarnings": "-691900000", "totalLiabilities": "5983600000", "otherCurrentAssets": "143400000", "totalCurrentAssets": "4001500000", "currentLongTermDebt": "21800000", "longTermInvestments": "None", "shortTermInvestments": "36400000", "currentNetReceivables": "2185200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3997000000", "currentAccountsPayable": "986400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "733600000", "shortLongTermDebtTotal": "3126400000", "totalShareholderEquity": "2014900000", "capitalLeaseObligations": "185500000", "otherCurrentLiabilities": "568900000", "totalCurrentLiabilities": "2305400000", "otherNonCurrentLiabilities": "262000000", "totalNonCurrentLiabilities": "3678200000", "cashAndShortTermInvestments": "788600000", "commonStockSharesOutstanding": "386226267", "intangibleAssetsExcludingGoodwill": "1672900000", "cashAndCashEquivalentsAtCarryingValue": "788600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "460200000", "profitLoss": "None", "dividendPayout": "9500000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-54000000", "operatingCashflow": "900500000", "capitalExpenditures": "134600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-247500000", "cashflowFromInvestment": "-139100000", "stockBasedCompensation": "25000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "271000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6863200000, "cost_of_revenue": 4644000000, "gross_profit": 2219200000, "research_and_development": 303500000, "selling_general_admin": 1312300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 752700000, "depreciation_amortisation": 271000000, "ebitda": 1023700000, "interest_expense": 219000000, "interest_income": null, "other_non_operating": null, "pretax_income": 533700000, "tax_provision": 73500000, "effective_tax_rate": null, "net_income": 460200000, "net_income_continuing_ops": 460200000, "net_income_to_common": 460200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 788600000, "short_term_investments": 36400000, "net_receivables": 2185200000, "inventory": 884300000, "other_current_assets": null, "total_current_assets": 4001500000, "net_ppe": null, "goodwill": 1330300000, "intangible_assets": 1672900000, "goodwill_and_intangibles": 3003200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3997000000, "total_assets": 7998500000, "short_term_debt": 64700000, "accounts_payable": 986400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2305400000, "long_term_debt": 2919100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3678200000, "total_liabilities": 5983600000, "total_debt": 2983800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -691900000, "total_equity": 2014900000, "shares_outstanding": 386226267, "operating_cash_flow": 900500000, "stock_based_compensation": 25000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 134600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -139100000, "dividends_paid": 9500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -247500000, "free_cash_flow": 1035100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "752700000", "ebitda": "1023700000", "netIncome": "460200000", "grossProfit": "2219200000", "depreciation": "None", "totalRevenue": "6863200000", "costOfRevenue": "4644000000", "interestIncome": "None", "incomeBeforeTax": "533700000", "interestExpense": "219000000", "operatingIncome": "906900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "73500000", "reportedCurrency": "USD", "netInterestIncome": "-180100000", "nonInterestIncome": "None", "operatingExpenses": "1312300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "303500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4644000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "271000000", "sellingGeneralAndAdministrative": "1312300000", "netIncomeFromContinuingOperations": "460200000" }, "balance": { "goodwill": "1330300000", "inventory": "884300000", "commonStock": "38180", "currentDebt": "None", "investments": "None", "totalAssets": "7998500000", "longTermDebt": "2919100000", "shortTermDebt": "64700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1672900000", "reportedCurrency": "USD", "retainedEarnings": "-691900000", "totalLiabilities": "5983600000", "otherCurrentAssets": "143400000", "totalCurrentAssets": "4001500000", "currentLongTermDebt": "21800000", "longTermInvestments": "None", "shortTermInvestments": "36400000", "currentNetReceivables": "2185200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3997000000", "currentAccountsPayable": "986400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "733600000", "shortLongTermDebtTotal": "3126400000", "totalShareholderEquity": "2014900000", "capitalLeaseObligations": "185500000", "otherCurrentLiabilities": "568900000", "totalCurrentLiabilities": "2305400000", "otherNonCurrentLiabilities": "262000000", "totalNonCurrentLiabilities": "3678200000", "cashAndShortTermInvestments": "788600000", "commonStockSharesOutstanding": "386226267", "intangibleAssetsExcludingGoodwill": "1672900000", "cashAndCashEquivalentsAtCarryingValue": "788600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "460200000", "profitLoss": "None", "dividendPayout": "9500000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-54000000", "operatingCashflow": "900500000", "capitalExpenditures": "134600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-247500000", "cashflowFromInvestment": "-139100000", "stockBasedCompensation": "25000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "271000000", "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": "2026-06-07T03:50:35.506862+00:00", "is_restated": false, "income_statement": { "revenue": 5691500000, "cost_of_revenue": 4291200000, "gross_profit": 1400300000, "ebit": 314300000, "ebitda": 616700000, "pretax_income": 167000000, "tax_provision": 90400000, "net_income": 76600000, "net_income_to_common": 76600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 273200000, "total_current_assets": 3158700000, "total_assets": 7095700000, "short_term_debt": 67000000, "long_term_debt": 3169100000, "total_debt": 3236100000, "total_liabilities": 5653800000, "total_equity": 1441900000, "shares_outstanding": 378224051, "goodwill_and_intangibles": 3100800000 }, "cash_flow": { "operating_cash_flow": -152800000, "capital_expenditure": 111000000, "free_cash_flow": -41800000, "dividends_paid": 3800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351107, "ticker_id": 4278, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:35.506862+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "314300000", "ebitda": "616700000", "netIncome": "76600000", "grossProfit": "1400300000", "depreciation": "None", "totalRevenue": "5691500000", "costOfRevenue": "4291200000", "interestIncome": "None", "incomeBeforeTax": "167000000", "interestExpense": "147300000", "operatingIncome": "222000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "90400000", "reportedCurrency": "USD", "netInterestIncome": "-147300000", "nonInterestIncome": "None", "operatingExpenses": "1178300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "282000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4291200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "302400000", "sellingGeneralAndAdministrative": "1178300000", "netIncomeFromContinuingOperations": "76600000" }, "balance": { "goodwill": "1284700000", "inventory": "822000000", "commonStock": "37740", "currentDebt": "None", "investments": "None", "totalAssets": "7095700000", "longTermDebt": "3169100000", "shortTermDebt": "67000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1816100000", "reportedCurrency": "USD", "retainedEarnings": "-1142600000", "totalLiabilities": "5653800000", "otherCurrentAssets": "174700000", "totalCurrentAssets": "3158700000", "currentLongTermDebt": "21800000", "longTermInvestments": "None", "shortTermInvestments": "36900000", "currentNetReceivables": "1888800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3937000000", "currentAccountsPayable": "984000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "655800000", "shortLongTermDebtTotal": "3368100000", "totalShareholderEquity": "1441900000", "capitalLeaseObligations": "132000000", "otherCurrentLiabilities": "468500000", "totalCurrentLiabilities": "1897900000", "otherNonCurrentLiabilities": "219600000", "totalNonCurrentLiabilities": "3755900000", "cashAndShortTermInvestments": "273200000", "commonStockSharesOutstanding": "378224051", "intangibleAssetsExcludingGoodwill": "1816100000", "cashAndCashEquivalentsAtCarryingValue": "273200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76600000", "profitLoss": "None", "dividendPayout": "3800000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-211400000", "operatingCashflow": "-152800000", "capitalExpenditures": "111000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "100200000", "cashflowFromInvestment": "-112100000", "stockBasedCompensation": "24700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "302400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5691500000, "cost_of_revenue": 4291200000, "gross_profit": 1400300000, "research_and_development": 282000000, "selling_general_admin": 1178300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 314300000, "depreciation_amortisation": 302400000, "ebitda": 616700000, "interest_expense": 147300000, "interest_income": null, "other_non_operating": null, "pretax_income": 167000000, "tax_provision": 90400000, "effective_tax_rate": null, "net_income": 76600000, "net_income_continuing_ops": 76600000, "net_income_to_common": 76600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 273200000, "short_term_investments": 36900000, "net_receivables": 1888800000, "inventory": 822000000, "other_current_assets": null, "total_current_assets": 3158700000, "net_ppe": null, "goodwill": 1284700000, "intangible_assets": 1816100000, "goodwill_and_intangibles": 3100800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3937000000, "total_assets": 7095700000, "short_term_debt": 67000000, "accounts_payable": 984000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1897900000, "long_term_debt": 3169100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3755900000, "total_liabilities": 5653800000, "total_debt": 3236100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1142600000, "total_equity": 1441900000, "shares_outstanding": 378224051, "operating_cash_flow": -152800000, "stock_based_compensation": 24700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 111000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -112100000, "dividends_paid": 3800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 100200000, "free_cash_flow": -41800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "314300000", "ebitda": "616700000", "netIncome": "76600000", "grossProfit": "1400300000", "depreciation": "None", "totalRevenue": "5691500000", "costOfRevenue": "4291200000", "interestIncome": "None", "incomeBeforeTax": "167000000", "interestExpense": "147300000", "operatingIncome": "222000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "90400000", "reportedCurrency": "USD", "netInterestIncome": "-147300000", "nonInterestIncome": "None", "operatingExpenses": "1178300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "282000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4291200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "302400000", "sellingGeneralAndAdministrative": "1178300000", "netIncomeFromContinuingOperations": "76600000" }, "balance": { "goodwill": "1284700000", "inventory": "822000000", "commonStock": "37740", "currentDebt": "None", "investments": "None", "totalAssets": "7095700000", "longTermDebt": "3169100000", "shortTermDebt": "67000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1816100000", "reportedCurrency": "USD", "retainedEarnings": "-1142600000", "totalLiabilities": "5653800000", "otherCurrentAssets": "174700000", "totalCurrentAssets": "3158700000", "currentLongTermDebt": "21800000", "longTermInvestments": "None", "shortTermInvestments": "36900000", "currentNetReceivables": "1888800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3937000000", "currentAccountsPayable": "984000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "655800000", "shortLongTermDebtTotal": "3368100000", "totalShareholderEquity": "1441900000", "capitalLeaseObligations": "132000000", "otherCurrentLiabilities": "468500000", "totalCurrentLiabilities": "1897900000", "otherNonCurrentLiabilities": "219600000", "totalNonCurrentLiabilities": "3755900000", "cashAndShortTermInvestments": "273200000", "commonStockSharesOutstanding": "378224051", "intangibleAssetsExcludingGoodwill": "1816100000", "cashAndCashEquivalentsAtCarryingValue": "273200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76600000", "profitLoss": "None", "dividendPayout": "3800000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-211400000", "operatingCashflow": "-152800000", "capitalExpenditures": "111000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "100200000", "cashflowFromInvestment": "-112100000", "stockBasedCompensation": "24700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "302400000", "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": "2026-06-07T03:50:35.506862+00:00", "is_restated": false, "income_statement": { "revenue": 4998100000, "cost_of_revenue": 3619700000, "gross_profit": 1378400000, "ebit": 256800000, "ebitda": 483800000, "pretax_income": 166200000, "tax_provision": 46600000, "net_income": 119600000, "net_income_to_common": 119600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 447100000, "total_current_assets": 2698600000, "total_assets": 6939600000, "short_term_debt": 63900000, "long_term_debt": 2950500000, "total_debt": 3014400000, "total_liabilities": 5521900000, "total_equity": 1417700000, "shares_outstanding": 355544632, "goodwill_and_intangibles": 3468300000 }, "cash_flow": { "operating_cash_flow": 210900000, "capital_expenditure": 84600000, "free_cash_flow": 295500000, "dividends_paid": 3800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351112, "ticker_id": 4278, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:35.506862+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "256800000", "ebitda": "483800000", "netIncome": "119600000", "grossProfit": "1378400000", "depreciation": "None", "totalRevenue": "4998100000", "costOfRevenue": "3619700000", "interestIncome": "None", "incomeBeforeTax": "166200000", "interestExpense": "90600000", "operatingIncome": "269400000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "46600000", "reportedCurrency": "USD", "netInterestIncome": "-90600000", "nonInterestIncome": "None", "operatingExpenses": "1109000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "266399999", "otherNonOperatingIncome": "-62300000", "costofGoodsAndServicesSold": "3619700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "227000000", "sellingGeneralAndAdministrative": "1109000000", "netIncomeFromContinuingOperations": "119600000" }, "balance": { "goodwill": "1330100000", "inventory": "616300000", "commonStock": "37580", "currentDebt": "None", "investments": "None", "totalAssets": "6939600000", "longTermDebt": "2950500000", "shortTermDebt": "63900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2138200000", "reportedCurrency": "USD", "retainedEarnings": "-1215400000", "totalLiabilities": "5521900000", "otherCurrentAssets": "98800000", "totalCurrentAssets": "2698600000", "currentLongTermDebt": "21800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1536400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4241000000", "currentAccountsPayable": "858500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "489300000", "shortLongTermDebtTotal": "3128000000", "totalShareholderEquity": "1417700000", "capitalLeaseObligations": "42100000", "otherCurrentLiabilities": "620300000", "totalCurrentLiabilities": "1854800000", "otherNonCurrentLiabilities": "368200000", "totalNonCurrentLiabilities": "3667099999", "cashAndShortTermInvestments": "447100000", "commonStockSharesOutstanding": "355544632", "intangibleAssetsExcludingGoodwill": "2138200000", "cashAndCashEquivalentsAtCarryingValue": "447100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "119600000", "profitLoss": "None", "dividendPayout": "3800000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-125700000", "operatingCashflow": "210900000", "capitalExpenditures": "84600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "914900000", "cashflowFromInvestment": "-1216800000", "stockBasedCompensation": "23200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-91000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "111600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "227000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4998100000, "cost_of_revenue": 