{ "ticker": { "uuid": "37cefedd-1e1c-4f67-be0e-0215583a95da", "symbol": "SGI", "name": "Somnigroup International Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Furnishings, Fixtures & Appliances", "page_url": "https://sharemaestro.com/factors/ticker/37cefedd-1e1c-4f67-be0e-0215583a95da/", "api_url": "https://sharemaestro.com/factors/api/tickers/37cefedd-1e1c-4f67-be0e-0215583a95da/" }, "ticker_metadata": { "id": 3587, "uuid": "37cefedd-1e1c-4f67-be0e-0215583a95da", "symbol": "SGI", "name": "Somnigroup International Inc.", "asset_type": "equity", "market_cap": 14894219000, "stock_exchange_id": 3, "industry": "Furnishings, Fixtures & Appliances", "sector": "Consumer Cyclical", "description": "Somnigroup International Inc., designs, manufactures, distributes, and retails bedding products in the United States and internationally. The company is headquartered in Lexington, Kentucky.", "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": "37cefedd-1e1c-4f67-be0e-0215583a95da", "symbol": "SGI", "name": "Somnigroup International Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Furnishings, Fixtures & Appliances", "page_url": "https://sharemaestro.com/factors/ticker/37cefedd-1e1c-4f67-be0e-0215583a95da/", "api_url": "https://sharemaestro.com/factors/api/tickers/37cefedd-1e1c-4f67-be0e-0215583a95da/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.13, "value": 0.16, "quality": 0.67, "momentum": 0.27, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 68.01, "market_cap": 14458926000, "pe_ratio": 27.731, "earnings_yield": 0.0361, "ebitda_to_ev": 0.0632, "shareholder_yield": 0.0091, "roe": 0.1657, "piotroski_f_score": 5, "momentum_12_1": 0.065, "volatility_252d": 0.375 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:38.075497+00:00", "batch_id": "" }, "size": { "price_close": 68.01, "market_cap": 14458926000, "market_cap_usd": 14458926000, "enterprise_value": 19297325999, "shares_outstanding": 212600000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 27.731, "pb_ratio": 4.5939, "ptbv_ratio": null, "ps_ratio": 1.8843, "pcf_ratio": 15.3786, "pfcf_ratio": 12.6433, "ev_ebitda": 15.8201, "ev_ebit": 20.4313, "ev_sales": 2.5149, "ev_fcf": 16.8742, "earnings_yield": 0.0361, "fcf_yield": 0.0593, "price_to_sales": 1.8843, "price_to_book": 4.5939, "price_to_cashflow": 15.3786, "ebitda_to_ev": 0.0632, "sales_yield": 0.3976 }, "yield": { "dividend_yield": 0.0091, "buyback_yield": 0, "shareholder_yield": 0.0091, "debt_paydown_yield": null, "total_yield": 0.0091 }, "quality": { "gross_margin": 0.4437, "operating_margin": 0.1231, "net_margin": 0.0679, "ebitda_margin": 0.159, "fcf_margin": 0.149, "roe": 0.1657, "roa": 0.0452, "roic": 0.0925, "roc_greenblatt": null, "asset_turnover": 0.665, "cash_conversion": 2.1933, "accruals_ratio": -0.0363, "sbc_to_revenue": 0.0053, "piotroski_f_score": 5, "altman_z_score": 2.4051, "earnings_stability_5y": 0.6253, "revenue_stability_5y": 0.2425, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2951, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.6639, "net_debt_to_ebitda": 3.9666, "debt_to_assets": 0.4289, "interest_coverage": 3.5428, "current_ratio": 0.7756, "quick_ratio": 0.3827, "net_debt": 4838399999, "local_beta": 0.0029, "volatility_252d": 0.375, "volatility_60d": 0.8861, "max_drawdown_12m": -0.3479, "risk_adjusted_momentum": 0.1734 }, "growth": { "revenue_growth_1y": 0.4353, "revenue_growth_3y_cagr": 0.1496, "revenue_growth_5y_cagr": 0.1525, "eps_growth_1y": 0.8967, "eps_growth_3y_cagr": -0.0554, "eps_growth_5y_cagr": 0.0195, "fcf_growth_1y": 0.5612, "book_value_growth_1y": 3.736, "revenue_growth": 0.4353, "earnings_growth": 0.8967 }, "momentum": { "price_return_1m": -0.0163, "price_return_3m": -0.1477, "price_return_6m": -0.2563, "price_return_9m": -0.2146, "price_return_12m": 0.0477, "price_return_12m_ex1m": 0.065, "momentum_6m": -0.2563, "momentum_12m": 0.0477, "momentum_12_1": 0.065, "distance_from_52w_high": -0.2907, "distance_from_52w_low": 0.0878, "relative_strength": -0.0523 }, "raw_ttm": { "revenue_ttm": 7673300000, "gross_profit_ttm": 3405000000, "ebit_ttm": 944500000, "ebitda_ttm": 1219800000, "net_income_ttm": 521400000, "eps_diluted_ttm": 2.4525, "operating_cash_flow_ttm": 940200000, "capital_expenditure_ttm": 203400000, "fcf_ttm": 1143600000, "dividends_paid_ttm": 131200000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 266600000, "cash_and_equivalents": 110800000, "total_current_assets": 1245700000, "total_current_liabilities": 1606200000, "net_ppe": null, "total_assets": 11539600000, "total_debt": 4949199999, "total_equity": 3147400000, "net_working_capital": 41499999, "book_value_per_share": 14.8043, "retained_earnings": 3897400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4022100000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 67, "rank_pb": 76, "rank_ptbv": 50, "rank_ps": 46, "rank_pcf": 66, "rank_ev_ebitda": 66, "rank_ev_ebit": 70, "rank_earnings_yield": 67, "rank_fcf_yield": 62, "rank_dividend_yield": 47, "rank_shareholder_yield": 47, "rank_total_yield": 47, "rank_roe": 25, "rank_roc": 50, "rank_roic": 41, "rank_gross_margin": 51, "rank_fcf_margin": 59, "rank_piotroski": 63, "rank_accruals": 54, "rank_sue": 50, "rank_eps_growth_1y": 15, "rank_eps_growth_5y": 72, "rank_revenue_growth_1y": 11, "rank_momentum_12m": 60, "rank_momentum_12m_ex1m": 59, "rank_relative_strength": 57 }, "composites": { "value_composite": 84, "quality_composite": 33, "momentum_composite": 73, "growth_composite": 9, "yield_composite": 32, "svqf_composite": 84, "vc1_composite": 82, "vc2_composite": 79, "vc3_composite": 79, "trending_value_composite": null, "overall_composite": 87, "quality_value_composite": 0.3274, "os_score": 0.13, "value_percentile": 0.16, "quality_percentile": 0.67, "momentum_percentile": 0.27, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": 79, "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": 4965, "ticker_id": 3587, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:38.075497+00:00", "batch_id": "", "os_score_delta": null, "price_close": 68.01, "market_cap": 14458926000, "market_cap_usd": 14458926000, "enterprise_value": 19297325999, "shares_outstanding": 212600000, "fx_rate_to_usd": null, "pe_ratio": 27.73096663, "pb_ratio": 4.59392705, "ptbv_ratio": null, "ps_ratio": 1.88431653, "pcf_ratio": 15.37856414, "pfcf_ratio": 12.64334208, "ev_ebitda": 15.82007378, "ev_ebit": 20.43126098, "ev_sales": 2.51486662, "ev_fcf": 16.87419202, "earnings_yield": 0.03606077, "fcf_yield": 0.0592621, "dividend_yield": 0.00907398, "buyback_yield": 0, "shareholder_yield": 0.00907398, "debt_paydown_yield": null, "total_yield": 0.00907398, "gross_margin": 0.4437465, "operating_margin": 0.12308915, "net_margin": 0.0679499, "ebitda_margin": 0.15896681, "fcf_margin": 0.14903627, "roe": 0.16566055, "roa": 0.04518354, "roic": 0.09247785, "roc_greenblatt": null, "asset_turnover": 0.66495372, "cash_conversion": 2.19332566, "accruals_ratio": -0.03629242, "sbc_to_revenue": 0.00529107, "debt_to_equity": 2.6638813, "net_debt_to_ebitda": 3.96655189, "debt_to_assets": 0.42888835, "interest_coverage": 3.54276069, "current_ratio": 0.77555722, "quick_ratio": 0.38270452, "net_debt": 4838399999, "revenue_growth_1y": 0.43528113, "revenue_growth_3y_cagr": 0.14958858, "revenue_growth_5y_cagr": 0.15250629, "eps_growth_1y": 0.89668971, "eps_growth_3y_cagr": -0.05538444, "eps_growth_5y_cagr": 0.01946792, "fcf_growth_1y": 0.56122867, "book_value_growth_1y": 3.73603847, "piotroski_f_score": 5, "altman_z_score": 2.40511801, "earnings_stability_5y": 0.625269, "revenue_stability_5y": 0.242533, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01627678, "price_return_3m": -0.1477262, "price_return_6m": -0.25631493, "price_return_9m": -0.2146479, "price_return_12m": 0.04768419, "price_return_12m_ex1m": 0.06501927, "distance_from_52w_high": -0.29067289, "distance_from_52w_low": 0.0877771, "relative_strength": -0.05227939, "local_beta": 0.0029, "volatility_252d": 0.375041, "volatility_60d": 0.886135, "max_drawdown_12m": -0.34791134, "revenue_ttm": 7673300000, "gross_profit_ttm": 3405000000, "ebit_ttm": 944500000, "ebitda_ttm": 1219800000, "net_income_ttm": 521400000, "eps_diluted_ttm": 2.45249294, "operating_cash_flow_ttm": 940200000, "capital_expenditure_ttm": 203400000, "fcf_ttm": 1143600000, "dividends_paid_ttm": 131200000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 266600000, "cash_and_equivalents": 110800000, "total_current_assets": 1245700000, "total_current_liabilities": 1606200000, "net_ppe": null, "total_assets": 11539600000, "total_debt": 4949199999, "total_equity": 3147400000, "net_working_capital": 41499999, "book_value_per_share": 14.80432738, "retained_earnings": 3897400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4022100000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 67, "rank_pb": 76, "rank_ptbv": 50, "rank_ps": 46, "rank_pcf": 66, "rank_ev_ebitda": 66, "rank_ev_ebit": 70, "rank_earnings_yield": 67, "rank_fcf_yield": 62, "rank_dividend_yield": 47, "rank_shareholder_yield": 47, "rank_total_yield": 47, "rank_roe": 25, "rank_roc": 50, "rank_roic": 41, "rank_gross_margin": 51, "rank_fcf_margin": 59, "rank_piotroski": 63, "rank_accruals": 54, "rank_sue": 50, "rank_eps_growth_1y": 15, "rank_eps_growth_5y": 72, "rank_revenue_growth_1y": 11, "rank_momentum_12m": 60, "rank_momentum_12m_ex1m": 59, "rank_relative_strength": 57, "value_composite": 84, "quality_composite": 33, "momentum_composite": 73, "growth_composite": 9, "yield_composite": 32, "svqf_composite": 84, "vc1_composite": 82, "vc2_composite": 79, "vc3_composite": 79, "trending_value_composite": null, "overall_composite": 87, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": 79, "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": 68.01, "os": 0.13, "value": 0.16, "quality": 0.67, "momentum": 0.27, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 27.731, "earnings_yield": 0.0361, "shareholder_yield": 0.0091, "roe": 0.1657, "momentum_12_1": 0.065, "complete_fields": { "id": 4965, "ticker_id": 3587, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:38.075497+00:00", "batch_id": "", "os_score_delta": null, "price_close": 68.01, "market_cap": 14458926000, "market_cap_usd": 14458926000, "enterprise_value": 19297325999, "shares_outstanding": 212600000, "fx_rate_to_usd": null, "pe_ratio": 27.73096663, "pb_ratio": 4.59392705, "ptbv_ratio": null, "ps_ratio": 1.88431653, "pcf_ratio": 15.37856414, "pfcf_ratio": 12.64334208, "ev_ebitda": 15.82007378, "ev_ebit": 20.43126098, "ev_sales": 2.51486662, "ev_fcf": 16.87419202, "earnings_yield": 0.03606077, "fcf_yield": 0.0592621, "dividend_yield": 0.00907398, "buyback_yield": 0, "shareholder_yield": 0.00907398, "debt_paydown_yield": null, "total_yield": 0.00907398, "gross_margin": 0.4437465, "operating_margin": 0.12308915, "net_margin": 0.0679499, "ebitda_margin": 0.15896681, "fcf_margin": 0.14903627, "roe": 0.16566055, "roa": 0.04518354, "roic": 0.09247785, "roc_greenblatt": null, "asset_turnover": 0.66495372, "cash_conversion": 2.19332566, "accruals_ratio": -0.03629242, "sbc_to_revenue": 0.00529107, "debt_to_equity": 2.6638813, "net_debt_to_ebitda": 3.96655189, "debt_to_assets": 0.42888835, "interest_coverage": 3.54276069, "current_ratio": 0.77555722, "quick_ratio": 0.38270452, "net_debt": 4838399999, "revenue_growth_1y": 0.43528113, "revenue_growth_3y_cagr": 0.14958858, "revenue_growth_5y_cagr": 0.15250629, "eps_growth_1y": 0.89668971, "eps_growth_3y_cagr": -0.05538444, "eps_growth_5y_cagr": 0.01946792, "fcf_growth_1y": 0.56122867, "book_value_growth_1y": 3.73603847, "piotroski_f_score": 5, "altman_z_score": 2.40511801, "earnings_stability_5y": 0.625269, "revenue_stability_5y": 0.242533, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01627678, "price_return_3m": -0.1477262, "price_return_6m": -0.25631493, "price_return_9m": -0.2146479, "price_return_12m": 0.04768419, "price_return_12m_ex1m": 0.06501927, "distance_from_52w_high": -0.29067289, "distance_from_52w_low": 0.0877771, "relative_strength": -0.05227939, "local_beta": 0.0029, "volatility_252d": 0.375041, "volatility_60d": 0.886135, "max_drawdown_12m": -0.34791134, "revenue_ttm": 7673300000, "gross_profit_ttm": 3405000000, "ebit_ttm": 944500000, "ebitda_ttm": 1219800000, "net_income_ttm": 521400000, "eps_diluted_ttm": 2.45249294, "operating_cash_flow_ttm": 940200000, "capital_expenditure_ttm": 203400000, "fcf_ttm": 1143600000, "dividends_paid_ttm": 131200000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 266600000, "cash_and_equivalents": 110800000, "total_current_assets": 1245700000, "total_current_liabilities": 1606200000, "net_ppe": null, "total_assets": 11539600000, "total_debt": 4949199999, "total_equity": 3147400000, "net_working_capital": 41499999, "book_value_per_share": 14.80432738, "retained_earnings": 3897400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4022100000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 67, "rank_pb": 76, "rank_ptbv": 50, "rank_ps": 46, "rank_pcf": 66, "rank_ev_ebitda": 66, "rank_ev_ebit": 70, "rank_earnings_yield": 67, "rank_fcf_yield": 62, "rank_dividend_yield": 47, "rank_shareholder_yield": 47, "rank_total_yield": 47, "rank_roe": 25, "rank_roc": 50, "rank_roic": 41, "rank_gross_margin": 51, "rank_fcf_margin": 59, "rank_piotroski": 63, "rank_accruals": 54, "rank_sue": 50, "rank_eps_growth_1y": 15, "rank_eps_growth_5y": 72, "rank_revenue_growth_1y": 11, "rank_momentum_12m": 60, "rank_momentum_12m_ex1m": 59, "rank_relative_strength": 57, "value_composite": 84, "quality_composite": 33, "momentum_composite": 73, "growth_composite": 9, "yield_composite": 32, "svqf_composite": 84, "vc1_composite": 82, "vc2_composite": 79, "vc3_composite": 79, "trending_value_composite": null, "overall_composite": 87, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": 79, "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": "2026-06-07T03:21:56.994296+00:00", "is_restated": false, "income_statement": { "revenue": 7476500000, "cost_of_revenue": 4160600000, "gross_profit": 3315900000, "ebit": 748899999, "ebitda": 1040499999, "pretax_income": 481000000, "tax_provision": 95700000, "net_income": 384100000, "net_income_to_common": 384100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134900000, "total_current_assets": 1294100000, "total_assets": 11614000000, "short_term_debt": 512000000, "long_term_debt": 4573300000, "total_debt": 5085300000, "total_liabilities": 8497100000, "total_equity": 3108000000, "shares_outstanding": 209200000, "goodwill_and_intangibles": 7204500000 }, "cash_flow": { "operating_cash_flow": 800100000, "capital_expenditure": 166900000, "free_cash_flow": 967000000, "dividends_paid": 127400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328089, "ticker_id": 3587, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:56.994296+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "748899999", "ebitda": "1040499999", "netIncome": "384100000", "grossProfit": "3315900000", "depreciation": "None", "totalRevenue": "7476500000", "costOfRevenue": "4160600000", "interestIncome": "267900000", "incomeBeforeTax": "481000000", "interestExpense": "267899999", "operatingIncome": "985400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "95700000", "reportedCurrency": "USD", "netInterestIncome": "-267900000", "nonInterestIncome": "None", "operatingExpenses": "2330500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4160600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "291600000", "sellingGeneralAndAdministrative": "695000000", "netIncomeFromContinuingOperations": "385300000" }, "balance": { "goodwill": "4617400000", "inventory": "630000000", "commonStock": "2800000", "currentDebt": "None", "investments": "None", "totalAssets": "11614000000", "longTermDebt": "4573300000", "shortTermDebt": "512000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2587100000", "reportedCurrency": "USD", "retainedEarnings": "3829200000", "totalLiabilities": "8497100000", "otherCurrentAssets": "170700000", "totalCurrentAssets": "1294100000", "currentLongTermDebt": "112400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "358500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10319900000", "currentAccountsPayable": "401600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2898000000", "shortLongTermDebtTotal": "8264900000", "totalShareholderEquity": "3108000000", "capitalLeaseObligations": "1989400000", "otherCurrentLiabilities": "636500000", "totalCurrentLiabilities": "1565200000", "otherNonCurrentLiabilities": "130600000", "totalNonCurrentLiabilities": "6931900000", "cashAndShortTermInvestments": "134900000", "commonStockSharesOutstanding": "209200000", "intangibleAssetsExcludingGoodwill": "2587100000", "cashAndCashEquivalentsAtCarryingValue": "134900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "385300000", "profitLoss": "None", "dividendPayout": "127400000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "136500000", "operatingCashflow": "800100000", "capitalExpenditures": "166900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "616900000", "cashflowFromInvestment": "-3024300000", "stockBasedCompensation": "41000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "127400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-132400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "249500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7476500000, "cost_of_revenue": 4160600000, "gross_profit": 3315900000, "research_and_development": null, "selling_general_admin": 695000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 748899999, "depreciation_amortisation": 291600000, "ebitda": 1040499999, "interest_expense": 267899999, "interest_income": null, "other_non_operating": null, "pretax_income": 481000000, "tax_provision": 95700000, "effective_tax_rate": null, "net_income": 384100000, "net_income_continuing_ops": 385300000, "net_income_to_common": 384100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 134900000, "short_term_investments": null, "net_receivables": 358500000, "inventory": 630000000, "other_current_assets": null, "total_current_assets": 1294100000, "net_ppe": null, "goodwill": 4617400000, "intangible_assets": 2587100000, "goodwill_and_intangibles": 7204500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10319900000, "total_assets": 11614000000, "short_term_debt": 512000000, "accounts_payable": 401600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1565200000, "long_term_debt": 4573300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6931900000, "total_liabilities": 8497100000, "total_debt": 5085300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3829200000, "total_equity": 3108000000, "shares_outstanding": 209200000, "operating_cash_flow": 800100000, "stock_based_compensation": 41000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 166900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3024300000, "dividends_paid": 127400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 616900000, "free_cash_flow": 967000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "748899999", "ebitda": "1040499999", "netIncome": "384100000", "grossProfit": "3315900000", "depreciation": "None", "totalRevenue": "7476500000", "costOfRevenue": "4160600000", "interestIncome": "267900000", "incomeBeforeTax": "481000000", "interestExpense": "267899999", "operatingIncome": "985400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "95700000", "reportedCurrency": "USD", "netInterestIncome": "-267900000", "nonInterestIncome": "None", "operatingExpenses": "2330500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4160600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "291600000", "sellingGeneralAndAdministrative": "695000000", "netIncomeFromContinuingOperations": "385300000" }, "balance": { "goodwill": "4617400000", "inventory": "630000000", "commonStock": "2800000", "currentDebt": "None", "investments": "None", "totalAssets": "11614000000", "longTermDebt": "4573300000", "shortTermDebt": "512000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2587100000", "reportedCurrency": "USD", "retainedEarnings": "3829200000", "totalLiabilities": "8497100000", "otherCurrentAssets": "170700000", "totalCurrentAssets": "1294100000", "currentLongTermDebt": "112400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "358500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10319900000", "currentAccountsPayable": "401600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2898000000", "shortLongTermDebtTotal": "8264900000", "totalShareholderEquity": "3108000000", "capitalLeaseObligations": "1989400000", "otherCurrentLiabilities": "636500000", "totalCurrentLiabilities": "1565200000", "otherNonCurrentLiabilities": "130600000", "totalNonCurrentLiabilities": "6931900000", "cashAndShortTermInvestments": "134900000", "commonStockSharesOutstanding": "209200000", "intangibleAssetsExcludingGoodwill": "2587100000", "cashAndCashEquivalentsAtCarryingValue": "134900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "385300000", "profitLoss": "None", "dividendPayout": "127400000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "136500000", "operatingCashflow": "800100000", "capitalExpenditures": "166900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "616900000", "cashflowFromInvestment": "-3024300000", "stockBasedCompensation": "41000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "127400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-132400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "249500000", "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": "2026-06-07T03:21:56.994296+00:00", "is_restated": false, "income_statement": { "revenue": 4930900000, "cost_of_revenue": 2750800000, "gross_profit": 2180100000, "ebit": 639100000, "ebitda": 804200000, "pretax_income": 504300000, "tax_provision": 118600000, "net_income": 384300000, "net_income_to_common": 384300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 117400000, "total_current_assets": 1065400000, "total_assets": 5980400000, "short_term_debt": 196300000, "long_term_debt": 3740400000, "total_debt": 3936700000, "total_liabilities": 5412100000, "total_equity": 559000000, "shares_outstanding": 178200000, "goodwill_and_intangibles": 1767200000 }, "cash_flow": { "operating_cash_flow": 666500000, "capital_expenditure": 97300000, "free_cash_flow": 763800000, "dividends_paid": 92700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328094, "ticker_id": 3587, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:56.994296+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "639100000", "ebitda": "804200000", "netIncome": "384300000", "grossProfit": "2180100000", "depreciation": "None", "totalRevenue": "4930900000", "costOfRevenue": "2750800000", "interestIncome": "134800000", "incomeBeforeTax": "504300000", "interestExpense": "134800000", "operatingIncome": "634200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "118600000", "reportedCurrency": "USD", "netInterestIncome": "-134800000", "nonInterestIncome": "None", "operatingExpenses": "1545900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2750800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "165100000", "sellingGeneralAndAdministrative": "473200000", "netIncomeFromContinuingOperations": "385700000" }, "balance": { "goodwill": "1066700000", "inventory": "447000000", "commonStock": "2800000", "currentDebt": "None", "investments": "None", "totalAssets": "5980400000", "longTermDebt": "3740400000", "shortTermDebt": "196300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "700500000", "reportedCurrency": "USD", "retainedEarnings": "3571800000", "totalLiabilities": "5412100000", "otherCurrentAssets": "96500000", "totalCurrentAssets": "1065400000", "currentLongTermDebt": "69500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "404500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4915000000", "currentAccountsPayable": "360500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1409900000", "shortLongTermDebtTotal": "4468800000", "totalShareholderEquity": "559000000", "capitalLeaseObligations": "658900000", "otherCurrentLiabilities": "318700000", "totalCurrentLiabilities": "960300000", "otherNonCurrentLiabilities": "71000000", "totalNonCurrentLiabilities": "4451800000", "cashAndShortTermInvestments": "117400000", "commonStockSharesOutstanding": "178200000", "intangibleAssetsExcludingGoodwill": "700500000", "cashAndCashEquivalentsAtCarryingValue": "117400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "385700000", "profitLoss": "None", "dividendPayout": "92700000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "26800000", "operatingCashflow": "666500000", "capitalExpenditures": "97300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1077400000", "cashflowFromInvestment": "-96700000", "stockBasedCompensation": "36400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "165100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4930900000, "cost_of_revenue": 2750800000, "gross_profit": 2180100000, "research_and_development": null, "selling_general_admin": 473200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 639100000, "depreciation_amortisation": 165100000, "ebitda": 804200000, "interest_expense": 134800000, "interest_income": null, "other_non_operating": null, "pretax_income": 504300000, "tax_provision": 118600000, "effective_tax_rate": null, "net_income": 384300000, "net_income_continuing_ops": 385700000, "net_income_to_common": 384300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 117400000, "short_term_investments": null, "net_receivables": 404500000, "inventory": 447000000, "other_current_assets": null, "total_current_assets": 1065400000, "net_ppe": null, "goodwill": 1066700000, "intangible_assets": 700500000, "goodwill_and_intangibles": 1767200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4915000000, "total_assets": 5980400000, "short_term_debt": 196300000, "accounts_payable": 360500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 960300000, "long_term_debt": 3740400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4451800000, "total_liabilities": 5412100000, "total_debt": 3936700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3571800000, "total_equity": 559000000, "shares_outstanding": 178200000, "operating_cash_flow": 666500000, "stock_based_compensation": 36400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 97300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -96700000, "dividends_paid": 92700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1077400000, "free_cash_flow": 763800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "639100000", "ebitda": "804200000", "netIncome": "384300000", "grossProfit": "2180100000", "depreciation": "None", "totalRevenue": "4930900000", "costOfRevenue": "2750800000", "interestIncome": "134800000", "incomeBeforeTax": "504300000", "interestExpense": "134800000", "operatingIncome": "634200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "118600000", "reportedCurrency": "USD", "netInterestIncome": "-134800000", "nonInterestIncome": "None", "operatingExpenses": "1545900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2750800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "165100000", "sellingGeneralAndAdministrative": "473200000", "netIncomeFromContinuingOperations": "385700000" }, "balance": { "goodwill": "1066700000", "inventory": "447000000", "commonStock": "2800000", "currentDebt": "None", "investments": "None", "totalAssets": "5980400000", "longTermDebt": "3740400000", "shortTermDebt": "196300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "700500000", "reportedCurrency": "USD", "retainedEarnings": "3571800000", "totalLiabilities": "5412100000", "otherCurrentAssets": "96500000", "totalCurrentAssets": "1065400000", "currentLongTermDebt": "69500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "404500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4915000000", "currentAccountsPayable": "360500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1409900000", "shortLongTermDebtTotal": "4468800000", "totalShareholderEquity": "559000000", "capitalLeaseObligations": "658900000", "otherCurrentLiabilities": "318700000", "totalCurrentLiabilities": "960300000", "otherNonCurrentLiabilities": "71000000", "totalNonCurrentLiabilities": "4451800000", "cashAndShortTermInvestments": "117400000", "commonStockSharesOutstanding": "178200000", "intangibleAssetsExcludingGoodwill": "700500000", "cashAndCashEquivalentsAtCarryingValue": "117400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "385700000", "profitLoss": "None", "dividendPayout": "92700000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "26800000", "operatingCashflow": "666500000", "capitalExpenditures": "97300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1077400000", "cashflowFromInvestment": "-96700000", "stockBasedCompensation": "36400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "165100000", "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": "2026-06-07T03:21:56.994296+00:00", "is_restated": false, "income_statement": { "revenue": 4925400000, "cost_of_revenue": 2796700000, "gross_profit": 2128700000, "ebit": 604000000, "ebitda": 739300000, "pretax_income": 474100000, "tax_provision": 103400000, "net_income": 368100000, "net_income_to_common": 368100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74900000, "total_current_assets": 1103200000, "total_assets": 4553900000, "short_term_debt": 164500000, "long_term_debt": 2527000000, "total_debt": 2691500000, "total_liabilities": 4220500000, "total_equity": 323400000, "shares_outstanding": 177300000, "goodwill_and_intangibles": 1798100000 }, "cash_flow": { "operating_cash_flow": 570300000, "capital_expenditure": 185400000, "free_cash_flow": 755700000, "dividends_paid": 77700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328099, "ticker_id": 3587, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:56.994296+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "604000000", "ebitda": "739300000", "netIncome": "368100000", "grossProfit": "2128700000", "depreciation": "None", "totalRevenue": "4925400000", "costOfRevenue": "2796700000", "interestIncome": "129900000", "incomeBeforeTax": "474100000", "interestExpense": "129900000", "operatingIncome": "607200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "103400000", "reportedCurrency": "USD", "netInterestIncome": "-129900000", "nonInterestIncome": "None", "operatingExpenses": "1521500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2796700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135300000", "sellingGeneralAndAdministrative": "481100000", "netIncomeFromContinuingOperations": "370700000" }, "balance": { "goodwill": "1083300000", "inventory": "483100000", "commonStock": "2800000", "currentDebt": "None", "investments": "None", "totalAssets": "4553900000", "longTermDebt": "2527000000", "shortTermDebt": "164500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "714800000", "reportedCurrency": "USD", "retainedEarnings": "3279200000", "totalLiabilities": "4220500000", "otherCurrentAssets": "113800000", "totalCurrentAssets": "1103200000", "currentLongTermDebt": "44900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "431400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3450700000", "currentAccountsPayable": "311300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1514800000", "shortLongTermDebtTotal": "3266300000", "totalShareholderEquity": "323400000", "capitalLeaseObligations": "694400000", "otherCurrentLiabilities": "358400000", "totalCurrentLiabilities": "908200000", "otherNonCurrentLiabilities": "82600000", "totalNonCurrentLiabilities": "3312300000", "cashAndShortTermInvestments": "74900000", "commonStockSharesOutstanding": "177300000", "intangibleAssetsExcludingGoodwill": "714800000", "cashAndCashEquivalentsAtCarryingValue": "74900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "370700000", "profitLoss": "None", "dividendPayout": "77700000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "75800000", "operatingCashflow": "570300000", "capitalExpenditures": "185400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-384300000", "cashflowFromInvestment": "-187800000", "stockBasedCompensation": "47700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4925400000, "cost_of_revenue": 2796700000, "gross_profit": 2128700000, "research_and_development": null, "selling_general_admin": 481100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 604000000, "depreciation_amortisation": 135300000, "ebitda": 739300000, "interest_expense": 129900000, "interest_income": null, "other_non_operating": null, "pretax_income": 474100000, "tax_provision": 103400000, "effective_tax_rate": null, "net_income": 368100000, "net_income_continuing_ops": 370700000, "net_income_to_common": 368100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 74900000, "short_term_investments": null, "net_receivables": 431400000, "inventory": 483100000, "other_current_assets": null, "total_current_assets": 1103200000, "net_ppe": null, "goodwill": 1083300000, "intangible_assets": 714800000, "goodwill_and_intangibles": 1798100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3450700000, "total_assets": 4553900000, "short_term_debt": 164500000, "accounts_payable": 311300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 908200000, "long_term_debt": 2527000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3312300000, "total_liabilities": 4220500000, "total_debt": 2691500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3279200000, "total_equity": 323400000, "shares_outstanding": 177300000, "operating_cash_flow": 570300000, "stock_based_compensation": 47700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 185400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -187800000, "dividends_paid": 77700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -384300000, "free_cash_flow": 755700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "604000000", "ebitda": "739300000", "netIncome": "368100000", "grossProfit": "2128700000", "depreciation": "None", "totalRevenue": "4925400000", "costOfRevenue": "2796700000", "interestIncome": "129900000", "incomeBeforeTax": "474100000", "interestExpense": "129900000", "operatingIncome": "607200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "103400000", "reportedCurrency": "USD", "netInterestIncome": "-129900000", "nonInterestIncome": "None", "operatingExpenses": "1521500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2796700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135300000", "sellingGeneralAndAdministrative": "481100000", "netIncomeFromContinuingOperations": "370700000" }, "balance": { "goodwill": "1083300000", "inventory": "483100000", "commonStock": "2800000", "currentDebt": "None", "investments": "None", "totalAssets": "4553900000", "longTermDebt": "2527000000", "shortTermDebt": "164500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "714800000", "reportedCurrency": "USD", "retainedEarnings": "3279200000", "totalLiabilities": "4220500000", "otherCurrentAssets": "113800000", "totalCurrentAssets": "1103200000", "currentLongTermDebt": "44900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "431400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3450700000", "currentAccountsPayable": "311300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1514800000", "shortLongTermDebtTotal": "3266300000", "totalShareholderEquity": "323400000", "capitalLeaseObligations": "694400000", "otherCurrentLiabilities": "358400000", "totalCurrentLiabilities": "908200000", "otherNonCurrentLiabilities": "82600000", "totalNonCurrentLiabilities": "3312300000", "cashAndShortTermInvestments": "74900000", "commonStockSharesOutstanding": "177300000", "intangibleAssetsExcludingGoodwill": "714800000", "cashAndCashEquivalentsAtCarryingValue": "74900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "370700000", "profitLoss": "None", "dividendPayout": "77700000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "75800000", "operatingCashflow": "570300000", "capitalExpenditures": "185400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-384300000", "cashflowFromInvestment": "-187800000", "stockBasedCompensation": "47700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135300000", "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": "2026-06-07T03:21:56.994296+00:00", "is_restated": false, "income_statement": { "revenue": 4921200000, "cost_of_revenue": 2871600000, "gross_profit": 2049600000, "ebit": 680200000, "ebitda": 807300000, "pretax_income": 577200000, "tax_provision": 119000000, "net_income": 455700000, "net_income_to_common": 455700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69400000, "total_current_assets": 1195200000, "total_assets": 4359800000, "short_term_debt": 175900000, "long_term_debt": 2739900000, "total_debt": 2915800000, "total_liabilities": 4372100000, "total_equity": -22100000, "shares_outstanding": 180300000, "goodwill_and_intangibles": 1778100000 }, "cash_flow": { "operating_cash_flow": 378800000, "capital_expenditure": 306500000, "free_cash_flow": 685300000, "dividends_paid": 70500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328101, "ticker_id": 3587, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:56.994296+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "680200000", "ebitda": "807300000", "netIncome": "455700000", "grossProfit": "2049600000", "depreciation": "None", "totalRevenue": "4921200000", "costOfRevenue": "2871600000", "interestIncome": "103000000", "incomeBeforeTax": "577200000", "interestExpense": "103000000", "operatingIncome": "680600000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "119000000", "reportedCurrency": "USD", "netInterestIncome": "-103000000", "nonInterestIncome": "None", "operatingExpenses": "1369000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2871600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127100000", "sellingGeneralAndAdministrative": "397600000", "netIncomeFromContinuingOperations": "458200000" }, "balance": { "goodwill": "1062300000", "inventory": "555000000", "commonStock": "2800000", "currentDebt": "None", "investments": "None", "totalAssets": "4359800000", "longTermDebt": "2739900000", "shortTermDebt": "175900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "715800000", "reportedCurrency": "USD", "retainedEarnings": "2988500000", "totalLiabilities": "4372100000", "otherCurrentAssets": "148200000", "totalCurrentAssets": "1195200000", "currentLongTermDebt": "70400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "422600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3164600000", "currentAccountsPayable": "359800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1297900000", "shortLongTermDebtTotal": "3369300000", "totalShareholderEquity": "-22100000", "capitalLeaseObligations": "559000000", "otherCurrentLiabilities": "332100000", "totalCurrentLiabilities": "981200000", "otherNonCurrentLiabilities": "83500000", "totalNonCurrentLiabilities": "3390900000", "cashAndShortTermInvestments": "69400000", "commonStockSharesOutstanding": "180300000", "intangibleAssetsExcludingGoodwill": "715800000", "cashAndCashEquivalentsAtCarryingValue": "69400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "456100000", "profitLoss": "None", "dividendPayout": "70500000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-101900000", "operatingCashflow": "378800000", "capitalExpenditures": "306500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-279100000", "cashflowFromInvestment": "-315600000", "stockBasedCompensation": "53100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-667400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4921200000, "cost_of_revenue": 