3619700000, "gross_profit": 1378400000, "research_and_development": 266399999, "selling_general_admin": 1109000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 256800000, "depreciation_amortisation": 227000000, "ebitda": 483800000, "interest_expense": 90600000, "interest_income": null, "other_non_operating": null, "pretax_income": 166200000, "tax_provision": 46600000, "effective_tax_rate": null, "net_income": 119600000, "net_income_continuing_ops": 119600000, "net_income_to_common": 119600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 447100000, "short_term_investments": null, "net_receivables": 1536400000, "inventory": 616300000, "other_current_assets": null, "total_current_assets": 2698600000, "net_ppe": null, "goodwill": 1330100000, "intangible_assets": 2138200000, "goodwill_and_intangibles": 3468300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4241000000, "total_assets": 6939600000, "short_term_debt": 63900000, "accounts_payable": 858500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1854800000, "long_term_debt": 2950500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3667099999, "total_liabilities": 5521900000, "total_debt": 3014400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1215400000, "total_equity": 1417700000, "shares_outstanding": 355544632, "operating_cash_flow": 210900000, "stock_based_compensation": 23200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1216800000, "dividends_paid": 3800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 914900000, "free_cash_flow": 295500000, "net_change_in_cash": -91000000 }, "raw_data": { "income": { "ebit": "256800000", "ebitda": "483800000", "netIncome": "119600000", "grossProfit": "1378400000", "depreciation": "None", "totalRevenue": "4998100000", "costOfRevenue": "3619700000", "interestIncome": "None", "incomeBeforeTax": "166200000", "interestExpense": "90600000", "operatingIncome": "269400000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "46600000", "reportedCurrency": "USD", "netInterestIncome": "-90600000", "nonInterestIncome": "None", "operatingExpenses": "1109000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "266399999", "otherNonOperatingIncome": "-62300000", "costofGoodsAndServicesSold": "3619700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "227000000", "sellingGeneralAndAdministrative": "1109000000", "netIncomeFromContinuingOperations": "119600000" }, "balance": { "goodwill": "1330100000", "inventory": "616300000", "commonStock": "37580", "currentDebt": "None", "investments": "None", "totalAssets": "6939600000", "longTermDebt": "2950500000", "shortTermDebt": "63900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2138200000", "reportedCurrency": "USD", "retainedEarnings": "-1215400000", "totalLiabilities": "5521900000", "otherCurrentAssets": "98800000", "totalCurrentAssets": "2698600000", "currentLongTermDebt": "21800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1536400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4241000000", "currentAccountsPayable": "858500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "489300000", "shortLongTermDebtTotal": "3128000000", "totalShareholderEquity": "1417700000", "capitalLeaseObligations": "42100000", "otherCurrentLiabilities": "620300000", "totalCurrentLiabilities": "1854800000", "otherNonCurrentLiabilities": "368200000", "totalNonCurrentLiabilities": "3667099999", "cashAndShortTermInvestments": "447100000", "commonStockSharesOutstanding": "355544632", "intangibleAssetsExcludingGoodwill": "2138200000", "cashAndCashEquivalentsAtCarryingValue": "447100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "119600000", "profitLoss": "None", "dividendPayout": "3800000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-125700000", "operatingCashflow": "210900000", "capitalExpenditures": "84600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "914900000", "cashflowFromInvestment": "-1216800000", "stockBasedCompensation": "23200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-91000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "111600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "227000000", "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": "2026-06-07T03:50:35.506862+00:00", "is_restated": false, "income_statement": { "revenue": 4370600000, "cost_of_revenue": 3025600000, "gross_profit": 1345000000, "ebit": -104200000, "ebitda": 98900000, "pretax_income": -254600000, "tax_provision": 72700000, "net_income": -327300000, "net_income_to_common": -327300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 542600000, "total_current_assets": 2518800000, "total_assets": 5073800000, "short_term_debt": 64300000, "long_term_debt": 2130500000, "total_debt": 2194800000, "total_liabilities": 4561700000, "total_equity": 512100000, "shares_outstanding": 307076397, "goodwill_and_intangibles": 1909700000 }, "cash_flow": { "operating_cash_flow": 208900000, "capital_expenditure": 52700000, "free_cash_flow": 261600000, "dividends_paid": 3300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351117, "ticker_id": 4278, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:35.506862+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-104200000", "ebitda": "98900000", "netIncome": "-327300000", "grossProfit": "1345000000", "depreciation": "None", "totalRevenue": "4370600000", "costOfRevenue": "3025600000", "interestIncome": "None", "incomeBeforeTax": "-254600000", "interestExpense": "150400000", "operatingIncome": "336600000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "72700000", "reportedCurrency": "USD", "netInterestIncome": "-150400000", "nonInterestIncome": "None", "operatingExpenses": "1008400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "228600000", "otherNonOperatingIncome": "-174000000", "costofGoodsAndServicesSold": "3025600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "203100000", "sellingGeneralAndAdministrative": "1008000000", "netIncomeFromContinuingOperations": "-183600000" }, "balance": { "goodwill": "607200000", "inventory": "446600000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "5073800000", "longTermDebt": "2130500000", "shortTermDebt": "64300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1302500000", "reportedCurrency": "USD", "retainedEarnings": "-1331200000", "totalLiabilities": "4561700000", "otherCurrentAssets": "175200000", "totalCurrentAssets": "2518800000", "currentLongTermDebt": "22000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1354400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2555000000", "currentAccountsPayable": "730500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "427600000", "shortLongTermDebtTotal": "2302100000", "totalShareholderEquity": "512100000", "capitalLeaseObligations": "42300000", "otherCurrentLiabilities": "692300000", "totalCurrentLiabilities": "1741600000", "otherNonCurrentLiabilities": "485400000", "totalNonCurrentLiabilities": "2820100000", "cashAndShortTermInvestments": "542600000", "commonStockSharesOutstanding": "307076397", "intangibleAssetsExcludingGoodwill": "1302500000", "cashAndCashEquivalentsAtCarryingValue": "542600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-183600000", "profitLoss": "None", "dividendPayout": "3300000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-38500000", "operatingCashflow": "208900000", "capitalExpenditures": "52700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "140700000", "cashflowFromInvestment": "-45700000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "303900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-341600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "203100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4370600000, "cost_of_revenue": 3025600000, "gross_profit": 1345000000, "research_and_development": 228600000, "selling_general_admin": 1008000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -104200000, "depreciation_amortisation": 203100000, "ebitda": 98900000, "interest_expense": 150400000, "interest_income": null, "other_non_operating": null, "pretax_income": -254600000, "tax_provision": 72700000, "effective_tax_rate": null, "net_income": -327300000, "net_income_continuing_ops": -183600000, "net_income_to_common": -327300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 542600000, "short_term_investments": null, "net_receivables": 1354400000, "inventory": 446600000, "other_current_assets": null, "total_current_assets": 2518800000, "net_ppe": null, "goodwill": 607200000, "intangible_assets": 1302500000, "goodwill_and_intangibles": 1909700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2555000000, "total_assets": 5073800000, "short_term_debt": 64300000, "accounts_payable": 730500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1741600000, "long_term_debt": 2130500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2820100000, "total_liabilities": 4561700000, "total_debt": 2194800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1331200000, "total_equity": 512100000, "shares_outstanding": 307076397, "operating_cash_flow": 208900000, "stock_based_compensation": 13000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45700000, "dividends_paid": 3300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 140700000, "free_cash_flow": 261600000, "net_change_in_cash": 303900000 }, "raw_data": { "income": { "ebit": "-104200000", "ebitda": "98900000", "netIncome": "-327300000", "grossProfit": "1345000000", "depreciation": "None", "totalRevenue": "4370600000", "costOfRevenue": "3025600000", "interestIncome": "None", "incomeBeforeTax": "-254600000", "interestExpense": "150400000", "operatingIncome": "336600000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "72700000", "reportedCurrency": "USD", "netInterestIncome": "-150400000", "nonInterestIncome": "None", "operatingExpenses": "1008400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "228600000", "otherNonOperatingIncome": "-174000000", "costofGoodsAndServicesSold": "3025600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "203100000", "sellingGeneralAndAdministrative": "1008000000", "netIncomeFromContinuingOperations": "-183600000" }, "balance": { "goodwill": "607200000", "inventory": "446600000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "5073800000", "longTermDebt": "2130500000", "shortTermDebt": "64300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1302500000", "reportedCurrency": "USD", "retainedEarnings": "-1331200000", "totalLiabilities": "4561700000", "otherCurrentAssets": "175200000", "totalCurrentAssets": "2518800000", "currentLongTermDebt": "22000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1354400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2555000000", "currentAccountsPayable": "730500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "427600000", "shortLongTermDebtTotal": "2302100000", "totalShareholderEquity": "512100000", "capitalLeaseObligations": "42300000", "otherCurrentLiabilities": "692300000", "totalCurrentLiabilities": "1741600000", "otherNonCurrentLiabilities": "485400000", "totalNonCurrentLiabilities": "2820100000", "cashAndShortTermInvestments": "542600000", "commonStockSharesOutstanding": "307076397", "intangibleAssetsExcludingGoodwill": "1302500000", "cashAndCashEquivalentsAtCarryingValue": "542600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-183600000", "profitLoss": "None", "dividendPayout": "3300000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-38500000", "operatingCashflow": "208900000", "capitalExpenditures": "52700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "140700000", "cashflowFromInvestment": "-45700000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "303900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-341600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "203100000", "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": "2026-06-07T03:50:35.506862+00:00", "is_restated": false, "income_statement": { "revenue": 4431200000, "cost_of_revenue": 3107400000, "gross_profit": 1323800000, "ebit": 206100000, "ebitda": 409000000, "pretax_income": -104300000, "tax_provision": 36500000, "net_income": -140800000, "net_income_to_common": -140800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 233700000, "total_current_assets": 2017400000, "total_assets": 4657400000, "short_term_debt": 35000000, "long_term_debt": 3467300000, "total_debt": 3502300000, "total_liabilities": 5362200000, "total_equity": 678301320, "shares_outstanding": 118261955, "goodwill_and_intangibles": 2047400000 }, "cash_flow": { "operating_cash_flow": 57500000, "capital_expenditure": 70300000, "free_cash_flow": 127800000, "dividends_paid": 360227000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351122, "ticker_id": 4278, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:35.506862+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "206100000", "ebitda": "409000000", "netIncome": "-140800000", "grossProfit": "1323800000", "depreciation": "None", "totalRevenue": "4431200000", "costOfRevenue": "3107400000", "interestIncome": "None", "incomeBeforeTax": "-104300000", "interestExpense": "310400000", "operatingIncome": "223000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "36500000", "reportedCurrency": "USD", "netInterestIncome": "-310400000", "nonInterestIncome": "None", "operatingExpenses": "1100800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "229400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3107400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "202900000", "sellingGeneralAndAdministrative": "7743000", "netIncomeFromContinuingOperations": "4389796" }, "balance": { "goodwill": "605800000", "inventory": "401000000", "commonStock": "673303371", "currentDebt": "None", "investments": "None", "totalAssets": "4657400000", "longTermDebt": "3467300000", "shortTermDebt": "35000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1441600000", "reportedCurrency": "USD", "retainedEarnings": "4997949", "totalLiabilities": "5362200000", "otherCurrentAssets": "180007238", "totalCurrentAssets": "2017400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "706486490", "currentNetReceivables": "1212200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2640000000", "currentAccountsPayable": "6602104", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "538600000", "shortLongTermDebtTotal": "3580500000", "totalShareholderEquity": "678301320", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1262197896", "totalCurrentLiabilities": "30752104", "otherNonCurrentLiabilities": "250500000", "totalNonCurrentLiabilities": "3842500000", "cashAndShortTermInvestments": "233700000", "commonStockSharesOutstanding": "118261955", "intangibleAssetsExcludingGoodwill": "1441600000", "cashAndCashEquivalentsAtCarryingValue": "233700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-140800000", "profitLoss": "None", "dividendPayout": "360227000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "85500000", "operatingCashflow": "57500000", "capitalExpenditures": "70300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14800000", "cashflowFromInvestment": "-65300000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "360227000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "202900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4431200000, "cost_of_revenue": 3107400000, "gross_profit": 1323800000, "research_and_development": 229400000, "selling_general_admin": 7743000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 206100000, "depreciation_amortisation": 202900000, "ebitda": 409000000, "interest_expense": 310400000, "interest_income": null, "other_non_operating": null, "pretax_income": -104300000, "tax_provision": 36500000, "effective_tax_rate": null, "net_income": -140800000, "net_income_continuing_ops": 4389796, "net_income_to_common": -140800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 233700000, "short_term_investments": 706486490, "net_receivables": 1212200000, "inventory": 401000000, "other_current_assets": null, "total_current_assets": 2017400000, "net_ppe": null, "goodwill": 605800000, "intangible_assets": 1441600000, "goodwill_and_intangibles": 2047400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2640000000, "total_assets": 4657400000, "short_term_debt": 35000000, "accounts_payable": 6602104, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30752104, "long_term_debt": 3467300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3842500000, "total_liabilities": 5362200000, "total_debt": 3502300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4997949, "total_equity": 678301320, "shares_outstanding": 118261955, "operating_cash_flow": 57500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -65300000, "dividends_paid": 360227000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14800000, "free_cash_flow": 127800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "206100000", "ebitda": "409000000", "netIncome": "-140800000", "grossProfit": "1323800000", "depreciation": "None", "totalRevenue": "4431200000", "costOfRevenue": "3107400000", "interestIncome": "None", "incomeBeforeTax": "-104300000", "interestExpense": "310400000", "operatingIncome": "223000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "36500000", "reportedCurrency": "USD", "netInterestIncome": "-310400000", "nonInterestIncome": "None", "operatingExpenses": "1100800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "229400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3107400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "202900000", "sellingGeneralAndAdministrative": "7743000", "netIncomeFromContinuingOperations": "4389796" }, "balance": { "goodwill": "605800000", "inventory": "401000000", "commonStock": "673303371", "currentDebt": "None", "investments": "None", "totalAssets": "4657400000", "longTermDebt": "3467300000", "shortTermDebt": "35000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1441600000", "reportedCurrency": "USD", "retainedEarnings": "4997949", "totalLiabilities": "5362200000", "otherCurrentAssets": "180007238", "totalCurrentAssets": "2017400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "706486490", "currentNetReceivables": "1212200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2640000000", "currentAccountsPayable": "6602104", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "538600000", "shortLongTermDebtTotal": "3580500000", "totalShareholderEquity": "678301320", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1262197896", "totalCurrentLiabilities": "30752104", "otherNonCurrentLiabilities": "250500000", "totalNonCurrentLiabilities": "3842500000", "cashAndShortTermInvestments": "233700000", "commonStockSharesOutstanding": "118261955", "intangibleAssetsExcludingGoodwill": "1441600000", "cashAndCashEquivalentsAtCarryingValue": "233700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-140800000", "profitLoss": "None", "dividendPayout": "360227000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "85500000", "operatingCashflow": "57500000", "capitalExpenditures": "70300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14800000", "cashflowFromInvestment": "-65300000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "360227000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "202900000", "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": "2026-06-07T03:50:35.506862+00:00", "is_restated": false, "income_statement": { "revenue": 4285600000, "cost_of_revenue": 2865200000, "gross_profit": 1420400000, "ebit": 48600000, "ebitda": 6370184, "pretax_income": 6370187, "tax_provision": 1339439, "net_income": 5030748, "net_income_to_common": 5030748, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 835544, "total_current_assets": 1176968, "total_assets": 697339051, "short_term_debt": 0, "long_term_debt": 3427800000, "total_debt": 3427800000, "total_liabilities": 25427528, "total_equity": 671911523, "shares_outstanding": 86250000, "goodwill_and_intangibles": 2198200000 }, "cash_flow": { "operating_cash_flow": -710388, "capital_expenditure": 64600000, "free_cash_flow": 63889612, "dividends_paid": 4883137, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351127, "ticker_id": 4278, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:35.506862+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48600000", "ebitda": "6370184", "netIncome": "5030748", "grossProfit": "1420400000", "depreciation": "None", "totalRevenue": "4285600000", "costOfRevenue": "2865200000", "interestIncome": "None", "incomeBeforeTax": "6370187", "interestExpense": "7407080", "operatingIncome": "-1036896", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1339439", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1036896", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "198300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2865200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "217000000", "sellingGeneralAndAdministrative": "1036896", "netIncomeFromContinuingOperations": "5030748" }, "balance": { "goodwill": "634000000", "inventory": "486500000", "commonStock": "666913537", "currentDebt": "None", "investments": "None", "totalAssets": "697339051", "longTermDebt": "3427800000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1564200000", "reportedCurrency": "USD", "retainedEarnings": "4726054", "totalLiabilities": "25427528", "otherCurrentAssets": "-1251458576", "totalCurrentAssets": "1176968", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1251800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "696162083", "currentAccountsPayable": "1183089", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "441700000", "shortLongTermDebtTotal": "3427800000", "totalShareholderEquity": "671911523", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1183089", "totalCurrentLiabilities": "1277528", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "24150000", "cashAndShortTermInvestments": "835544", "commonStockSharesOutstanding": "86250000", "intangibleAssetsExcludingGoodwill": "1564200000", "cashAndCashEquivalentsAtCarryingValue": "835544", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5030748", "profitLoss": "None", "dividendPayout": "4883137", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-73700000", "operatingCashflow": "-710388", "capitalExpenditures": "64600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "691545932", "cashflowFromInvestment": "-690000000", "stockBasedCompensation": "24150000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4883137", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "20983137", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "242500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4285600000, "cost_of_revenue": 2865200000, "gross_profit": 1420400000, "research_and_development": 198300000, "selling_general_admin": 1036896, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48600000, "depreciation_amortisation": 217000000, "ebitda": 6370184, "interest_expense": 7407080, "interest_income": null, "other_non_operating": null, "pretax_income": 6370187, "tax_provision": 1339439, "effective_tax_rate": null, "net_income": 5030748, "net_income_continuing_ops": 5030748, "net_income_to_common": 5030748, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 835544, "short_term_investments": null, "net_receivables": 1251800000, "inventory": 486500000, "other_current_assets": null, "total_current_assets": 1176968, "net_ppe": null, "goodwill": 634000000, "intangible_assets": 1564200000, "goodwill_and_intangibles": 2198200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 696162083, "total_assets": 697339051, "short_term_debt": 0, "accounts_payable": 1183089, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1277528, "long_term_debt": 3427800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 24150000, "total_liabilities": 25427528, "total_debt": 3427800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4726054, "total_equity": 671911523, "shares_outstanding": 86250000, "operating_cash_flow": -710388, "stock_based_compensation": 24150000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -690000000, "dividends_paid": 4883137, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 691545932, "free_cash_flow": 63889612, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48600000", "ebitda": "6370184", "netIncome": "5030748", "grossProfit": "1420400000", "depreciation": "None", "totalRevenue": "4285600000", "costOfRevenue": "2865200000", "interestIncome": "None", "incomeBeforeTax": "6370187", "interestExpense": "7407080", "operatingIncome": "-1036896", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1339439", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1036896", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "198300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2865200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "217000000", "sellingGeneralAndAdministrative": "1036896", "netIncomeFromContinuingOperations": "5030748" }, "balance": { "goodwill": "634000000", "inventory": "486500000", "commonStock": "666913537", "currentDebt": "None", "investments": "None", "totalAssets": "697339051", "longTermDebt": "3427800000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1564200000", "reportedCurrency": "USD", "retainedEarnings": "4726054", "totalLiabilities": "25427528", "otherCurrentAssets": "-1251458576", "totalCurrentAssets": "1176968", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1251800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "696162083", "currentAccountsPayable": "1183089", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "441700000", "shortLongTermDebtTotal": "3427800000", "totalShareholderEquity": "671911523", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1183089", "totalCurrentLiabilities": "1277528", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "24150000", "cashAndShortTermInvestments": "835544", "commonStockSharesOutstanding": "86250000", "intangibleAssetsExcludingGoodwill": "1564200000", "cashAndCashEquivalentsAtCarryingValue": "835544", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5030748", "profitLoss": "None", "dividendPayout": "4883137", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-73700000", "operatingCashflow": "-710388", "capitalExpenditures": "64600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "691545932", "cashflowFromInvestment": "-690000000", "stockBasedCompensation": "24150000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4883137", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "20983137", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "242500000", "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": "2026-06-07T03:50:35.506862+00:00", "is_restated": false, "income_statement": { "revenue": 2649500000, "cost_of_revenue": 1649800000, "gross_profit": 999700000, "ebit": 446300000, "ebitda": 554000000, "pretax_income": 438300000, "tax_provision": 48200000, "net_income": 390100000, "net_income_to_common": 390100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2150600000, "total_current_assets": 7984600000, "total_assets": 13400100000, "short_term_debt": null, "long_term_debt": 2922200000, "total_debt": 2922200000, "total_liabilities": 9155200000, "total_equity": 4244900000, "shares_outstanding": 392128170, "goodwill_and_intangibles": 3829700000 }, "cash_flow": { "operating_cash_flow": 766800000, "capital_expenditure": 112600000, "free_cash_flow": 879400000, "dividends_paid": 23900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351090, "ticker_id": 4278, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:35.506862+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "446300000", "ebitda": "554000000", "netIncome": "390100000", "grossProfit": "999700000", "depreciation": "None", "totalRevenue": "2649500000", "costOfRevenue": "1649800000", "interestIncome": "4400000", "incomeBeforeTax": "438300000", "interestExpense": "None", "operatingIncome": "440100000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "48200000", "reportedCurrency": "USD", "netInterestIncome": "4400000", "nonInterestIncome": "None", "operatingExpenses": "559600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1649800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107700000", "sellingGeneralAndAdministrative": "456700000", "netIncomeFromContinuingOperations": "390100000" }, "balance": { "goodwill": "2023700000", "inventory": "1834600000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13400100000", "longTermDebt": "2922200000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1806000000", "reportedCurrency": "USD", "retainedEarnings": "1394100000", "totalLiabilities": "9155200000", "otherCurrentAssets": "500800000", "totalCurrentAssets": "7984600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "349900000", "currentNetReceivables": "3148700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5415500000", "currentAccountsPayable": "1951700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3192600000", "totalShareholderEquity": "4244900000", "capitalLeaseObligations": "342700000", "otherCurrentLiabilities": "856200000", "totalCurrentLiabilities": "5343200000", "otherNonCurrentLiabilities": "398200000", "totalNonCurrentLiabilities": "3812000000", "cashAndShortTermInvestments": "2150600000", "commonStockSharesOutstanding": "392128170", "intangibleAssetsExcludingGoodwill": "1806000000", "cashAndCashEquivalentsAtCarryingValue": "2150600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "390100000", "profitLoss": "None", "dividendPayout": "23900000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-384200000", "operatingCashflow": "766800000", "capitalExpenditures": "112600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11900000", "cashflowFromInvestment": "-376700000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2649500000, "cost_of_revenue": 1649800000, "gross_profit": 999700000, "research_and_development": null, "selling_general_admin": 456700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 446300000, "depreciation_amortisation": 107700000, "ebitda": 554000000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 438300000, "tax_provision": 48200000, "effective_tax_rate": null, "net_income": 390100000, "net_income_continuing_ops": 390100000, "net_income_to_common": 390100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2150600000, "short_term_investments": 349900000, "net_receivables": 3148700000, "inventory": 1834600000, "other_current_assets": null, "total_current_assets": 7984600000, "net_ppe": null, "goodwill": 2023700000, "intangible_assets": 1806000000, "goodwill_and_intangibles": 3829700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5415500000, "total_assets": 13400100000, "short_term_debt": null, "accounts_payable": 1951700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5343200000, "long_term_debt": 2922200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3812000000, "total_liabilities": 9155200000, "total_debt": 2922200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1394100000, "total_equity": 4244900000, "shares_outstanding": 392128170, "operating_cash_flow": 766800000, "stock_based_compensation": 17000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 112600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -376700000, "dividends_paid": 23900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11900000, "free_cash_flow": 879400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "446300000", "ebitda": "554000000", "netIncome": "390100000", "grossProfit": "999700000", "depreciation": "None", "totalRevenue": "2649500000", "costOfRevenue": "1649800000", "interestIncome": "4400000", "incomeBeforeTax": "438300000", "interestExpense": "None", "operatingIncome": "440100000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "48200000", "reportedCurrency": "USD", "netInterestIncome": "4400000", "nonInterestIncome": "None", "operatingExpenses": "559600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1649800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107700000", "sellingGeneralAndAdministrative": "456700000", "netIncomeFromContinuingOperations": "390100000" }, "balance": { "goodwill": "2023700000", "inventory": "1834600000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13400100000", "longTermDebt": "2922200000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1806000000", "reportedCurrency": "USD", "retainedEarnings": "1394100000", "totalLiabilities": "9155200000", "otherCurrentAssets": "500800000", "totalCurrentAssets": "7984600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "349900000", "currentNetReceivables": "3148700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5415500000", "currentAccountsPayable": "1951700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3192600000", "totalShareholderEquity": "4244900000", "capitalLeaseObligations": "342700000", "otherCurrentLiabilities": "856200000", "totalCurrentLiabilities": "5343200000", "otherNonCurrentLiabilities": "398200000", "totalNonCurrentLiabilities": "3812000000", "cashAndShortTermInvestments": "2150600000", "commonStockSharesOutstanding": "392128170", "intangibleAssetsExcludingGoodwill": "1806000000", "cashAndCashEquivalentsAtCarryingValue": "2150600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "390100000", "profitLoss": "None", "dividendPayout": "23900000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-384200000", "operatingCashflow": "766800000", "capitalExpenditures": "112600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11900000", "cashflowFromInvestment": "-376700000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107700000", "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": "2026-06-07T03:50:35.506862+00:00", "is_restated": false, "income_statement": { "revenue": 