2871600000, "gross_profit": 2049600000, "research_and_development": null, "selling_general_admin": 397600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 680200000, "depreciation_amortisation": 127100000, "ebitda": 807300000, "interest_expense": 103000000, "interest_income": null, "other_non_operating": null, "pretax_income": 577200000, "tax_provision": 119000000, "effective_tax_rate": null, "net_income": 455700000, "net_income_continuing_ops": 458200000, "net_income_to_common": 455700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69400000, "short_term_investments": null, "net_receivables": 422600000, "inventory": 555000000, "other_current_assets": null, "total_current_assets": 1195200000, "net_ppe": null, "goodwill": 1062300000, "intangible_assets": 715800000, "goodwill_and_intangibles": 1778100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3164600000, "total_assets": 4359800000, "short_term_debt": 175900000, "accounts_payable": 359800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 981200000, "long_term_debt": 2739900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3390900000, "total_liabilities": 4372100000, "total_debt": 2915800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2988500000, "total_equity": -22100000, "shares_outstanding": 180300000, "operating_cash_flow": 378800000, "stock_based_compensation": 53100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 306500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -315600000, "dividends_paid": 70500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -279100000, "free_cash_flow": 685300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "680200000", "ebitda": "807300000", "netIncome": "455700000", "grossProfit": "2049600000", "depreciation": "None", "totalRevenue": "4921200000", "costOfRevenue": "2871600000", "interestIncome": "103000000", "incomeBeforeTax": "577200000", "interestExpense": "103000000", "operatingIncome": "680600000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "119000000", "reportedCurrency": "USD", "netInterestIncome": "-103000000", "nonInterestIncome": "None", "operatingExpenses": "1369000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2871600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127100000", "sellingGeneralAndAdministrative": "397600000", "netIncomeFromContinuingOperations": "458200000" }, "balance": { "goodwill": "1062300000", "inventory": "555000000", "commonStock": "2800000", "currentDebt": "None", "investments": "None", "totalAssets": "4359800000", "longTermDebt": "2739900000", "shortTermDebt": "175900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "715800000", "reportedCurrency": "USD", "retainedEarnings": "2988500000", "totalLiabilities": "4372100000", "otherCurrentAssets": "148200000", "totalCurrentAssets": "1195200000", "currentLongTermDebt": "70400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "422600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3164600000", "currentAccountsPayable": "359800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1297900000", "shortLongTermDebtTotal": "3369300000", "totalShareholderEquity": "-22100000", "capitalLeaseObligations": "559000000", "otherCurrentLiabilities": "332100000", "totalCurrentLiabilities": "981200000", "otherNonCurrentLiabilities": "83500000", "totalNonCurrentLiabilities": "3390900000", "cashAndShortTermInvestments": "69400000", "commonStockSharesOutstanding": "180300000", "intangibleAssetsExcludingGoodwill": "715800000", "cashAndCashEquivalentsAtCarryingValue": "69400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "456100000", "profitLoss": "None", "dividendPayout": "70500000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-101900000", "operatingCashflow": "378800000", "capitalExpenditures": "306500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-279100000", "cashflowFromInvestment": "-315600000", "stockBasedCompensation": "53100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-667400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127100000", "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": "2026-06-07T03:21:56.994296+00:00", "is_restated": false, "income_statement": { "revenue": 4930800000, "cost_of_revenue": 2772100000, "gross_profit": 2158700000, "ebit": 890300000, "ebitda": 1003500000, "pretax_income": 824000000, "tax_provision": 198300000, "net_income": 624500000, "net_income_to_common": 624500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 300700000, "total_current_assets": 1275600000, "total_assets": 4323400000, "short_term_debt": 154700000, "long_term_debt": 2278500000, "total_debt": 2433200000, "total_liabilities": 4028400000, "total_equity": 285800000, "shares_outstanding": 204300000, "goodwill_and_intangibles": 1858300000 }, "cash_flow": { "operating_cash_flow": 723100000, "capital_expenditure": 123300000, "free_cash_flow": 846400000, "dividends_paid": 63100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328102, "ticker_id": 3587, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:56.994296+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "890300000", "ebitda": "1003500000", "netIncome": "624500000", "grossProfit": "2158700000", "depreciation": "None", "totalRevenue": "4930800000", "costOfRevenue": "2772100000", "interestIncome": "None", "incomeBeforeTax": "824000000", "interestExpense": "66300000", "operatingIncome": "912300000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "198300000", "reportedCurrency": "USD", "netInterestIncome": "-66300000", "nonInterestIncome": "None", "operatingExpenses": "1246400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2772100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113200000", "sellingGeneralAndAdministrative": "353900000", "netIncomeFromContinuingOperations": "625700000" }, "balance": { "goodwill": "1107400000", "inventory": "463900000", "commonStock": "2800000", "currentDebt": "None", "investments": "None", "totalAssets": "4323400000", "longTermDebt": "2278500000", "shortTermDebt": "154700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "750900000", "reportedCurrency": "USD", "retainedEarnings": "2604900000", "totalLiabilities": "4028400000", "otherCurrentAssets": "91500000", "totalCurrentAssets": "1275600000", "currentLongTermDebt": "53000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "419500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3047800000", "currentAccountsPayable": "432000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2860200000", "totalShareholderEquity": "285800000", "capitalLeaseObligations": "528700000", "otherCurrentLiabilities": "390300000", "totalCurrentLiabilities": "1053400000", "otherNonCurrentLiabilities": "140300000", "totalNonCurrentLiabilities": "2975000000", "cashAndShortTermInvestments": "300700000", "commonStockSharesOutstanding": "204300000", "intangibleAssetsExcludingGoodwill": "750900000", "cashAndCashEquivalentsAtCarryingValue": "300700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "625200000", "profitLoss": "None", "dividendPayout": "63100000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-106400000", "operatingCashflow": "723100000", "capitalExpenditures": "123300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "76500000", "cashflowFromInvestment": "-555700000", "stockBasedCompensation": "61400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-816300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4930800000, "cost_of_revenue": 2772100000, "gross_profit": 2158700000, "research_and_development": null, "selling_general_admin": 353900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 890300000, "depreciation_amortisation": 113200000, "ebitda": 1003500000, "interest_expense": 66300000, "interest_income": null, "other_non_operating": null, "pretax_income": 824000000, "tax_provision": 198300000, "effective_tax_rate": null, "net_income": 624500000, "net_income_continuing_ops": 625700000, "net_income_to_common": 624500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 300700000, "short_term_investments": null, "net_receivables": 419500000, "inventory": 463900000, "other_current_assets": null, "total_current_assets": 1275600000, "net_ppe": null, "goodwill": 1107400000, "intangible_assets": 750900000, "goodwill_and_intangibles": 1858300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3047800000, "total_assets": 4323400000, "short_term_debt": 154700000, "accounts_payable": 432000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1053400000, "long_term_debt": 2278500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2975000000, "total_liabilities": 4028400000, "total_debt": 2433200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2604900000, "total_equity": 285800000, "shares_outstanding": 204300000, "operating_cash_flow": 723100000, "stock_based_compensation": 61400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 123300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -555700000, "dividends_paid": 63100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 76500000, "free_cash_flow": 846400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "890300000", "ebitda": "1003500000", "netIncome": "624500000", "grossProfit": "2158700000", "depreciation": "None", "totalRevenue": "4930800000", "costOfRevenue": "2772100000", "interestIncome": "None", "incomeBeforeTax": "824000000", "interestExpense": "66300000", "operatingIncome": "912300000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "198300000", "reportedCurrency": "USD", "netInterestIncome": "-66300000", "nonInterestIncome": "None", "operatingExpenses": "1246400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2772100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113200000", "sellingGeneralAndAdministrative": "353900000", "netIncomeFromContinuingOperations": "625700000" }, "balance": { "goodwill": "1107400000", "inventory": "463900000", "commonStock": "2800000", "currentDebt": "None", "investments": "None", "totalAssets": "4323400000", "longTermDebt": "2278500000", "shortTermDebt": "154700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "750900000", "reportedCurrency": "USD", "retainedEarnings": "2604900000", "totalLiabilities": "4028400000", "otherCurrentAssets": "91500000", "totalCurrentAssets": "1275600000", "currentLongTermDebt": "53000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "419500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3047800000", "currentAccountsPayable": "432000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2860200000", "totalShareholderEquity": "285800000", "capitalLeaseObligations": "528700000", "otherCurrentLiabilities": "390300000", "totalCurrentLiabilities": "1053400000", "otherNonCurrentLiabilities": "140300000", "totalNonCurrentLiabilities": "2975000000", "cashAndShortTermInvestments": "300700000", "commonStockSharesOutstanding": "204300000", "intangibleAssetsExcludingGoodwill": "750900000", "cashAndCashEquivalentsAtCarryingValue": "300700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "625200000", "profitLoss": "None", "dividendPayout": "63100000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-106400000", "operatingCashflow": "723100000", "capitalExpenditures": "123300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "76500000", "cashflowFromInvestment": "-555700000", "stockBasedCompensation": "61400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-816300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113200000", "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": "2026-06-07T03:21:56.994296+00:00", "is_restated": false, "income_statement": { "revenue": 3676900000, "cost_of_revenue": 2038500000, "gross_profit": 1638400000, "ebit": 529400000, "ebitda": 627400000, "pretax_income": 452400000, "tax_provision": 102600000, "net_income": 348800000, "net_income_to_common": 348800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65000000, "total_current_assets": 968400000, "total_assets": 3308600000, "short_term_debt": 104900000, "long_term_debt": 1323000000, "total_debt": 1427900000, "total_liabilities": 2795100000, "total_equity": 503600000, "shares_outstanding": 212300000, "goodwill_and_intangibles": 1396400000 }, "cash_flow": { "operating_cash_flow": 654700000, "capital_expenditure": 111300000, "free_cash_flow": 766000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328103, "ticker_id": 3587, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:56.994296+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "529400000", "ebitda": "627400000", "netIncome": "348800000", "grossProfit": "1638400000", "depreciation": "None", "totalRevenue": "3676900000", "costOfRevenue": "2038500000", "interestIncome": "None", "incomeBeforeTax": "452400000", "interestExpense": "77000000", "operatingIncome": "532100000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "102600000", "reportedCurrency": "USD", "netInterestIncome": "-77000000", "nonInterestIncome": "None", "operatingExpenses": "1106300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2038500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98000000", "sellingGeneralAndAdministrative": "382500000", "netIncomeFromContinuingOperations": "349800000" }, "balance": { "goodwill": "766300000", "inventory": "312100000", "commonStock": "2800000", "currentDebt": "None", "investments": "None", "totalAssets": "3308600000", "longTermDebt": "1323000000", "shortTermDebt": "104900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "630100000", "reportedCurrency": "USD", "retainedEarnings": "2045600000", "totalLiabilities": "2795100000", "otherCurrentAssets": "207600000", "totalCurrentAssets": "968400000", "currentLongTermDebt": "43900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "383700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2340200000", "currentAccountsPayable": "324100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1703000000", "totalShareholderEquity": "503600000", "capitalLeaseObligations": "336100000", "otherCurrentLiabilities": "373700000", "totalCurrentLiabilities": "974800000", "otherNonCurrentLiabilities": "131800000", "totalNonCurrentLiabilities": "1820300000", "cashAndShortTermInvestments": "65000000", "commonStockSharesOutstanding": "212300000", "intangibleAssetsExcludingGoodwill": "630100000", "cashAndCashEquivalentsAtCarryingValue": "65000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "348800000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-42500000", "operatingCashflow": "654700000", "capitalExpenditures": "111300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-522600000", "cashflowFromInvestment": "-146300000", "stockBasedCompensation": "104500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-331800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3676900000, "cost_of_revenue": 2038500000, "gross_profit": 1638400000, "research_and_development": null, "selling_general_admin": 382500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 529400000, "depreciation_amortisation": 98000000, "ebitda": 627400000, "interest_expense": 77000000, "interest_income": null, "other_non_operating": null, "pretax_income": 452400000, "tax_provision": 102600000, "effective_tax_rate": null, "net_income": 348800000, "net_income_continuing_ops": 349800000, "net_income_to_common": 348800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 65000000, "short_term_investments": null, "net_receivables": 383700000, "inventory": 312100000, "other_current_assets": null, "total_current_assets": 968400000, "net_ppe": null, "goodwill": 766300000, "intangible_assets": 630100000, "goodwill_and_intangibles": 1396400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2340200000, "total_assets": 3308600000, "short_term_debt": 104900000, "accounts_payable": 324100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 974800000, "long_term_debt": 1323000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1820300000, "total_liabilities": 2795100000, "total_debt": 1427900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2045600000, "total_equity": 503600000, "shares_outstanding": 212300000, "operating_cash_flow": 654700000, "stock_based_compensation": 104500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 111300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -146300000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -522600000, "free_cash_flow": 766000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "529400000", "ebitda": "627400000", "netIncome": "348800000", "grossProfit": "1638400000", "depreciation": "None", "totalRevenue": "3676900000", "costOfRevenue": "2038500000", "interestIncome": "None", "incomeBeforeTax": "452400000", "interestExpense": "77000000", "operatingIncome": "532100000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "102600000", "reportedCurrency": "USD", "netInterestIncome": "-77000000", "nonInterestIncome": "None", "operatingExpenses": "1106300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2038500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98000000", "sellingGeneralAndAdministrative": "382500000", "netIncomeFromContinuingOperations": "349800000" }, "balance": { "goodwill": "766300000", "inventory": "312100000", "commonStock": "2800000", "currentDebt": "None", "investments": "None", "totalAssets": "3308600000", "longTermDebt": "1323000000", "shortTermDebt": "104900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "630100000", "reportedCurrency": "USD", "retainedEarnings": "2045600000", "totalLiabilities": "2795100000", "otherCurrentAssets": "207600000", "totalCurrentAssets": "968400000", "currentLongTermDebt": "43900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "383700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2340200000", "currentAccountsPayable": "324100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1703000000", "totalShareholderEquity": "503600000", "capitalLeaseObligations": "336100000", "otherCurrentLiabilities": "373700000", "totalCurrentLiabilities": "974800000", "otherNonCurrentLiabilities": "131800000", "totalNonCurrentLiabilities": "1820300000", "cashAndShortTermInvestments": "65000000", "commonStockSharesOutstanding": "212300000", "intangibleAssetsExcludingGoodwill": "630100000", "cashAndCashEquivalentsAtCarryingValue": "65000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "348800000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-42500000", "operatingCashflow": "654700000", "capitalExpenditures": "111300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-522600000", "cashflowFromInvestment": "-146300000", "stockBasedCompensation": "104500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-331800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2016-12-31", "period_type": "annual", "fiscal_year": 2016, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:56.994296+00:00", "is_restated": false, "income_statement": { "revenue": 532930000, "cost_of_revenue": 388385000, "gross_profit": 144545000, "ebit": -11804000, "ebitda": -742000, "pretax_income": -11804000, "tax_provision": -626000, "net_income": -11178000, "net_income_to_common": -11178000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92946000, "total_current_assets": 263951000, "total_assets": 356129000, "short_term_debt": 3776000, "long_term_debt": null, "total_debt": 3776000, "total_liabilities": 300939000, "total_equity": 55190000, "shares_outstanding": 208035900, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 165500000, "capital_expenditure": 61900000, "free_cash_flow": 227400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328104, "ticker_id": 3587, "period_end_date": "2016-12-31", "period_type": "annual", "fiscal_year": 2016, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:56.994296+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11804000", "ebitda": "-742000", "netIncome": "-11178000", "grossProfit": "144545000", "depreciation": "None", "totalRevenue": "532930000", "costOfRevenue": "388385000", "interestIncome": "None", "incomeBeforeTax": "-11804000", "interestExpense": "None", "operatingIncome": "-1112000", "fiscalDateEnding": "2016-12-31", "incomeTaxExpense": "-626000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "150082000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "50697000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "388385000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11062000", "sellingGeneralAndAdministrative": "3665000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "55911000", "commonStock": "39000", "currentDebt": "None", "investments": "None", "totalAssets": "356129000", "longTermDebt": "None", "shortTermDebt": "3776000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2016-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-473167000", "totalLiabilities": "300939000", "otherCurrentAssets": "29260000", "totalCurrentAssets": "263951000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85834000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "92178000", "currentAccountsPayable": "235000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "61683000", "totalShareholderEquity": "55190000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "43998000", "totalCurrentLiabilities": "167383000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "119873000", "cashAndShortTermInvestments": "92946000", "commonStockSharesOutstanding": "208035900", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "92946000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "197300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2016-12-31", "reportedCurrency": "None", "changeInInventory": "700000", "operatingCashflow": "165500000", "capitalExpenditures": "61900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-185100000", "cashflowFromInvestment": "-62400000", "stockBasedCompensation": "16200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-535000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 532930000, "cost_of_revenue": 388385000, "gross_profit": 144545000, "research_and_development": 50697000, "selling_general_admin": 3665000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11804000, "depreciation_amortisation": 11062000, "ebitda": -742000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -11804000, "tax_provision": -626000, "effective_tax_rate": null, "net_income": -11178000, "net_income_continuing_ops": null, "net_income_to_common": -11178000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 92946000, "short_term_investments": null, "net_receivables": 85834000, "inventory": 55911000, "other_current_assets": null, "total_current_assets": 263951000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 92178000, "total_assets": 356129000, "short_term_debt": 3776000, "accounts_payable": 235000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 167383000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 119873000, "total_liabilities": 300939000, "total_debt": 3776000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -473167000, "total_equity": 55190000, "shares_outstanding": 208035900, "operating_cash_flow": 165500000, "stock_based_compensation": 16200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -62400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -185100000, "free_cash_flow": 227400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11804000", "ebitda": "-742000", "netIncome": "-11178000", "grossProfit": "144545000", "depreciation": "None", "totalRevenue": "532930000", "costOfRevenue": "388385000", "interestIncome": "None", "incomeBeforeTax": "-11804000", "interestExpense": "None", "operatingIncome": "-1112000", "fiscalDateEnding": "2016-12-31", "incomeTaxExpense": "-626000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "150082000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "50697000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "388385000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11062000", "sellingGeneralAndAdministrative": "3665000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "55911000", "commonStock": "39000", "currentDebt": "None", "investments": "None", "totalAssets": "356129000", "longTermDebt": "None", "shortTermDebt": "3776000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2016-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-473167000", "totalLiabilities": "300939000", "otherCurrentAssets": "29260000", "totalCurrentAssets": "263951000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85834000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "92178000", "currentAccountsPayable": "235000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "61683000", "totalShareholderEquity": "55190000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "43998000", "totalCurrentLiabilities": "167383000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "119873000", "cashAndShortTermInvestments": "92946000", "commonStockSharesOutstanding": "208035900", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "92946000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "197300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2016-12-31", "reportedCurrency": "None", "changeInInventory": "700000", "operatingCashflow": "165500000", "capitalExpenditures": "61900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-185100000", "cashflowFromInvestment": "-62400000", "stockBasedCompensation": "16200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-535000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2015-12-31", "period_type": "annual", "fiscal_year": 2015, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:56.994296+00:00", "is_restated": false, "income_statement": { "revenue": 521259000, "cost_of_revenue": 386621000, "gross_profit": 134638000, "ebit": -38705000, "ebitda": -27514000, "pretax_income": -38705000, "tax_provision": 440000, "net_income": -39145000, "net_income_to_common": -39145000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67191000, "total_current_assets": 300006000, "total_assets": 387584000, "short_term_debt": 3096000, "long_term_debt": null, "total_debt": 3096000, "total_liabilities": 334206000, "total_equity": 53378000, "shares_outstanding": 206918460, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 234200000, "capital_expenditure": 65900000, "free_cash_flow": 300100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328108, "ticker_id": 3587, "period_end_date": "2015-12-31", "period_type": "annual", "fiscal_year": 2015, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:56.994296+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-38705000", "ebitda": "-27514000", "netIncome": "-39145000", "grossProfit": "134638000", "depreciation": "None", "totalRevenue": "521259000", "costOfRevenue": "386621000", "interestIncome": "None", "incomeBeforeTax": "-38705000", "interestExpense": "None", "operatingIncome": "-34089000", "fiscalDateEnding": "2015-12-31", "incomeTaxExpense": "440000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "168727000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "53206000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "386621000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11191000", "sellingGeneralAndAdministrative": "7683000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "82832000", "commonStock": "37000", "currentDebt": "None", "investments": "None", "totalAssets": "387584000", "longTermDebt": "None", "shortTermDebt": "3096000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2015-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-461989000", "totalLiabilities": "334206000", "otherCurrentAssets": "31764000", "totalCurrentAssets": "300006000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "118219000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "87578000", "currentAccountsPayable": "266300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "70909000", "totalShareholderEquity": "53378000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55882000", "totalCurrentLiabilities": "199223000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "127885000", "cashAndShortTermInvestments": "67191000", "commonStockSharesOutstanding": "206918460", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "67191000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2015-12-31", "reportedCurrency": "None", "changeInInventory": "10700000", "operatingCashflow": "234200000", "capitalExpenditures": "65900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-90700000", "cashflowFromInvestment": "-59700000", "stockBasedCompensation": "22500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 521259000, "cost_of_revenue": 386621000, "gross_profit": 134638000, "research_and_development": 53206000, "selling_general_admin": 7683000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -38705000, "depreciation_amortisation": 11191000, "ebitda": -27514000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -38705000, "tax_provision": 440000, "effective_tax_rate": null, "net_income": -39145000, "net_income_continuing_ops": null, "net_income_to_common": -39145000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67191000, "short_term_investments": null, "net_receivables": 118219000, "inventory": 82832000, "other_current_assets": null, "total_current_assets": 300006000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 87578000, "total_assets": 387584000, "short_term_debt": 3096000, "accounts_payable": 266300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 199223000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 127885000, "total_liabilities": 334206000, "total_debt": 3096000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -461989000, "total_equity": 53378000, "shares_outstanding": 206918460, "operating_cash_flow": 234200000, "stock_based_compensation": 22500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -90700000, "free_cash_flow": 300100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-38705000", "ebitda": "-27514000", "netIncome": "-39145000", "grossProfit": "134638000", "depreciation": "None", "totalRevenue": "521259000", "costOfRevenue": "386621000", "interestIncome": "None", "incomeBeforeTax": "-38705000", "interestExpense": "None", "operatingIncome": "-34089000", "fiscalDateEnding": "2015-12-31", "incomeTaxExpense": "440000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "168727000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "53206000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "386621000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11191000", "sellingGeneralAndAdministrative": "7683000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "82832000", "commonStock": "37000", "currentDebt": "None", "investments": "None", "totalAssets": "387584000", "longTermDebt": "None", "shortTermDebt": "3096000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2015-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-461989000", "totalLiabilities": "334206000", "otherCurrentAssets": "31764000", "totalCurrentAssets": "300006000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "118219000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "87578000", "currentAccountsPayable": "266300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "70909000", "totalShareholderEquity": "53378000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55882000", "totalCurrentLiabilities": "199223000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "127885000", "cashAndShortTermInvestments": "67191000", "commonStockSharesOutstanding": "206918460", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "67191000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2015-12-31", "reportedCurrency": "None", "changeInInventory": "10700000", "operatingCashflow": "234200000", "capitalExpenditures": "65900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-90700000", "cashflowFromInvestment": "-59700000", "stockBasedCompensation": "22500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71400000", "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": "2026-06-07T03:21:56.994296+00:00", "is_restated": false, "income_statement": { "revenue": 1801500000, "cost_of_revenue": 1015900000, "gross_profit": 785600000, "ebit": 207600000, "ebitda": 268500000, "pretax_income": 137300000, "tax_provision": 33400000, "net_income": 104200000, "net_income_to_common": 104200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110800000, "total_current_assets": 1245700000, "total_assets": 11539600000, "short_term_debt": 512799999, "long_term_debt": 4436400000, "total_debt": 4949199999, "total_liabilities": 8384299999, "total_equity": 3147400000, "shares_outstanding": 212600000, "goodwill_and_intangibles": 7169500000 }, "cash_flow": { "operating_cash_flow": 246500000, "capital_expenditure": 60500000, "free_cash_flow": 307000000, "dividends_paid": 36700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328087, "ticker_id": 3587, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:56.994296+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "207600000", "ebitda": "268500000", "netIncome": "104200000", "grossProfit": "785600000", "depreciation": "None", "totalRevenue": "1801500000", "costOfRevenue": "1015900000", "interestIncome": "None", "incomeBeforeTax": "137300000", "interestExpense": "60000000", "operatingIncome": "207600000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "33400000", "reportedCurrency": "USD", "netInterestIncome": "-60000000", "nonInterestIncome": "None", "operatingExpenses": "578000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1015900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60900000", "sellingGeneralAndAdministrative": "166900000", "netIncomeFromContinuingOperations": "103900000" }, "balance": { "goodwill": "4586900000", "inventory": "631000000", "commonStock": "2800000", "currentDebt": "None", "investments": "None", "totalAssets": "11539600000", "longTermDebt": "4436400000", "shortTermDebt": "512799999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2582600000", "reportedCurrency": "USD", "retainedEarnings": "3897400000", "totalLiabilities": "8384299999", "otherCurrentAssets": "164800000", "totalCurrentAssets": "1245700000", "currentLongTermDebt": "112100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "339100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10293900000", "currentAccountsPayable": "465100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6534499999", "totalShareholderEquity": "3147400000", "capitalLeaseObligations": "1986000000", "otherCurrentLiabilities": "510400000", "totalCurrentLiabilities": "1606200000", "otherNonCurrentLiabilities": "130700000", "totalNonCurrentLiabilities": "6778099999", "cashAndShortTermInvestments": "110800000", "commonStockSharesOutstanding": "212600000", "intangibleAssetsExcludingGoodwill": "2582600000", "cashAndCashEquivalentsAtCarryingValue": "110800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104200000", "profitLoss": "None", "dividendPayout": "36700000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "246500000", "capitalExpenditures": "60500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-204700000", "cashflowFromInvestment": "-60700000", "stockBasedCompensation": "11600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1801500000, "cost_of_revenue": 1015900000, "gross_profit": 785600000, "research_and_development": null, "selling_general_admin": 166900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 207600000, "depreciation_amortisation": 60900000, "ebitda": 268500000, "interest_expense": 60000000, "interest_income": null, "other_non_operating": null, "pretax_income": 137300000, "tax_provision": 33400000, "effective_tax_rate": null, "net_income": 104200000, "net_income_continuing_ops": 103900000, "net_income_to_common": 104200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 110800000, "short_term_investments": null, "net_receivables": 339100000, "inventory": 631000000, "other_current_assets": null, "total_current_assets": 1245700000, "net_ppe": null, "goodwill": 4586900000, "intangible_assets": 2582600000, "goodwill_and_intangibles": 7169500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10293900000, "total_assets": 11539600000, "short_term_debt": 512799999, "accounts_payable": 465100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1606200000, "long_term_debt": 4436400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6778099999, "total_liabilities": 8384299999, "total_debt": 4949199999, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3897400000, "total_equity": 3147400000, "shares_outstanding": 212600000, "operating_cash_flow": 246500000, "stock_based_compensation": 11600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60700000, "dividends_paid": 36700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -204700000, "free_cash_flow": 307000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "207600000", "ebitda": "268500000", "netIncome": "104200000", "grossProfit": "785600000", "depreciation": "None", "totalRevenue": "1801500000", "costOfRevenue": "1015900000", "interestIncome": "None", "incomeBeforeTax": "137300000", "interestExpense": "60000000", "operatingIncome": "207600000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "33400000", "reportedCurrency": "USD", "netInterestIncome": "-60000000", "nonInterestIncome": "None", "operatingExpenses": "578000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1015900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60900000", "sellingGeneralAndAdministrative": "166900000", "netIncomeFromContinuingOperations": "103900000" }, "balance": { "goodwill": "4586900000", "inventory": "631000000", "commonStock": "2800000", "currentDebt": "None", "investments": "None", "totalAssets": "11539600000", "longTermDebt": "4436400000", "shortTermDebt": "512799999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2582600000", "reportedCurrency": "USD", "retainedEarnings": "3897400000", "totalLiabilities": "8384299999", "otherCurrentAssets": "164800000", "totalCurrentAssets": "1245700000", "currentLongTermDebt": "112100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "339100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10293900000", "currentAccountsPayable": "465100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6534499999", "totalShareholderEquity": "3147400000", "capitalLeaseObligations": "1986000000", "otherCurrentLiabilities": "510400000", "totalCurrentLiabilities": "1606200000", "otherNonCurrentLiabilities": "130700000", "totalNonCurrentLiabilities": "6778099999", "cashAndShortTermInvestments": "110800000", "commonStockSharesOutstanding": "212600000", "intangibleAssetsExcludingGoodwill": "2582600000", "cashAndCashEquivalentsAtCarryingValue": "110800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104200000", "profitLoss": "None", "dividendPayout": "36700000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "246500000", "capitalExpenditures": "60500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-204700000", "cashflowFromInvestment": "-60700000", "stockBasedCompensation": "11600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73100000", "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": "2026-06-07T03:21:56.994296+00:00", "is_restated": false, "income_statement": { "revenue": 