2880000000, "cost_of_revenue": 1817900000, "gross_profit": 1062099999, "ebit": 600500000, "ebitda": 688800000, "pretax_income": 563200000, "tax_provision": 117600000, "net_income": 445600000, "net_income_to_common": 445600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1728400000, "total_current_assets": 6819500000, "total_assets": 12212400000, "short_term_debt": 20900000, "long_term_debt": 2892100000, "total_debt": 2913000000, "total_liabilities": 8271100000, "total_equity": 3941300000, "shares_outstanding": 391671334, "goodwill_and_intangibles": 3928500000 }, "cash_flow": { "operating_cash_flow": 1004900000, "capital_expenditure": 93300000, "free_cash_flow": 1098200000, "dividends_paid": 24000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351091, "ticker_id": 4278, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:35.506862+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "600500000", "ebitda": "688800000", "netIncome": "445600000", "grossProfit": "1062099999", "depreciation": "None", "totalRevenue": "2880000000", "costOfRevenue": "1817900000", "interestIncome": "None", "incomeBeforeTax": "563200000", "interestExpense": "16700000", "operatingIncome": "600500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "117600000", "reportedCurrency": "USD", "netInterestIncome": "-16700000", "nonInterestIncome": "None", "operatingExpenses": "461600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "419400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1817900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88300000", "sellingGeneralAndAdministrative": "461600000", "netIncomeFromContinuingOperations": "445600000" }, "balance": { "goodwill": "2033700000", "inventory": "1456500000", "commonStock": "38260", "currentDebt": "None", "investments": "None", "totalAssets": "12212400000", "longTermDebt": "2892100000", "shortTermDebt": "20900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1894800000", "reportedCurrency": "USD", "retainedEarnings": "1027900000", "totalLiabilities": "8271100000", "otherCurrentAssets": "426100000", "totalCurrentAssets": "6819500000", "currentLongTermDebt": "20900000", "longTermInvestments": "None", "shortTermInvestments": "99500000", "currentNetReceivables": "3109000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5392900000", "currentAccountsPayable": "1756400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1224800000", "shortLongTermDebtTotal": "3403400000", "totalShareholderEquity": "3941300000", "capitalLeaseObligations": "314900000", "otherCurrentLiabilities": "771600000", "totalCurrentLiabilities": "4407000000", "otherNonCurrentLiabilities": "494000000", "totalNonCurrentLiabilities": "3864100000", "cashAndShortTermInvestments": "1728400000", "commonStockSharesOutstanding": "391671334", "intangibleAssetsExcludingGoodwill": "1894800000", "cashAndCashEquivalentsAtCarryingValue": "1728400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1332800000", "profitLoss": "None", "dividendPayout": "24000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-21600000", "operatingCashflow": "1004900000", "capitalExpenditures": "93300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28000000", "cashflowFromInvestment": "-634100000", "stockBasedCompensation": "7200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "26400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2880000000, "cost_of_revenue": 1817900000, "gross_profit": 1062099999, "research_and_development": 419400000, "selling_general_admin": 461600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 600500000, "depreciation_amortisation": 88300000, "ebitda": 688800000, "interest_expense": 16700000, "interest_income": null, "other_non_operating": null, "pretax_income": 563200000, "tax_provision": 117600000, "effective_tax_rate": null, "net_income": 445600000, "net_income_continuing_ops": 445600000, "net_income_to_common": 445600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1728400000, "short_term_investments": 99500000, "net_receivables": 3109000000, "inventory": 1456500000, "other_current_assets": null, "total_current_assets": 6819500000, "net_ppe": null, "goodwill": 2033700000, "intangible_assets": 1894800000, "goodwill_and_intangibles": 3928500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5392900000, "total_assets": 12212400000, "short_term_debt": 20900000, "accounts_payable": 1756400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4407000000, "long_term_debt": 2892100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3864100000, "total_liabilities": 8271100000, "total_debt": 2913000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1027900000, "total_equity": 3941300000, "shares_outstanding": 391671334, "operating_cash_flow": 1004900000, "stock_based_compensation": 7200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -634100000, "dividends_paid": 24000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28000000, "free_cash_flow": 1098200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "600500000", "ebitda": "688800000", "netIncome": "445600000", "grossProfit": "1062099999", "depreciation": "None", "totalRevenue": "2880000000", "costOfRevenue": "1817900000", "interestIncome": "None", "incomeBeforeTax": "563200000", "interestExpense": "16700000", "operatingIncome": "600500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "117600000", "reportedCurrency": "USD", "netInterestIncome": "-16700000", "nonInterestIncome": "None", "operatingExpenses": "461600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "419400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1817900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88300000", "sellingGeneralAndAdministrative": "461600000", "netIncomeFromContinuingOperations": "445600000" }, "balance": { "goodwill": "2033700000", "inventory": "1456500000", "commonStock": "38260", "currentDebt": "None", "investments": "None", "totalAssets": "12212400000", "longTermDebt": "2892100000", "shortTermDebt": "20900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1894800000", "reportedCurrency": "USD", "retainedEarnings": "1027900000", "totalLiabilities": "8271100000", "otherCurrentAssets": "426100000", "totalCurrentAssets": "6819500000", "currentLongTermDebt": "20900000", "longTermInvestments": "None", "shortTermInvestments": "99500000", "currentNetReceivables": "3109000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5392900000", "currentAccountsPayable": "1756400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1224800000", "shortLongTermDebtTotal": "3403400000", "totalShareholderEquity": "3941300000", "capitalLeaseObligations": "314900000", "otherCurrentLiabilities": "771600000", "totalCurrentLiabilities": "4407000000", "otherNonCurrentLiabilities": "494000000", "totalNonCurrentLiabilities": "3864100000", "cashAndShortTermInvestments": "1728400000", "commonStockSharesOutstanding": "391671334", "intangibleAssetsExcludingGoodwill": "1894800000", "cashAndCashEquivalentsAtCarryingValue": "1728400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1332800000", "profitLoss": "None", "dividendPayout": "24000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-21600000", "operatingCashflow": "1004900000", "capitalExpenditures": "93300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28000000", "cashflowFromInvestment": "-634100000", "stockBasedCompensation": "7200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "26400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26200000", "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": "2026-06-07T03:50:35.506862+00:00", "is_restated": false, "income_statement": { "revenue": 2675800000, "cost_of_revenue": 1665100000, "gross_profit": 1010700000, "ebit": 515000000, "ebitda": 590400000, "pretax_income": 492200000, "tax_provision": 93700000, "net_income": 398500000, "net_income_to_common": 398500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1444200000, "total_current_assets": 6549200000, "total_assets": 10816300000, "short_term_debt": 84900000, "long_term_debt": 2897600000, "total_debt": 2982500000, "total_liabilities": 7307600000, "total_equity": 3508700000, "shares_outstanding": 390257902, "goodwill_and_intangibles": 2952000000 }, "cash_flow": { "operating_cash_flow": 508700000, "capital_expenditure": 42000000, "free_cash_flow": 550700000, "dividends_paid": 14200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351093, "ticker_id": 4278, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:35.506862+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "515000000", "ebitda": "590400000", "netIncome": "398500000", "grossProfit": "1010700000", "depreciation": "None", "totalRevenue": "2675800000", "costOfRevenue": "1665100000", "interestIncome": "None", "incomeBeforeTax": "492200000", "interestExpense": "22800000", "operatingIncome": "516700000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "93700000", "reportedCurrency": "USD", "netInterestIncome": "-22800000", "nonInterestIncome": "None", "operatingExpenses": "494000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "209700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1665100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75400000", "sellingGeneralAndAdministrative": "414300000", "netIncomeFromContinuingOperations": "398500000" }, "balance": { "goodwill": "1444200000", "inventory": "1437100000", "commonStock": "38230", "currentDebt": "None", "investments": "None", "totalAssets": "10816300000", "longTermDebt": "2897600000", "shortTermDebt": "84900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1507800000", "reportedCurrency": "USD", "retainedEarnings": "606300000", "totalLiabilities": "7307600000", "otherCurrentAssets": "312600000", "totalCurrentAssets": "6549200000", "currentLongTermDebt": "20900000", "longTermInvestments": "None", "shortTermInvestments": "544600000", "currentNetReceivables": "2810700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4267099999", "currentAccountsPayable": "1718900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "981700000", "shortLongTermDebtTotal": "3213900000", "totalShareholderEquity": "3508700000", "capitalLeaseObligations": "295400000", "otherCurrentLiabilities": "617400000", "totalCurrentLiabilities": "3576800000", "otherNonCurrentLiabilities": "316700000", "totalNonCurrentLiabilities": "3730800000", "cashAndShortTermInvestments": "1444200000", "commonStockSharesOutstanding": "390257902", "intangibleAssetsExcludingGoodwill": "1507800000", "cashAndCashEquivalentsAtCarryingValue": "1444200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "398500000", "profitLoss": "None", "dividendPayout": "14200000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-5600000", "operatingCashflow": "508700000", "capitalExpenditures": "42000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11400000", "cashflowFromInvestment": "-709900000", "stockBasedCompensation": "14200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-74000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2675800000, "cost_of_revenue": 1665100000, "gross_profit": 1010700000, "research_and_development": 209700000, "selling_general_admin": 414300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 515000000, "depreciation_amortisation": 75400000, "ebitda": 590400000, "interest_expense": 22800000, "interest_income": null, "other_non_operating": null, "pretax_income": 492200000, "tax_provision": 93700000, "effective_tax_rate": null, "net_income": 398500000, "net_income_continuing_ops": 398500000, "net_income_to_common": 398500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1444200000, "short_term_investments": 544600000, "net_receivables": 2810700000, "inventory": 1437100000, "other_current_assets": null, "total_current_assets": 6549200000, "net_ppe": null, "goodwill": 1444200000, "intangible_assets": 1507800000, "goodwill_and_intangibles": 2952000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4267099999, "total_assets": 10816300000, "short_term_debt": 84900000, "accounts_payable": 1718900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3576800000, "long_term_debt": 2897600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3730800000, "total_liabilities": 7307600000, "total_debt": 2982500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 606300000, "total_equity": 3508700000, "shares_outstanding": 390257902, "operating_cash_flow": 508700000, "stock_based_compensation": 14200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -709900000, "dividends_paid": 14200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11400000, "free_cash_flow": 550700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "515000000", "ebitda": "590400000", "netIncome": "398500000", "grossProfit": "1010700000", "depreciation": "None", "totalRevenue": "2675800000", "costOfRevenue": "1665100000", "interestIncome": "None", "incomeBeforeTax": "492200000", "interestExpense": "22800000", "operatingIncome": "516700000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "93700000", "reportedCurrency": "USD", "netInterestIncome": "-22800000", "nonInterestIncome": "None", "operatingExpenses": "494000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "209700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1665100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75400000", "sellingGeneralAndAdministrative": "414300000", "netIncomeFromContinuingOperations": "398500000" }, "balance": { "goodwill": "1444200000", "inventory": "1437100000", "commonStock": "38230", "currentDebt": "None", "investments": "None", "totalAssets": "10816300000", "longTermDebt": "2897600000", "shortTermDebt": "84900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1507800000", "reportedCurrency": "USD", "retainedEarnings": "606300000", "totalLiabilities": "7307600000", "otherCurrentAssets": "312600000", "totalCurrentAssets": "6549200000", "currentLongTermDebt": "20900000", "longTermInvestments": "None", "shortTermInvestments": "544600000", "currentNetReceivables": "2810700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4267099999", "currentAccountsPayable": "1718900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "981700000", "shortLongTermDebtTotal": "3213900000", "totalShareholderEquity": "3508700000", "capitalLeaseObligations": "295400000", "otherCurrentLiabilities": "617400000", "totalCurrentLiabilities": "3576800000", "otherNonCurrentLiabilities": "316700000", "totalNonCurrentLiabilities": "3730800000", "cashAndShortTermInvestments": "1444200000", "commonStockSharesOutstanding": "390257902", "intangibleAssetsExcludingGoodwill": "1507800000", "cashAndCashEquivalentsAtCarryingValue": "1444200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "398500000", "profitLoss": "None", "dividendPayout": "14200000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-5600000", "operatingCashflow": "508700000", "capitalExpenditures": "42000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11400000", "cashflowFromInvestment": "-709900000", "stockBasedCompensation": "14200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-74000000", "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": "2026-06-07T03:50:35.506862+00:00", "is_restated": false, "income_statement": { "revenue": 2638100000, "cost_of_revenue": 1789600000, "gross_profit": 848500000, "ebit": 442400000, "ebitda": 515700000, "pretax_income": 421100000, "tax_provision": 96900000, "net_income": 324200000, "net_income_to_common": 324200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1656000000, "total_current_assets": 6302000000, "total_assets": 