1868400000, "cost_of_revenue": 1029000000, "gross_profit": 839400000, "ebit": 257900000, "ebitda": 338300000, "pretax_income": 193700000, "tax_provision": 52800000, "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": 134900000, "total_current_assets": 1294100000, "total_assets": 11614000000, "short_term_debt": 512000000, "long_term_debt": 4573300000, "total_debt": 5085300000, "total_liabilities": 8497100000, "total_equity": 3108000000, "shares_outstanding": 212900000, "goodwill_and_intangibles": 7204500000 }, "cash_flow": { "operating_cash_flow": 99400000, "capital_expenditure": 58300000, "free_cash_flow": 157700000, "dividends_paid": 31500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328088, "ticker_id": 3587, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:56.994296+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "257900000", "ebitda": "338300000", "netIncome": "140800000", "grossProfit": "839400000", "depreciation": "None", "totalRevenue": "1868400000", "costOfRevenue": "1029000000", "interestIncome": "64200000", "incomeBeforeTax": "193700000", "interestExpense": "64200000", "operatingIncome": "255200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "52800000", "reportedCurrency": "USD", "netInterestIncome": "-64200000", "nonInterestIncome": "None", "operatingExpenses": "584200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1029000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80400000", "sellingGeneralAndAdministrative": "149200000", "netIncomeFromContinuingOperations": "140900000" }, "balance": { "goodwill": "4617400000", "inventory": "630000000", "commonStock": "2800000", "currentDebt": "None", "investments": "None", "totalAssets": "11614000000", "longTermDebt": "4573300000", "shortTermDebt": "512000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2587100000", "reportedCurrency": "USD", "retainedEarnings": "3829200000", "totalLiabilities": "8497100000", "otherCurrentAssets": "170700000", "totalCurrentAssets": "1294100000", "currentLongTermDebt": "112400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "358500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10319900000", "currentAccountsPayable": "401600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2898000000", "shortLongTermDebtTotal": "8264900000", "totalShareholderEquity": "3108000000", "capitalLeaseObligations": "1989400000", "otherCurrentLiabilities": "636500000", "totalCurrentLiabilities": "1565200000", "otherNonCurrentLiabilities": "130600000", "totalNonCurrentLiabilities": "6931900000", "cashAndShortTermInvestments": "134900000", "commonStockSharesOutstanding": "212900000", "intangibleAssetsExcludingGoodwill": "2587100000", "cashAndCashEquivalentsAtCarryingValue": "134900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "140800000", "profitLoss": "None", "dividendPayout": "31500000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "99400000", "capitalExpenditures": "58300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11000000", "cashflowFromInvestment": "-75900000", "stockBasedCompensation": "10300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1868400000, "cost_of_revenue": 1029000000, "gross_profit": 839400000, "research_and_development": null, "selling_general_admin": 149200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 257900000, "depreciation_amortisation": 80400000, "ebitda": 338300000, "interest_expense": 64200000, "interest_income": null, "other_non_operating": null, "pretax_income": 193700000, "tax_provision": 52800000, "effective_tax_rate": null, "net_income": 140800000, "net_income_continuing_ops": 140900000, "net_income_to_common": 140800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 134900000, "short_term_investments": null, "net_receivables": 358500000, "inventory": 630000000, "other_current_assets": null, "total_current_assets": 1294100000, "net_ppe": null, "goodwill": 4617400000, "intangible_assets": 2587100000, "goodwill_and_intangibles": 7204500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10319900000, "total_assets": 11614000000, "short_term_debt": 512000000, "accounts_payable": 401600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1565200000, "long_term_debt": 4573300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6931900000, "total_liabilities": 8497100000, "total_debt": 5085300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3829200000, "total_equity": 3108000000, "shares_outstanding": 212900000, "operating_cash_flow": 99400000, "stock_based_compensation": 10300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -75900000, "dividends_paid": 31500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11000000, "free_cash_flow": 157700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "257900000", "ebitda": "338300000", "netIncome": "140800000", "grossProfit": "839400000", "depreciation": "None", "totalRevenue": "1868400000", "costOfRevenue": "1029000000", "interestIncome": "64200000", "incomeBeforeTax": "193700000", "interestExpense": "64200000", "operatingIncome": "255200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "52800000", "reportedCurrency": "USD", "netInterestIncome": "-64200000", "nonInterestIncome": "None", "operatingExpenses": "584200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1029000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80400000", "sellingGeneralAndAdministrative": "149200000", "netIncomeFromContinuingOperations": "140900000" }, "balance": { "goodwill": "4617400000", "inventory": "630000000", "commonStock": "2800000", "currentDebt": "None", "investments": "None", "totalAssets": "11614000000", "longTermDebt": "4573300000", "shortTermDebt": "512000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2587100000", "reportedCurrency": "USD", "retainedEarnings": "3829200000", "totalLiabilities": "8497100000", "otherCurrentAssets": "170700000", "totalCurrentAssets": "1294100000", "currentLongTermDebt": "112400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "358500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10319900000", "currentAccountsPayable": "401600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2898000000", "shortLongTermDebtTotal": "8264900000", "totalShareholderEquity": "3108000000", "capitalLeaseObligations": "1989400000", "otherCurrentLiabilities": "636500000", "totalCurrentLiabilities": "1565200000", "otherNonCurrentLiabilities": "130600000", "totalNonCurrentLiabilities": "6931900000", "cashAndShortTermInvestments": "134900000", "commonStockSharesOutstanding": "212900000", "intangibleAssetsExcludingGoodwill": "2587100000", "cashAndCashEquivalentsAtCarryingValue": "134900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "140800000", "profitLoss": "None", "dividendPayout": "31500000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "99400000", "capitalExpenditures": "58300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11000000", "cashflowFromInvestment": "-75900000", "stockBasedCompensation": "10300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80400000", "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": "2026-06-07T03:21:56.994296+00:00", "is_restated": false, "income_statement": { "revenue": 2122600000, "cost_of_revenue": 1169800000, "gross_profit": 952800000, "ebit": 303800000, "ebitda": 379300000, "pretax_income": 233900000, "tax_provision": 56200000, "net_income": 177400000, "net_income_to_common": 177400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100200000, "total_current_assets": 1309800000, "total_assets": 11399500000, "short_term_debt": 509500000, "long_term_debt": 4411100000, "total_debt": 4920600000, "total_liabilities": 8405200000, "total_equity": 2985400000, "shares_outstanding": 212500000, "goodwill_and_intangibles": 7012900000 }, "cash_flow": { "operating_cash_flow": 408200000, "capital_expenditure": 47900000, "free_cash_flow": 456100000, "dividends_paid": 31500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328090, "ticker_id": 3587, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:56.994296+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "303800000", "ebitda": "379300000", "netIncome": "177400000", "grossProfit": "952800000", "depreciation": "None", "totalRevenue": "2122600000", "costOfRevenue": "1169800000", "interestIncome": "69900000", "incomeBeforeTax": "233900000", "interestExpense": "69900000", "operatingIncome": "311600000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "56200000", "reportedCurrency": "USD", "netInterestIncome": "-69900000", "nonInterestIncome": "None", "operatingExpenses": "641200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1169800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75500000", "sellingGeneralAndAdministrative": "160400000", "netIncomeFromContinuingOperations": "177700000" }, "balance": { "goodwill": "4425200000", "inventory": "645100000", "commonStock": "2800000", "currentDebt": "None", "investments": "None", "totalAssets": "11399500000", "longTermDebt": "4411100000", "shortTermDebt": "509500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2587700000", "reportedCurrency": "USD", "retainedEarnings": "3720200000", "totalLiabilities": "8405200000", "otherCurrentAssets": "166800000", "totalCurrentAssets": "1309800000", "currentLongTermDebt": "113700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "397700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10089700000", "currentAccountsPayable": "458800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2899700000", "shortLongTermDebtTotal": "6621100000", "totalShareholderEquity": "2985400000", "capitalLeaseObligations": "2096300000", "otherCurrentLiabilities": "629500000", "totalCurrentLiabilities": "1742000000", "otherNonCurrentLiabilities": "123700000", "totalNonCurrentLiabilities": "6663200000", "cashAndShortTermInvestments": "100200000", "commonStockSharesOutstanding": "212500000", "intangibleAssetsExcludingGoodwill": "2587700000", "cashAndCashEquivalentsAtCarryingValue": "100200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "177400000", "profitLoss": "None", "dividendPayout": "31500000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "408200000", "capitalExpenditures": "47900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-334300000", "cashflowFromInvestment": "-70300000", "stockBasedCompensation": "8600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "132400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2122600000, "cost_of_revenue": 1169800000, "gross_profit": 952800000, "research_and_development": null, "selling_general_admin": 160400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 303800000, "depreciation_amortisation": 75500000, "ebitda": 379300000, "interest_expense": 69900000, "interest_income": null, "other_non_operating": null, "pretax_income": 233900000, "tax_provision": 56200000, "effective_tax_rate": null, "net_income": 177400000, "net_income_continuing_ops": 177700000, "net_income_to_common": 177400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100200000, "short_term_investments": null, "net_receivables": 397700000, "inventory": 645100000, "other_current_assets": null, "total_current_assets": 1309800000, "net_ppe": null, "goodwill": 4425200000, "intangible_assets": 2587700000, "goodwill_and_intangibles": 7012900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10089700000, "total_assets": 11399500000, "short_term_debt": 509500000, "accounts_payable": 458800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1742000000, "long_term_debt": 4411100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6663200000, "total_liabilities": 8405200000, "total_debt": 4920600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3720200000, "total_equity": 2985400000, "shares_outstanding": 212500000, "operating_cash_flow": 408200000, "stock_based_compensation": 8600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70300000, "dividends_paid": 31500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -334300000, "free_cash_flow": 456100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "303800000", "ebitda": "379300000", "netIncome": "177400000", "grossProfit": "952800000", "depreciation": "None", "totalRevenue": "2122600000", "costOfRevenue": "1169800000", "interestIncome": "69900000", "incomeBeforeTax": "233900000", "interestExpense": "69900000", "operatingIncome": "311600000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "56200000", "reportedCurrency": "USD", "netInterestIncome": "-69900000", "nonInterestIncome": "None", "operatingExpenses": "641200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1169800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75500000", "sellingGeneralAndAdministrative": "160400000", "netIncomeFromContinuingOperations": "177700000" }, "balance": { "goodwill": "4425200000", "inventory": "645100000", "commonStock": "2800000", "currentDebt": "None", "investments": "None", "totalAssets": "11399500000", "longTermDebt": "4411100000", "shortTermDebt": "509500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2587700000", "reportedCurrency": "USD", "retainedEarnings": "3720200000", "totalLiabilities": "8405200000", "otherCurrentAssets": "166800000", "totalCurrentAssets": "1309800000", "currentLongTermDebt": "113700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "397700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10089700000", "currentAccountsPayable": "458800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2899700000", "shortLongTermDebtTotal": "6621100000", "totalShareholderEquity": "2985400000", "capitalLeaseObligations": "2096300000", "otherCurrentLiabilities": "629500000", "totalCurrentLiabilities": "1742000000", "otherNonCurrentLiabilities": "123700000", "totalNonCurrentLiabilities": "6663200000", "cashAndShortTermInvestments": "100200000", "commonStockSharesOutstanding": "212500000", "intangibleAssetsExcludingGoodwill": "2587700000", "cashAndCashEquivalentsAtCarryingValue": "100200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "177400000", "profitLoss": "None", "dividendPayout": "31500000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "408200000", "capitalExpenditures": "47900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-334300000", "cashflowFromInvestment": "-70300000", "stockBasedCompensation": "8600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "132400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75500000", "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": "2026-06-07T03:21:56.994296+00:00", "is_restated": false, "income_statement": { "revenue": 1880800000, "cost_of_revenue": 1053600000, "gross_profit": 827200000, "ebit": 175200000, "ebitda": 233700000, "pretax_income": 102700000, "tax_provision": 3200000, "net_income": 99000000, "net_income_to_common": 99000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98100000, "total_current_assets": 1388000000, "total_assets": 11376200000, "short_term_debt": 490700000, "long_term_debt": 4803300000, "total_debt": 5294000000, "total_liabilities": 8526200000, "total_equity": 2841100000, "shares_outstanding": 212400000, "goodwill_and_intangibles": 6958400000 }, "cash_flow": { "operating_cash_flow": 186100000, "capital_expenditure": 36700000, "free_cash_flow": 222800000, "dividends_paid": 31500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328091, "ticker_id": 3587, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:56.994296+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "175200000", "ebitda": "233700000", "netIncome": "99000000", "grossProfit": "827200000", "depreciation": "None", "totalRevenue": "1880800000", "costOfRevenue": "1053600000", "interestIncome": "72500000", "incomeBeforeTax": "102700000", "interestExpense": "72500000", "operatingIncome": "179900000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3200000", "reportedCurrency": "USD", "netInterestIncome": "-72500000", "nonInterestIncome": "None", "operatingExpenses": "647300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1053600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58500000", "sellingGeneralAndAdministrative": "175900000", "netIncomeFromContinuingOperations": "99500000" }, "balance": { "goodwill": "4585200000", "inventory": "709600000", "commonStock": "2800000", "currentDebt": "None", "investments": "None", "totalAssets": "11376200000", "longTermDebt": "4803300000", "shortTermDebt": "490700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2373200000", "reportedCurrency": "USD", "retainedEarnings": "3574500000", "totalLiabilities": "8526200000", "otherCurrentAssets": "219400000", "totalCurrentAssets": "1388000000", "currentLongTermDebt": "113400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "360900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9988200000", "currentAccountsPayable": "482200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2861400000", "shortLongTermDebtTotal": "6844000000", "totalShareholderEquity": "2841100000", "capitalLeaseObligations": "1927300000", "otherCurrentLiabilities": "564600000", "totalCurrentLiabilities": "1682500000", "otherNonCurrentLiabilities": "118400000", "totalNonCurrentLiabilities": "6843700000", "cashAndShortTermInvestments": "98100000", "commonStockSharesOutstanding": "212400000", "intangibleAssetsExcludingGoodwill": "2373200000", "cashAndCashEquivalentsAtCarryingValue": "98100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99500000", "profitLoss": "None", "dividendPayout": "31500000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "186100000", "capitalExpenditures": "36700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-201900000", "cashflowFromInvestment": "-19200000", "stockBasedCompensation": "10100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-94900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1880800000, "cost_of_revenue": 1053600000, "gross_profit": 827200000, "research_and_development": null, "selling_general_admin": 175900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 175200000, "depreciation_amortisation": 58500000, "ebitda": 233700000, "interest_expense": 72500000, "interest_income": null, "other_non_operating": null, "pretax_income": 102700000, "tax_provision": 3200000, "effective_tax_rate": null, "net_income": 99000000, "net_income_continuing_ops": 99500000, "net_income_to_common": 99000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 98100000, "short_term_investments": null, "net_receivables": 360900000, "inventory": 709600000, "other_current_assets": null, "total_current_assets": 1388000000, "net_ppe": null, "goodwill": 4585200000, "intangible_assets": 2373200000, "goodwill_and_intangibles": 6958400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9988200000, "total_assets": 11376200000, "short_term_debt": 490700000, "accounts_payable": 482200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1682500000, "long_term_debt": 4803300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6843700000, "total_liabilities": 8526200000, "total_debt": 5294000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3574500000, "total_equity": 2841100000, "shares_outstanding": 212400000, "operating_cash_flow": 186100000, "stock_based_compensation": 10100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19200000, "dividends_paid": 31500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -201900000, "free_cash_flow": 