10406200000, "short_term_debt": 76800000, "long_term_debt": 2900500000, "total_debt": 2977300000, "total_liabilities": 7280800000, "total_equity": 3125400000, "shares_outstanding": 389846827, "goodwill_and_intangibles": 2828200000 }, "cash_flow": { "operating_cash_flow": 322900000, "capital_expenditure": 45900000, "free_cash_flow": 368800000, "dividends_paid": 14200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351094, "ticker_id": 4278, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:35.506862+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "442400000", "ebitda": "515700000", "netIncome": "324200000", "grossProfit": "848500000", "depreciation": "None", "totalRevenue": "2638100000", "costOfRevenue": "1789600000", "interestIncome": "None", "incomeBeforeTax": "421100000", "interestExpense": "21300000", "operatingIncome": "452900000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "96900000", "reportedCurrency": "USD", "netInterestIncome": "-21300000", "nonInterestIncome": "None", "operatingExpenses": "395600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "111100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1789600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73300000", "sellingGeneralAndAdministrative": "395600000", "netIncomeFromContinuingOperations": "324200000" }, "balance": { "goodwill": "1374100000", "inventory": "1413300000", "commonStock": "38180", "currentDebt": "None", "investments": "None", "totalAssets": "10406200000", "longTermDebt": "2900500000", "shortTermDebt": "76800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1454100000", "reportedCurrency": "USD", "retainedEarnings": "222000000", "totalLiabilities": "7280800000", "otherCurrentAssets": "303500000", "totalCurrentAssets": "6302000000", "currentLongTermDebt": "21000000", "longTermInvestments": "None", "shortTermInvestments": "98200000", "currentNetReceivables": "2831000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4104200000", "currentAccountsPayable": "1605100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "911300000", "shortLongTermDebtTotal": "3180400000", "totalShareholderEquity": "3125400000", "capitalLeaseObligations": "258900000", "otherCurrentLiabilities": "522700000", "totalCurrentLiabilities": "3614500000", "otherNonCurrentLiabilities": "310100000", "totalNonCurrentLiabilities": "3666300000", "cashAndShortTermInvestments": "1656000000", "commonStockSharesOutstanding": "389846827", "intangibleAssetsExcludingGoodwill": "1454100000", "cashAndCashEquivalentsAtCarryingValue": "1656000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "324200000", "profitLoss": "None", "dividendPayout": "14200000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-8900000", "operatingCashflow": "322900000", "capitalExpenditures": "45900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8000000", "cashflowFromInvestment": "-144000000", "stockBasedCompensation": "13300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "13000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2638100000, "cost_of_revenue": 1789600000, "gross_profit": 848500000, "research_and_development": 111100000, "selling_general_admin": 395600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 442400000, "depreciation_amortisation": 73300000, "ebitda": 515700000, "interest_expense": 21300000, "interest_income": null, "other_non_operating": null, "pretax_income": 421100000, "tax_provision": 96900000, "effective_tax_rate": null, "net_income": 324200000, "net_income_continuing_ops": 324200000, "net_income_to_common": 324200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1656000000, "short_term_investments": 98200000, "net_receivables": 2831000000, "inventory": 1413300000, "other_current_assets": null, "total_current_assets": 6302000000, "net_ppe": null, "goodwill": 1374100000, "intangible_assets": 1454100000, "goodwill_and_intangibles": 2828200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4104200000, "total_assets": 10406200000, "short_term_debt": 76800000, "accounts_payable": 1605100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3614500000, "long_term_debt": 2900500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3666300000, "total_liabilities": 7280800000, "total_debt": 2977300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 222000000, "total_equity": 3125400000, "shares_outstanding": 389846827, "operating_cash_flow": 322900000, "stock_based_compensation": 13300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -144000000, "dividends_paid": 14200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8000000, "free_cash_flow": 368800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "442400000", "ebitda": "515700000", "netIncome": "324200000", "grossProfit": "848500000", "depreciation": "None", "totalRevenue": "2638100000", "costOfRevenue": "1789600000", "interestIncome": "None", "incomeBeforeTax": "421100000", "interestExpense": "21300000", "operatingIncome": "452900000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "96900000", "reportedCurrency": "USD", "netInterestIncome": "-21300000", "nonInterestIncome": "None", "operatingExpenses": "395600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "111100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1789600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73300000", "sellingGeneralAndAdministrative": "395600000", "netIncomeFromContinuingOperations": "324200000" }, "balance": { "goodwill": "1374100000", "inventory": "1413300000", "commonStock": "38180", "currentDebt": "None", "investments": "None", "totalAssets": "10406200000", "longTermDebt": "2900500000", "shortTermDebt": "76800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1454100000", "reportedCurrency": "USD", "retainedEarnings": "222000000", "totalLiabilities": "7280800000", "otherCurrentAssets": "303500000", "totalCurrentAssets": "6302000000", "currentLongTermDebt": "21000000", "longTermInvestments": "None", "shortTermInvestments": "98200000", "currentNetReceivables": "2831000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4104200000", "currentAccountsPayable": "1605100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "911300000", "shortLongTermDebtTotal": "3180400000", "totalShareholderEquity": "3125400000", "capitalLeaseObligations": "258900000", "otherCurrentLiabilities": "522700000", "totalCurrentLiabilities": "3614500000", "otherNonCurrentLiabilities": "310100000", "totalNonCurrentLiabilities": "3666300000", "cashAndShortTermInvestments": "1656000000", "commonStockSharesOutstanding": "389846827", "intangibleAssetsExcludingGoodwill": "1454100000", "cashAndCashEquivalentsAtCarryingValue": "1656000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "324200000", "profitLoss": "None", "dividendPayout": "14200000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-8900000", "operatingCashflow": "322900000", "capitalExpenditures": "45900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8000000", "cashflowFromInvestment": "-144000000", "stockBasedCompensation": "13300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "13000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73300000", "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": "2026-06-07T03:50:35.506862+00:00", "is_restated": false, "income_statement": { "revenue": 2036000000, "cost_of_revenue": 1400200000, "gross_profit": 635800000, "ebit": 290700000, "ebitda": 362300000, "pretax_income": 265399999, "tax_provision": 100900000, "net_income": 164500000, "net_income_to_common": 164500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1476100000, "total_current_assets": 5461700000, "total_assets": 9451100000, "short_term_debt": 67700000, "long_term_debt": 2904100000, "total_debt": 2971800000, "total_liabilities": 6784700000, "total_equity": 2666400000, "shares_outstanding": 390109650, "goodwill_and_intangibles": 2802500000 }, "cash_flow": { "operating_cash_flow": 303300000, "capital_expenditure": 38800000, "free_cash_flow": 342100000, "dividends_paid": 14200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351095, "ticker_id": 4278, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:35.506862+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "290700000", "ebitda": "362300000", "netIncome": "164500000", "grossProfit": "635800000", "depreciation": "None", "totalRevenue": "2036000000", "costOfRevenue": "1400200000", "interestIncome": "None", "incomeBeforeTax": "265399999", "interestExpense": "25300000", "operatingIncome": "289500000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "100900000", "reportedCurrency": "USD", "netInterestIncome": "-25300000", "nonInterestIncome": "None", "operatingExpenses": "346300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "98600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1400200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71600000", "sellingGeneralAndAdministrative": "346300000", "netIncomeFromContinuingOperations": "164500000" }, "balance": { "goodwill": "1339800000", "inventory": "1383500000", "commonStock": "38100", "currentDebt": "None", "investments": "None", "totalAssets": "9451100000", "longTermDebt": "2904100000", "shortTermDebt": "67700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1462700000", "reportedCurrency": "USD", "retainedEarnings": "-88000000", "totalLiabilities": "6784700000", "otherCurrentAssets": "291600000", "totalCurrentAssets": "5461700000", "currentLongTermDebt": "21000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2310500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3989400000", "currentAccountsPayable": "1407100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "841100000", "shortLongTermDebtTotal": "3144000000", "totalShareholderEquity": "2666400000", "capitalLeaseObligations": "218900000", "otherCurrentLiabilities": "487500000", "totalCurrentLiabilities": "3184000000", "otherNonCurrentLiabilities": "286000000", "totalNonCurrentLiabilities": "3600700000", "cashAndShortTermInvestments": "1476100000", "commonStockSharesOutstanding": "390109650", "intangibleAssetsExcludingGoodwill": "1462700000", "cashAndCashEquivalentsAtCarryingValue": "1476100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "164500000", "profitLoss": "None", "dividendPayout": "14200000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-128600000", "operatingCashflow": "303300000", "capitalExpenditures": "38800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24900000", "cashflowFromInvestment": "-38800000", "stockBasedCompensation": "11200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2036000000, "cost_of_revenue": 1400200000, "gross_profit": 635800000, "research_and_development": 98600000, "selling_general_admin": 346300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 290700000, "depreciation_amortisation": 71600000, "ebitda": 362300000, "interest_expense": 25300000, "interest_income": null, "other_non_operating": null, "pretax_income": 265399999, "tax_provision": 100900000, "effective_tax_rate": null, "net_income": 164500000, "net_income_continuing_ops": 164500000, "net_income_to_common": 164500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1476100000, "short_term_investments": null, "net_receivables": 2310500000, "inventory": 1383500000, "other_current_assets": null, "total_current_assets": 5461700000, "net_ppe": null, "goodwill": 1339800000, "intangible_assets": 1462700000, "goodwill_and_intangibles": 2802500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3989400000, "total_assets": 9451100000, "short_term_debt": 67700000, "accounts_payable": 1407100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3184000000, "long_term_debt": 2904100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3600700000, "total_liabilities": 6784700000, "total_debt": 2971800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -88000000, "total_equity": 2666400000, "shares_outstanding": 390109650, "operating_cash_flow": 303300000, "stock_based_compensation": 11200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38800000, "dividends_paid": 14200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24900000, "free_cash_flow": 342100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "290700000", "ebitda": "362300000", "netIncome": "164500000", "grossProfit": "635800000", "depreciation": "None", "totalRevenue": "2036000000", "costOfRevenue": "1400200000", "interestIncome": "None", "incomeBeforeTax": "265399999", "interestExpense": "25300000", "operatingIncome": "289500000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "100900000", "reportedCurrency": "USD", "netInterestIncome": "-25300000", "nonInterestIncome": "None", "operatingExpenses": "346300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "98600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1400200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71600000", "sellingGeneralAndAdministrative": "346300000", "netIncomeFromContinuingOperations": "164500000" }, "balance": { "goodwill": "1339800000", "inventory": "1383500000", "commonStock": "38100", "currentDebt": "None", "investments": "None", "totalAssets": "9451100000", "longTermDebt": "2904100000", "shortTermDebt": "67700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1462700000", "reportedCurrency": "USD", "retainedEarnings": "-88000000", "totalLiabilities": "6784700000", "otherCurrentAssets": "291600000", "totalCurrentAssets": "5461700000", "currentLongTermDebt": "21000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2310500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3989400000", "currentAccountsPayable": "1407100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "841100000", "shortLongTermDebtTotal": "3144000000", "totalShareholderEquity": "2666400000", "capitalLeaseObligations": "218900000", "otherCurrentLiabilities": "487500000", "totalCurrentLiabilities": "3184000000", "otherNonCurrentLiabilities": "286000000", "totalNonCurrentLiabilities": "3600700000", "cashAndShortTermInvestments": "1476100000", "commonStockSharesOutstanding": "390109650", "intangibleAssetsExcludingGoodwill": "1462700000", "cashAndCashEquivalentsAtCarryingValue": "1476100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "164500000", "profitLoss": "None", "dividendPayout": "14200000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-128600000", "operatingCashflow": "303300000", "capitalExpenditures": "38800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24900000", "cashflowFromInvestment": "-38800000", "stockBasedCompensation": "11200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71600000", "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": "2026-06-07T03:50:35.506862+00:00", "is_restated": false, "income_statement": { "revenue": 2346400000, "cost_of_revenue": 1521300000, "gross_profit": 825100000, "ebit": 275900000, "ebitda": 346900000, "pretax_income": 245200000, "tax_provision": 98200000, "net_income": 147000000, "net_income_to_common": 147000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1232200000, "total_current_assets": 5101800000, "total_assets": 9132500000, "short_term_debt": 66700000, "long_term_debt": 2907200000, "total_debt": 2973900000, "total_liabilities": 6698200000, "total_equity": 2434300000, "shares_outstanding": 386473586, "goodwill_and_intangibles": 2808200000 }, "cash_flow": { "operating_cash_flow": 425200000, "capital_expenditure": 63400000, "free_cash_flow": 488600000, "dividends_paid": 14100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351096, "ticker_id": 4278, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:35.506862+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "275900000", "ebitda": "346900000", "netIncome": "147000000", "grossProfit": "825100000", "depreciation": "None", "totalRevenue": "2346400000", "costOfRevenue": "1521300000", "interestIncome": "None", "incomeBeforeTax": "245200000", "interestExpense": "30700000", "operatingIncome": "463500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "98200000", "reportedCurrency": "USD", "netInterestIncome": "-30700000", "nonInterestIncome": "None", "operatingExpenses": "361600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "352100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1521300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71000000", "sellingGeneralAndAdministrative": "361600000", "netIncomeFromContinuingOperations": "147000000" }, "balance": { "goodwill": "1321100000", "inventory": "1244400000", "commonStock": "38070", "currentDebt": "None", "investments": "None", "totalAssets": "9132500000", "longTermDebt": "2907200000", "shortTermDebt": "66700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1487100000", "reportedCurrency": "USD", "retainedEarnings": "-238300000", "totalLiabilities": "6698200000", "otherCurrentAssets": "262500000", "totalCurrentAssets": "5101800000", "currentLongTermDebt": "21000000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "2362700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4030700000", "currentAccountsPayable": "1316400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "827200000", "shortLongTermDebtTotal": "3145300000", "totalShareholderEquity": "2434300000", "capitalLeaseObligations": "217100000", "otherCurrentLiabilities": "566900000", "totalCurrentLiabilities": "3097000000", "otherNonCurrentLiabilities": "282300000", "totalNonCurrentLiabilities": "3601200000", "cashAndShortTermInvestments": "1232200000", "commonStockSharesOutstanding": "386473586", "intangibleAssetsExcludingGoodwill": "1487100000", "cashAndCashEquivalentsAtCarryingValue": "1232200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147000000", "profitLoss": "None", "dividendPayout": "14100000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-4500000", "operatingCashflow": "425200000", "capitalExpenditures": "63400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11700000", "cashflowFromInvestment": "-81000000", "stockBasedCompensation": "8800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "591900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2346400000, "cost_of_revenue": 1521300000, "gross_profit": 825100000, "research_and_development": 352100000, "selling_general_admin": 361600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 275900000, "depreciation_amortisation": 71000000, "ebitda": 346900000, "interest_expense": 30700000, "interest_income": null, "other_non_operating": null, "pretax_income": 245200000, "tax_provision": 98200000, "effective_tax_rate": null, "net_income": 147000000, "net_income_continuing_ops": 147000000, "net_income_to_common": 147000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1232200000, "short_term_investments": 0, "net_receivables": 2362700000, "inventory": 1244400000, "other_current_assets": null, "total_current_assets": 5101800000, "net_ppe": null, "goodwill": 1321100000, "intangible_assets": 1487100000, "goodwill_and_intangibles": 2808200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4030700000, "total_assets": 9132500000, "short_term_debt": 66700000, "accounts_payable": 1316400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3097000000, "long_term_debt": 2907200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3601200000, "total_liabilities": 6698200000, "total_debt": 2973900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -238300000, "total_equity": 2434300000, "shares_outstanding": 386473586, "operating_cash_flow": 425200000, "stock_based_compensation": 8800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -81000000, "dividends_paid": 14100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11700000, "free_cash_flow": 488600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "275900000", "ebitda": "346900000", "netIncome": "147000000", "grossProfit": "825100000", "depreciation": "None", "totalRevenue": "2346400000", "costOfRevenue": "1521300000", "interestIncome": "None", "incomeBeforeTax": "245200000", "interestExpense": "30700000", "operatingIncome": "463500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "98200000", "reportedCurrency": "USD", "netInterestIncome": "-30700000", "nonInterestIncome": "None", "operatingExpenses": "361600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "352100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1521300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71000000", "sellingGeneralAndAdministrative": "361600000", "netIncomeFromContinuingOperations": "147000000" }, "balance": { "goodwill": "1321100000", "inventory": "1244400000", "commonStock": "38070", "currentDebt": "None", "investments": "None", "totalAssets": "9132500000", "longTermDebt": "2907200000", "shortTermDebt": "66700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1487100000", "reportedCurrency": "USD", "retainedEarnings": "-238300000", "totalLiabilities": "6698200000", "otherCurrentAssets": "262500000", "totalCurrentAssets": "5101800000", "currentLongTermDebt": "21000000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "2362700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4030700000", "currentAccountsPayable": "1316400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "827200000", "shortLongTermDebtTotal": "3145300000", "totalShareholderEquity": "2434300000", "capitalLeaseObligations": "217100000", "otherCurrentLiabilities": "566900000", "totalCurrentLiabilities": "3097000000", "otherNonCurrentLiabilities": "282300000", "totalNonCurrentLiabilities": "3601200000", "cashAndShortTermInvestments": "1232200000", "commonStockSharesOutstanding": "386473586", "intangibleAssetsExcludingGoodwill": "1487100000", "cashAndCashEquivalentsAtCarryingValue": "1232200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147000000", "profitLoss": "None", "dividendPayout": "14100000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-4500000", "operatingCashflow": "425200000", "capitalExpenditures": "63400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11700000", "cashflowFromInvestment": "-81000000", "stockBasedCompensation": "8800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "591900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71000000", "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": "2026-06-07T03:50:35.506862+00:00", "is_restated": false, "income_statement": { "revenue": 2073500000, "cost_of_revenue": 1361000000, "gross_profit": 712500000, "ebit": 304400000, "ebitda": 373300000, "pretax_income": 268500000, "tax_provision": 91900000, "net_income": 176600000, "net_income_to_common": 176600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 917400000, "total_current_assets": 4804600000, "total_assets": 8891400000, "short_term_debt": 62400000, "long_term_debt": 2909600000, "total_debt": 2972000000, "total_liabilities": 7077700000, "total_equity": 1813700000, "shares_outstanding": 384316065, "goodwill_and_intangibles": 2921800000 }, "cash_flow": { "operating_cash_flow": 375100000, "capital_expenditure": 39200000, "free_cash_flow": 414300000, "dividends_paid": 9400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351098, "ticker_id": 4278, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:35.506862+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "304400000", "ebitda": "373300000", "netIncome": "176600000", "grossProfit": "712500000", "depreciation": "None", "totalRevenue": "2073500000", "costOfRevenue": "1361000000", "interestIncome": "None", "incomeBeforeTax": "268500000", "interestExpense": "35900000", "operatingIncome": "377900000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "91900000", "reportedCurrency": "USD", "netInterestIncome": "-35900000", "nonInterestIncome": "None", "operatingExpenses": "334600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1361000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68900000", "sellingGeneralAndAdministrative": "334600000", "netIncomeFromContinuingOperations": "176600000" }, "balance": { "goodwill": "1348900000", "inventory": "1255200000", "commonStock": "37500", "currentDebt": "None", "investments": "None", "totalAssets": "8891400000", "longTermDebt": "2909600000", "shortTermDebt": "62400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1572900000", "reportedCurrency": "USD", "retainedEarnings": "-371200000", "totalLiabilities": "7077700000", "otherCurrentAssets": "303500000", "totalCurrentAssets": "4804600000", "currentLongTermDebt": "21200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2328500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4086800000", "currentAccountsPayable": "1239700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "779800000", "shortLongTermDebtTotal": "3127300000", "totalShareholderEquity": "1813700000", "capitalLeaseObligations": "196500000", "otherCurrentLiabilities": "1046700000", "totalCurrentLiabilities": "3489200000", "otherNonCurrentLiabilities": "283600000", "totalNonCurrentLiabilities": "3588500000", "cashAndShortTermInvestments": "917400000", "commonStockSharesOutstanding": "384316065", "intangibleAssetsExcludingGoodwill": "1572900000", "cashAndCashEquivalentsAtCarryingValue": "917400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "176600000", "profitLoss": "None", "dividendPayout": "9400000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-140700000", "operatingCashflow": "375100000", "capitalExpenditures": "39200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13700000", "cashflowFromInvestment": "-39200000", "stockBasedCompensation": "8100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2073500000, "cost_of_revenue": 1361000000, "gross_profit": 712500000, "research_and_development": null, "selling_general_admin": 334600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 304400000, "depreciation_amortisation": 68900000, "ebitda": 373300000, "interest_expense": 35900000, "interest_income": null, "other_non_operating": null, "pretax_income": 268500000, "tax_provision": 91900000, "effective_tax_rate": null, "net_income": 176600000, "net_income_continuing_ops": 176600000, "net_income_to_common": 176600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 917400000, "short_term_investments": null, "net_receivables": 2328500000, "inventory": 1255200000, "other_current_assets": null, "total_current_assets": 4804600000, "net_ppe": null, "goodwill": 1348900000, "intangible_assets": 1572900000, "goodwill_and_intangibles": 2921800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4086800000, "total_assets": 8891400000, "short_term_debt": 62400000, "accounts_payable": 1239700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3489200000, "long_term_debt": 2909600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3588500000, "total_liabilities": 7077700000, "total_debt": 2972000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -371200000, "total_equity": 1813700000, "shares_outstanding": 384316065, "operating_cash_flow": 375100000, "stock_based_compensation": 8100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39200000, "dividends_paid": 9400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13700000, "free_cash_flow": 414300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "304400000", "ebitda": "373300000", "netIncome": "176600000", "grossProfit": "712500000", "depreciation": "None", "totalRevenue": "2073500000", "costOfRevenue": "1361000000", "interestIncome": "None", "incomeBeforeTax": "268500000", "interestExpense": "35900000", "operatingIncome": "377900000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "91900000", "reportedCurrency": "USD", "netInterestIncome": "-35900000", "nonInterestIncome": "None", "operatingExpenses": "334600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1361000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68900000", "sellingGeneralAndAdministrative": "334600000", "netIncomeFromContinuingOperations": "176600000" }, "balance": { "goodwill": "1348900000", "inventory": "1255200000", "commonStock": "37500", "currentDebt": "None", "investments": "None", "totalAssets": "8891400000", "longTermDebt": "2909600000", "shortTermDebt": "62400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1572900000", "reportedCurrency": "USD", "retainedEarnings": "-371200000", "totalLiabilities": "7077700000", "otherCurrentAssets": "303500000", "totalCurrentAssets": "4804600000", "currentLongTermDebt": "21200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2328500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4086800000", "currentAccountsPayable": "1239700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "779800000", "shortLongTermDebtTotal": "3127300000", "totalShareholderEquity": "1813700000", "capitalLeaseObligations": "196500000", "otherCurrentLiabilities": "1046700000", "totalCurrentLiabilities": "3489200000", "otherNonCurrentLiabilities": "283600000", "totalNonCurrentLiabilities": "3588500000", "cashAndShortTermInvestments": "917400000", "commonStockSharesOutstanding": "384316065", "intangibleAssetsExcludingGoodwill": "1572900000", "cashAndCashEquivalentsAtCarryingValue": "917400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "176600000", "profitLoss": "None", "dividendPayout": "9400000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-140700000", "operatingCashflow": "375100000", "capitalExpenditures": "39200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13700000", "cashflowFromInvestment": "-39200000", "stockBasedCompensation": "8100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68900000", "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": "2026-06-07T03:50:35.506862+00:00", "is_restated": false, "income_statement": { "revenue": 1952800000, "cost_of_revenue": 1257400000, "gross_profit": 695400000, "ebit": 309500000, "ebitda": 377900000, "pretax_income": 264700000, "tax_provision": 86600000, "net_income": 178100000, "net_income_to_common": 178100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 587700000, "total_current_assets": 4191400000, "total_assets": 8108300000, "short_term_debt": 64599999, "long_term_debt": 2913700000, "total_debt": 2978299999, "total_liabilities": 6570800000, "total_equity": 1537500000, "shares_outstanding": 384488069, "goodwill_and_intangibles": 2899500000 }, "cash_flow": { "operating_cash_flow": 381500000, "capital_expenditure": 45000000, "free_cash_flow": 426500000, "dividends_paid": 9400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351099, "ticker_id": 4278, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:35.506862+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "309500000", "ebitda": "377900000", "netIncome": "178100000", "grossProfit": "695400000", "depreciation": "None", "totalRevenue": "1952800000", "costOfRevenue": "1257400000", "interestIncome": "None", "incomeBeforeTax": "264700000", "interestExpense": "44800000", "operatingIncome": "331600000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "86600000", "reportedCurrency": "USD", "netInterestIncome": "-44800000", "nonInterestIncome": "None", "operatingExpenses": "363800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1257400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68400000", "sellingGeneralAndAdministrative": "363800000", "netIncomeFromContinuingOperations": "178100000" }, "balance": { "goodwill": "1321900000", "inventory": "1103700000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8108300000", "longTermDebt": "2913700000", "shortTermDebt": "64599999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1577600000", "reportedCurrency": "USD", "retainedEarnings": "-538400000", "totalLiabilities": "6570800000", "otherCurrentAssets": "281200000", "totalCurrentAssets": "4191400000", "currentLongTermDebt": "21200000", "longTermInvestments": "None", "shortTermInvestments": "38600000", "currentNetReceivables": "2218800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3916900000", "currentAccountsPayable": "1098200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3128200000", "totalShareholderEquity": "1537500000", "capitalLeaseObligations": "193300000", "otherCurrentLiabilities": "954200000", "totalCurrentLiabilities": "3079800000", "otherNonCurrentLiabilities": "268500000", "totalNonCurrentLiabilities": "3491000000", "cashAndShortTermInvestments": "587700000", "commonStockSharesOutstanding": "384488069", "intangibleAssetsExcludingGoodwill": "1577600000", "cashAndCashEquivalentsAtCarryingValue": "587700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "178100000", "profitLoss": "None", "dividendPayout": "9400000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-117600000", "operatingCashflow": "381500000", "capitalExpenditures": "45000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23600000", "cashflowFromInvestment": "-45000000", "stockBasedCompensation": "8500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1952800000, "cost_of_revenue": 1257400000, "gross_profit": 695400000, "research_and_development": null, "selling_general_admin": 363800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 309500000, "depreciation_amortisation": 68400000, "ebitda": 377900000, "interest_expense": 44800000, "interest_income": null, "other_non_operating": null, "pretax_income": 264700000, "tax_provision": 86600000, "effective_tax_rate": null, "net_income": 