222800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "175200000", "ebitda": "233700000", "netIncome": "99000000", "grossProfit": "827200000", "depreciation": "None", "totalRevenue": "1880800000", "costOfRevenue": "1053600000", "interestIncome": "72500000", "incomeBeforeTax": "102700000", "interestExpense": "72500000", "operatingIncome": "179900000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3200000", "reportedCurrency": "USD", "netInterestIncome": "-72500000", "nonInterestIncome": "None", "operatingExpenses": "647300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1053600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58500000", "sellingGeneralAndAdministrative": "175900000", "netIncomeFromContinuingOperations": "99500000" }, "balance": { "goodwill": "4585200000", "inventory": "709600000", "commonStock": "2800000", "currentDebt": "None", "investments": "None", "totalAssets": "11376200000", "longTermDebt": "4803300000", "shortTermDebt": "490700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2373200000", "reportedCurrency": "USD", "retainedEarnings": "3574500000", "totalLiabilities": "8526200000", "otherCurrentAssets": "219400000", "totalCurrentAssets": "1388000000", "currentLongTermDebt": "113400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "360900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9988200000", "currentAccountsPayable": "482200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2861400000", "shortLongTermDebtTotal": "6844000000", "totalShareholderEquity": "2841100000", "capitalLeaseObligations": "1927300000", "otherCurrentLiabilities": "564600000", "totalCurrentLiabilities": "1682500000", "otherNonCurrentLiabilities": "118400000", "totalNonCurrentLiabilities": "6843700000", "cashAndShortTermInvestments": "98100000", "commonStockSharesOutstanding": "212400000", "intangibleAssetsExcludingGoodwill": "2373200000", "cashAndCashEquivalentsAtCarryingValue": "98100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99500000", "profitLoss": "None", "dividendPayout": "31500000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "186100000", "capitalExpenditures": "36700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-201900000", "cashflowFromInvestment": "-19200000", "stockBasedCompensation": "10100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-94900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58500000", "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": "2026-06-07T03:21:56.994296+00:00", "is_restated": false, "income_statement": { "revenue": 1604700000, "cost_of_revenue": 1024200000, "gross_profit": 580500000, "ebit": 12000000, "ebitda": 69700000, "pretax_income": -49300000, "tax_provision": -16500000, "net_income": -33100000, "net_income_to_common": -33100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111100000, "total_current_assets": 1424500000, "total_assets": 11329700000, "short_term_debt": 490300000, "long_term_debt": 4920700000, "total_debt": 5411000000, "total_liabilities": 8579400000, "total_equity": 2741700000, "shares_outstanding": 198900000, "goodwill_and_intangibles": 6913200000 }, "cash_flow": { "operating_cash_flow": 106400000, "capital_expenditure": 24000000, "free_cash_flow": 130400000, "dividends_paid": 32900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328092, "ticker_id": 3587, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:56.994296+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12000000", "ebitda": "69700000", "netIncome": "-33100000", "grossProfit": "580500000", "depreciation": "None", "totalRevenue": "1604700000", "costOfRevenue": "1024200000", "interestIncome": "61300000", "incomeBeforeTax": "-49300000", "interestExpense": "61300000", "operatingIncome": "13200000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-16500000", "reportedCurrency": "USD", "netInterestIncome": "-61300000", "nonInterestIncome": "None", "operatingExpenses": "567300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1024200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57700000", "sellingGeneralAndAdministrative": "209500000", "netIncomeFromContinuingOperations": "-32800000" }, "balance": { "goodwill": "4550600000", "inventory": "680800000", "commonStock": "2800000", "currentDebt": "None", "investments": "None", "totalAssets": "11329700000", "longTermDebt": "4920700000", "shortTermDebt": "490300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2362600000", "reportedCurrency": "USD", "retainedEarnings": "3507200000", "totalLiabilities": "8579400000", "otherCurrentAssets": "290800000", "totalCurrentAssets": "1424500000", "currentLongTermDebt": "112300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "341800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9905200000", "currentAccountsPayable": "474400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2786000000", "shortLongTermDebtTotal": "6938900000", "totalShareholderEquity": "2741700000", "capitalLeaseObligations": "1905900000", "otherCurrentLiabilities": "585000000", "totalCurrentLiabilities": "1693400000", "otherNonCurrentLiabilities": "133900000", "totalNonCurrentLiabilities": "6886000000", "cashAndShortTermInvestments": "111100000", "commonStockSharesOutstanding": "198900000", "intangibleAssetsExcludingGoodwill": "2362600000", "cashAndCashEquivalentsAtCarryingValue": "111100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32800000", "profitLoss": "None", "dividendPayout": "32900000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "106400000", "capitalExpenditures": "24000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1142100000", "cashflowFromInvestment": "-2858900000", "stockBasedCompensation": "8400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1604700000, "cost_of_revenue": 1024200000, "gross_profit": 580500000, "research_and_development": null, "selling_general_admin": 209500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12000000, "depreciation_amortisation": 57700000, "ebitda": 69700000, "interest_expense": 61300000, "interest_income": null, "other_non_operating": null, "pretax_income": -49300000, "tax_provision": -16500000, "effective_tax_rate": null, "net_income": -33100000, "net_income_continuing_ops": -32800000, "net_income_to_common": -33100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 111100000, "short_term_investments": null, "net_receivables": 341800000, "inventory": 680800000, "other_current_assets": null, "total_current_assets": 1424500000, "net_ppe": null, "goodwill": 4550600000, "intangible_assets": 2362600000, "goodwill_and_intangibles": 6913200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9905200000, "total_assets": 11329700000, "short_term_debt": 490300000, "accounts_payable": 474400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1693400000, "long_term_debt": 4920700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6886000000, "total_liabilities": 8579400000, "total_debt": 5411000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3507200000, "total_equity": 2741700000, "shares_outstanding": 198900000, "operating_cash_flow": 106400000, "stock_based_compensation": 8400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2858900000, "dividends_paid": 32900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1142100000, "free_cash_flow": 130400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12000000", "ebitda": "69700000", "netIncome": "-33100000", "grossProfit": "580500000", "depreciation": "None", "totalRevenue": "1604700000", "costOfRevenue": "1024200000", "interestIncome": "61300000", "incomeBeforeTax": "-49300000", "interestExpense": "61300000", "operatingIncome": "13200000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-16500000", "reportedCurrency": "USD", "netInterestIncome": "-61300000", "nonInterestIncome": "None", "operatingExpenses": "567300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1024200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57700000", "sellingGeneralAndAdministrative": "209500000", "netIncomeFromContinuingOperations": "-32800000" }, "balance": { "goodwill": "4550600000", "inventory": "680800000", "commonStock": "2800000", "currentDebt": "None", "investments": "None", "totalAssets": "11329700000", "longTermDebt": "4920700000", "shortTermDebt": "490300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2362600000", "reportedCurrency": "USD", "retainedEarnings": "3507200000", "totalLiabilities": "8579400000", "otherCurrentAssets": "290800000", "totalCurrentAssets": "1424500000", "currentLongTermDebt": "112300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "341800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9905200000", "currentAccountsPayable": "474400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2786000000", "shortLongTermDebtTotal": "6938900000", "totalShareholderEquity": "2741700000", "capitalLeaseObligations": "1905900000", "otherCurrentLiabilities": "585000000", "totalCurrentLiabilities": "1693400000", "otherNonCurrentLiabilities": "133900000", "totalNonCurrentLiabilities": "6886000000", "cashAndShortTermInvestments": "111100000", "commonStockSharesOutstanding": "198900000", "intangibleAssetsExcludingGoodwill": "2362600000", "cashAndCashEquivalentsAtCarryingValue": "111100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32800000", "profitLoss": "None", "dividendPayout": "32900000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "106400000", "capitalExpenditures": "24000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1142100000", "cashflowFromInvestment": "-2858900000", "stockBasedCompensation": "8400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57700000", "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": "2026-06-07T03:21:56.994296+00:00", "is_restated": false, "income_statement": { "revenue": 1207900000, "cost_of_revenue": 684500000, "gross_profit": 523400000, "ebit": 132000000, "ebitda": 175200000, "pretax_income": 95700000, "tax_provision": 23100000, "net_income": 71900000, "net_income_to_common": 71900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 117400000, "total_current_assets": 1065400000, "total_assets": 5980400000, "short_term_debt": 196300000, "long_term_debt": 3740400000, "total_debt": 3936700000, "total_liabilities": 5412100000, "total_equity": 559000000, "shares_outstanding": 178700000, "goodwill_and_intangibles": 1767200000 }, "cash_flow": { "operating_cash_flow": 129100000, "capital_expenditure": 20900000, "free_cash_flow": 150000000, "dividends_paid": 22600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328093, "ticker_id": 3587, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:56.994296+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "132000000", "ebitda": "175200000", "netIncome": "71900000", "grossProfit": "523400000", "depreciation": "None", "totalRevenue": "1207900000", "costOfRevenue": "684500000", "interestIncome": "36300000", "incomeBeforeTax": "95700000", "interestExpense": "36300000", "operatingIncome": "127600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "23100000", "reportedCurrency": "USD", "netInterestIncome": "-36300000", "nonInterestIncome": "None", "operatingExpenses": "395800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "684500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43200000", "sellingGeneralAndAdministrative": "125800000", "netIncomeFromContinuingOperations": "72600000" }, "balance": { "goodwill": "1066700000", "inventory": "447000000", "commonStock": "2800000", "currentDebt": "None", "investments": "None", "totalAssets": "5980400000", "longTermDebt": "3740400000", "shortTermDebt": "196300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "700500000", "reportedCurrency": "USD", "retainedEarnings": "3571800000", "totalLiabilities": "5412100000", "otherCurrentAssets": "96500000", "totalCurrentAssets": "1065400000", "currentLongTermDebt": "69500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "404500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4915000000", "currentAccountsPayable": "360500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1409900000", "shortLongTermDebtTotal": "4468800000", "totalShareholderEquity": "559000000", "capitalLeaseObligations": "658900000", "otherCurrentLiabilities": "318700000", "totalCurrentLiabilities": "960300000", "otherNonCurrentLiabilities": "71000000", "totalNonCurrentLiabilities": "4451800000", "cashAndShortTermInvestments": "117400000", "commonStockSharesOutstanding": "178700000", "intangibleAssetsExcludingGoodwill": "700500000", "cashAndCashEquivalentsAtCarryingValue": "117400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72600000", "profitLoss": "None", "dividendPayout": "22600000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "129100000", "capitalExpenditures": "20900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1513100000", "cashflowFromInvestment": "-20800000", "stockBasedCompensation": "9100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1207900000, "cost_of_revenue": 684500000, "gross_profit": 523400000, "research_and_development": null, "selling_general_admin": 125800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 132000000, "depreciation_amortisation": 43200000, "ebitda": 175200000, "interest_expense": 36300000, "interest_income": null, "other_non_operating": null, "pretax_income": 95700000, "tax_provision": 23100000, "effective_tax_rate": null, "net_income": 71900000, "net_income_continuing_ops": 72600000, "net_income_to_common": 71900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 117400000, "short_term_investments": null, "net_receivables": 404500000, "inventory": 447000000, "other_current_assets": null, "total_current_assets": 1065400000, "net_ppe": null, "goodwill": 1066700000, "intangible_assets": 700500000, "goodwill_and_intangibles": 1767200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4915000000, "total_assets": 5980400000, "short_term_debt": 196300000, "accounts_payable": 360500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 960300000, "long_term_debt": 3740400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4451800000, "total_liabilities": 5412100000, "total_debt": 3936700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3571800000, "total_equity": 559000000, "shares_outstanding": 178700000, "operating_cash_flow": 129100000, "stock_based_compensation": 9100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20800000, "dividends_paid": 22600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1513100000, "free_cash_flow": 150000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "132000000", "ebitda": "175200000", "netIncome": "71900000", "grossProfit": "523400000", "depreciation": "None", "totalRevenue": "1207900000", "costOfRevenue": "684500000", "interestIncome": "36300000", "incomeBeforeTax": "95700000", "interestExpense": "36300000", "operatingIncome": "127600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "23100000", "reportedCurrency": "USD", "netInterestIncome": "-36300000", "nonInterestIncome": "None", "operatingExpenses": "395800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "684500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43200000", "sellingGeneralAndAdministrative": "125800000", "netIncomeFromContinuingOperations": "72600000" }, "balance": { "goodwill": "1066700000", "inventory": "447000000", "commonStock": "2800000", "currentDebt": "None", "investments": "None", "totalAssets": "5980400000", "longTermDebt": "3740400000", "shortTermDebt": "196300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "700500000", "reportedCurrency": "USD", "retainedEarnings": "3571800000", "totalLiabilities": "5412100000", "otherCurrentAssets": "96500000", "totalCurrentAssets": "1065400000", "currentLongTermDebt": "69500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "404500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4915000000", "currentAccountsPayable": "360500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1409900000", "shortLongTermDebtTotal": "4468800000", "totalShareholderEquity": "559000000", "capitalLeaseObligations": "658900000", "otherCurrentLiabilities": "318700000", "totalCurrentLiabilities": "960300000", "otherNonCurrentLiabilities": "71000000", "totalNonCurrentLiabilities": "4451800000", "cashAndShortTermInvestments": "117400000", "commonStockSharesOutstanding": "178700000", "intangibleAssetsExcludingGoodwill": "700500000", "cashAndCashEquivalentsAtCarryingValue": "117400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72600000", "profitLoss": "None", "dividendPayout": "22600000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "129100000", "capitalExpenditures": "20900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1513100000", "cashflowFromInvestment": "-20800000", "stockBasedCompensation": "9100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43200000", "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": "2026-06-07T03:21:56.994296+00:00", "is_restated": false, "income_statement": { "revenue": 1300000000, "cost_of_revenue": 710100000, "gross_profit": 589900000, "ebit": 201400000, "ebitda": 243600000, "pretax_income": 170600000, "tax_provision": 40800000, "net_income": 130000000, "net_income_to_common": 130000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104200000, "total_current_assets": 1155300000, "total_assets": 4568000000, "short_term_debt": 176300000, "long_term_debt": 2227100000, "total_debt": 2403400000, "total_liabilities": 3994800000, "total_equity": 564500000, "shares_outstanding": 178200000, "goodwill_and_intangibles": 1811900000 }, "cash_flow": { "operating_cash_flow": 256600000, "capital_expenditure": 16400000, "free_cash_flow": 273000000, "dividends_paid": 22600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328095, "ticker_id": 3587, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:56.994296+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "201400000", "ebitda": "243600000", "netIncome": "130000000", "grossProfit": "589900000", "depreciation": "None", "totalRevenue": "1300000000", "costOfRevenue": "710100000", "interestIncome": "30800000", "incomeBeforeTax": "170600000", "interestExpense": "30800000", "operatingIncome": "201800000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "40800000", "reportedCurrency": "USD", "netInterestIncome": "-30800000", "nonInterestIncome": "None", "operatingExpenses": "388100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "710100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42200000", "sellingGeneralAndAdministrative": "118600000", "netIncomeFromContinuingOperations": "129800000" }, "balance": { "goodwill": "1097300000", "inventory": "496200000", "commonStock": "2800000", "currentDebt": "None", "investments": "None", "totalAssets": "4568000000", "longTermDebt": "2227100000", "shortTermDebt": "176300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "714600000", "reportedCurrency": "USD", "retainedEarnings": "3522800000", "totalLiabilities": "3994800000", "otherCurrentAssets": "87300000", "totalCurrentAssets": "1155300000", "currentLongTermDebt": "46400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "467600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3412700000", "currentAccountsPayable": "346800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1461400000", "shortLongTermDebtTotal": "2952100000", "totalShareholderEquity": "564500000", "capitalLeaseObligations": "678600000", "otherCurrentLiabilities": "371600000", "totalCurrentLiabilities": "1011800000", "otherNonCurrentLiabilities": "78300000", "totalNonCurrentLiabilities": "2983000000", "cashAndShortTermInvestments": "104200000", "commonStockSharesOutstanding": "178200000", "intangibleAssetsExcludingGoodwill": "714600000", "cashAndCashEquivalentsAtCarryingValue": "104200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "129800000", "profitLoss": "None", "dividendPayout": "22600000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "256600000", "capitalExpenditures": "16400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-240700000", "cashflowFromInvestment": "-16200000", "stockBasedCompensation": "8600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1300000000, "cost_of_revenue": 710100000, "gross_profit": 589900000, "research_and_development": null, "selling_general_admin": 118600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 201400000, "depreciation_amortisation": 42200000, "ebitda": 243600000, "interest_expense": 30800000, "interest_income": null, "other_non_operating": null, "pretax_income": 170600000, "tax_provision": 40800000, "effective_tax_rate": null, "net_income": 130000000, "net_income_continuing_ops": 129800000, "net_income_to_common": 130000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 104200000, "short_term_investments": null, "net_receivables": 467600000, "inventory": 496200000, "other_current_assets": null, "total_current_assets": 1155300000, "net_ppe": null, "goodwill": 1097300000, "intangible_assets": 714600000, "goodwill_and_intangibles": 1811900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3412700000, "total_assets": 4568000000, "short_term_debt": 176300000, "accounts_payable": 346800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1011800000, "long_term_debt": 2227100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2983000000, "total_liabilities": 3994800000, "total_debt": 2403400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3522800000, "total_equity": 564500000, "shares_outstanding": 178200000, "operating_cash_flow": 256600000, "stock_based_compensation": 8600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16200000, "dividends_paid": 22600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -240700000, "free_cash_flow": 273000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "201400000", "ebitda": "243600000", "netIncome": "130000000", "grossProfit": "589900000", "depreciation": "None", "totalRevenue": "1300000000", "costOfRevenue": "710100000", "interestIncome": "30800000", "incomeBeforeTax": "170600000", "interestExpense": "30800000", "operatingIncome": "201800000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "40800000", "reportedCurrency": "USD", "netInterestIncome": "-30800000", "nonInterestIncome": "None", "operatingExpenses": "388100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "710100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42200000", "sellingGeneralAndAdministrative": "118600000", "netIncomeFromContinuingOperations": "129800000" }, "balance": { "goodwill": "1097300000", "inventory": "496200000", "commonStock": "2800000", "currentDebt": "None", "investments": "None", "totalAssets": "4568000000", "longTermDebt": "2227100000", "shortTermDebt": "176300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "714600000", "reportedCurrency": "USD", "retainedEarnings": "3522800000", "totalLiabilities": "3994800000", "otherCurrentAssets": "87300000", "totalCurrentAssets": "1155300000", "currentLongTermDebt": "46400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "467600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3412700000", "currentAccountsPayable": "346800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1461400000", "shortLongTermDebtTotal": "2952100000", "totalShareholderEquity": "564500000", "capitalLeaseObligations": "678600000", "otherCurrentLiabilities": "371600000", "totalCurrentLiabilities": "1011800000", "otherNonCurrentLiabilities": "78300000", "totalNonCurrentLiabilities": "2983000000", "cashAndShortTermInvestments": "104200000", "commonStockSharesOutstanding": "178200000", "intangibleAssetsExcludingGoodwill": "714600000", "cashAndCashEquivalentsAtCarryingValue": "104200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "129800000", "profitLoss": "None", "dividendPayout": "22600000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "256600000", "capitalExpenditures": "16400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-240700000", "cashflowFromInvestment": "-16200000", "stockBasedCompensation": "8600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42200000", "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": "2026-06-07T03:21:56.994296+00:00", "is_restated": false, "income_statement": { "revenue": 1233600000, "cost_of_revenue": 679400000, "gross_profit": 554200000, "ebit": 173900000, "ebitda": 214400000, "pretax_income": 140500000, "tax_provision": 34000000, "net_income": 106100000, "net_income_to_common": 106100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95800000, "total_current_assets": 1161700000, "total_assets": 4578000000, "short_term_debt": 174200000, "long_term_debt": 2438100000, "total_debt": 2612300000, "total_liabilities": 4157300000, "total_equity": 411800000, "shares_outstanding": 178000000, "goodwill_and_intangibles": 1784200000 }, "cash_flow": { "operating_cash_flow": 150600000, "capital_expenditure": 28500000, "free_cash_flow": 179100000, "dividends_paid": 22600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328096, "ticker_id": 3587, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:56.994296+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "173900000", "ebitda": "214400000", "netIncome": "106100000", "grossProfit": "554200000", "depreciation": "None", "totalRevenue": "1233600000", "costOfRevenue": "679400000", "interestIncome": "None", "incomeBeforeTax": "140500000", "interestExpense": "33400000", "operatingIncome": "173300000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "34000000", "reportedCurrency": "USD", "netInterestIncome": "-33400000", "nonInterestIncome": "None", "operatingExpenses": "380900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "679400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40500000", "sellingGeneralAndAdministrative": "107800000", "netIncomeFromContinuingOperations": "106500000" }, "balance": { "goodwill": "1076000000", "inventory": "507400000", "commonStock": "2800000", "currentDebt": "None", "investments": "None", "totalAssets": "4578000000", "longTermDebt": "2438100000", "shortTermDebt": "174200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "708200000", "reportedCurrency": "USD", "retainedEarnings": "3415700000", "totalLiabilities": "4157300000", "otherCurrentAssets": "84500000", "totalCurrentAssets": "1161700000", "currentLongTermDebt": "48400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "474000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3416300000", "currentAccountsPayable": "353300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3165200000", "totalShareholderEquity": "411800000", "capitalLeaseObligations": "678700000", "otherCurrentLiabilities": "332700000", "totalCurrentLiabilities": "957800000", "otherNonCurrentLiabilities": "81400000", "totalNonCurrentLiabilities": "3199500000", "cashAndShortTermInvestments": "95800000", "commonStockSharesOutstanding": "178000000", "intangibleAssetsExcludingGoodwill": "708200000", "cashAndCashEquivalentsAtCarryingValue": "95800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106500000", "profitLoss": "None", "dividendPayout": "22600000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "150600000", "capitalExpenditures": "28500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117100000", "cashflowFromInvestment": "-28500000", "stockBasedCompensation": "9500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1233600000, "cost_of_revenue": 679400000, "gross_profit": 554200000, "research_and_development": null, "selling_general_admin": 107800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 173900000, "depreciation_amortisation": 40500000, "ebitda": 214400000, "interest_expense": 33400000, "interest_income": null, "other_non_operating": null, "pretax_income": 140500000, "tax_provision": 34000000, "effective_tax_rate": null, "net_income": 106100000, "net_income_continuing_ops": 106500000, "net_income_to_common": 106100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 95800000, "short_term_investments": null, "net_receivables": 474000000, "inventory": 507400000, "other_current_assets": null, "total_current_assets": 1161700000, "net_ppe": null, "goodwill": 1076000000, "intangible_assets": 708200000, "goodwill_and_intangibles": 1784200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3416300000, "total_assets": 4578000000, "short_term_debt": 174200000, "accounts_payable": 353300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 957800000, "long_term_debt": 2438100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3199500000, "total_liabilities": 4157300000, "total_debt": 2612300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3415700000, "total_equity": 411800000, "shares_outstanding": 178000000, "operating_cash_flow": 150600000, "stock_based_compensation": 9500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28500000, "dividends_paid": 22600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -117100000, "free_cash_flow": 179100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "173900000", "ebitda": "214400000", "netIncome": "106100000", "grossProfit": "554200000", "depreciation": "None", "totalRevenue": "1233600000", "costOfRevenue": "679400000", "interestIncome": "None", "incomeBeforeTax": "140500000", "interestExpense": "33400000", "operatingIncome": "173300000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "34000000", "reportedCurrency": "USD", "netInterestIncome": "-33400000", "nonInterestIncome": "None", "operatingExpenses": "380900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "679400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40500000", "sellingGeneralAndAdministrative": "107800000", "netIncomeFromContinuingOperations": "106500000" }, "balance": { "goodwill": "1076000000", "inventory": "507400000", "commonStock": "2800000", "currentDebt": "None", "investments": "None", "totalAssets": "4578000000", "longTermDebt": "2438100000", "shortTermDebt": "174200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "708200000", "reportedCurrency": "USD", "retainedEarnings": "3415700000", "totalLiabilities": "4157300000", "otherCurrentAssets": "84500000", "totalCurrentAssets": "1161700000", "currentLongTermDebt": "48400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "474000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3416300000", "currentAccountsPayable": "353300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3165200000", "totalShareholderEquity": "411800000", "capitalLeaseObligations": "678700000", "otherCurrentLiabilities": "332700000", "totalCurrentLiabilities": "957800000", "otherNonCurrentLiabilities": "81400000", "totalNonCurrentLiabilities": "3199500000", "cashAndShortTermInvestments": "95800000", "commonStockSharesOutstanding": "178000000", "intangibleAssetsExcludingGoodwill": "708200000", "cashAndCashEquivalentsAtCarryingValue": "95800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106500000", "profitLoss": "None", "dividendPayout": "22600000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "150600000", "capitalExpenditures": "28500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117100000", "cashflowFromInvestment": "-28500000", "stockBasedCompensation": "9500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40500000", "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": "2026-06-07T03:21:56.994296+00:00", "is_restated": false, "income_statement": { "revenue": 1189400000, "cost_of_revenue": 676800000, "gross_profit": 512600000, "ebit": 131800000, "ebitda": 171000000, "pretax_income": 97500000, "tax_provision": 20700000, "net_income": 76300000, "net_income_to_common": 76300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92500000, "total_current_assets": 1161900000, "total_assets": 4585800000, "short_term_debt": 168800000, "long_term_debt": 2526400000, "total_debt": 2695200000, "total_liabilities": 4250400000, "total_equity": 326600000, "shares_outstanding": 178000000, "goodwill_and_intangibles": 1787500000 }, "cash_flow": { "operating_cash_flow": 130200000, "capital_expenditure": 31500000, "free_cash_flow": 161700000, "dividends_paid": 24900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328097, "ticker_id": 3587, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:56.994296+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "131800000", "ebitda": "171000000", "netIncome": "76300000", "grossProfit": "512600000", "depreciation": "None", "totalRevenue": "1189400000", "costOfRevenue": "676800000", "interestIncome": "None", "incomeBeforeTax": "97500000", "interestExpense": "34300000", "operatingIncome": "131500000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "20700000", "reportedCurrency": "USD", "netInterestIncome": "-34300000", "nonInterestIncome": "None", "operatingExpenses": "381100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "676800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39200000", "sellingGeneralAndAdministrative": "121000000", "netIncomeFromContinuingOperations": "76800000" }, "balance": { "goodwill": "1077200000", "inventory": "489600000", "commonStock": "2800000", "currentDebt": "None", "investments": "None", "totalAssets": "4585800000", "longTermDebt": "2526400000", "shortTermDebt": "168800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "710300000", "reportedCurrency": "USD", "retainedEarnings": "3332500000", "totalLiabilities": "4250400000", "otherCurrentAssets": "96200000", "totalCurrentAssets": "1161900000", "currentLongTermDebt": "47300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "483600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3423900000", "currentAccountsPayable": "345200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3253200000", "totalShareholderEquity": "326600000", "capitalLeaseObligations": "679500000", "otherCurrentLiabilities": "334900000", "totalCurrentLiabilities": "958200000", "otherNonCurrentLiabilities": "80600000", "totalNonCurrentLiabilities": "3292200000", "cashAndShortTermInvestments": "92500000", "commonStockSharesOutstanding": "178000000", "intangibleAssetsExcludingGoodwill": "710300000", "cashAndCashEquivalentsAtCarryingValue": "92500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76800000", "profitLoss": "None", "dividendPayout": "24900000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "130200000", "capitalExpenditures": "31500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77900000", "cashflowFromInvestment": "-31200000", "stockBasedCompensation": "9200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1189400000, "cost_of_revenue": 676800000, "gross_profit": 512600000, "research_and_development": null, "selling_general_admin": 121000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 131800000, "depreciation_amortisation": 39200000, "ebitda": 171000000, "interest_expense": 34300000, "interest_income": null, "other_non_operating": null, "pretax_income": 97500000, "tax_provision": 20700000, "effective_tax_rate": null, "net_income": 76300000, "net_income_continuing_ops": 76800000, "net_income_to_common": 76300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 92500000, "short_term_investments": null, "net_receivables": 483600000, "inventory": 489600000, "other_current_assets": null, "total_current_assets": 1161900000, "net_ppe": null, "goodwill": 1077200000, "intangible_assets": 710300000, "goodwill_and_intangibles": 1787500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3423900000, "total_assets": 4585800000, "short_term_debt": 168800000, "accounts_payable": 345200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 958200000, "long_term_debt": 2526400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3292200000, "total_liabilities": 4250400000, "total_debt": 2695200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3332500000, "total_equity": 326600000, "shares_outstanding": 178000000, "operating_cash_flow": 130200000, "stock_based_compensation": 9200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31200000, "dividends_paid": 24900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -77900000, "free_cash_flow": 161700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "131800000", "ebitda": "171000000", "netIncome": "76300000", "grossProfit": "512600000", "depreciation": "None", "totalRevenue": "1189400000", "costOfRevenue": "676800000", "interestIncome": "None", "incomeBeforeTax": "97500000", "interestExpense": "34300000", "operatingIncome": "131500000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "20700000", "reportedCurrency": "USD", "netInterestIncome": "-34300000", "nonInterestIncome": "None", "operatingExpenses": "381100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "676800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39200000", "sellingGeneralAndAdministrative": "121000000", "netIncomeFromContinuingOperations": "76800000" }, "balance": { "goodwill": "1077200000", "inventory": "489600000", "commonStock": "2800000", "currentDebt": "None", "investments": "None", "totalAssets": "4585800000", "longTermDebt": "2526400000", "shortTermDebt": "168800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "710300000", "reportedCurrency": "USD", "retainedEarnings": "3332500000", "totalLiabilities": "4250400000", "otherCurrentAssets": "96200000", "totalCurrentAssets": "1161900000", "currentLongTermDebt": "47300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "483600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3423900000", "currentAccountsPayable": "345200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3253200000", "totalShareholderEquity": "326600000", "capitalLeaseObligations": "679500000", "otherCurrentLiabilities": "334900000", "totalCurrentLiabilities": "958200000", "otherNonCurrentLiabilities": "80600000", "totalNonCurrentLiabilities": "3292200000", "cashAndShortTermInvestments": "92500000", "commonStockSharesOutstanding": "178000000", "intangibleAssetsExcludingGoodwill": "710300000", "cashAndCashEquivalentsAtCarryingValue": "92500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76800000", "profitLoss": "None", "dividendPayout": "24900000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "130200000", "capitalExpenditures": "31500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77900000", "cashflowFromInvestment": "-31200000", "stockBasedCompensation": "9200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39200000", "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": "2026-06-07T03:21:56.994296+00:00", "is_restated": false, "income_statement": { "revenue": 1170500000, "cost_of_revenue": 657700000, "gross_profit": 512800000, "ebit": 118500000, "ebitda": 154200000, "pretax_income": 87600000, "tax_provision": 9900000, "net_income": 77100000, "net_income_to_common": 77100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74900000, "total_current_assets": 1103200000, "total_assets": 4553900000, "short_term_debt": 164500000, "long_term_debt": 2527000000, "total_debt": 2691500000, "total_liabilities": 4220500000, "total_equity": 323400000, "shares_outstanding": 178200000, "goodwill_and_intangibles": 1798100000 }, "cash_flow": { "operating_cash_flow": 91100000, "capital_expenditure": 32100000, "free_cash_flow": 123200000, "dividends_paid": 18900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328098, "ticker_id": 3587, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:56.994296+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "118500000", "ebitda": "154200000", "netIncome": "77100000", "grossProfit": "512800000", "depreciation": "None", "totalRevenue": "1170500000", "costOfRevenue": "657700000", "interestIncome": "None", "incomeBeforeTax": "87600000", "interestExpense": "30900000", "operatingIncome": "121900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9900000", "reportedCurrency": "USD", "netInterestIncome": "-30900000", "nonInterestIncome": "None", "operatingExpenses": "390900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "657700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35700000", "sellingGeneralAndAdministrative": "136900000", "netIncomeFromContinuingOperations": "77700000" }, "balance": { "goodwill": "1083300000", "inventory": "483100000", "commonStock": "2800000", "currentDebt": "None", "investments": "None", "totalAssets": "4553900000", "longTermDebt": "2527000000", "shortTermDebt": "164500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "714800000", "reportedCurrency": "USD", "retainedEarnings": "3279200000", "totalLiabilities": "4220500000", "otherCurrentAssets": "113800000", "totalCurrentAssets": "1103200000", "currentLongTermDebt": "44900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "431400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3450700000", "currentAccountsPayable": "311300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3266300000", "totalShareholderEquity": "323400000", "capitalLeaseObligations": "694400000", "otherCurrentLiabilities": "358400000", "totalCurrentLiabilities": "908200000", "otherNonCurrentLiabilities": "82600000", "totalNonCurrentLiabilities": "3312300000", "cashAndShortTermInvestments": "74900000", "commonStockSharesOutstanding": "178200000", "intangibleAssetsExcludingGoodwill": "714800000", "cashAndCashEquivalentsAtCarryingValue": "74900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77700000", "profitLoss": "None", "dividendPayout": "18900000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "91100000", "capitalExpenditures": "32100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81100000", "cashflowFromInvestment": "-35000000", "stockBasedCompensation": "11800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1170500000, "cost_of_revenue": 657700000, "gross_profit": 512800000, "research_and_development": null, "selling_general_admin": 136900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 118500000, "depreciation_amortisation": 35700000, "ebitda": 154200000, "interest_expense": 30900000, "interest_income": null, "other_non_operating": null, "pretax_income": 87600000, "tax_provision": 9900000, "effective_tax_rate": null, "net_income": 77100000, "net_income_continuing_ops": 77700000, "net_income_to_common": 77100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 74900000, "short_term_investments": null, "net_receivables": 431400000, "inventory": 483100000, "other_current_assets": null, "total_current_assets": 1103200000, "net_ppe": null, "goodwill": 1083300000, "intangible_assets": 714800000, "goodwill_and_intangibles": 1798100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3450700000, "total_assets": 4553900000, "short_term_debt": 164500000, "accounts_payable": 311300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 908200000, "long_term_debt": 2527000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3312300000, "total_liabilities": 4220500000, "total_debt": 2691500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3279200000, "total_equity": 323400000, "shares_outstanding": 178200000, "operating_cash_flow": 91100000, "stock_based_compensation": 11800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35000000, "dividends_paid": 18900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -81100000, "free_cash_flow": 123200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "118500000", "ebitda": "154200000", "netIncome": "77100000", "grossProfit": "512800000", "depreciation": "None", "totalRevenue": "1170500000", "costOfRevenue": "657700000", "interestIncome": "None", "incomeBeforeTax": "87600000", "interestExpense": "30900000", "operatingIncome": "121900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9900000", "reportedCurrency": "USD", "netInterestIncome": "-30900000", "nonInterestIncome": "None", "operatingExpenses": "390900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "657700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35700000", "sellingGeneralAndAdministrative": "136900000", "netIncomeFromContinuingOperations": "77700000" }, "balance": { "goodwill": "1083300000", "inventory": "483100000", "commonStock": "2800000", "currentDebt": "None", "investments": "None", "totalAssets": "4553900000", "longTermDebt": "2527000000", "shortTermDebt": "164500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "714800000", "reportedCurrency": "USD", "retainedEarnings": "3279200000", "totalLiabilities": "4220500000", "otherCurrentAssets": "113800000", "totalCurrentAssets": "1103200000", "currentLongTermDebt": "44900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "431400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3450700000", "currentAccountsPayable": "311300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3266300000", "totalShareholderEquity": "323400000", "capitalLeaseObligations": "694400000", "otherCurrentLiabilities": "358400000", "totalCurrentLiabilities": "908200000", "otherNonCurrentLiabilities": "82600000", "totalNonCurrentLiabilities": "3312300000", "cashAndShortTermInvestments": "74900000", "commonStockSharesOutstanding": "178200000", "intangibleAssetsExcludingGoodwill": "714800000", "cashAndCashEquivalentsAtCarryingValue": "74900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77700000", "profitLoss": "None", "dividendPayout": "18900000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "91100000", "capitalExpenditures": "32100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81100000", "cashflowFromInvestment": "-35000000", "stockBasedCompensation": "11800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35700000", "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": "2026-06-07T03:21:56.994296+00:00", "is_restated": false, "income_statement": { "revenue": 1277100000, "cost_of_revenue": 703400000, "gross_profit": 573700000, "ebit": 183300000, "ebitda": 216500000, "pretax_income": 150700000, "tax_provision": 36800000, "net_income": 113300000, "net_income_to_common": 113300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91600000, "total_current_assets": 1247700000, "total_assets": 4546100000, "short_term_debt": 182700000, "long_term_debt": 2538500000, "total_debt": 2721200000, "total_liabilities": 4322400000, "total_equity": 214100000, "shares_outstanding": 177600000, "goodwill_and_intangibles": 1774200000 }, "cash_flow": { "operating_cash_flow": 228700000, "capital_expenditure": 40600000, "free_cash_flow": 269300000, "dividends_paid": 19000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328100, "ticker_id": 3587, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:56.994296+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "183300000", "ebitda": "216500000", "netIncome": "113300000", "grossProfit": "573700000", "depreciation": "None", "totalRevenue": "1277100000", "costOfRevenue": "703400000", "interestIncome": "None", "incomeBeforeTax": "150700000", "interestExpense": "32600000", "operatingIncome": "183200000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "36800000", "reportedCurrency": "USD", "netInterestIncome": "-32600000", "nonInterestIncome": "None", "operatingExpenses": "390500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "703400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33200000", "sellingGeneralAndAdministrative": "122200000", "netIncomeFromContinuingOperations": "113900000" }, "balance": { "goodwill": "1064800000", "inventory": "485500000", "commonStock": "2800000", "currentDebt": "None", "investments": "None", "totalAssets": "4546100000", "longTermDebt": "2538500000", "shortTermDebt": "182700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "709400000", "reportedCurrency": "USD", "retainedEarnings": "3221400000", "totalLiabilities": "4322400000", "otherCurrentAssets": "144800000", "totalCurrentAssets": "1247700000", "currentLongTermDebt": "70000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "525800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3298400000", "currentAccountsPayable": "361700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3249000000", "totalShareholderEquity": "214100000", "capitalLeaseObligations": "640500000", "otherCurrentLiabilities": "380100000", "totalCurrentLiabilities": "1058900000", "otherNonCurrentLiabilities": "81100000", "totalNonCurrentLiabilities": "3263500000", "cashAndShortTermInvestments": "91600000", "commonStockSharesOutstanding": "177600000", "intangibleAssetsExcludingGoodwill": "709400000", "cashAndCashEquivalentsAtCarryingValue": "91600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113900000", "profitLoss": "None", "dividendPayout": "19000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "228700000", "capitalExpenditures": "40600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-191800000", "cashflowFromInvestment": "-40500000", "stockBasedCompensation": "11700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1277100000, "cost_of_revenue": 703400000, "gross_profit": 573700000, "research_and_development": null, "selling_general_admin": 122200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 183300000, "depreciation_amortisation": 33200000, "ebitda": 216500000, "interest_expense": 32600000, "interest_income": null, "other_non_operating": null, "pretax_income": 150700000, "tax_provision": 36800000, "effective_tax_rate": null, "net_income": 113300000, "net_income_continuing_ops": 113900000, "net_income_to_common": 113300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91600000, "short_term_investments": null, "net_receivables": 525800000, "inventory": 485500000, "other_current_assets": null, "total_current_assets": 1247700000, "net_ppe": null, "goodwill": 1064800000, "intangible_assets": 709400000, "goodwill_and_intangibles": 1774200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3298400000, "total_assets": 4546100000, "short_term_debt": 182700000, "accounts_payable": 361700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1058900000, "long_term_debt": 2538500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3263500000, "total_liabilities": 4322400000, "total_debt": 2721200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3221400000, "total_equity": 214100000, "shares_outstanding": 177600000, "operating_cash_flow": 228700000, "stock_based_compensation": 11700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40500000, "dividends_paid": 19000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -191800000, "free_cash_flow": 269300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "183300000", "ebitda": "216500000", "netIncome": "113300000", "grossProfit": "573700000", "depreciation": "None", "totalRevenue": "1277100000", "costOfRevenue": "703400000", "interestIncome": "None", "incomeBeforeTax": "150700000", "interestExpense": "32600000", "operatingIncome": "183200000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "36800000", "reportedCurrency": "USD", "netInterestIncome": "-32600000", "nonInterestIncome": "None", "operatingExpenses": "390500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "703400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33200000", "sellingGeneralAndAdministrative": "122200000", "netIncomeFromContinuingOperations": "113900000" }, "balance": { "goodwill": "1064800000", "inventory": "485500000", "commonStock": "2800000", "currentDebt": "None", "investments": "None", "totalAssets": "4546100000", "longTermDebt": "2538500000", "shortTermDebt": "182700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "709400000", "reportedCurrency": "USD", "retainedEarnings": "3221400000", "totalLiabilities": "4322400000", "otherCurrentAssets": "144800000", "totalCurrentAssets": "1247700000", "currentLongTermDebt": "70000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "525800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3298400000", "currentAccountsPayable": "361700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3249000000", "totalShareholderEquity": "214100000", "capitalLeaseObligations": "640500000", "otherCurrentLiabilities": "380100000", "totalCurrentLiabilities": "1058900000", "otherNonCurrentLiabilities": "81100000", "totalNonCurrentLiabilities": "3263500000", "cashAndShortTermInvestments": "91600000", "commonStockSharesOutstanding": "177600000", "intangibleAssetsExcludingGoodwill": "709400000", "cashAndCashEquivalentsAtCarryingValue": "91600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113900000", "profitLoss": "None", "dividendPayout": "19000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "228700000", "capitalExpenditures": "40600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-191800000", "cashflowFromInvestment": "-40500000", "stockBasedCompensation": "11700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2016-06-30", "period_type": "quarterly", "fiscal_year": 2016, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:56.994296+00:00", "is_restated": false, "income_statement": { "revenue": 122714000, "cost_of_revenue": 85226000, "gross_profit": 37488000, "ebit": -1517000, "ebitda": 1266000, "pretax_income": -1517000, "tax_provision": -1651000, "net_income": 134000, "net_income_to_common": 134000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92946000, "total_current_assets": 263951000, "total_assets": 356129000, "short_term_debt": 3776000, "long_term_debt": null, "total_debt": 3776000, "total_liabilities": 300939000, "total_equity": 55190000, "shares_outstanding": 208035900, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 70700000, "capital_expenditure": 11700000, "free_cash_flow": 82400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328105, "ticker_id": 3587, "period_end_date": "2016-06-30", "period_type": "quarterly", "fiscal_year": 2016, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:56.994296+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1517000", "ebitda": "1266000", "netIncome": "134000", "grossProfit": "37488000", "depreciation": "None", "totalRevenue": "122714000", "costOfRevenue": "85226000", "interestIncome": "None", "incomeBeforeTax": "-1517000", "interestExpense": "None", "operatingIncome": "1756000", "fiscalDateEnding": "2016-06-30", "incomeTaxExpense": "-1651000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "35732000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11786000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85226000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2783000", "sellingGeneralAndAdministrative": "1700000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "55911000", "commonStock": "39000", "currentDebt": "None", "investments": "None", "totalAssets": "356129000", "longTermDebt": "None", "shortTermDebt": "3776000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2016-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-473167000", "totalLiabilities": "300939000", "otherCurrentAssets": "29260000", "totalCurrentAssets": "263951000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85834000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "92178000", "currentAccountsPayable": "55761000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "61683000", "totalShareholderEquity": "55190000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "38198000", "totalCurrentLiabilities": "167383000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "119873000", "cashAndShortTermInvestments": "92946000", "commonStockSharesOutstanding": "208035900", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "92946000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2016-06-30", "reportedCurrency": "None", "changeInInventory": "-5677000", "operatingCashflow": "70700000", "capitalExpenditures": "11700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "42300000", "cashflowFromInvestment": "-11500000", "stockBasedCompensation": "4500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-115300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 122714000, "cost_of_revenue": 85226000, "gross_profit": 37488000, "research_and_development": 11786000, "selling_general_admin": 1700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1517000, "depreciation_amortisation": 2783000, "ebitda": 1266000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -1517000, "tax_provision": -1651000, "effective_tax_rate": null, "net_income": 134000, "net_income_continuing_ops": null, "net_income_to_common": 134000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 92946000, "short_term_investments": null, "net_receivables": 85834000, "inventory": 55911000, "other_current_assets": null, "total_current_assets": 263951000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 92178000, "total_assets": 356129000, "short_term_debt": 3776000, "accounts_payable": 55761000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 167383000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 119873000, "total_liabilities": 300939000, "total_debt": 3776000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -473167000, "total_equity": 55190000, "shares_outstanding": 208035900, "operating_cash_flow": 70700000, "stock_based_compensation": 4500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 42300000, "free_cash_flow": 82400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1517000", "ebitda": "1266000", "netIncome": "134000", "grossProfit": "37488000", "depreciation": "None", "totalRevenue": "122714000", "costOfRevenue": "85226000", "interestIncome": "None", "incomeBeforeTax": "-1517000", "interestExpense": "None", "operatingIncome": "1756000", "fiscalDateEnding": "2016-06-30", "incomeTaxExpense": "-1651000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "35732000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11786000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85226000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2783000", "sellingGeneralAndAdministrative": "1700000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "55911000", "commonStock": "39000", "currentDebt": "None", "investments": "None", "totalAssets": "356129000", "longTermDebt": "None", "shortTermDebt": "3776000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2016-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-473167000", "totalLiabilities": "300939000", "otherCurrentAssets": "29260000", "totalCurrentAssets": "263951000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85834000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "92178000", "currentAccountsPayable": "55761000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "61683000", "totalShareholderEquity": "55190000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "38198000", "totalCurrentLiabilities": "167383000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "119873000", "cashAndShortTermInvestments": "92946000", "commonStockSharesOutstanding": "208035900", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "92946000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2016-06-30", "reportedCurrency": "None", "changeInInventory": "-5677000", "operatingCashflow": "70700000", "capitalExpenditures": "11700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "42300000", "cashflowFromInvestment": "-11500000", "stockBasedCompensation": "4500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-115300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18400000", "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": "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" ] } } }