178100000, "net_income_continuing_ops": 178100000, "net_income_to_common": 178100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 587700000, "short_term_investments": 38600000, "net_receivables": 2218800000, "inventory": 1103700000, "other_current_assets": null, "total_current_assets": 4191400000, "net_ppe": null, "goodwill": 1321900000, "intangible_assets": 1577600000, "goodwill_and_intangibles": 2899500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3916900000, "total_assets": 8108300000, "short_term_debt": 64599999, "accounts_payable": 1098200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3079800000, "long_term_debt": 2913700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3491000000, "total_liabilities": 6570800000, "total_debt": 2978299999, "preferred_stock": null, "minority_interest": null, "retained_earnings": -538400000, "total_equity": 1537500000, "shares_outstanding": 384488069, "operating_cash_flow": 381500000, "stock_based_compensation": 8500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45000000, "dividends_paid": 9400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23600000, "free_cash_flow": 426500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "309500000", "ebitda": "377900000", "netIncome": "178100000", "grossProfit": "695400000", "depreciation": "None", "totalRevenue": "1952800000", "costOfRevenue": "1257400000", "interestIncome": "None", "incomeBeforeTax": "264700000", "interestExpense": "44800000", "operatingIncome": "331600000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "86600000", "reportedCurrency": "USD", "netInterestIncome": "-44800000", "nonInterestIncome": "None", "operatingExpenses": "363800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1257400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68400000", "sellingGeneralAndAdministrative": "363800000", "netIncomeFromContinuingOperations": "178100000" }, "balance": { "goodwill": "1321900000", "inventory": "1103700000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8108300000", "longTermDebt": "2913700000", "shortTermDebt": "64599999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1577600000", "reportedCurrency": "USD", "retainedEarnings": "-538400000", "totalLiabilities": "6570800000", "otherCurrentAssets": "281200000", "totalCurrentAssets": "4191400000", "currentLongTermDebt": "21200000", "longTermInvestments": "None", "shortTermInvestments": "38600000", "currentNetReceivables": "2218800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3916900000", "currentAccountsPayable": "1098200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3128200000", "totalShareholderEquity": "1537500000", "capitalLeaseObligations": "193300000", "otherCurrentLiabilities": "954200000", "totalCurrentLiabilities": "3079800000", "otherNonCurrentLiabilities": "268500000", "totalNonCurrentLiabilities": "3491000000", "cashAndShortTermInvestments": "587700000", "commonStockSharesOutstanding": "384488069", "intangibleAssetsExcludingGoodwill": "1577600000", "cashAndCashEquivalentsAtCarryingValue": "587700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "178100000", "profitLoss": "None", "dividendPayout": "9400000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-117600000", "operatingCashflow": "381500000", "capitalExpenditures": "45000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23600000", "cashflowFromInvestment": "-45000000", "stockBasedCompensation": "8500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68400000", "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": "2026-06-07T03:50:35.506862+00:00", "is_restated": false, "income_statement": { "revenue": 1639100000, "cost_of_revenue": 1122500000, "gross_profit": 516600000, "ebit": 26000000, "ebitda": 94700000, "pretax_income": -13000000, "tax_provision": -7100000, "net_income": -5900000, "net_income_to_common": -5900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 280500000, "total_current_assets": 3631800000, "total_assets": 7591400000, "short_term_debt": 65800000, "long_term_debt": 2916100000, "total_debt": 2981900000, "total_liabilities": 6198000000, "total_equity": 1393400000, "shares_outstanding": 379135184, "goodwill_and_intangibles": 2938700000 }, "cash_flow": { "operating_cash_flow": 137500000, "capital_expenditure": 36500000, "free_cash_flow": 174000000, "dividends_paid": 9300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351100, "ticker_id": 4278, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:35.506862+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26000000", "ebitda": "94700000", "netIncome": "-5900000", "grossProfit": "516600000", "depreciation": "None", "totalRevenue": "1639100000", "costOfRevenue": "1122500000", "interestIncome": "None", "incomeBeforeTax": "-13000000", "interestExpense": "39000000", "operatingIncome": "202600000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-7100000", "reportedCurrency": "USD", "netInterestIncome": "-39000000", "nonInterestIncome": "None", "operatingExpenses": "314000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1122500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68700000", "sellingGeneralAndAdministrative": "314000000", "netIncomeFromContinuingOperations": "-5900000" }, "balance": { "goodwill": "1322800000", "inventory": "987100000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7591400000", "longTermDebt": "2916100000", "shortTermDebt": "65800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1615900000", "reportedCurrency": "USD", "retainedEarnings": "-707100000", "totalLiabilities": "6198000000", "otherCurrentAssets": "267100000", "totalCurrentAssets": "3631800000", "currentLongTermDebt": "21200000", "longTermInvestments": "None", "shortTermInvestments": "38500000", "currentNetReceivables": "2097100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3959600000", "currentAccountsPayable": "983700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3135200000", "totalShareholderEquity": "1393400000", "capitalLeaseObligations": "197900000", "otherCurrentLiabilities": "868800000", "totalCurrentLiabilities": "2709900000", "otherNonCurrentLiabilities": "264100000", "totalNonCurrentLiabilities": "3488100000", "cashAndShortTermInvestments": "280500000", "commonStockSharesOutstanding": "379135184", "intangibleAssetsExcludingGoodwill": "1615900000", "cashAndCashEquivalentsAtCarryingValue": "280500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5900000", "profitLoss": "None", "dividendPayout": "9300000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-106500000", "operatingCashflow": "137500000", "capitalExpenditures": "36500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-603100000", "cashflowFromInvestment": "-36500000", "stockBasedCompensation": "9200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-599900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1639100000, "cost_of_revenue": 1122500000, "gross_profit": 516600000, "research_and_development": null, "selling_general_admin": 314000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26000000, "depreciation_amortisation": 68700000, "ebitda": 94700000, "interest_expense": 39000000, "interest_income": null, "other_non_operating": null, "pretax_income": -13000000, "tax_provision": -7100000, "effective_tax_rate": null, "net_income": -5900000, "net_income_continuing_ops": -5900000, "net_income_to_common": -5900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 280500000, "short_term_investments": 38500000, "net_receivables": 2097100000, "inventory": 987100000, "other_current_assets": null, "total_current_assets": 3631800000, "net_ppe": null, "goodwill": 1322800000, "intangible_assets": 1615900000, "goodwill_and_intangibles": 2938700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3959600000, "total_assets": 7591400000, "short_term_debt": 65800000, "accounts_payable": 983700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2709900000, "long_term_debt": 2916100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3488100000, "total_liabilities": 6198000000, "total_debt": 2981900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -707100000, "total_equity": 1393400000, "shares_outstanding": 379135184, "operating_cash_flow": 137500000, "stock_based_compensation": 9200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36500000, "dividends_paid": 9300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -603100000, "free_cash_flow": 174000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26000000", "ebitda": "94700000", "netIncome": "-5900000", "grossProfit": "516600000", "depreciation": "None", "totalRevenue": "1639100000", "costOfRevenue": "1122500000", "interestIncome": "None", "incomeBeforeTax": "-13000000", "interestExpense": "39000000", "operatingIncome": "202600000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-7100000", "reportedCurrency": "USD", "netInterestIncome": "-39000000", "nonInterestIncome": "None", "operatingExpenses": "314000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1122500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68700000", "sellingGeneralAndAdministrative": "314000000", "netIncomeFromContinuingOperations": "-5900000" }, "balance": { "goodwill": "1322800000", "inventory": "987100000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7591400000", "longTermDebt": "2916100000", "shortTermDebt": "65800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1615900000", "reportedCurrency": "USD", "retainedEarnings": "-707100000", "totalLiabilities": "6198000000", "otherCurrentAssets": "267100000", "totalCurrentAssets": "3631800000", "currentLongTermDebt": "21200000", "longTermInvestments": "None", "shortTermInvestments": "38500000", "currentNetReceivables": "2097100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3959600000", "currentAccountsPayable": "983700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3135200000", "totalShareholderEquity": "1393400000", "capitalLeaseObligations": "197900000", "otherCurrentLiabilities": "868800000", "totalCurrentLiabilities": "2709900000", "otherNonCurrentLiabilities": "264100000", "totalNonCurrentLiabilities": "3488100000", "cashAndShortTermInvestments": "280500000", "commonStockSharesOutstanding": "379135184", "intangibleAssetsExcludingGoodwill": "1615900000", "cashAndCashEquivalentsAtCarryingValue": "280500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5900000", "profitLoss": "None", "dividendPayout": "9300000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-106500000", "operatingCashflow": "137500000", "capitalExpenditures": "36500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-603100000", "cashflowFromInvestment": "-36500000", "stockBasedCompensation": "9200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-599900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68700000", "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": "2026-06-07T03:50:35.506862+00:00", "is_restated": false, "income_statement": { "revenue": 1865400000, "cost_of_revenue": 1227200000, "gross_profit": 638200000, "ebit": 270700000, "ebitda": 339600000, "pretax_income": 187300000, "tax_provision": -45300000, "net_income": 232600000, "net_income_to_common": 232600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 788600000, "total_current_assets": 4001500000, "total_assets": 7998500000, "short_term_debt": 64700000, "long_term_debt": 2919100000, "total_debt": 2983800000, "total_liabilities": 5983600000, "total_equity": 2014900000, "shares_outstanding": 390499535, "goodwill_and_intangibles": 3003200000 }, "cash_flow": { "operating_cash_flow": 356200000, "capital_expenditure": 51100000, "free_cash_flow": 407300000, "dividends_paid": 9500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351101, "ticker_id": 4278, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:35.506862+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "270700000", "ebitda": "339600000", "netIncome": "232600000", "grossProfit": "638200000", "depreciation": "None", "totalRevenue": "1865400000", "costOfRevenue": "1227200000", "interestIncome": "None", "incomeBeforeTax": "187300000", "interestExpense": "83400000", "operatingIncome": "289400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-45300000", "reportedCurrency": "USD", "netInterestIncome": "-42900000", "nonInterestIncome": "None", "operatingExpenses": "348800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "303500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1227200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68900000", "sellingGeneralAndAdministrative": "348800000", "netIncomeFromContinuingOperations": "232600000" }, "balance": { "goodwill": "1330300000", "inventory": "884300000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7998500000", "longTermDebt": "2919100000", "shortTermDebt": "64700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1672900000", "reportedCurrency": "USD", "retainedEarnings": "-691900000", "totalLiabilities": "5983600000", "otherCurrentAssets": "151600000", "totalCurrentAssets": "4001500000", "currentLongTermDebt": "21800000", "longTermInvestments": "None", "shortTermInvestments": "36400000", "currentNetReceivables": "2185200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3997000000", "currentAccountsPayable": "986400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3126400000", "totalShareholderEquity": "2014900000", "capitalLeaseObligations": "185500000", "otherCurrentLiabilities": "568900000", "totalCurrentLiabilities": "2305400000", "otherNonCurrentLiabilities": "262000000", "totalNonCurrentLiabilities": "3678200000", "cashAndShortTermInvestments": "788600000", "commonStockSharesOutstanding": "390499535", "intangibleAssetsExcludingGoodwill": "1672900000", "cashAndCashEquivalentsAtCarryingValue": "788600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "232600000", "profitLoss": "None", "dividendPayout": "9500000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "47500000", "operatingCashflow": "356200000", "capitalExpenditures": "51100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10800000", "cashflowFromInvestment": "-68000000", "stockBasedCompensation": "6200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1865400000, "cost_of_revenue": 1227200000, "gross_profit": 638200000, "research_and_development": 303500000, "selling_general_admin": 348800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 270700000, "depreciation_amortisation": 68900000, "ebitda": 339600000, "interest_expense": 83400000, "interest_income": null, "other_non_operating": null, "pretax_income": 187300000, "tax_provision": -45300000, "effective_tax_rate": null, "net_income": 232600000, "net_income_continuing_ops": 232600000, "net_income_to_common": 232600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 788600000, "short_term_investments": 36400000, "net_receivables": 2185200000, "inventory": 884300000, "other_current_assets": null, "total_current_assets": 4001500000, "net_ppe": null, "goodwill": 1330300000, "intangible_assets": 1672900000, "goodwill_and_intangibles": 3003200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3997000000, "total_assets": 7998500000, "short_term_debt": 64700000, "accounts_payable": 986400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2305400000, "long_term_debt": 2919100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3678200000, "total_liabilities": 5983600000, "total_debt": 2983800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -691900000, "total_equity": 2014900000, "shares_outstanding": 390499535, "operating_cash_flow": 356200000, "stock_based_compensation": 6200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -68000000, "dividends_paid": 9500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10800000, "free_cash_flow": 407300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "270700000", "ebitda": "339600000", "netIncome": "232600000", "grossProfit": "638200000", "depreciation": "None", "totalRevenue": "1865400000", "costOfRevenue": "1227200000", "interestIncome": "None", "incomeBeforeTax": "187300000", "interestExpense": "83400000", "operatingIncome": "289400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-45300000", "reportedCurrency": "USD", "netInterestIncome": "-42900000", "nonInterestIncome": "None", "operatingExpenses": "348800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "303500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1227200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68900000", "sellingGeneralAndAdministrative": "348800000", "netIncomeFromContinuingOperations": "232600000" }, "balance": { "goodwill": "1330300000", "inventory": "884300000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7998500000", "longTermDebt": "2919100000", "shortTermDebt": "64700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1672900000", "reportedCurrency": "USD", "retainedEarnings": "-691900000", "totalLiabilities": "5983600000", "otherCurrentAssets": "151600000", "totalCurrentAssets": "4001500000", "currentLongTermDebt": "21800000", "longTermInvestments": "None", "shortTermInvestments": "36400000", "currentNetReceivables": "2185200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3997000000", "currentAccountsPayable": "986400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3126400000", "totalShareholderEquity": "2014900000", "capitalLeaseObligations": "185500000", "otherCurrentLiabilities": "568900000", "totalCurrentLiabilities": "2305400000", "otherNonCurrentLiabilities": "262000000", "totalNonCurrentLiabilities": "3678200000", "cashAndShortTermInvestments": "788600000", "commonStockSharesOutstanding": "390499535", "intangibleAssetsExcludingGoodwill": "1672900000", "cashAndCashEquivalentsAtCarryingValue": "788600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "232600000", "profitLoss": "None", "dividendPayout": "9500000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "47500000", "operatingCashflow": "356200000", "capitalExpenditures": "51100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10800000", "cashflowFromInvestment": "-68000000", "stockBasedCompensation": "6200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68900000", "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": "2026-06-07T03:50:35.506862+00:00", "is_restated": false, "income_statement": { "revenue": 1742600000, "cost_of_revenue": 1160500000, "gross_profit": 582100000, "ebit": 189300000, "ebitda": 257500000, "pretax_income": 145800000, "tax_provision": 51700000, "net_income": 94100000, "net_income_to_common": 94100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 505000000, "total_current_assets": 3621000000, "total_assets": 7414300000, "short_term_debt": 64099999, "long_term_debt": 2923100000, "total_debt": 2987199999, "total_liabilities": 5700400000, "total_equity": 1713900000, "shares_outstanding": 388240664, "goodwill_and_intangibles": 2958400000 }, "cash_flow": { "operating_cash_flow": 248700000, "capital_expenditure": 27400000, "free_cash_flow": 276100000, "dividends_paid": 12600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351103, "ticker_id": 4278, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:35.506862+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "189300000", "ebitda": "257500000", "netIncome": "94100000", "grossProfit": "582100000", "depreciation": "None", "totalRevenue": "1742600000", "costOfRevenue": "1160500000", "interestIncome": "None", "incomeBeforeTax": "145800000", "interestExpense": "43500000", "operatingIncome": "254900000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "51700000", "reportedCurrency": "USD", "netInterestIncome": "-43500000", "nonInterestIncome": "None", "operatingExpenses": "327200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1160500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68200000", "sellingGeneralAndAdministrative": "327200000", "netIncomeFromContinuingOperations": "94100000" }, "balance": { "goodwill": "1284300000", "inventory": "921700000", "commonStock": "38130", "currentDebt": "None", "investments": "None", "totalAssets": "7414300000", "longTermDebt": "2923100000", "shortTermDebt": "64099999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1674100000", "reportedCurrency": "USD", "retainedEarnings": "-915000000", "totalLiabilities": "5700400000", "otherCurrentAssets": "178600000", "totalCurrentAssets": "3621000000", "currentLongTermDebt": "21800000", "longTermInvestments": "None", "shortTermInvestments": "41600000", "currentNetReceivables": "2020700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3793300000", "currentAccountsPayable": "931900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "665700000", "shortLongTermDebtTotal": "3113100000", "totalShareholderEquity": "1713900000", "capitalLeaseObligations": "125900000", "otherCurrentLiabilities": "513100000", "totalCurrentLiabilities": "2101500000", "otherNonCurrentLiabilities": "231600000", "totalNonCurrentLiabilities": "3598899999", "cashAndShortTermInvestments": "505000000", "commonStockSharesOutstanding": "388240664", "intangibleAssetsExcludingGoodwill": "1674100000", "cashAndCashEquivalentsAtCarryingValue": "505000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94100000", "profitLoss": "None", "dividendPayout": "12600000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-5000000", "operatingCashflow": "248700000", "capitalExpenditures": "27400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7200000", "cashflowFromInvestment": "-27400000", "stockBasedCompensation": "6500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1742600000, "cost_of_revenue": 1160500000, "gross_profit": 582100000, "research_and_development": null, "selling_general_admin": 327200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 189300000, "depreciation_amortisation": 68200000, "ebitda": 257500000, "interest_expense": 43500000, "interest_income": null, "other_non_operating": null, "pretax_income": 145800000, "tax_provision": 51700000, "effective_tax_rate": null, "net_income": 94100000, "net_income_continuing_ops": 94100000, "net_income_to_common": 94100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 505000000, "short_term_investments": 41600000, "net_receivables": 2020700000, "inventory": 921700000, "other_current_assets": null, "total_current_assets": 3621000000, "net_ppe": null, "goodwill": 1284300000, "intangible_assets": 1674100000, "goodwill_and_intangibles": 2958400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3793300000, "total_assets": 7414300000, "short_term_debt": 64099999, "accounts_payable": 931900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2101500000, "long_term_debt": 2923100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3598899999, "total_liabilities": 5700400000, "total_debt": 2987199999, "preferred_stock": null, "minority_interest": null, "retained_earnings": -915000000, "total_equity": 1713900000, "shares_outstanding": 388240664, "operating_cash_flow": 248700000, "stock_based_compensation": 6500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27400000, "dividends_paid": 12600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7200000, "free_cash_flow": 276100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "189300000", "ebitda": "257500000", "netIncome": "94100000", "grossProfit": "582100000", "depreciation": "None", "totalRevenue": "1742600000", "costOfRevenue": "1160500000", "interestIncome": "None", "incomeBeforeTax": "145800000", "interestExpense": "43500000", "operatingIncome": "254900000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "51700000", "reportedCurrency": "USD", "netInterestIncome": "-43500000", "nonInterestIncome": "None", "operatingExpenses": "327200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1160500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68200000", "sellingGeneralAndAdministrative": "327200000", "netIncomeFromContinuingOperations": "94100000" }, "balance": { "goodwill": "1284300000", "inventory": "921700000", "commonStock": "38130", "currentDebt": "None", "investments": "None", "totalAssets": "7414300000", "longTermDebt": "2923100000", "shortTermDebt": "64099999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1674100000", "reportedCurrency": "USD", "retainedEarnings": "-915000000", "totalLiabilities": "5700400000", "otherCurrentAssets": "178600000", "totalCurrentAssets": "3621000000", "currentLongTermDebt": "21800000", "longTermInvestments": "None", "shortTermInvestments": "41600000", "currentNetReceivables": "2020700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3793300000", "currentAccountsPayable": "931900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "665700000", "shortLongTermDebtTotal": "3113100000", "totalShareholderEquity": "1713900000", "capitalLeaseObligations": "125900000", "otherCurrentLiabilities": "513100000", "totalCurrentLiabilities": "2101500000", "otherNonCurrentLiabilities": "231600000", "totalNonCurrentLiabilities": "3598899999", "cashAndShortTermInvestments": "505000000", "commonStockSharesOutstanding": "388240664", "intangibleAssetsExcludingGoodwill": "1674100000", "cashAndCashEquivalentsAtCarryingValue": "505000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94100000", "profitLoss": "None", "dividendPayout": "12600000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-5000000", "operatingCashflow": "248700000", "capitalExpenditures": "27400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7200000", "cashflowFromInvestment": "-27400000", "stockBasedCompensation": "6500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68200000", "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": "2026-06-07T03:50:35.506862+00:00", "is_restated": false, "income_statement": { "revenue": 1734100000, "cost_of_revenue": 1185500000, "gross_profit": 548600000, "ebit": 159800000, "ebitda": 227100000, "pretax_income": 112900000, "tax_provision": 29700000, "net_income": 83200000, "net_income_to_common": 83200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 280200000, "total_current_assets": 3378300000, "total_assets": 7256600000, "short_term_debt": 65099999, "long_term_debt": 2927400000, "total_debt": 2992499999, "total_liabilities": 5598500000, "total_equity": 1658100000, "shares_outstanding": 382351210, "goodwill_and_intangibles": 3046200000 }, "cash_flow": { "operating_cash_flow": 253600000, "capital_expenditure": 26300000, "free_cash_flow": 279900000, "dividends_paid": 5400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351104, "ticker_id": 4278, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:35.506862+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "159800000", "ebitda": "227100000", "netIncome": "83200000", "grossProfit": "548600000", "depreciation": "None", "totalRevenue": "1734100000", "costOfRevenue": "1185500000", "interestIncome": "None", "incomeBeforeTax": "112900000", "interestExpense": "46900000", "operatingIncome": "221000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "29700000", "reportedCurrency": "USD", "netInterestIncome": "-46900000", "nonInterestIncome": "None", "operatingExpenses": "327600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-46000000", "costofGoodsAndServicesSold": "1185500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67300000", "sellingGeneralAndAdministrative": "327600000", "netIncomeFromContinuingOperations": "83200000" }, "balance": { "goodwill": "1299400000", "inventory": "920200000", "commonStock": "38040", "currentDebt": "None", "investments": "None", "totalAssets": "7256600000", "longTermDebt": "2927400000", "shortTermDebt": "65099999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1746800000", "reportedCurrency": "USD", "retainedEarnings": "-1009100000", "totalLiabilities": "5598500000", "otherCurrentAssets": "160600000", "totalCurrentAssets": "3378300000", "currentLongTermDebt": "21800000", "longTermInvestments": "None", "shortTermInvestments": "41400000", "currentNetReceivables": "2022600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3878300000", "currentAccountsPayable": "941900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "503300000", "shortLongTermDebtTotal": "3120100000", "totalShareholderEquity": "1658100000", "capitalLeaseObligations": "127600000", "otherCurrentLiabilities": "495100000", "totalCurrentLiabilities": "2055500000", "otherNonCurrentLiabilities": "430900000", "totalNonCurrentLiabilities": "3543000000", "cashAndShortTermInvestments": "280200000", "commonStockSharesOutstanding": "382351210", "intangibleAssetsExcludingGoodwill": "1746800000", "cashAndCashEquivalentsAtCarryingValue": "280200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83200000", "profitLoss": "None", "dividendPayout": "5400000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-17000000", "operatingCashflow": "253600000", "capitalExpenditures": "26300000", "changeInReceivables": "32700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-225100000", "cashflowFromInvestment": "-26300000", "stockBasedCompensation": "6800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1734100000, "cost_of_revenue": 1185500000, "gross_profit": 548600000, "research_and_development": null, "selling_general_admin": 327600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 159800000, "depreciation_amortisation": 67300000, "ebitda": 227100000, "interest_expense": 46900000, "interest_income": null, "other_non_operating": null, "pretax_income": 112900000, "tax_provision": 29700000, "effective_tax_rate": null, "net_income": 83200000, "net_income_continuing_ops": 83200000, "net_income_to_common": 83200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 280200000, "short_term_investments": 41400000, "net_receivables": 2022600000, "inventory": 920200000, "other_current_assets": null, "total_current_assets": 3378300000, "net_ppe": null, "goodwill": 1299400000, "intangible_assets": 1746800000, "goodwill_and_intangibles": 3046200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3878300000, "total_assets": 7256600000, "short_term_debt": 65099999, "accounts_payable": 941900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2055500000, "long_term_debt": 2927400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3543000000, "total_liabilities": 5598500000, "total_debt": 2992499999, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1009100000, "total_equity": 1658100000, "shares_outstanding": 382351210, "operating_cash_flow": 253600000, "stock_based_compensation": 6800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26300000, "dividends_paid": 5400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -225100000, "free_cash_flow": 279900000, "net_change_in_cash": 2200000 }, "raw_data": { "income": { "ebit": "159800000", "ebitda": "227100000", "netIncome": "83200000", "grossProfit": "548600000", "depreciation": "None", "totalRevenue": "1734100000", "costOfRevenue": "1185500000", "interestIncome": "None", "incomeBeforeTax": "112900000", "interestExpense": "46900000", "operatingIncome": "221000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "29700000", "reportedCurrency": "USD", "netInterestIncome": "-46900000", "nonInterestIncome": "None", "operatingExpenses": "327600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-46000000", "costofGoodsAndServicesSold": "1185500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67300000", "sellingGeneralAndAdministrative": "327600000", "netIncomeFromContinuingOperations": "83200000" }, "balance": { "goodwill": "1299400000", "inventory": "920200000", "commonStock": "38040", "currentDebt": "None", "investments": "None", "totalAssets": "7256600000", "longTermDebt": "2927400000", "shortTermDebt": "65099999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1746800000", "reportedCurrency": "USD", "retainedEarnings": "-1009100000", "totalLiabilities": "5598500000", "otherCurrentAssets": "160600000", "totalCurrentAssets": "3378300000", "currentLongTermDebt": "21800000", "longTermInvestments": "None", "shortTermInvestments": "41400000", "currentNetReceivables": "2022600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3878300000", "currentAccountsPayable": "941900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "503300000", "shortLongTermDebtTotal": "3120100000", "totalShareholderEquity": "1658100000", "capitalLeaseObligations": "127600000", "otherCurrentLiabilities": "495100000", "totalCurrentLiabilities": "2055500000", "otherNonCurrentLiabilities": "430900000", "totalNonCurrentLiabilities": "3543000000", "cashAndShortTermInvestments": "280200000", "commonStockSharesOutstanding": "382351210", "intangibleAssetsExcludingGoodwill": "1746800000", "cashAndCashEquivalentsAtCarryingValue": "280200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83200000", "profitLoss": "None", "dividendPayout": "5400000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-17000000", "operatingCashflow": "253600000", "capitalExpenditures": "26300000", "changeInReceivables": "32700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-225100000", "cashflowFromInvestment": "-26300000", "stockBasedCompensation": "6800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }