{ "ticker": { "uuid": "43e41b44-1428-4b20-882a-4a5ee47019f0", "symbol": "LEG", "name": "Leggett & Platt Incorporated", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Furnishings, Fixtures & Appliances", "page_url": "https://sharemaestro.com/factors/ticker/43e41b44-1428-4b20-882a-4a5ee47019f0/", "api_url": "https://sharemaestro.com/factors/api/tickers/43e41b44-1428-4b20-882a-4a5ee47019f0/" }, "ticker_metadata": { "id": 2473, "uuid": "43e41b44-1428-4b20-882a-4a5ee47019f0", "symbol": "LEG", "name": "Leggett & Platt Incorporated", "asset_type": "equity", "market_cap": 1405254000, "stock_exchange_id": 3, "industry": "Furnishings, Fixtures & Appliances", "sector": "Consumer Cyclical", "description": "Leggett & Platt (L&P), based in Carthage, Missouri, is a diversified manufacturer that designs and produces various engineered components and products.", "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": "43e41b44-1428-4b20-882a-4a5ee47019f0", "symbol": "LEG", "name": "Leggett & Platt Incorporated", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Furnishings, Fixtures & Appliances", "page_url": "https://sharemaestro.com/factors/ticker/43e41b44-1428-4b20-882a-4a5ee47019f0/", "api_url": "https://sharemaestro.com/factors/api/tickers/43e41b44-1428-4b20-882a-4a5ee47019f0/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.75, "value": 0.92, "quality": 0.32, "momentum": 0.31, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 10.01, "market_cap": 1411410000, "pe_ratio": 6.2785, "earnings_yield": 0.1593, "ebitda_to_ev": 0.1413, "shareholder_yield": 0.0192, "roe": 0.2163, "piotroski_f_score": 7, "momentum_12_1": 0.1277, "volatility_252d": 0.4898 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "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": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:38.644269+00:00", "batch_id": "" }, "size": { "price_close": 10.01, "market_cap": 1411410000, "market_cap_usd": 1411410000, "enterprise_value": 2449110000, "shares_outstanding": 141000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 6.2785, "pb_ratio": 1.3582, "ptbv_ratio": 6.9051, "ps_ratio": 0.3571, "pcf_ratio": 5.1268, "pfcf_ratio": 4.1089, "ev_ebitda": 7.0784, "ev_ebit": 10.7323, "ev_sales": 0.6196, "ev_fcf": 7.1299, "earnings_yield": 0.1593, "fcf_yield": 0.1403, "price_to_sales": 0.3571, "price_to_book": 1.3582, "price_to_cashflow": 5.1268, "ebitda_to_ev": 0.1413, "sales_yield": 1.6139 }, "yield": { "dividend_yield": 0.0192, "buyback_yield": 0, "shareholder_yield": 0.0192, "debt_paydown_yield": null, "total_yield": 0.0192 }, "quality": { "gross_margin": 0.1806, "operating_margin": 0.0577, "net_margin": 0.0569, "ebitda_margin": 0.0875, "fcf_margin": 0.0869, "roe": 0.2163, "roa": 0.0639, "roic": 0.0893, "roc_greenblatt": null, "asset_turnover": 1.1232, "cash_conversion": 1.528, "accruals_ratio": -0.0144, "sbc_to_revenue": 0.0057, "piotroski_f_score": 7, "altman_z_score": 2.9283, "earnings_stability_5y": 6.4394, "revenue_stability_5y": 0.088, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2029, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.3859, "net_debt_to_ebitda": 2.9991, "debt_to_assets": 0.4399, "interest_coverage": 3.312, "current_ratio": 2.3334, "quick_ratio": 1.4474, "net_debt": 1037700000, "local_beta": 0.0031, "volatility_252d": 0.4898, "volatility_60d": 1.0409, "max_drawdown_12m": -0.2851, "risk_adjusted_momentum": 0.2607 }, "growth": { "revenue_growth_1y": -0.0831, "revenue_growth_3y_cagr": -0.0762, "revenue_growth_5y_cagr": -0.0106, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.0875, "eps_growth_5y_cagr": -0.0143, "fcf_growth_1y": -0.1138, "book_value_growth_1y": 0.4578, "revenue_growth": -0.0831, "earnings_growth": null }, "momentum": { "price_return_1m": -0.005, "price_return_3m": -0.0537, "price_return_6m": -0.0956, "price_return_9m": 0.0146, "price_return_12m": 0.1221, "price_return_12m_ex1m": 0.1277, "momentum_6m": -0.0956, "momentum_12m": 0.1221, "momentum_12_1": 0.1277, "distance_from_52w_high": -0.2196, "distance_from_52w_low": 0.2569, "relative_strength": 0.0221 }, "raw_ttm": { "revenue_ttm": 3952600000, "gross_profit_ttm": 714000000, "ebit_ttm": 228200000, "ebitda_ttm": 346000000, "net_income_ttm": 224800000, "eps_diluted_ttm": 1.5943, "operating_cash_flow_ttm": 275300000, "capital_expenditure_ttm": 68200000, "fcf_ttm": 343500000, "dividends_paid_ttm": 27100000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 68900000, "cash_and_equivalents": 510500000, "total_current_assets": 1747000000, "total_current_liabilities": 748700000, "net_ppe": null, "total_assets": 3519100000, "total_debt": 1548200000, "total_equity": 1039200000, "net_working_capital": 539400000, "book_value_per_share": 7.3702, "retained_earnings": 2285200000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 204400001, "tangible_book_per_share": 1.4496 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 10, "rank_pb": 34, "rank_ptbv": 75, "rank_ps": 10, "rank_pcf": 18, "rank_ev_ebitda": 21, "rank_ev_ebit": 44, "rank_earnings_yield": 10, "rank_fcf_yield": 27, "rank_dividend_yield": 36, "rank_shareholder_yield": 36, "rank_total_yield": 36, "rank_roe": 17, "rank_roc": 50, "rank_roic": 42, "rank_gross_margin": 85, "rank_fcf_margin": 73, "rank_piotroski": 18, "rank_accruals": 69, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 78, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 53, "rank_relative_strength": 50 }, "composites": { "value_composite": 8, "quality_composite": 68, "momentum_composite": 69, "growth_composite": 94, "yield_composite": 25, "svqf_composite": 5, "vc1_composite": 4, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 68, "overall_composite": 25, "quality_value_composite": 0.5426, "os_score": 0.75, "value_percentile": 0.92, "quality_percentile": 0.32, "momentum_percentile": 0.31, "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": 21, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 68, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4439, "ticker_id": 2473, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:38.644269+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.01, "market_cap": 1411410000, "market_cap_usd": 1411410000, "enterprise_value": 2449110000, "shares_outstanding": 141000000, "fx_rate_to_usd": null, "pe_ratio": 6.27851423, "pb_ratio": 1.35816975, "ptbv_ratio": 6.90513695, "ps_ratio": 0.35708394, "pcf_ratio": 5.12680712, "pfcf_ratio": 4.1089083, "ev_ebitda": 7.0783526, "ev_ebit": 10.73229623, "ev_sales": 0.61962, "ev_fcf": 7.129869, "earnings_yield": 0.15927335, "fcf_yield": 0.14025503, "dividend_yield": 0.01920066, "buyback_yield": 0, "shareholder_yield": 0.01920066, "debt_paydown_yield": null, "total_yield": 0.01920066, "gross_margin": 0.18064059, "operating_margin": 0.05773415, "net_margin": 0.05687396, "ebitda_margin": 0.08753732, "fcf_margin": 0.08690482, "roe": 0.21632025, "roa": 0.06387997, "roic": 0.0893308, "roc_greenblatt": null, "asset_turnover": 1.12318491, "cash_conversion": 1.52802491, "accruals_ratio": -0.01435026, "sbc_to_revenue": 0.00574306, "debt_to_equity": 2.38587375, "net_debt_to_ebitda": 2.99913295, "debt_to_assets": 0.43994203, "interest_coverage": 3.31204644, "current_ratio": 2.33337785, "quick_ratio": 1.44744223, "net_debt": 1037700000, "revenue_growth_1y": -0.08311489, "revenue_growth_3y_cagr": -0.07615744, "revenue_growth_5y_cagr": -0.01060039, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.08748149, "eps_growth_5y_cagr": -0.01431718, "fcf_growth_1y": -0.11377709, "book_value_growth_1y": 0.4578359, "piotroski_f_score": 7, "altman_z_score": 2.92826531, "earnings_stability_5y": 6.439426, "revenue_stability_5y": 0.088022, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00497018, "price_return_3m": -0.05369635, "price_return_6m": -0.09558272, "price_return_9m": 0.0145853, "price_return_12m": 0.12208409, "price_return_12m_ex1m": 0.12768891, "distance_from_52w_high": -0.21961487, "distance_from_52w_low": 0.25692186, "relative_strength": 0.02212051, "local_beta": 0.0031, "volatility_252d": 0.489821, "volatility_60d": 1.040862, "max_drawdown_12m": -0.28510174, "revenue_ttm": 3952600000, "gross_profit_ttm": 714000000, "ebit_ttm": 228200000, "ebitda_ttm": 346000000, "net_income_ttm": 224800000, "eps_diluted_ttm": 1.59432624, "operating_cash_flow_ttm": 275300000, "capital_expenditure_ttm": 68200000, "fcf_ttm": 343500000, "dividends_paid_ttm": 27100000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 68900000, "cash_and_equivalents": 510500000, "total_current_assets": 1747000000, "total_current_liabilities": 748700000, "net_ppe": null, "total_assets": 3519100000, "total_debt": 1548200000, "total_equity": 1039200000, "net_working_capital": 539400000, "book_value_per_share": 7.37021277, "retained_earnings": 2285200000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 204400001, "tangible_book_per_share": 1.4496454, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 10, "rank_pb": 34, "rank_ptbv": 75, "rank_ps": 10, "rank_pcf": 18, "rank_ev_ebitda": 21, "rank_ev_ebit": 44, "rank_earnings_yield": 10, "rank_fcf_yield": 27, "rank_dividend_yield": 36, "rank_shareholder_yield": 36, "rank_total_yield": 36, "rank_roe": 17, "rank_roc": 50, "rank_roic": 42, "rank_gross_margin": 85, "rank_fcf_margin": 73, "rank_piotroski": 18, "rank_accruals": 69, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 78, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 53, "rank_relative_strength": 50, "value_composite": 8, "quality_composite": 68, "momentum_composite": 69, "growth_composite": 94, "yield_composite": 25, "svqf_composite": 5, "vc1_composite": 4, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 68, "overall_composite": 25, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 21, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 10.01, "os": 0.75, "value": 0.92, "quality": 0.32, "momentum": 0.31, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 6.2785, "earnings_yield": 0.1593, "shareholder_yield": 0.0192, "roe": 0.2163, "momentum_12_1": 0.1277, "complete_fields": { "id": 4439, "ticker_id": 2473, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:38.644269+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.01, "market_cap": 1411410000, "market_cap_usd": 1411410000, "enterprise_value": 2449110000, "shares_outstanding": 141000000, "fx_rate_to_usd": null, "pe_ratio": 6.27851423, "pb_ratio": 1.35816975, "ptbv_ratio": 6.90513695, "ps_ratio": 0.35708394, "pcf_ratio": 5.12680712, "pfcf_ratio": 4.1089083, "ev_ebitda": 7.0783526, "ev_ebit": 10.73229623, "ev_sales": 0.61962, "ev_fcf": 7.129869, "earnings_yield": 0.15927335, "fcf_yield": 0.14025503, "dividend_yield": 0.01920066, "buyback_yield": 0, "shareholder_yield": 0.01920066, "debt_paydown_yield": null, "total_yield": 0.01920066, "gross_margin": 0.18064059, "operating_margin": 0.05773415, "net_margin": 0.05687396, "ebitda_margin": 0.08753732, "fcf_margin": 0.08690482, "roe": 0.21632025, "roa": 0.06387997, "roic": 0.0893308, "roc_greenblatt": null, "asset_turnover": 1.12318491, "cash_conversion": 1.52802491, "accruals_ratio": -0.01435026, "sbc_to_revenue": 0.00574306, "debt_to_equity": 2.38587375, "net_debt_to_ebitda": 2.99913295, "debt_to_assets": 0.43994203, "interest_coverage": 3.31204644, "current_ratio": 2.33337785, "quick_ratio": 1.44744223, "net_debt": 1037700000, "revenue_growth_1y": -0.08311489, "revenue_growth_3y_cagr": -0.07615744, "revenue_growth_5y_cagr": -0.01060039, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.08748149, "eps_growth_5y_cagr": -0.01431718, "fcf_growth_1y": -0.11377709, "book_value_growth_1y": 0.4578359, "piotroski_f_score": 7, "altman_z_score": 2.92826531, "earnings_stability_5y": 6.439426, "revenue_stability_5y": 0.088022, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00497018, "price_return_3m": -0.05369635, "price_return_6m": -0.09558272, "price_return_9m": 0.0145853, "price_return_12m": 0.12208409, "price_return_12m_ex1m": 0.12768891, "distance_from_52w_high": -0.21961487, "distance_from_52w_low": 0.25692186, "relative_strength": 0.02212051, "local_beta": 0.0031, "volatility_252d": 0.489821, "volatility_60d": 1.040862, "max_drawdown_12m": -0.28510174, "revenue_ttm": 3952600000, "gross_profit_ttm": 714000000, "ebit_ttm": 228200000, "ebitda_ttm": 346000000, "net_income_ttm": 224800000, "eps_diluted_ttm": 1.59432624, "operating_cash_flow_ttm": 275300000, "capital_expenditure_ttm": 68200000, "fcf_ttm": 343500000, "dividends_paid_ttm": 27100000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 68900000, "cash_and_equivalents": 510500000, "total_current_assets": 1747000000, "total_current_liabilities": 748700000, "net_ppe": null, "total_assets": 3519100000, "total_debt": 1548200000, "total_equity": 1039200000, "net_working_capital": 539400000, "book_value_per_share": 7.37021277, "retained_earnings": 2285200000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 204400001, "tangible_book_per_share": 1.4496454, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 10, "rank_pb": 34, "rank_ptbv": 75, "rank_ps": 10, "rank_pcf": 18, "rank_ev_ebitda": 21, "rank_ev_ebit": 44, "rank_earnings_yield": 10, "rank_fcf_yield": 27, "rank_dividend_yield": 36, "rank_shareholder_yield": 36, "rank_total_yield": 36, "rank_roe": 17, "rank_roc": 50, "rank_roic": 42, "rank_gross_margin": 85, "rank_fcf_margin": 73, "rank_piotroski": 18, "rank_accruals": 69, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 78, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 53, "rank_relative_strength": 50, "value_composite": 8, "quality_composite": 68, "momentum_composite": 69, "growth_composite": 94, "yield_composite": 25, "svqf_composite": 5, "vc1_composite": 4, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 68, "overall_composite": 25, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 21, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "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": "2026-06-07T02:26:38.081337+00:00", "is_restated": false, "income_statement": { "revenue": 4058100000, "cost_of_revenue": 3324800000, "gross_profit": 733300000, "ebit": 247000000, "ebitda": 367900000, "pretax_income": 289700000, "tax_provision": 54300000, "net_income": 235400000, "net_income_to_common": 235400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 587400000, "total_current_assets": 1743600000, "total_assets": 3536400000, "short_term_debt": 53000000, "long_term_debt": 1496200000, "total_debt": 1549200000, "total_liabilities": 2513800000, "total_equity": 1022600000, "shares_outstanding": 139700000, "goodwill_and_intangibles": 990900000 }, "cash_flow": { "operating_cash_flow": 338200000, "capital_expenditure": 57200000, "free_cash_flow": 395400000, "dividends_paid": 27000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288863, "ticker_id": 2473, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:38.081337+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "247000000", "ebitda": "367900000", "netIncome": "235400000", "grossProfit": "733300000", "depreciation": "None", "totalRevenue": "4058100000", "costOfRevenue": "3324800000", "interestIncome": "6600000", "incomeBeforeTax": "289700000", "interestExpense": "73200000", "operatingIncome": "247000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "54300000", "reportedCurrency": "USD", "netInterestIncome": "-66300000", "nonInterestIncome": "None", "operatingExpenses": "486300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3324800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120900000", "sellingGeneralAndAdministrative": "488300000", "netIncomeFromContinuingOperations": "235400000" }, "balance": { "goodwill": "751400000", "inventory": "622600000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "3536400000", "longTermDebt": "1496200000", "shortTermDebt": "53000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "239500000", "reportedCurrency": "USD", "retainedEarnings": "2272200000", "totalLiabilities": "2513800000", "otherCurrentAssets": "57700000", "totalCurrentAssets": "1743600000", "currentLongTermDebt": "1500000", "longTermInvestments": "55900000", "shortTermInvestments": "None", "currentNetReceivables": "475900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1792800000", "currentAccountsPayable": "466600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "805800000", "shortLongTermDebtTotal": "1655900000", "totalShareholderEquity": "1022600000", "capitalLeaseObligations": "158200000", "otherCurrentLiabilities": "255400000", "totalCurrentLiabilities": "775000000", "otherNonCurrentLiabilities": "7300000", "totalNonCurrentLiabilities": "1738800000", "cashAndShortTermInvestments": "587400000", "commonStockSharesOutstanding": "139700000", "intangibleAssetsExcludingGoodwill": "239500000", "cashAndCashEquivalentsAtCarryingValue": "587400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "235400000", "profitLoss": "None", "dividendPayout": "27000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "35000000", "operatingCashflow": "338200000", "capitalExpenditures": "57200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-413200000", "cashflowFromInvestment": "293300000", "stockBasedCompensation": "19600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4058100000, "cost_of_revenue": 3324800000, "gross_profit": 733300000, "research_and_development": null, "selling_general_admin": 488300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 247000000, "depreciation_amortisation": 120900000, "ebitda": 367900000, "interest_expense": 73200000, "interest_income": null, "other_non_operating": null, "pretax_income": 289700000, "tax_provision": 54300000, "effective_tax_rate": null, "net_income": 235400000, "net_income_continuing_ops": 235400000, "net_income_to_common": 235400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 587400000, "short_term_investments": null, "net_receivables": 475900000, "inventory": 622600000, "other_current_assets": null, "total_current_assets": 1743600000, "net_ppe": null, "goodwill": 751400000, "intangible_assets": 239500000, "goodwill_and_intangibles": 990900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1792800000, "total_assets": 3536400000, "short_term_debt": 53000000, "accounts_payable": 466600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 775000000, "long_term_debt": 1496200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1738800000, "total_liabilities": 2513800000, "total_debt": 1549200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2272200000, "total_equity": 1022600000, "shares_outstanding": 139700000, "operating_cash_flow": 338200000, "stock_based_compensation": 19600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 293300000, "dividends_paid": 27000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -413200000, "free_cash_flow": 395400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "247000000", "ebitda": "367900000", "netIncome": "235400000", "grossProfit": "733300000", "depreciation": "None", "totalRevenue": "4058100000", "costOfRevenue": "3324800000", "interestIncome": "6600000", "incomeBeforeTax": "289700000", "interestExpense": "73200000", "operatingIncome": "247000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "54300000", "reportedCurrency": "USD", "netInterestIncome": "-66300000", "nonInterestIncome": "None", "operatingExpenses": "486300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3324800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120900000", "sellingGeneralAndAdministrative": "488300000", "netIncomeFromContinuingOperations": "235400000" }, "balance": { "goodwill": "751400000", "inventory": "622600000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "3536400000", "longTermDebt": "1496200000", "shortTermDebt": "53000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "239500000", "reportedCurrency": "USD", "retainedEarnings": "2272200000", "totalLiabilities": "2513800000", "otherCurrentAssets": "57700000", "totalCurrentAssets": "1743600000", "currentLongTermDebt": "1500000", "longTermInvestments": "55900000", "shortTermInvestments": "None", "currentNetReceivables": "475900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1792800000", "currentAccountsPayable": "466600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "805800000", "shortLongTermDebtTotal": "1655900000", "totalShareholderEquity": "1022600000", "capitalLeaseObligations": "158200000", "otherCurrentLiabilities": "255400000", "totalCurrentLiabilities": "775000000", "otherNonCurrentLiabilities": "7300000", "totalNonCurrentLiabilities": "1738800000", "cashAndShortTermInvestments": "587400000", "commonStockSharesOutstanding": "139700000", "intangibleAssetsExcludingGoodwill": "239500000", "cashAndCashEquivalentsAtCarryingValue": "587400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "235400000", "profitLoss": "None", "dividendPayout": "27000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "35000000", "operatingCashflow": "338200000", "capitalExpenditures": "57200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-413200000", "cashflowFromInvestment": "293300000", "stockBasedCompensation": "19600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120900000", "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": "2026-06-07T02:26:38.081337+00:00", "is_restated": false, "income_statement": { "revenue": 4383600000, "cost_of_revenue": 3634500000, "gross_profit": 749100000, "ebit": -423300000, "ebitda": -287300000, "pretax_income": -509200000, "tax_provision": 2200000, "net_income": -511500000, "net_income_to_common": -511500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 350200000, "total_current_assets": 1690500000, "total_assets": 3661600000, "short_term_debt": 54700000, "long_term_debt": 1862800000, "total_debt": 1917500000, "total_liabilities": 2971400000, "total_equity": 689400000, "shares_outstanding": 137300000, "goodwill_and_intangibles": 934800000 }, "cash_flow": { "operating_cash_flow": 305700000, "capital_expenditure": 81600000, "free_cash_flow": 387300000, "dividends_paid": 136300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288868, "ticker_id": 2473, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:38.081337+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-423300000", "ebitda": "-287300000", "netIncome": "-511500000", "grossProfit": "749100000", "depreciation": "None", "totalRevenue": "4383600000", "costOfRevenue": "3634500000", "interestIncome": "6600000", "incomeBeforeTax": "-509200000", "interestExpense": "85900000", "operatingIncome": "218300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2200000", "reportedCurrency": "USD", "netInterestIncome": "-79300000", "nonInterestIncome": "None", "operatingExpenses": "530800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3634500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136000000", "sellingGeneralAndAdministrative": "508800000", "netIncomeFromContinuingOperations": "-511400000" }, "balance": { "goodwill": "794400000", "inventory": "722600000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "3661600000", "longTermDebt": "1862800000", "shortTermDebt": "54700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "140400000", "reportedCurrency": "USD", "retainedEarnings": "2064500000", "totalLiabilities": "2971400000", "otherCurrentAssets": "58300000", "totalCurrentAssets": "1690500000", "currentLongTermDebt": "1300000", "longTermInvestments": "51400000", "shortTermInvestments": "None", "currentNetReceivables": "559400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1971100000", "currentAccountsPayable": "497700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "903700000", "shortLongTermDebtTotal": "2048600000", "totalShareholderEquity": "689400000", "capitalLeaseObligations": "184500000", "otherCurrentLiabilities": "263100000", "totalCurrentLiabilities": "846400000", "otherNonCurrentLiabilities": "10900000", "totalNonCurrentLiabilities": "2125000000", "cashAndShortTermInvestments": "350200000", "commonStockSharesOutstanding": "137300000", "intangibleAssetsExcludingGoodwill": "140400000", "cashAndCashEquivalentsAtCarryingValue": "350200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-511400000", "profitLoss": "None", "dividendPayout": "136300000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "44700000", "operatingCashflow": "305700000", "capitalExpenditures": "81600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-270000000", "cashflowFromInvestment": "-36600000", "stockBasedCompensation": "26500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "136300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4383600000, "cost_of_revenue": 3634500000, "gross_profit": 749100000, "research_and_development": null, "selling_general_admin": 508800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -423300000, "depreciation_amortisation": 136000000, "ebitda": -287300000, "interest_expense": 85900000, "interest_income": null, "other_non_operating": null, "pretax_income": -509200000, "tax_provision": 2200000, "effective_tax_rate": null, "net_income": -511500000, "net_income_continuing_ops": -511400000, "net_income_to_common": -511500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 350200000, "short_term_investments": null, "net_receivables": 559400000, "inventory": 722600000, "other_current_assets": null, "total_current_assets": 1690500000, "net_ppe": null, "goodwill": 794400000, "intangible_assets": 140400000, "goodwill_and_intangibles": 934800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1971100000, "total_assets": 3661600000, "short_term_debt": 54700000, "accounts_payable": 497700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 846400000, "long_term_debt": 1862800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2125000000, "total_liabilities": 2971400000, "total_debt": 1917500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2064500000, "total_equity": 689400000, "shares_outstanding": 137300000, "operating_cash_flow": 305700000, "stock_based_compensation": 26500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36600000, "dividends_paid": 136300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -270000000, "free_cash_flow": 387300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-423300000", "ebitda": "-287300000", "netIncome": "-511500000", "grossProfit": "749100000", "depreciation": "None", "totalRevenue": "4383600000", "costOfRevenue": "3634500000", "interestIncome": "6600000", "incomeBeforeTax": "-509200000", "interestExpense": "85900000", "operatingIncome": "218300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2200000", "reportedCurrency": "USD", "netInterestIncome": "-79300000", "nonInterestIncome": "None", "operatingExpenses": "530800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3634500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136000000", "sellingGeneralAndAdministrative": "508800000", "netIncomeFromContinuingOperations": "-511400000" }, "balance": { "goodwill": "794400000", "inventory": "722600000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "3661600000", "longTermDebt": "1862800000", "shortTermDebt": "54700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "140400000", "reportedCurrency": "USD", "retainedEarnings": "2064500000", "totalLiabilities": "2971400000", "otherCurrentAssets": "58300000", "totalCurrentAssets": "1690500000", "currentLongTermDebt": "1300000", "longTermInvestments": "51400000", "shortTermInvestments": "None", "currentNetReceivables": "559400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1971100000", "currentAccountsPayable": "497700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "903700000", "shortLongTermDebtTotal": "2048600000", "totalShareholderEquity": "689400000", "capitalLeaseObligations": "184500000", "otherCurrentLiabilities": "263100000", "totalCurrentLiabilities": "846400000", "otherNonCurrentLiabilities": "10900000", "totalNonCurrentLiabilities": "2125000000", "cashAndShortTermInvestments": "350200000", "commonStockSharesOutstanding": "137300000", "intangibleAssetsExcludingGoodwill": "140400000", "cashAndCashEquivalentsAtCarryingValue": "350200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-511400000", "profitLoss": "None", "dividendPayout": "136300000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "44700000", "operatingCashflow": "305700000", "capitalExpenditures": "81600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-270000000", "cashflowFromInvestment": "-36600000", "stockBasedCompensation": "26500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "136300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136000000", "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": "2026-06-07T02:26:38.081337+00:00", "is_restated": false, "income_statement": { "revenue": 4725300000, "cost_of_revenue": 3871500000, "gross_profit": 853800000, "ebit": -85000000, "ebitda": 94900000, "pretax_income": -173400000, "tax_provision": -36600000, "net_income": -136800000, "net_income_to_common": -136800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 365500000, "total_current_assets": 1881400000, "total_assets": 4634500000, "short_term_debt": 365300000, "long_term_debt": 1679600000, "total_debt": 2044900000, "total_liabilities": 3300500000, "total_equity": 1333300000, "shares_outstanding": 136300000, "goodwill_and_intangibles": 1657300000 }, "cash_flow": { "operating_cash_flow": 497200000, "capital_expenditure": 113800000, "free_cash_flow": 611000000, "dividends_paid": 239400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288873, "ticker_id": 2473, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:38.081337+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-85000000", "ebitda": "94900000", "netIncome": "-136800000", "grossProfit": "853800000", "depreciation": "None", "totalRevenue": "4725300000", "costOfRevenue": "3871500000", "interestIncome": "5400000", "incomeBeforeTax": "-173400000", "interestExpense": "88400000", "operatingIncome": "319400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-36600000", "reportedCurrency": "USD", "netInterestIncome": "-85700000", "nonInterestIncome": "None", "operatingExpenses": "534400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3871500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179900000", "sellingGeneralAndAdministrative": "465400000", "netIncomeFromContinuingOperations": "-136800000" }, "balance": { "goodwill": "1489800000", "inventory": "819700000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "4634500000", "longTermDebt": "1679600000", "shortTermDebt": "365300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "167500000", "reportedCurrency": "USD", "retainedEarnings": "2661100000", "totalLiabilities": "3300500000", "otherCurrentAssets": "58900000", "totalCurrentAssets": "1881400000", "currentLongTermDebt": "308000000", "longTermInvestments": "46800000", "shortTermInvestments": "None", "currentNetReceivables": "637300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2753100000", "currentAccountsPayable": "536200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "978400000", "shortLongTermDebtTotal": "2195400000", "totalShareholderEquity": "1333300000", "capitalLeaseObligations": "207800000", "otherCurrentLiabilities": "328100000", "totalCurrentLiabilities": "1262600000", "otherNonCurrentLiabilities": "17200000", "totalNonCurrentLiabilities": "2037900000", "cashAndShortTermInvestments": "365500000", "commonStockSharesOutstanding": "136300000", "intangibleAssetsExcludingGoodwill": "167500000", "cashAndCashEquivalentsAtCarryingValue": "365500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-136800000", "profitLoss": "None", "dividendPayout": "239400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "86500000", "operatingCashflow": "497200000", "capitalExpenditures": "113800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-358800000", "cashflowFromInvestment": "-91300000", "stockBasedCompensation": "27600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "239400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "177900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4725300000, "cost_of_revenue": 3871500000, "gross_profit": 853800000, "research_and_development": null, "selling_general_admin": 465400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -85000000, "depreciation_amortisation": 179900000, "ebitda": 94900000, "interest_expense": 88400000, "interest_income": null, "other_non_operating": null, "pretax_income": -173400000, "tax_provision": -36600000, "effective_tax_rate": null, "net_income": -136800000, "net_income_continuing_ops": -136800000, "net_income_to_common": -136800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 365500000, "short_term_investments": null, "net_receivables": 637300000, "inventory": 819700000, "other_current_assets": null, "total_current_assets": 1881400000, "net_ppe": null, "goodwill": 1489800000, "intangible_assets": 167500000, "goodwill_and_intangibles": 1657300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2753100000, "total_assets": 4634500000, "short_term_debt": 365300000, "accounts_payable": 536200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1262600000, "long_term_debt": 1679600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2037900000, "total_liabilities": 3300500000, "total_debt": 2044900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2661100000, "total_equity": 1333300000, "shares_outstanding": 136300000, "operating_cash_flow": 497200000, "stock_based_compensation": 27600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 113800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -91300000, "dividends_paid": 239400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -358800000, "free_cash_flow": 611000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-85000000", "ebitda": "94900000", "netIncome": "-136800000", "grossProfit": "853800000", "depreciation": "None", "totalRevenue": "4725300000", "costOfRevenue": "3871500000", "interestIncome": "5400000", "incomeBeforeTax": "-173400000", "interestExpense": "88400000", "operatingIncome": "319400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-36600000", "reportedCurrency": "USD", "netInterestIncome": "-85700000", "nonInterestIncome": "None", "operatingExpenses": "534400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3871500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179900000", "sellingGeneralAndAdministrative": "465400000", "netIncomeFromContinuingOperations": "-136800000" }, "balance": { "goodwill": "1489800000", "inventory": "819700000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "4634500000", "longTermDebt": "1679600000", "shortTermDebt": "365300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "167500000", "reportedCurrency": "USD", "retainedEarnings": "2661100000", "totalLiabilities": "3300500000", "otherCurrentAssets": "58900000", "totalCurrentAssets": "1881400000", "currentLongTermDebt": "308000000", "longTermInvestments": "46800000", "shortTermInvestments": "None", "currentNetReceivables": "637300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2753100000", "currentAccountsPayable": "536200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "978400000", "shortLongTermDebtTotal": "2195400000", "totalShareholderEquity": "1333300000", "capitalLeaseObligations": "207800000", "otherCurrentLiabilities": "328100000", "totalCurrentLiabilities": "1262600000", "otherNonCurrentLiabilities": "17200000", "totalNonCurrentLiabilities": "2037900000", "cashAndShortTermInvestments": "365500000", "commonStockSharesOutstanding": "136300000", "intangibleAssetsExcludingGoodwill": "167500000", "cashAndCashEquivalentsAtCarryingValue": "365500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-136800000", "profitLoss": "None", "dividendPayout": "239400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "86500000", "operatingCashflow": "497200000", "capitalExpenditures": "113800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-358800000", "cashflowFromInvestment": "-91300000", "stockBasedCompensation": "27600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "239400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "177900000", "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": "2026-06-07T02:26:38.081337+00:00", "is_restated": false, "income_statement": { "revenue": 5146700000, "cost_of_revenue": 4169900000, "gross_profit": 976800000, "ebit": 489100000, "ebitda": 668900000, "pretax_income": 403600000, "tax_provision": 93700000, "net_income": 309800000, "net_income_to_common": 309800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 316500000, "total_current_assets": 1958000000, "total_assets": 5186100000, "short_term_debt": 58900000, "long_term_debt": 2074200000, "total_debt": 2133100000, "total_liabilities": 3544700000, "total_equity": 1640700000, "shares_outstanding": 136500000, "goodwill_and_intangibles": 2149800000 }, "cash_flow": { "operating_cash_flow": 441400000, "capital_expenditure": 100300000, "free_cash_flow": 541700000, "dividends_paid": 229200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288878, "ticker_id": 2473, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:38.081337+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "489100000", "ebitda": "668900000", "netIncome": "309800000", "grossProfit": "976800000", "depreciation": "None", "totalRevenue": "5146700000", "costOfRevenue": "4169900000", "interestIncome": "81400000", "incomeBeforeTax": "403600000", "interestExpense": "85500000", "operatingIncome": "482700000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "93700000", "reportedCurrency": "USD", "netInterestIncome": "-81400000", "nonInterestIncome": "None", "operatingExpenses": "494100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "6600000", "costofGoodsAndServicesSold": "4169900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179800000", "sellingGeneralAndAdministrative": "427300000", "netIncomeFromContinuingOperations": "309900000" }, "balance": { "goodwill": "1474400000", "inventory": "907500000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "5186100000", "longTermDebt": "2074200000", "shortTermDebt": "58900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "675400000", "reportedCurrency": "USD", "retainedEarnings": "3046000000", "totalLiabilities": "3544700000", "otherCurrentAssets": "59000000", "totalCurrentAssets": "1958000000", "currentLongTermDebt": "9400000", "longTermInvestments": "39700000", "shortTermInvestments": "None", "currentNetReceivables": "675000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3228100000", "currentAccountsPayable": "518400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "967400000", "shortLongTermDebtTotal": "2286700000", "totalShareholderEquity": "1640700000", "capitalLeaseObligations": "203100000", "otherCurrentLiabilities": "343500000", "totalCurrentLiabilities": "968100000", "otherNonCurrentLiabilities": "279700000", "totalNonCurrentLiabilities": "2576600000", "cashAndShortTermInvestments": "316500000", "commonStockSharesOutstanding": "136500000", "intangibleAssetsExcludingGoodwill": "675400000", "cashAndCashEquivalentsAtCarryingValue": "316500000", "accumulatedDepreciationAmortizationPPE": "-1496100000" }, "cashflow": { "netIncome": "309900000", "profitLoss": "None", "dividendPayout": "229200000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "96100000", "operatingCashflow": "441400000", "capitalExpenditures": "100300000", "changeInReceivables": "-26600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-284500000", "cashflowFromInvestment": "-181200000", "stockBasedCompensation": "30100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "229200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-26000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "179800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5146700000, "cost_of_revenue": 4169900000, "gross_profit": 976800000, "research_and_development": null, "selling_general_admin": 427300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 489100000, "depreciation_amortisation": 179800000, "ebitda": 668900000, "interest_expense": 85500000, "interest_income": null, "other_non_operating": null, "pretax_income": 403600000, "tax_provision": 93700000, "effective_tax_rate": null, "net_income": 309800000, "net_income_continuing_ops": 309900000, "net_income_to_common": 309800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 316500000, "short_term_investments": null, "net_receivables": 675000000, "inventory": 907500000, "other_current_assets": null, "total_current_assets": 1958000000, "net_ppe": null, "goodwill": 1474400000, "intangible_assets": 675400000, "goodwill_and_intangibles": 2149800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3228100000, "total_assets": 5186100000, "short_term_debt": 58900000, "accounts_payable": 518400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 968100000, "long_term_debt": 2074200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2576600000, "total_liabilities": 3544700000, "total_debt": 2133100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3046000000, "total_equity": 1640700000, "shares_outstanding": 136500000, "operating_cash_flow": 441400000, "stock_based_compensation": 30100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 100300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -181200000, "dividends_paid": 229200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -284500000, "free_cash_flow": 541700000, "net_change_in_cash": -26000000 }, "raw_data": { "income": { "ebit": "489100000", "ebitda": "668900000", "netIncome": "309800000", "grossProfit": "976800000", "depreciation": "None", "totalRevenue": "5146700000", "costOfRevenue": "4169900000", "interestIncome": "81400000", "incomeBeforeTax": "403600000", "interestExpense": "85500000", "operatingIncome": "482700000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "93700000", "reportedCurrency": "USD", "netInterestIncome": "-81400000", "nonInterestIncome": "None", "operatingExpenses": "494100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "6600000", "costofGoodsAndServicesSold": "4169900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179800000", "sellingGeneralAndAdministrative": "427300000", "netIncomeFromContinuingOperations": "309900000" }, "balance": { "goodwill": "1474400000", "inventory": "907500000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "5186100000", "longTermDebt": "2074200000", "shortTermDebt": "58900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "675400000", "reportedCurrency": "USD", "retainedEarnings": "3046000000", "totalLiabilities": "3544700000", "otherCurrentAssets": "59000000", "totalCurrentAssets": "1958000000", "currentLongTermDebt": "9400000", "longTermInvestments": "39700000", "shortTermInvestments": "None", "currentNetReceivables": "675000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3228100000", "currentAccountsPayable": "518400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "967400000", "shortLongTermDebtTotal": "2286700000", "totalShareholderEquity": "1640700000", "capitalLeaseObligations": "203100000", "otherCurrentLiabilities": "343500000", "totalCurrentLiabilities": "968100000", "otherNonCurrentLiabilities": "279700000", "totalNonCurrentLiabilities": "2576600000", "cashAndShortTermInvestments": "316500000", "commonStockSharesOutstanding": "136500000", "intangibleAssetsExcludingGoodwill": "675400000", "cashAndCashEquivalentsAtCarryingValue": "316500000", "accumulatedDepreciationAmortizationPPE": "-1496100000" }, "cashflow": { "netIncome": "309900000", "profitLoss": "None", "dividendPayout": "229200000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "96100000", "operatingCashflow": "441400000", "capitalExpenditures": "100300000", "changeInReceivables": "-26600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-284500000", "cashflowFromInvestment": "-181200000", "stockBasedCompensation": "30100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "229200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-26000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "179800000", "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": "2026-06-07T02:26:38.081337+00:00", "is_restated": false, "income_statement": { "revenue": 5072600000, "cost_of_revenue": 4034300000, "gross_profit": 1038300000, "ebit": 598600000, "ebitda": 785900000, "pretax_income": 522100000, "tax_provision": 119500000, "net_income": 402400000, "net_income_to_common": 402400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 361700000, "total_current_assets": 2065300000, "total_assets": 5307300000, "short_term_debt": 345100000, "long_term_debt": 1789700000, "total_debt": 2134800000, "total_liabilities": 3658700000, "total_equity": 1648600000, "shares_outstanding": 136700000, "goodwill_and_intangibles": 2267900000 }, "cash_flow": { "operating_cash_flow": 271300000, "capital_expenditure": 106600000, "free_cash_flow": 377900000, "dividends_paid": 218300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288883, "ticker_id": 2473, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:38.081337+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "598600000", "ebitda": "785900000", "netIncome": "402400000", "grossProfit": "1038300000", "depreciation": "None", "totalRevenue": "5072600000", "costOfRevenue": "4034300000", "interestIncome": "73900000", "incomeBeforeTax": "522100000", "interestExpense": "76500000", "operatingIncome": "548700000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "119500000", "reportedCurrency": "USD", "netInterestIncome": "-73900000", "nonInterestIncome": "None", "operatingExpenses": "489600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "32000000", "costofGoodsAndServicesSold": "4034300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187300000", "sellingGeneralAndAdministrative": "422100000", "netIncomeFromContinuingOperations": "402600000" }, "balance": { "goodwill": "1449600000", "inventory": "993200000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "5307300000", "longTermDebt": "1789700000", "shortTermDebt": "345100000", "treasuryStock": "-1846600000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "818300000", "reportedCurrency": "USD", "retainedEarnings": "2973000000", "totalLiabilities": "3658700000", "otherCurrentAssets": "58900000", "totalCurrentAssets": "2065300000", "currentLongTermDebt": "300600000", "longTermInvestments": "47400000", "shortTermInvestments": "None", "currentNetReceivables": "651500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3242000000", "currentAccountsPayable": "613800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "974100000", "shortLongTermDebtTotal": "2287800000", "totalShareholderEquity": "1648600000", "capitalLeaseObligations": "197500000", "otherCurrentLiabilities": "321000000", "totalCurrentLiabilities": "1335700000", "otherNonCurrentLiabilities": "315900000", "totalNonCurrentLiabilities": "2323000000", "cashAndShortTermInvestments": "361700000", "commonStockSharesOutstanding": "136700000", "intangibleAssetsExcludingGoodwill": "818300000", "cashAndCashEquivalentsAtCarryingValue": "361700000", "accumulatedDepreciationAmortizationPPE": "-1469700000" }, "cashflow": { "netIncome": "402600000", "profitLoss": "None", "dividendPayout": "218300000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-305000000", "operatingCashflow": "271300000", "capitalExpenditures": "106600000", "changeInReceivables": "-75000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39700000", "cashflowFromInvestment": "-220700000", "stockBasedCompensation": "34200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "218300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "187300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5072600000, "cost_of_revenue": 4034300000, "gross_profit": 1038300000, "research_and_development": null, "selling_general_admin": 422100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 598600000, "depreciation_amortisation": 187300000, "ebitda": 785900000, "interest_expense": 76500000, "interest_income": null, "other_non_operating": null, "pretax_income": 522100000, "tax_provision": 119500000, "effective_tax_rate": null, "net_income": 402400000, "net_income_continuing_ops": 402600000, "net_income_to_common": 402400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 361700000, "short_term_investments": null, "net_receivables": 651500000, "inventory": 993200000, "other_current_assets": null, "total_current_assets": 2065300000, "net_ppe": null, "goodwill": 1449600000, "intangible_assets": 818300000, "goodwill_and_intangibles": 2267900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3242000000, "total_assets": 5307300000, "short_term_debt": 345100000, "accounts_payable": 613800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1335700000, "long_term_debt": 1789700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2323000000, "total_liabilities": 3658700000, "total_debt": 2134800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2973000000, "total_equity": 1648600000, "shares_outstanding": 136700000, "operating_cash_flow": 271300000, "stock_based_compensation": 34200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 106600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -220700000, "dividends_paid": 218300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -39700000, "free_cash_flow": 377900000, "net_change_in_cash": 12300000 }, "raw_data": { "income": { "ebit": "598600000", "ebitda": "785900000", "netIncome": "402400000", "grossProfit": "1038300000", "depreciation": "None", "totalRevenue": "5072600000", "costOfRevenue": "4034300000", "interestIncome": "73900000", "incomeBeforeTax": "522100000", "interestExpense": "76500000", "operatingIncome": "548700000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "119500000", "reportedCurrency": "USD", "netInterestIncome": "-73900000", "nonInterestIncome": "None", "operatingExpenses": "489600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "32000000", "costofGoodsAndServicesSold": "4034300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187300000", "sellingGeneralAndAdministrative": "422100000", "netIncomeFromContinuingOperations": "402600000" }, "balance": { "goodwill": "1449600000", "inventory": "993200000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "5307300000", "longTermDebt": "1789700000", "shortTermDebt": "345100000", "treasuryStock": "-1846600000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "818300000", "reportedCurrency": "USD", "retainedEarnings": "2973000000", "totalLiabilities": "3658700000", "otherCurrentAssets": "58900000", "totalCurrentAssets": "2065300000", "currentLongTermDebt": "300600000", "longTermInvestments": "47400000", "shortTermInvestments": "None", "currentNetReceivables": "651500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3242000000", "currentAccountsPayable": "613800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "974100000", "shortLongTermDebtTotal": "2287800000", "totalShareholderEquity": "1648600000", "capitalLeaseObligations": "197500000", "otherCurrentLiabilities": "321000000", "totalCurrentLiabilities": "1335700000", "otherNonCurrentLiabilities": "315900000", "totalNonCurrentLiabilities": "2323000000", "cashAndShortTermInvestments": "361700000", "commonStockSharesOutstanding": "136700000", "intangibleAssetsExcludingGoodwill": "818300000", "cashAndCashEquivalentsAtCarryingValue": "361700000", "accumulatedDepreciationAmortizationPPE": "-1469700000" }, "cashflow": { "netIncome": "402600000", "profitLoss": "None", "dividendPayout": "218300000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-305000000", "operatingCashflow": "271300000", "capitalExpenditures": "106600000", "changeInReceivables": "-75000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39700000", "cashflowFromInvestment": "-220700000", "stockBasedCompensation": "34200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "218300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "187300000", "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": "2026-06-07T02:26:38.081337+00:00", "is_restated": false, "income_statement": { "revenue": 4280200000, "cost_of_revenue": 3376100000, "gross_profit": 904100000, "ebit": 410600000, "ebitda": 600000000, "pretax_income": 327900000, "tax_provision": 74800000, "net_income": 253000000, "net_income_to_common": 253000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 348900000, "total_current_assets": 1612100000, "total_assets": 4754000000, "short_term_debt": 93300000, "long_term_debt": 1849300000, "total_debt": 1942600000, "total_liabilities": 3363700000, "total_equity": 1390300000, "shares_outstanding": 135900000, "goodwill_and_intangibles": 2195500000 }, "cash_flow": { "operating_cash_flow": 602600000, "capital_expenditure": 66200000, "free_cash_flow": 668800000, "dividends_paid": 211500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288888, "ticker_id": 2473, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:38.081337+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "410600000", "ebitda": "600000000", "netIncome": "253000000", "grossProfit": "904100000", "depreciation": "None", "totalRevenue": "4280200000", "costOfRevenue": "3376100000", "interestIncome": "79600000", "incomeBeforeTax": "327900000", "interestExpense": "82700000", "operatingIncome": "414500000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "74800000", "reportedCurrency": "USD", "netInterestIncome": "-79600000", "nonInterestIncome": "None", "operatingExpenses": "489600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3100000", "costofGoodsAndServicesSold": "3376100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189400000", "sellingGeneralAndAdministrative": "424400000", "netIncomeFromContinuingOperations": "247700000" }, "balance": { "goodwill": "1388800000", "inventory": "645500000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "4754000000", "longTermDebt": "1849300000", "shortTermDebt": "93300000", "treasuryStock": "-1865400000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "806700000", "reportedCurrency": "USD", "retainedEarnings": "2762400000", "totalLiabilities": "3363700000", "otherCurrentAssets": "54100000", "totalCurrentAssets": "1612100000", "currentLongTermDebt": "50900000", "longTermInvestments": "46300000", "shortTermInvestments": "None", "currentNetReceivables": "563600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3141900000", "currentAccountsPayable": "552200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "784800000", "shortLongTermDebtTotal": "2064700000", "totalShareholderEquity": "1390300000", "capitalLeaseObligations": "164500000", "otherCurrentLiabilities": "309400000", "totalCurrentLiabilities": "1006000000", "otherNonCurrentLiabilities": "314200000", "totalNonCurrentLiabilities": "2357700000", "cashAndShortTermInvestments": "348900000", "commonStockSharesOutstanding": "135900000", "intangibleAssetsExcludingGoodwill": "806700000", "cashAndCashEquivalentsAtCarryingValue": "348900000", "accumulatedDepreciationAmortizationPPE": "-1395900000" }, "cashflow": { "netIncome": "247700000", "profitLoss": "None", "dividendPayout": "211500000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-19700000", "operatingCashflow": "602600000", "capitalExpenditures": "66200000", "changeInReceivables": "24300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-448400000", "cashflowFromInvestment": "-49000000", "stockBasedCompensation": "29200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "211500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "91900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4280200000, "cost_of_revenue": 3376100000, "gross_profit": 904100000, "research_and_development": null, "selling_general_admin": 424400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 410600000, "depreciation_amortisation": 189400000, "ebitda": 600000000, "interest_expense": 82700000, "interest_income": null, "other_non_operating": null, "pretax_income": 327900000, "tax_provision": 74800000, "effective_tax_rate": null, "net_income": 253000000, "net_income_continuing_ops": 247700000, "net_income_to_common": 253000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 348900000, "short_term_investments": null, "net_receivables": 563600000, "inventory": 645500000, "other_current_assets": null, "total_current_assets": 1612100000, "net_ppe": null, "goodwill": 1388800000, "intangible_assets": 806700000, "goodwill_and_intangibles": 2195500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3141900000, "total_assets": 4754000000, "short_term_debt": 93300000, "accounts_payable": 552200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1006000000, "long_term_debt": 1849300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2357700000, "total_liabilities": 3363700000, "total_debt": 1942600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2762400000, "total_equity": 1390300000, "shares_outstanding": 135900000, "operating_cash_flow": 602600000, "stock_based_compensation": 29200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49000000, "dividends_paid": 211500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -448400000, "free_cash_flow": 668800000, "net_change_in_cash": 91900000 }, "raw_data": { "income": { "ebit": "410600000", "ebitda": "600000000", "netIncome": "253000000", "grossProfit": "904100000", "depreciation": "None", "totalRevenue": "4280200000", "costOfRevenue": "3376100000", "interestIncome": "79600000", "incomeBeforeTax": "327900000", "interestExpense": "82700000", "operatingIncome": "414500000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "74800000", "reportedCurrency": "USD", "netInterestIncome": "-79600000", "nonInterestIncome": "None", "operatingExpenses": "489600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3100000", "costofGoodsAndServicesSold": "3376100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189400000", "sellingGeneralAndAdministrative": "424400000", "netIncomeFromContinuingOperations": "247700000" }, "balance": { "goodwill": "1388800000", "inventory": "645500000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "4754000000", "longTermDebt": "1849300000", "shortTermDebt": "93300000", "treasuryStock": "-1865400000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "806700000", "reportedCurrency": "USD", "retainedEarnings": "2762400000", "totalLiabilities": "3363700000", "otherCurrentAssets": "54100000", "totalCurrentAssets": "1612100000", "currentLongTermDebt": "50900000", "longTermInvestments": "46300000", "shortTermInvestments": "None", "currentNetReceivables": "563600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3141900000", "currentAccountsPayable": "552200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "784800000", "shortLongTermDebtTotal": "2064700000", "totalShareholderEquity": "1390300000", "capitalLeaseObligations": "164500000", "otherCurrentLiabilities": "309400000", "totalCurrentLiabilities": "1006000000", "otherNonCurrentLiabilities": "314200000", "totalNonCurrentLiabilities": "2357700000", "cashAndShortTermInvestments": "348900000", "commonStockSharesOutstanding": "135900000", "intangibleAssetsExcludingGoodwill": "806700000", "cashAndCashEquivalentsAtCarryingValue": "348900000", "accumulatedDepreciationAmortizationPPE": "-1395900000" }, "cashflow": { "netIncome": "247700000", "profitLoss": "None", "dividendPayout": "211500000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-19700000", "operatingCashflow": "602600000", "capitalExpenditures": "66200000", "changeInReceivables": "24300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-448400000", "cashflowFromInvestment": "-49000000", "stockBasedCompensation": "29200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "211500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "91900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:38.081337+00:00", "is_restated": false, "income_statement": { "revenue": 4752500000, "cost_of_revenue": 3728500000, "gross_profit": 1024000000, "ebit": 494200000, "ebitda": 686100000, "pretax_income": 403500000, "tax_provision": 89400000, "net_income": 314000000, "net_income_to_common": 314000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 247600000, "total_current_assets": 1538100000, "total_assets": 4816400000, "short_term_debt": 90400000, "long_term_debt": 2066500000, "total_debt": 2156900000, "total_liabilities": 3503900000, "total_equity": 1312500000, "shares_outstanding": 135400000, "goodwill_and_intangibles": 2170300000 }, "cash_flow": { "operating_cash_flow": 668000000, "capital_expenditure": 143100000, "free_cash_flow": 811100000, "dividends_paid": 204600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288893, "ticker_id": 2473, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:38.081337+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "494200000", "ebitda": "686100000", "netIncome": "314000000", "grossProfit": "1024000000", "depreciation": "None", "totalRevenue": "4752500000", "costOfRevenue": "3728500000", "interestIncome": "7400000", "incomeBeforeTax": "403500000", "interestExpense": "90700000", "operatingIncome": "491000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "89400000", "reportedCurrency": "USD", "netInterestIncome": "-83300000", "nonInterestIncome": "None", "operatingExpenses": "533000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "12400000", "costofGoodsAndServicesSold": "3728500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "191900000", "sellingGeneralAndAdministrative": "469700000", "netIncomeFromContinuingOperations": "333900000" }, "balance": { "goodwill": "1406300000", "inventory": "636700000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "4816400000", "longTermDebt": "2066500000", "shortTermDebt": "90400000", "treasuryStock": "-1883800000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "764000000", "reportedCurrency": "USD", "retainedEarnings": "2734500000", "totalLiabilities": "3503900000", "otherCurrentAssets": "61900000", "totalCurrentAssets": "1538100000", "currentLongTermDebt": "51100000", "longTermInvestments": "42500000", "shortTermInvestments": "None", "currentNetReceivables": "591900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3278300000", "currentAccountsPayable": "463400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "830800000", "shortLongTermDebtTotal": "2278500000", "totalShareholderEquity": "1312500000", "capitalLeaseObligations": "160900000", "otherCurrentLiabilities": "340400000", "totalCurrentLiabilities": "928100000", "otherNonCurrentLiabilities": "295100000", "totalNonCurrentLiabilities": "2575800000", "cashAndShortTermInvestments": "247600000", "commonStockSharesOutstanding": "135400000", "intangibleAssetsExcludingGoodwill": "764000000", "cashAndCashEquivalentsAtCarryingValue": "247600000", "accumulatedDepreciationAmortizationPPE": "-1320500000" }, "cashflow": { "netIncome": "333900000", "profitLoss": "None", "dividendPayout": "204600000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "53300000", "operatingCashflow": "668000000", "capitalExpenditures": "143100000", "changeInReceivables": "53000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "735300000", "cashflowFromInvestment": "-1418200000", "stockBasedCompensation": "33000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "204600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-19100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "191900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4752500000, "cost_of_revenue": 3728500000, "gross_profit": 1024000000, "research_and_development": null, "selling_general_admin": 469700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 494200000, "depreciation_amortisation": 191900000, "ebitda": 686100000, "interest_expense": 90700000, "interest_income": null, "other_non_operating": null, "pretax_income": 403500000, "tax_provision": 89400000, "effective_tax_rate": null, "net_income": 314000000, "net_income_continuing_ops": 333900000, "net_income_to_common": 314000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 247600000, "short_term_investments": null, "net_receivables": 591900000, "inventory": 636700000, "other_current_assets": null, "total_current_assets": 1538100000, "net_ppe": null, "goodwill": 1406300000, "intangible_assets": 764000000, "goodwill_and_intangibles": 2170300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3278300000, "total_assets": 4816400000, "short_term_debt": 90400000, "accounts_payable": 463400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 928100000, "long_term_debt": 2066500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2575800000, "total_liabilities": 3503900000, "total_debt": 2156900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2734500000, "total_equity": 1312500000, "shares_outstanding": 135400000, "operating_cash_flow": 668000000, "stock_based_compensation": 33000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 143100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1418200000, "dividends_paid": 204600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 735300000, "free_cash_flow": 811100000, "net_change_in_cash": -19100000 }, "raw_data": { "income": { "ebit": "494200000", "ebitda": "686100000", "netIncome": "314000000", "grossProfit": "1024000000", "depreciation": "None", "totalRevenue": "4752500000", "costOfRevenue": "3728500000", "interestIncome": "7400000", "incomeBeforeTax": "403500000", "interestExpense": "90700000", "operatingIncome": "491000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "89400000", "reportedCurrency": "USD", "netInterestIncome": "-83300000", "nonInterestIncome": "None", "operatingExpenses": "533000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "12400000", "costofGoodsAndServicesSold": "3728500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "191900000", "sellingGeneralAndAdministrative": "469700000", "netIncomeFromContinuingOperations": "333900000" }, "balance": { "goodwill": "1406300000", "inventory": "636700000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "4816400000", "longTermDebt": "2066500000", "shortTermDebt": "90400000", "treasuryStock": "-1883800000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "764000000", "reportedCurrency": "USD", "retainedEarnings": "2734500000", "totalLiabilities": "3503900000", "otherCurrentAssets": "61900000", "totalCurrentAssets": "1538100000", "currentLongTermDebt": "51100000", "longTermInvestments": "42500000", "shortTermInvestments": "None", "currentNetReceivables": "591900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3278300000", "currentAccountsPayable": "463400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "830800000", "shortLongTermDebtTotal": "2278500000", "totalShareholderEquity": "1312500000", "capitalLeaseObligations": "160900000", "otherCurrentLiabilities": "340400000", "totalCurrentLiabilities": "928100000", "otherNonCurrentLiabilities": "295100000", "totalNonCurrentLiabilities": "2575800000", "cashAndShortTermInvestments": "247600000", "commonStockSharesOutstanding": "135400000", "intangibleAssetsExcludingGoodwill": "764000000", "cashAndCashEquivalentsAtCarryingValue": "247600000", "accumulatedDepreciationAmortizationPPE": "-1320500000" }, "cashflow": { "netIncome": "333900000", "profitLoss": "None", "dividendPayout": "204600000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "53300000", "operatingCashflow": "668000000", "capitalExpenditures": "143100000", "changeInReceivables": "53000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "735300000", "cashflowFromInvestment": "-1418200000", "stockBasedCompensation": "33000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "204600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-19100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "191900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:38.081337+00:00", "is_restated": false, "income_statement": { "revenue": 4269500000, "cost_of_revenue": 3380800000, "gross_profit": 888700000, "ebit": 437800000, "ebitda": 562600000, "pretax_income": 384400000, "tax_provision": 78300000, "net_income": 305900000, "net_income_to_common": 305900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 268100000, "total_current_assets": 1524600000, "total_assets": 3382000000, "short_term_debt": 1200000, "long_term_debt": 1167800000, "total_debt": 1169000000, "total_liabilities": 2224400000, "total_equity": 1157600000, "shares_outstanding": 135200000, "goodwill_and_intangibles": 1012500000 }, "cash_flow": { "operating_cash_flow": 440300000, "capital_expenditure": 159600000, "free_cash_flow": 599900000, "dividends_paid": 193700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288898, "ticker_id": 2473, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:38.081337+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "437800000", "ebitda": "562600000", "netIncome": "305900000", "grossProfit": "888700000", "depreciation": "None", "totalRevenue": "4269500000", "costOfRevenue": "3380800000", "interestIncome": "8400000", "incomeBeforeTax": "384400000", "interestExpense": "60900000", "operatingIncome": "443100000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "78300000", "reportedCurrency": "USD", "netInterestIncome": "-52500000", "nonInterestIncome": "None", "operatingExpenses": "445600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "10300000", "costofGoodsAndServicesSold": "3380800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124800000", "sellingGeneralAndAdministrative": "425100000", "netIncomeFromContinuingOperations": "306100000" }, "balance": { "goodwill": "833800000", "inventory": "633900000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "3382000000", "longTermDebt": "1167800000", "shortTermDebt": "1200000", "treasuryStock": "-1908300000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "178700000", "reportedCurrency": "USD", "retainedEarnings": "2613800000", "totalLiabilities": "2224400000", "otherCurrentAssets": "51000000", "totalCurrentAssets": "1524600000", "currentLongTermDebt": "1200000", "longTermInvestments": "37500000", "shortTermInvestments": "None", "currentNetReceivables": "571600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1857400000", "currentAccountsPayable": "465400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "728500000", "shortLongTermDebtTotal": "1169000000", "totalShareholderEquity": "1157600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "328900000", "totalCurrentLiabilities": "815700000", "otherNonCurrentLiabilities": "155300000", "totalNonCurrentLiabilities": "1408700000", "cashAndShortTermInvestments": "268100000", "commonStockSharesOutstanding": "135200000", "intangibleAssetsExcludingGoodwill": "178700000", "cashAndCashEquivalentsAtCarryingValue": "268100000", "accumulatedDepreciationAmortizationPPE": "-1252400000" }, "cashflow": { "netIncome": "306100000", "profitLoss": "None", "dividendPayout": "193700000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-54300000", "operatingCashflow": "440300000", "capitalExpenditures": "159600000", "changeInReceivables": "-25800000", "changeInExchangeRate": "-23600000", "cashflowFromFinancing": "-387100000", "cashflowFromInvestment": "-263900000", "stockBasedCompensation": "35500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "193700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-258000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-112400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4269500000, "cost_of_revenue": 3380800000, "gross_profit": 888700000, "research_and_development": 0, "selling_general_admin": 425100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 437800000, "depreciation_amortisation": 124800000, "ebitda": 562600000, "interest_expense": 60900000, "interest_income": null, "other_non_operating": null, "pretax_income": 384400000, "tax_provision": 78300000, "effective_tax_rate": null, "net_income": 305900000, "net_income_continuing_ops": 306100000, "net_income_to_common": 305900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 268100000, "short_term_investments": null, "net_receivables": 571600000, "inventory": 633900000, "other_current_assets": null, "total_current_assets": 1524600000, "net_ppe": null, "goodwill": 833800000, "intangible_assets": 178700000, "goodwill_and_intangibles": 1012500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1857400000, "total_assets": 3382000000, "short_term_debt": 1200000, "accounts_payable": 465400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 815700000, "long_term_debt": 1167800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1408700000, "total_liabilities": 2224400000, "total_debt": 1169000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2613800000, "total_equity": 1157600000, "shares_outstanding": 135200000, "operating_cash_flow": 440300000, "stock_based_compensation": 35500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 159600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -263900000, "dividends_paid": 193700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -387100000, "free_cash_flow": 599900000, "net_change_in_cash": -258000000 }, "raw_data": { "income": { "ebit": "437800000", "ebitda": "562600000", "netIncome": "305900000", "grossProfit": "888700000", "depreciation": "None", "totalRevenue": "4269500000", "costOfRevenue": "3380800000", "interestIncome": "8400000", "incomeBeforeTax": "384400000", "interestExpense": "60900000", "operatingIncome": "443100000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "78300000", "reportedCurrency": "USD", "netInterestIncome": "-52500000", "nonInterestIncome": "None", "operatingExpenses": "445600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "10300000", "costofGoodsAndServicesSold": "3380800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124800000", "sellingGeneralAndAdministrative": "425100000", "netIncomeFromContinuingOperations": "306100000" }, "balance": { "goodwill": "833800000", "inventory": "633900000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "3382000000", "longTermDebt": "1167800000", "shortTermDebt": "1200000", "treasuryStock": "-1908300000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "178700000", "reportedCurrency": "USD", "retainedEarnings": "2613800000", "totalLiabilities": "2224400000", "otherCurrentAssets": "51000000", "totalCurrentAssets": "1524600000", "currentLongTermDebt": "1200000", "longTermInvestments": "37500000", "shortTermInvestments": "None", "currentNetReceivables": "571600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1857400000", "currentAccountsPayable": "465400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "728500000", "shortLongTermDebtTotal": "1169000000", "totalShareholderEquity": "1157600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "328900000", "totalCurrentLiabilities": "815700000", "otherNonCurrentLiabilities": "155300000", "totalNonCurrentLiabilities": "1408700000", "cashAndShortTermInvestments": "268100000", "commonStockSharesOutstanding": "135200000", "intangibleAssetsExcludingGoodwill": "178700000", "cashAndCashEquivalentsAtCarryingValue": "268100000", "accumulatedDepreciationAmortizationPPE": "-1252400000" }, "cashflow": { "netIncome": "306100000", "profitLoss": "None", "dividendPayout": "193700000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-54300000", "operatingCashflow": "440300000", "capitalExpenditures": "159600000", "changeInReceivables": "-25800000", "changeInExchangeRate": "-23600000", "cashflowFromFinancing": "-387100000", "cashflowFromInvestment": "-263900000", "stockBasedCompensation": "35500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "193700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-258000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-112400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136100000", "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": "2026-06-07T02:26:38.081337+00:00", "is_restated": false, "income_statement": { "revenue": 918100000, "cost_of_revenue": 750700000, "gross_profit": 167400000, "ebit": 45900000, "ebitda": 73700000, "pretax_income": 31900000, "tax_provision": 11900000, "net_income": 20000000, "net_income_to_common": 20000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 510500000, "total_current_assets": 1747000000, "total_assets": 3519100000, "short_term_debt": 51600000, "long_term_debt": 1496600000, "total_debt": 1548200000, "total_liabilities": 2479400000, "total_equity": 1039200000, "shares_outstanding": 141000000, "goodwill_and_intangibles": 834799999 }, "cash_flow": { "operating_cash_flow": -56100000, "capital_expenditure": 24300000, "free_cash_flow": -31800000, "dividends_paid": 6800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288861, "ticker_id": 2473, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:38.081337+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45900000", "ebitda": "73700000", "netIncome": "20000000", "grossProfit": "167400000", "depreciation": "None", "totalRevenue": "918100000", "costOfRevenue": "750700000", "interestIncome": "1900000", "incomeBeforeTax": "31900000", "interestExpense": "14600000", "operatingIncome": "45900000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "11900000", "reportedCurrency": "USD", "netInterestIncome": "-12600000", "nonInterestIncome": "None", "operatingExpenses": "121500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "750700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27800000", "sellingGeneralAndAdministrative": "121500000", "netIncomeFromContinuingOperations": "20000000" }, "balance": { "goodwill": "747600000", "inventory": "663300000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "3519100000", "longTermDebt": "1496600000", "shortTermDebt": "51600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "87199999", "reportedCurrency": "USD", "retainedEarnings": "2285200000", "totalLiabilities": "2479400000", "otherCurrentAssets": "53000000", "totalCurrentAssets": "1747000000", "currentLongTermDebt": "1600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "520200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1772100000", "currentAccountsPayable": "467900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1647900000", "totalShareholderEquity": "1039200000", "capitalLeaseObligations": "149700000", "otherCurrentLiabilities": "229200000", "totalCurrentLiabilities": "748700000", "otherNonCurrentLiabilities": "80000000", "totalNonCurrentLiabilities": "1730700000", "cashAndShortTermInvestments": "510500000", "commonStockSharesOutstanding": "141000000", "intangibleAssetsExcludingGoodwill": "87199999", "cashAndCashEquivalentsAtCarryingValue": "510500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20000000", "profitLoss": "None", "dividendPayout": "6800000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-45700000", "operatingCashflow": "-56100000", "capitalExpenditures": "24300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10800000", "cashflowFromInvestment": "-10000000", "stockBasedCompensation": "11300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 918100000, "cost_of_revenue": 750700000, "gross_profit": 167400000, "research_and_development": null, "selling_general_admin": 121500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45900000, "depreciation_amortisation": 27800000, "ebitda": 73700000, "interest_expense": 14600000, "interest_income": null, "other_non_operating": null, "pretax_income": 31900000, "tax_provision": 11900000, "effective_tax_rate": null, "net_income": 20000000, "net_income_continuing_ops": 20000000, "net_income_to_common": 20000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 510500000, "short_term_investments": null, "net_receivables": 520200000, "inventory": 663300000, "other_current_assets": null, "total_current_assets": 1747000000, "net_ppe": null, "goodwill": 747600000, "intangible_assets": 87199999, "goodwill_and_intangibles": 834799999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1772100000, "total_assets": 3519100000, "short_term_debt": 51600000, "accounts_payable": 467900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 748700000, "long_term_debt": 1496600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1730700000, "total_liabilities": 2479400000, "total_debt": 1548200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2285200000, "total_equity": 1039200000, "shares_outstanding": 141000000, "operating_cash_flow": -56100000, "stock_based_compensation": 11300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10000000, "dividends_paid": 6800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10800000, "free_cash_flow": -31800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "45900000", "ebitda": "73700000", "netIncome": "20000000", "grossProfit": "167400000", "depreciation": "None", "totalRevenue": "918100000", "costOfRevenue": "750700000", "interestIncome": "1900000", "incomeBeforeTax": "31900000", "interestExpense": "14600000", "operatingIncome": "45900000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "11900000", "reportedCurrency": "USD", "netInterestIncome": "-12600000", "nonInterestIncome": "None", "operatingExpenses": "121500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "750700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27800000", "sellingGeneralAndAdministrative": "121500000", "netIncomeFromContinuingOperations": "20000000" }, "balance": { "goodwill": "747600000", "inventory": "663300000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "3519100000", "longTermDebt": "1496600000", "shortTermDebt": "51600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "87199999", "reportedCurrency": "USD", "retainedEarnings": "2285200000", "totalLiabilities": "2479400000", "otherCurrentAssets": "53000000", "totalCurrentAssets": "1747000000", "currentLongTermDebt": "1600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "520200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1772100000", "currentAccountsPayable": "467900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1647900000", "totalShareholderEquity": "1039200000", "capitalLeaseObligations": "149700000", "otherCurrentLiabilities": "229200000", "totalCurrentLiabilities": "748700000", "otherNonCurrentLiabilities": "80000000", "totalNonCurrentLiabilities": "1730700000", "cashAndShortTermInvestments": "510500000", "commonStockSharesOutstanding": "141000000", "intangibleAssetsExcludingGoodwill": "87199999", "cashAndCashEquivalentsAtCarryingValue": "510500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20000000", "profitLoss": "None", "dividendPayout": "6800000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-45700000", "operatingCashflow": "-56100000", "capitalExpenditures": "24300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10800000", "cashflowFromInvestment": "-10000000", "stockBasedCompensation": "11300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27800000", "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": "2026-06-07T02:26:38.081337+00:00", "is_restated": false, "income_statement": { "revenue": 939000000, "cost_of_revenue": 773900000, "gross_profit": 165100000, "ebit": 43600000, "ebitda": 74900000, "pretax_income": 18500000, "tax_provision": -6600000, "net_income": 25200000, "net_income_to_common": 25200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 587400000, "total_current_assets": 1743600000, "total_assets": 3536400000, "short_term_debt": 53000000, "long_term_debt": 1496200000, "total_debt": 1549200000, "total_liabilities": 2513800000, "total_equity": 1022600000, "shares_outstanding": 140400000, "goodwill_and_intangibles": 990900000 }, "cash_flow": { "operating_cash_flow": 121500000, "capital_expenditure": 19600000, "free_cash_flow": 141100000, "dividends_paid": 6800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288862, "ticker_id": 2473, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:38.081337+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43600000", "ebitda": "74900000", "netIncome": "25200000", "grossProfit": "165100000", "depreciation": "None", "totalRevenue": "939000000", "costOfRevenue": "773900000", "interestIncome": "2000000", "incomeBeforeTax": "18500000", "interestExpense": "15100000", "operatingIncome": "43600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-6600000", "reportedCurrency": "USD", "netInterestIncome": "-13100000", "nonInterestIncome": "None", "operatingExpenses": "121500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "773900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31300000", "sellingGeneralAndAdministrative": "121800000", "netIncomeFromContinuingOperations": "25100000" }, "balance": { "goodwill": "751400000", "inventory": "622600000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "3536400000", "longTermDebt": "1496200000", "shortTermDebt": "53000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "239500000", "reportedCurrency": "USD", "retainedEarnings": "2272200000", "totalLiabilities": "2513800000", "otherCurrentAssets": "57700000", "totalCurrentAssets": "1743600000", "currentLongTermDebt": "1500000", "longTermInvestments": "55900000", "shortTermInvestments": "None", "currentNetReceivables": "475900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1792800000", "currentAccountsPayable": "466600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "801900000", "shortLongTermDebtTotal": "1655900000", "totalShareholderEquity": "1022600000", "capitalLeaseObligations": "158200000", "otherCurrentLiabilities": "255400000", "totalCurrentLiabilities": "775000000", "otherNonCurrentLiabilities": "7300000", "totalNonCurrentLiabilities": "1738800000", "cashAndShortTermInvestments": "587400000", "commonStockSharesOutstanding": "140400000", "intangibleAssetsExcludingGoodwill": "239500000", "cashAndCashEquivalentsAtCarryingValue": "587400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25000000", "profitLoss": "None", "dividendPayout": "6800000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "11500000", "operatingCashflow": "121500000", "capitalExpenditures": "19600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12400000", "cashflowFromInvestment": "5200000", "stockBasedCompensation": "3500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 939000000, "cost_of_revenue": 773900000, "gross_profit": 165100000, "research_and_development": null, "selling_general_admin": 121800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43600000, "depreciation_amortisation": 31300000, "ebitda": 74900000, "interest_expense": 15100000, "interest_income": null, "other_non_operating": null, "pretax_income": 18500000, "tax_provision": -6600000, "effective_tax_rate": null, "net_income": 25200000, "net_income_continuing_ops": 25100000, "net_income_to_common": 25200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 587400000, "short_term_investments": null, "net_receivables": 475900000, "inventory": 622600000, "other_current_assets": null, "total_current_assets": 1743600000, "net_ppe": null, "goodwill": 751400000, "intangible_assets": 239500000, "goodwill_and_intangibles": 990900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1792800000, "total_assets": 3536400000, "short_term_debt": 53000000, "accounts_payable": 466600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 775000000, "long_term_debt": 1496200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1738800000, "total_liabilities": 2513800000, "total_debt": 1549200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2272200000, "total_equity": 1022600000, "shares_outstanding": 140400000, "operating_cash_flow": 121500000, "stock_based_compensation": 3500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 5200000, "dividends_paid": 6800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12400000, "free_cash_flow": 141100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43600000", "ebitda": "74900000", "netIncome": "25200000", "grossProfit": "165100000", "depreciation": "None", "totalRevenue": "939000000", "costOfRevenue": "773900000", "interestIncome": "2000000", "incomeBeforeTax": "18500000", "interestExpense": "15100000", "operatingIncome": "43600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-6600000", "reportedCurrency": "USD", "netInterestIncome": "-13100000", "nonInterestIncome": "None", "operatingExpenses": "121500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "773900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31300000", "sellingGeneralAndAdministrative": "121800000", "netIncomeFromContinuingOperations": "25100000" }, "balance": { "goodwill": "751400000", "inventory": "622600000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "3536400000", "longTermDebt": "1496200000", "shortTermDebt": "53000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "239500000", "reportedCurrency": "USD", "retainedEarnings": "2272200000", "totalLiabilities": "2513800000", "otherCurrentAssets": "57700000", "totalCurrentAssets": "1743600000", "currentLongTermDebt": "1500000", "longTermInvestments": "55900000", "shortTermInvestments": "None", "currentNetReceivables": "475900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1792800000", "currentAccountsPayable": "466600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "801900000", "shortLongTermDebtTotal": "1655900000", "totalShareholderEquity": "1022600000", "capitalLeaseObligations": "158200000", "otherCurrentLiabilities": "255400000", "totalCurrentLiabilities": "775000000", "otherNonCurrentLiabilities": "7300000", "totalNonCurrentLiabilities": "1738800000", "cashAndShortTermInvestments": "587400000", "commonStockSharesOutstanding": "140400000", "intangibleAssetsExcludingGoodwill": "239500000", "cashAndCashEquivalentsAtCarryingValue": "587400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25000000", "profitLoss": "None", "dividendPayout": "6800000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "11500000", "operatingCashflow": "121500000", "capitalExpenditures": "19600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12400000", "cashflowFromInvestment": "5200000", "stockBasedCompensation": "3500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31700000", "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": "2026-06-07T02:26:38.081337+00:00", "is_restated": false, "income_statement": { "revenue": 1037000000, "cost_of_revenue": 844700000, "gross_profit": 192300000, "ebit": 67800000, "ebitda": 96800000, "pretax_income": 154400000, "tax_provision": 27200000, "net_income": 127100000, "net_income_to_common": 127100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 460700000, "total_current_assets": 1708800000, "total_assets": 3525000000, "short_term_debt": 47700000, "long_term_debt": 1495800000, "total_debt": 1543500000, "total_liabilities": 2552600000, "total_equity": 971800000, "shares_outstanding": 140200000, "goodwill_and_intangibles": 843400000 }, "cash_flow": { "operating_cash_flow": 125900000, "capital_expenditure": 15800000, "free_cash_flow": 141700000, "dividends_paid": 6700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288864, "ticker_id": 2473, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:38.081337+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67800000", "ebitda": "96800000", "netIncome": "127100000", "grossProfit": "192300000", "depreciation": "None", "totalRevenue": "1037000000", "costOfRevenue": "844700000", "interestIncome": "1800000", "incomeBeforeTax": "154400000", "interestExpense": "18600000", "operatingIncome": "67800000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "27200000", "reportedCurrency": "USD", "netInterestIncome": "-16700000", "nonInterestIncome": "None", "operatingExpenses": "124500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "844700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29000000", "sellingGeneralAndAdministrative": "124500000", "netIncomeFromContinuingOperations": "127200000" }, "balance": { "goodwill": "748500000", "inventory": "634000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "3525000000", "longTermDebt": "1495800000", "shortTermDebt": "47700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "94900000", "reportedCurrency": "USD", "retainedEarnings": "2253900000", "totalLiabilities": "2552600000", "otherCurrentAssets": "45700000", "totalCurrentAssets": "1708800000", "currentLongTermDebt": "1400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "568400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1816200000", "currentAccountsPayable": "485300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "833100000", "shortLongTermDebtTotal": "1663500000", "totalShareholderEquity": "971800000", "capitalLeaseObligations": "166300000", "otherCurrentLiabilities": "261100000", "totalCurrentLiabilities": "794100000", "otherNonCurrentLiabilities": "86100000", "totalNonCurrentLiabilities": "1758500000", "cashAndShortTermInvestments": "460700000", "commonStockSharesOutstanding": "140200000", "intangibleAssetsExcludingGoodwill": "94900000", "cashAndCashEquivalentsAtCarryingValue": "460700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "127200000", "profitLoss": "None", "dividendPayout": "6700000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "6300000", "operatingCashflow": "125900000", "capitalExpenditures": "15800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-312900000", "cashflowFromInvestment": "277800000", "stockBasedCompensation": "3600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1037000000, "cost_of_revenue": 844700000, "gross_profit": 192300000, "research_and_development": null, "selling_general_admin": 124500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67800000, "depreciation_amortisation": 29000000, "ebitda": 96800000, "interest_expense": 18600000, "interest_income": null, "other_non_operating": null, "pretax_income": 154400000, "tax_provision": 27200000, "effective_tax_rate": null, "net_income": 127100000, "net_income_continuing_ops": 127200000, "net_income_to_common": 127100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 460700000, "short_term_investments": null, "net_receivables": 568400000, "inventory": 634000000, "other_current_assets": null, "total_current_assets": 1708800000, "net_ppe": null, "goodwill": 748500000, "intangible_assets": 94900000, "goodwill_and_intangibles": 843400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1816200000, "total_assets": 3525000000, "short_term_debt": 47700000, "accounts_payable": 485300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 794100000, "long_term_debt": 1495800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1758500000, "total_liabilities": 2552600000, "total_debt": 1543500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2253900000, "total_equity": 971800000, "shares_outstanding": 140200000, "operating_cash_flow": 125900000, "stock_based_compensation": 3600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 277800000, "dividends_paid": 6700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -312900000, "free_cash_flow": 141700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "67800000", "ebitda": "96800000", "netIncome": "127100000", "grossProfit": "192300000", "depreciation": "None", "totalRevenue": "1037000000", "costOfRevenue": "844700000", "interestIncome": "1800000", "incomeBeforeTax": "154400000", "interestExpense": "18600000", "operatingIncome": "67800000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "27200000", "reportedCurrency": "USD", "netInterestIncome": "-16700000", "nonInterestIncome": "None", "operatingExpenses": "124500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "844700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29000000", "sellingGeneralAndAdministrative": "124500000", "netIncomeFromContinuingOperations": "127200000" }, "balance": { "goodwill": "748500000", "inventory": "634000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "3525000000", "longTermDebt": "1495800000", "shortTermDebt": "47700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "94900000", "reportedCurrency": "USD", "retainedEarnings": "2253900000", "totalLiabilities": "2552600000", "otherCurrentAssets": "45700000", "totalCurrentAssets": "1708800000", "currentLongTermDebt": "1400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "568400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1816200000", "currentAccountsPayable": "485300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "833100000", "shortLongTermDebtTotal": "1663500000", "totalShareholderEquity": "971800000", "capitalLeaseObligations": "166300000", "otherCurrentLiabilities": "261100000", "totalCurrentLiabilities": "794100000", "otherNonCurrentLiabilities": "86100000", "totalNonCurrentLiabilities": "1758500000", "cashAndShortTermInvestments": "460700000", "commonStockSharesOutstanding": "140200000", "intangibleAssetsExcludingGoodwill": "94900000", "cashAndCashEquivalentsAtCarryingValue": "460700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "127200000", "profitLoss": "None", "dividendPayout": "6700000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "6300000", "operatingCashflow": "125900000", "capitalExpenditures": "15800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-312900000", "cashflowFromInvestment": "277800000", "stockBasedCompensation": "3600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29400000", "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": "2026-06-07T02:26:38.081337+00:00", "is_restated": false, "income_statement": { "revenue": 1058500000, "cost_of_revenue": 869300000, "gross_profit": 189200000, "ebit": 70900000, "ebitda": 100600000, "pretax_income": 71700000, "tax_provision": 19200000, "net_income": 52500000, "net_income_to_common": 52500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 368800000, "total_current_assets": 1742700000, "total_assets": 3703700000, "short_term_debt": 52200000, "long_term_debt": 1792200000, "total_debt": 1844400000, "total_liabilities": 2847900000, "total_equity": 855800000, "shares_outstanding": 139600000, "goodwill_and_intangibles": 849000000 }, "cash_flow": { "operating_cash_flow": 84000000, "capital_expenditure": 8500000, "free_cash_flow": 92500000, "dividends_paid": 6800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288865, "ticker_id": 2473, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:38.081337+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "70900000", "ebitda": "100600000", "netIncome": "52500000", "grossProfit": "189200000", "depreciation": "None", "totalRevenue": "1058500000", "costOfRevenue": "869300000", "interestIncome": "18700000", "incomeBeforeTax": "71700000", "interestExpense": "20600000", "operatingIncome": "70900000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "19200000", "reportedCurrency": "USD", "netInterestIncome": "-18700000", "nonInterestIncome": "None", "operatingExpenses": "118300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "869300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29700000", "sellingGeneralAndAdministrative": "118400000", "netIncomeFromContinuingOperations": "52500000" }, "balance": { "goodwill": "751200000", "inventory": "648600000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "3703700000", "longTermDebt": "1792200000", "shortTermDebt": "52200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "97800000", "reportedCurrency": "USD", "retainedEarnings": "2133800000", "totalLiabilities": "2847900000", "otherCurrentAssets": "148100000", "totalCurrentAssets": "1742700000", "currentLongTermDebt": "1300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "577200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1960999999", "currentAccountsPayable": "468400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "841300000", "shortLongTermDebtTotal": "1955600000", "totalShareholderEquity": "855800000", "capitalLeaseObligations": "162100000", "otherCurrentLiabilities": "281700000", "totalCurrentLiabilities": "802300000", "otherNonCurrentLiabilities": "82000000", "totalNonCurrentLiabilities": "2045600000", "cashAndShortTermInvestments": "368800000", "commonStockSharesOutstanding": "139600000", "intangibleAssetsExcludingGoodwill": "97800000", "cashAndCashEquivalentsAtCarryingValue": "368800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52500000", "profitLoss": "None", "dividendPayout": "6800000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "29600000", "operatingCashflow": "84000000", "capitalExpenditures": "8500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-153800000", "cashflowFromInvestment": "16399999", "stockBasedCompensation": "4300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1058500000, "cost_of_revenue": 869300000, "gross_profit": 189200000, "research_and_development": null, "selling_general_admin": 118400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70900000, "depreciation_amortisation": 29700000, "ebitda": 100600000, "interest_expense": 20600000, "interest_income": null, "other_non_operating": null, "pretax_income": 71700000, "tax_provision": 19200000, "effective_tax_rate": null, "net_income": 52500000, "net_income_continuing_ops": 52500000, "net_income_to_common": 52500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 368800000, "short_term_investments": null, "net_receivables": 577200000, "inventory": 648600000, "other_current_assets": null, "total_current_assets": 1742700000, "net_ppe": null, "goodwill": 751200000, "intangible_assets": 97800000, "goodwill_and_intangibles": 849000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1960999999, "total_assets": 3703700000, "short_term_debt": 52200000, "accounts_payable": 468400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 802300000, "long_term_debt": 1792200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2045600000, "total_liabilities": 2847900000, "total_debt": 1844400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2133800000, "total_equity": 855800000, "shares_outstanding": 139600000, "operating_cash_flow": 84000000, "stock_based_compensation": 4300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 16399999, "dividends_paid": 6800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -153800000, "free_cash_flow": 92500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "70900000", "ebitda": "100600000", "netIncome": "52500000", "grossProfit": "189200000", "depreciation": "None", "totalRevenue": "1058500000", "costOfRevenue": "869300000", "interestIncome": "18700000", "incomeBeforeTax": "71700000", "interestExpense": "20600000", "operatingIncome": "70900000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "19200000", "reportedCurrency": "USD", "netInterestIncome": "-18700000", "nonInterestIncome": "None", "operatingExpenses": "118300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "869300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29700000", "sellingGeneralAndAdministrative": "118400000", "netIncomeFromContinuingOperations": "52500000" }, "balance": { "goodwill": "751200000", "inventory": "648600000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "3703700000", "longTermDebt": "1792200000", "shortTermDebt": "52200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "97800000", "reportedCurrency": "USD", "retainedEarnings": "2133800000", "totalLiabilities": "2847900000", "otherCurrentAssets": "148100000", "totalCurrentAssets": "1742700000", "currentLongTermDebt": "1300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "577200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1960999999", "currentAccountsPayable": "468400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "841300000", "shortLongTermDebtTotal": "1955600000", "totalShareholderEquity": "855800000", "capitalLeaseObligations": "162100000", "otherCurrentLiabilities": "281700000", "totalCurrentLiabilities": "802300000", "otherNonCurrentLiabilities": "82000000", "totalNonCurrentLiabilities": "2045600000", "cashAndShortTermInvestments": "368800000", "commonStockSharesOutstanding": "139600000", "intangibleAssetsExcludingGoodwill": "97800000", "cashAndCashEquivalentsAtCarryingValue": "368800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52500000", "profitLoss": "None", "dividendPayout": "6800000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "29600000", "operatingCashflow": "84000000", "capitalExpenditures": "8500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-153800000", "cashflowFromInvestment": "16399999", "stockBasedCompensation": "4300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29700000", "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": "2026-06-07T02:26:38.081337+00:00", "is_restated": false, "income_statement": { "revenue": 1023600000, "cost_of_revenue": 836300000, "gross_profit": 187300000, "ebit": 64700000, "ebitda": 95900000, "pretax_income": 45100000, "tax_provision": 14500000, "net_income": 30600000, "net_income_to_common": 30600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 412600000, "total_current_assets": 1784100000, "total_assets": 3748900000, "short_term_debt": 105300000, "long_term_debt": 1935100000, "total_debt": 2040400000, "total_liabilities": 3001300000, "total_equity": 747600000, "shares_outstanding": 138600000, "goodwill_and_intangibles": 967300000 }, "cash_flow": { "operating_cash_flow": 6800000, "capital_expenditure": 13300000, "free_cash_flow": 20100000, "dividends_paid": 6700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288866, "ticker_id": 2473, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:38.081337+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "64700000", "ebitda": "95900000", "netIncome": "30600000", "grossProfit": "187300000", "depreciation": "None", "totalRevenue": "1023600000", "costOfRevenue": "836300000", "interestIncome": "1000000", "incomeBeforeTax": "45100000", "interestExpense": "18900000", "operatingIncome": "64700000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "14500000", "reportedCurrency": "USD", "netInterestIncome": "-17800000", "nonInterestIncome": "None", "operatingExpenses": "122600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "836300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31200000", "sellingGeneralAndAdministrative": "123600000", "netIncomeFromContinuingOperations": "30600000" }, "balance": { "goodwill": "734900000", "inventory": "678300000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "3748900000", "longTermDebt": "1935100000", "shortTermDebt": "105300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "232400000", "reportedCurrency": "USD", "retainedEarnings": "2088200000", "totalLiabilities": "3001300000", "otherCurrentAssets": "135100000", "totalCurrentAssets": "1784100000", "currentLongTermDebt": "1300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "558100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1964800000", "currentAccountsPayable": "476500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "855700000", "shortLongTermDebtTotal": "2159700000", "totalShareholderEquity": "747600000", "capitalLeaseObligations": "171300000", "otherCurrentLiabilities": "228600000", "totalCurrentLiabilities": "810400000", "otherNonCurrentLiabilities": "77600000", "totalNonCurrentLiabilities": "2190900000", "cashAndShortTermInvestments": "412600000", "commonStockSharesOutstanding": "138600000", "intangibleAssetsExcludingGoodwill": "232400000", "cashAndCashEquivalentsAtCarryingValue": "412600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30600000", "profitLoss": "None", "dividendPayout": "6700000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-12400000", "operatingCashflow": "6800000", "capitalExpenditures": "13300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "60000000", "cashflowFromInvestment": "-6100000", "stockBasedCompensation": "8200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1023600000, "cost_of_revenue": 836300000, "gross_profit": 187300000, "research_and_development": null, "selling_general_admin": 123600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 64700000, "depreciation_amortisation": 31200000, "ebitda": 95900000, "interest_expense": 18900000, "interest_income": null, "other_non_operating": null, "pretax_income": 45100000, "tax_provision": 14500000, "effective_tax_rate": null, "net_income": 30600000, "net_income_continuing_ops": 30600000, "net_income_to_common": 30600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 412600000, "short_term_investments": null, "net_receivables": 558100000, "inventory": 678300000, "other_current_assets": null, "total_current_assets": 1784100000, "net_ppe": null, "goodwill": 734900000, "intangible_assets": 232400000, "goodwill_and_intangibles": 967300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1964800000, "total_assets": 3748900000, "short_term_debt": 105300000, "accounts_payable": 476500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 810400000, "long_term_debt": 1935100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2190900000, "total_liabilities": 3001300000, "total_debt": 2040400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2088200000, "total_equity": 747600000, "shares_outstanding": 138600000, "operating_cash_flow": 6800000, "stock_based_compensation": 8200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6100000, "dividends_paid": 6700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 60000000, "free_cash_flow": 20100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "64700000", "ebitda": "95900000", "netIncome": "30600000", "grossProfit": "187300000", "depreciation": "None", "totalRevenue": "1023600000", "costOfRevenue": "836300000", "interestIncome": "1000000", "incomeBeforeTax": "45100000", "interestExpense": "18900000", "operatingIncome": "64700000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "14500000", "reportedCurrency": "USD", "netInterestIncome": "-17800000", "nonInterestIncome": "None", "operatingExpenses": "122600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "836300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31200000", "sellingGeneralAndAdministrative": "123600000", "netIncomeFromContinuingOperations": "30600000" }, "balance": { "goodwill": "734900000", "inventory": "678300000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "3748900000", "longTermDebt": "1935100000", "shortTermDebt": "105300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "232400000", "reportedCurrency": "USD", "retainedEarnings": "2088200000", "totalLiabilities": "3001300000", "otherCurrentAssets": "135100000", "totalCurrentAssets": "1784100000", "currentLongTermDebt": "1300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "558100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1964800000", "currentAccountsPayable": "476500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "855700000", "shortLongTermDebtTotal": "2159700000", "totalShareholderEquity": "747600000", "capitalLeaseObligations": "171300000", "otherCurrentLiabilities": "228600000", "totalCurrentLiabilities": "810400000", "otherNonCurrentLiabilities": "77600000", "totalNonCurrentLiabilities": "2190900000", "cashAndShortTermInvestments": "412600000", "commonStockSharesOutstanding": "138600000", "intangibleAssetsExcludingGoodwill": "232400000", "cashAndCashEquivalentsAtCarryingValue": "412600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30600000", "profitLoss": "None", "dividendPayout": "6700000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-12400000", "operatingCashflow": "6800000", "capitalExpenditures": "13300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "60000000", "cashflowFromInvestment": "-6100000", "stockBasedCompensation": "8200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31600000", "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": "2026-06-07T02:26:38.081337+00:00", "is_restated": false, "income_statement": { "revenue": 1056400000, "cost_of_revenue": 880800000, "gross_profit": 175600000, "ebit": 45900000, "ebitda": 80000000, "pretax_income": 25000000, "tax_provision": 10800000, "net_income": 14200000, "net_income_to_common": 14200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 350200000, "total_current_assets": 1690500000, "total_assets": 3661600000, "short_term_debt": 54700000, "long_term_debt": 1862800000, "total_debt": 1917500000, "total_liabilities": 2971400000, "total_equity": 689400000, "shares_outstanding": 138000000, "goodwill_and_intangibles": 934800000 }, "cash_flow": { "operating_cash_flow": 122300000, "capital_expenditure": 21800000, "free_cash_flow": 144100000, "dividends_paid": 6600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288867, "ticker_id": 2473, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:38.081337+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45900000", "ebitda": "80000000", "netIncome": "14200000", "grossProfit": "175600000", "depreciation": "None", "totalRevenue": "1056400000", "costOfRevenue": "880800000", "interestIncome": "2200000", "incomeBeforeTax": "25000000", "interestExpense": "20900000", "operatingIncome": "46000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10800000", "reportedCurrency": "USD", "netInterestIncome": "-18700000", "nonInterestIncome": "None", "operatingExpenses": "129600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "880800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34100000", "sellingGeneralAndAdministrative": "124800000", "netIncomeFromContinuingOperations": "14200000" }, "balance": { "goodwill": "794400000", "inventory": "722600000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "3661600000", "longTermDebt": "1862800000", "shortTermDebt": "54700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "140400000", "reportedCurrency": "USD", "retainedEarnings": "2064500000", "totalLiabilities": "2971400000", "otherCurrentAssets": "58300000", "totalCurrentAssets": "1690500000", "currentLongTermDebt": "1300000", "longTermInvestments": "51400000", "shortTermInvestments": "None", "currentNetReceivables": "559400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1971100000", "currentAccountsPayable": "497700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "900100000", "shortLongTermDebtTotal": "2048600000", "totalShareholderEquity": "689400000", "capitalLeaseObligations": "184500000", "otherCurrentLiabilities": "263100000", "totalCurrentLiabilities": "846400000", "otherNonCurrentLiabilities": "10900000", "totalNonCurrentLiabilities": "2125000000", "cashAndShortTermInvestments": "350200000", "commonStockSharesOutstanding": "138000000", "intangibleAssetsExcludingGoodwill": "140400000", "cashAndCashEquivalentsAtCarryingValue": "350200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14200000", "profitLoss": "None", "dividendPayout": "6600000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "4200000", "operatingCashflow": "122300000", "capitalExpenditures": "21800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23400000", "cashflowFromInvestment": "-17800000", "stockBasedCompensation": "4300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1056400000, "cost_of_revenue": 880800000, "gross_profit": 175600000, "research_and_development": null, "selling_general_admin": 124800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45900000, "depreciation_amortisation": 34100000, "ebitda": 80000000, "interest_expense": 20900000, "interest_income": null, "other_non_operating": null, "pretax_income": 25000000, "tax_provision": 10800000, "effective_tax_rate": null, "net_income": 14200000, "net_income_continuing_ops": 14200000, "net_income_to_common": 14200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 350200000, "short_term_investments": null, "net_receivables": 559400000, "inventory": 722600000, "other_current_assets": null, "total_current_assets": 1690500000, "net_ppe": null, "goodwill": 794400000, "intangible_assets": 140400000, "goodwill_and_intangibles": 934800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1971100000, "total_assets": 3661600000, "short_term_debt": 54700000, "accounts_payable": 497700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 846400000, "long_term_debt": 1862800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2125000000, "total_liabilities": 2971400000, "total_debt": 1917500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2064500000, "total_equity": 689400000, "shares_outstanding": 138000000, "operating_cash_flow": 122300000, "stock_based_compensation": 4300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17800000, "dividends_paid": 6600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23400000, "free_cash_flow": 144100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "45900000", "ebitda": "80000000", "netIncome": "14200000", "grossProfit": "175600000", "depreciation": "None", "totalRevenue": "1056400000", "costOfRevenue": "880800000", "interestIncome": "2200000", "incomeBeforeTax": "25000000", "interestExpense": "20900000", "operatingIncome": "46000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10800000", "reportedCurrency": "USD", "netInterestIncome": "-18700000", "nonInterestIncome": "None", "operatingExpenses": "129600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "880800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34100000", "sellingGeneralAndAdministrative": "124800000", "netIncomeFromContinuingOperations": "14200000" }, "balance": { "goodwill": "794400000", "inventory": "722600000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "3661600000", "longTermDebt": "1862800000", "shortTermDebt": "54700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "140400000", "reportedCurrency": "USD", "retainedEarnings": "2064500000", "totalLiabilities": "2971400000", "otherCurrentAssets": "58300000", "totalCurrentAssets": "1690500000", "currentLongTermDebt": "1300000", "longTermInvestments": "51400000", "shortTermInvestments": "None", "currentNetReceivables": "559400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1971100000", "currentAccountsPayable": "497700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "900100000", "shortLongTermDebtTotal": "2048600000", "totalShareholderEquity": "689400000", "capitalLeaseObligations": "184500000", "otherCurrentLiabilities": "263100000", "totalCurrentLiabilities": "846400000", "otherNonCurrentLiabilities": "10900000", "totalNonCurrentLiabilities": "2125000000", "cashAndShortTermInvestments": "350200000", "commonStockSharesOutstanding": "138000000", "intangibleAssetsExcludingGoodwill": "140400000", "cashAndCashEquivalentsAtCarryingValue": "350200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14200000", "profitLoss": "None", "dividendPayout": "6600000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "4200000", "operatingCashflow": "122300000", "capitalExpenditures": "21800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23400000", "cashflowFromInvestment": "-17800000", "stockBasedCompensation": "4300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33800000", "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": "2026-06-07T02:26:38.081337+00:00", "is_restated": false, "income_statement": { "revenue": 1101700000, "cost_of_revenue": 908300000, "gross_profit": 193400000, "ebit": 79000000, "ebitda": 114100000, "pretax_income": 57700000, "tax_provision": 12800000, "net_income": 44900000, "net_income_to_common": 44900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 277200000, "total_current_assets": 1734500000, "total_assets": 3780100000, "short_term_debt": 354800000, "long_term_debt": 1578200000, "total_debt": 1933000000, "total_liabilities": 3038300000, "total_equity": 741000000, "shares_outstanding": 138000000, "goodwill_and_intangibles": 966100000 }, "cash_flow": { "operating_cash_flow": 95500000, "capital_expenditure": 18400000, "free_cash_flow": 113900000, "dividends_paid": 6700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288869, "ticker_id": 2473, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:38.081337+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79000000", "ebitda": "114100000", "netIncome": "44900000", "grossProfit": "193400000", "depreciation": "None", "totalRevenue": "1101700000", "costOfRevenue": "908300000", "interestIncome": "1000000", "incomeBeforeTax": "57700000", "interestExpense": "20000000", "operatingIncome": "66400000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "12800000", "reportedCurrency": "USD", "netInterestIncome": "-20000000", "nonInterestIncome": "None", "operatingExpenses": "127000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "908300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35100000", "sellingGeneralAndAdministrative": "127000000", "netIncomeFromContinuingOperations": "44900000" }, "balance": { "goodwill": "814700000", "inventory": "754400000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "3780100000", "longTermDebt": "1578200000", "shortTermDebt": "354800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "151400000", "reportedCurrency": "USD", "retainedEarnings": "2057300000", "totalLiabilities": "3038300000", "otherCurrentAssets": "64800000", "totalCurrentAssets": "1734500000", "currentLongTermDebt": "301100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "638100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2045600000", "currentAccountsPayable": "516000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "937100000", "shortLongTermDebtTotal": "2076300000", "totalShareholderEquity": "741000000", "capitalLeaseObligations": "197000000", "otherCurrentLiabilities": "300900000", "totalCurrentLiabilities": "1171700000", "otherNonCurrentLiabilities": "90100000", "totalNonCurrentLiabilities": "1866600000", "cashAndShortTermInvestments": "277200000", "commonStockSharesOutstanding": "138000000", "intangibleAssetsExcludingGoodwill": "151400000", "cashAndCashEquivalentsAtCarryingValue": "277200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44900000", "profitLoss": "None", "dividendPayout": "6700000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "5400000", "operatingCashflow": "95500000", "capitalExpenditures": "18400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129500000", "cashflowFromInvestment": "-200000", "stockBasedCompensation": "4400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1101700000, "cost_of_revenue": 908300000, "gross_profit": 193400000, "research_and_development": null, "selling_general_admin": 127000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79000000, "depreciation_amortisation": 35100000, "ebitda": 114100000, "interest_expense": 20000000, "interest_income": null, "other_non_operating": null, "pretax_income": 57700000, "tax_provision": 12800000, "effective_tax_rate": null, "net_income": 44900000, "net_income_continuing_ops": 44900000, "net_income_to_common": 44900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 277200000, "short_term_investments": null, "net_receivables": 638100000, "inventory": 754400000, "other_current_assets": null, "total_current_assets": 1734500000, "net_ppe": null, "goodwill": 814700000, "intangible_assets": 151400000, "goodwill_and_intangibles": 966100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2045600000, "total_assets": 3780100000, "short_term_debt": 354800000, "accounts_payable": 516000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1171700000, "long_term_debt": 1578200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1866600000, "total_liabilities": 3038300000, "total_debt": 1933000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2057300000, "total_equity": 741000000, "shares_outstanding": 138000000, "operating_cash_flow": 95500000, "stock_based_compensation": 4400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -200000, "dividends_paid": 6700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -129500000, "free_cash_flow": 113900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "79000000", "ebitda": "114100000", "netIncome": "44900000", "grossProfit": "193400000", "depreciation": "None", "totalRevenue": "1101700000", "costOfRevenue": "908300000", "interestIncome": "1000000", "incomeBeforeTax": "57700000", "interestExpense": "20000000", "operatingIncome": "66400000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "12800000", "reportedCurrency": "USD", "netInterestIncome": "-20000000", "nonInterestIncome": "None", "operatingExpenses": "127000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "908300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35100000", "sellingGeneralAndAdministrative": "127000000", "netIncomeFromContinuingOperations": "44900000" }, "balance": { "goodwill": "814700000", "inventory": "754400000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "3780100000", "longTermDebt": "1578200000", "shortTermDebt": "354800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "151400000", "reportedCurrency": "USD", "retainedEarnings": "2057300000", "totalLiabilities": "3038300000", "otherCurrentAssets": "64800000", "totalCurrentAssets": "1734500000", "currentLongTermDebt": "301100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "638100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2045600000", "currentAccountsPayable": "516000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "937100000", "shortLongTermDebtTotal": "2076300000", "totalShareholderEquity": "741000000", "capitalLeaseObligations": "197000000", "otherCurrentLiabilities": "300900000", "totalCurrentLiabilities": "1171700000", "otherNonCurrentLiabilities": "90100000", "totalNonCurrentLiabilities": "1866600000", "cashAndShortTermInvestments": "277200000", "commonStockSharesOutstanding": "138000000", "intangibleAssetsExcludingGoodwill": "151400000", "cashAndCashEquivalentsAtCarryingValue": "277200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44900000", "profitLoss": "None", "dividendPayout": "6700000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "5400000", "operatingCashflow": "95500000", "capitalExpenditures": "18400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129500000", "cashflowFromInvestment": "-200000", "stockBasedCompensation": "4400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36400000", "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": "2026-06-07T02:26:38.081337+00:00", "is_restated": false, "income_statement": { "revenue": 1129200000, "cost_of_revenue": 944700000, "gross_profit": 184500000, "ebit": -611800000, "ebitda": -579100000, "pretax_income": -634300000, "tax_provision": -32200000, "net_income": -602200000, "net_income_to_common": -602200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 307000000, "total_current_assets": 1788600000, "total_assets": 3838800000, "short_term_debt": 358100000, "long_term_debt": 1702100000, "total_debt": 2060200000, "total_liabilities": 3170500000, "total_equity": 667600000, "shares_outstanding": 137300000, "goodwill_and_intangibles": 960200000 }, "cash_flow": { "operating_cash_flow": 94000000, "capital_expenditure": 15500000, "free_cash_flow": 109500000, "dividends_paid": 61700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288870, "ticker_id": 2473, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:38.081337+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-611800000", "ebitda": "-579100000", "netIncome": "-602200000", "grossProfit": "184500000", "depreciation": "None", "totalRevenue": "1129200000", "costOfRevenue": "944700000", "interestIncome": "2400000", "incomeBeforeTax": "-634300000", "interestExpense": "22400000", "operatingIncome": "57900000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-32200000", "reportedCurrency": "USD", "netInterestIncome": "-20000000", "nonInterestIncome": "None", "operatingExpenses": "126600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "944700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32700000", "sellingGeneralAndAdministrative": "131100000", "netIncomeFromContinuingOperations": "-602100000" }, "balance": { "goodwill": "804100000", "inventory": "755400000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "3838800000", "longTermDebt": "1702100000", "shortTermDebt": "358100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "156100000", "reportedCurrency": "USD", "retainedEarnings": "2019300000", "totalLiabilities": "3170500000", "otherCurrentAssets": "77500000", "totalCurrentAssets": "1788600000", "currentLongTermDebt": "301000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "648700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2050200000", "currentAccountsPayable": "521799999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2208900000", "totalShareholderEquity": "667600000", "capitalLeaseObligations": "205800000", "otherCurrentLiabilities": "288000000", "totalCurrentLiabilities": "1167900000", "otherNonCurrentLiabilities": "90400000", "totalNonCurrentLiabilities": "2002600000", "cashAndShortTermInvestments": "307000000", "commonStockSharesOutstanding": "137300000", "intangibleAssetsExcludingGoodwill": "156100000", "cashAndCashEquivalentsAtCarryingValue": "307000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-602200000", "profitLoss": "None", "dividendPayout": "61700000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "34300000", "operatingCashflow": "94000000", "capitalExpenditures": "15500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135200000", "cashflowFromInvestment": "-8200000", "stockBasedCompensation": "7800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1129200000, "cost_of_revenue": 944700000, "gross_profit": 184500000, "research_and_development": null, "selling_general_admin": 131100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -611800000, "depreciation_amortisation": 32700000, "ebitda": -579100000, "interest_expense": 22400000, "interest_income": null, "other_non_operating": null, "pretax_income": -634300000, "tax_provision": -32200000, "effective_tax_rate": null, "net_income": -602200000, "net_income_continuing_ops": -602100000, "net_income_to_common": -602200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 307000000, "short_term_investments": null, "net_receivables": 648700000, "inventory": 755400000, "other_current_assets": null, "total_current_assets": 1788600000, "net_ppe": null, "goodwill": 804100000, "intangible_assets": 156100000, "goodwill_and_intangibles": 960200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2050200000, "total_assets": 3838800000, "short_term_debt": 358100000, "accounts_payable": 521799999, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1167900000, "long_term_debt": 1702100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2002600000, "total_liabilities": 3170500000, "total_debt": 2060200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2019300000, "total_equity": 667600000, "shares_outstanding": 137300000, "operating_cash_flow": 94000000, "stock_based_compensation": 7800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8200000, "dividends_paid": 61700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -135200000, "free_cash_flow": 109500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-611800000", "ebitda": "-579100000", "netIncome": "-602200000", "grossProfit": "184500000", "depreciation": "None", "totalRevenue": "1129200000", "costOfRevenue": "944700000", "interestIncome": "2400000", "incomeBeforeTax": "-634300000", "interestExpense": "22400000", "operatingIncome": "57900000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-32200000", "reportedCurrency": "USD", "netInterestIncome": "-20000000", "nonInterestIncome": "None", "operatingExpenses": "126600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "944700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32700000", "sellingGeneralAndAdministrative": "131100000", "netIncomeFromContinuingOperations": "-602100000" }, "balance": { "goodwill": "804100000", "inventory": "755400000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "3838800000", "longTermDebt": "1702100000", "shortTermDebt": "358100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "156100000", "reportedCurrency": "USD", "retainedEarnings": "2019300000", "totalLiabilities": "3170500000", "otherCurrentAssets": "77500000", "totalCurrentAssets": "1788600000", "currentLongTermDebt": "301000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "648700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2050200000", "currentAccountsPayable": "521799999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2208900000", "totalShareholderEquity": "667600000", "capitalLeaseObligations": "205800000", "otherCurrentLiabilities": "288000000", "totalCurrentLiabilities": "1167900000", "otherNonCurrentLiabilities": "90400000", "totalNonCurrentLiabilities": "2002600000", "cashAndShortTermInvestments": "307000000", "commonStockSharesOutstanding": "137300000", "intangibleAssetsExcludingGoodwill": "156100000", "cashAndCashEquivalentsAtCarryingValue": "307000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-602200000", "profitLoss": "None", "dividendPayout": "61700000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "34300000", "operatingCashflow": "94000000", "capitalExpenditures": "15500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135200000", "cashflowFromInvestment": "-8200000", "stockBasedCompensation": "7800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32700000", "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": "2026-06-07T02:26:38.081337+00:00", "is_restated": false, "income_statement": { "revenue": 1097000000, "cost_of_revenue": 912600000, "gross_profit": 184400000, "ebit": 64100000, "ebitda": 96900000, "pretax_income": 42400000, "tax_provision": 10800000, "net_income": 31600000, "net_income_to_common": 31600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 361300000, "total_current_assets": 1860300000, "total_assets": 4614800000, "short_term_debt": 361800000, "long_term_debt": 1772900000, "total_debt": 2134700000, "total_liabilities": 3325300000, "total_equity": 1288800000, "shares_outstanding": 137300000, "goodwill_and_intangibles": 1643400000 }, "cash_flow": { "operating_cash_flow": -6100000, "capital_expenditure": 25900000, "free_cash_flow": 19800000, "dividends_paid": 61300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288871, "ticker_id": 2473, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:38.081337+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "64100000", "ebitda": "96900000", "netIncome": "31600000", "grossProfit": "184400000", "depreciation": "None", "totalRevenue": "1097000000", "costOfRevenue": "912600000", "interestIncome": "1000000", "incomeBeforeTax": "42400000", "interestExpense": "21600000", "operatingIncome": "59000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "10800000", "reportedCurrency": "USD", "netInterestIncome": "-20600000", "nonInterestIncome": "None", "operatingExpenses": "125400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "912600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32800000", "sellingGeneralAndAdministrative": "125900000", "netIncomeFromContinuingOperations": "31600000" }, "balance": { "goodwill": "1481600000", "inventory": "807400000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "4614800000", "longTermDebt": "1772900000", "shortTermDebt": "361800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "161800000", "reportedCurrency": "USD", "retainedEarnings": "2629600000", "totalLiabilities": "3325300000", "otherCurrentAssets": "56500000", "totalCurrentAssets": "1860300000", "currentLongTermDebt": "303800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "635100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2754500000", "currentAccountsPayable": "495600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2293200000", "totalShareholderEquity": "1288800000", "capitalLeaseObligations": "216500000", "otherCurrentLiabilities": "330900000", "totalCurrentLiabilities": "1188300000", "otherNonCurrentLiabilities": "105200000", "totalNonCurrentLiabilities": "2137000000", "cashAndShortTermInvestments": "361300000", "commonStockSharesOutstanding": "137300000", "intangibleAssetsExcludingGoodwill": "161800000", "cashAndCashEquivalentsAtCarryingValue": "361300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31600000", "profitLoss": "None", "dividendPayout": "61300000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "800000", "operatingCashflow": "-6100000", "capitalExpenditures": "25900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18100000", "cashflowFromInvestment": "-10400000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1097000000, "cost_of_revenue": 912600000, "gross_profit": 184400000, "research_and_development": null, "selling_general_admin": 125900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 64100000, "depreciation_amortisation": 32800000, "ebitda": 96900000, "interest_expense": 21600000, "interest_income": null, "other_non_operating": null, "pretax_income": 42400000, "tax_provision": 10800000, "effective_tax_rate": null, "net_income": 31600000, "net_income_continuing_ops": 31600000, "net_income_to_common": 31600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 361300000, "short_term_investments": null, "net_receivables": 635100000, "inventory": 807400000, "other_current_assets": null, "total_current_assets": 1860300000, "net_ppe": null, "goodwill": 1481600000, "intangible_assets": 161800000, "goodwill_and_intangibles": 1643400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2754500000, "total_assets": 4614800000, "short_term_debt": 361800000, "accounts_payable": 495600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1188300000, "long_term_debt": 1772900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2137000000, "total_liabilities": 3325300000, "total_debt": 2134700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2629600000, "total_equity": 1288800000, "shares_outstanding": 137300000, "operating_cash_flow": -6100000, "stock_based_compensation": 10000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10400000, "dividends_paid": 61300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18100000, "free_cash_flow": 19800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "64100000", "ebitda": "96900000", "netIncome": "31600000", "grossProfit": "184400000", "depreciation": "None", "totalRevenue": "1097000000", "costOfRevenue": "912600000", "interestIncome": "1000000", "incomeBeforeTax": "42400000", "interestExpense": "21600000", "operatingIncome": "59000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "10800000", "reportedCurrency": "USD", "netInterestIncome": "-20600000", "nonInterestIncome": "None", "operatingExpenses": "125400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "912600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32800000", "sellingGeneralAndAdministrative": "125900000", "netIncomeFromContinuingOperations": "31600000" }, "balance": { "goodwill": "1481600000", "inventory": "807400000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "4614800000", "longTermDebt": "1772900000", "shortTermDebt": "361800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "161800000", "reportedCurrency": "USD", "retainedEarnings": "2629600000", "totalLiabilities": "3325300000", "otherCurrentAssets": "56500000", "totalCurrentAssets": "1860300000", "currentLongTermDebt": "303800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "635100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2754500000", "currentAccountsPayable": "495600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2293200000", "totalShareholderEquity": "1288800000", "capitalLeaseObligations": "216500000", "otherCurrentLiabilities": "330900000", "totalCurrentLiabilities": "1188300000", "otherNonCurrentLiabilities": "105200000", "totalNonCurrentLiabilities": "2137000000", "cashAndShortTermInvestments": "361300000", "commonStockSharesOutstanding": "137300000", "intangibleAssetsExcludingGoodwill": "161800000", "cashAndCashEquivalentsAtCarryingValue": "361300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31600000", "profitLoss": "None", "dividendPayout": "61300000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "800000", "operatingCashflow": "-6100000", "capitalExpenditures": "25900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18100000", "cashflowFromInvestment": "-10400000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32800000", "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": "2026-06-07T02:26:38.081337+00:00", "is_restated": false, "income_statement": { "revenue": 1115100000, "cost_of_revenue": 932700000, "gross_profit": 182400000, "ebit": -365100000, "ebitda": -320300000, "pretax_income": -386300000, "tax_provision": -88900000, "net_income": -297500000, "net_income_to_common": -297500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 365500000, "total_current_assets": 1881400000, "total_assets": 4634500000, "short_term_debt": 365300000, "long_term_debt": 1679600000, "total_debt": 2044900000, "total_liabilities": 3300500000, "total_equity": 1333300000, "shares_outstanding": 136500000, "goodwill_and_intangibles": 1657300000 }, "cash_flow": { "operating_cash_flow": 146100000, "capital_expenditure": 23400000, "free_cash_flow": 169500000, "dividends_paid": 61300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288872, "ticker_id": 2473, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:38.081337+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-365100000", "ebitda": "-320300000", "netIncome": "-297500000", "grossProfit": "182400000", "depreciation": "None", "totalRevenue": "1115100000", "costOfRevenue": "932700000", "interestIncome": "1700000", "incomeBeforeTax": "-386300000", "interestExpense": "21200000", "operatingIncome": "61300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-88900000", "reportedCurrency": "USD", "netInterestIncome": "-19500000", "nonInterestIncome": "None", "operatingExpenses": "121100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "932700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44800000", "sellingGeneralAndAdministrative": "121100000", "netIncomeFromContinuingOperations": "-297400000" }, "balance": { "goodwill": "1489800000", "inventory": "819700000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "4634500000", "longTermDebt": "1679600000", "shortTermDebt": "365300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "167500000", "reportedCurrency": "USD", "retainedEarnings": "2661100000", "totalLiabilities": "3300500000", "otherCurrentAssets": "58900000", "totalCurrentAssets": "1881400000", "currentLongTermDebt": "308000000", "longTermInvestments": "46800000", "shortTermInvestments": "None", "currentNetReceivables": "637300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2753100000", "currentAccountsPayable": "536200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2195400000", "totalShareholderEquity": "1333300000", "capitalLeaseObligations": "207800000", "otherCurrentLiabilities": "340200000", "totalCurrentLiabilities": "1262600000", "otherNonCurrentLiabilities": "17200000", "totalNonCurrentLiabilities": "2037900000", "cashAndShortTermInvestments": "365500000", "commonStockSharesOutstanding": "136500000", "intangibleAssetsExcludingGoodwill": "167500000", "cashAndCashEquivalentsAtCarryingValue": "365500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-297300000", "profitLoss": "None", "dividendPayout": "61300000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "20000000", "operatingCashflow": "146100000", "capitalExpenditures": "23400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48000000", "cashflowFromInvestment": "-13900000", "stockBasedCompensation": "5900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1115100000, "cost_of_revenue": 932700000, "gross_profit": 182400000, "research_and_development": null, "selling_general_admin": 121100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -365100000, "depreciation_amortisation": 44800000, "ebitda": -320300000, "interest_expense": 21200000, "interest_income": null, "other_non_operating": null, "pretax_income": -386300000, "tax_provision": -88900000, "effective_tax_rate": null, "net_income": -297500000, "net_income_continuing_ops": -297400000, "net_income_to_common": -297500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 365500000, "short_term_investments": null, "net_receivables": 637300000, "inventory": 819700000, "other_current_assets": null, "total_current_assets": 1881400000, "net_ppe": null, "goodwill": 1489800000, "intangible_assets": 167500000, "goodwill_and_intangibles": 1657300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2753100000, "total_assets": 4634500000, "short_term_debt": 365300000, "accounts_payable": 536200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1262600000, "long_term_debt": 1679600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2037900000, "total_liabilities": 3300500000, "total_debt": 2044900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2661100000, "total_equity": 1333300000, "shares_outstanding": 136500000, "operating_cash_flow": 146100000, "stock_based_compensation": 5900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13900000, "dividends_paid": 61300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48000000, "free_cash_flow": 169500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-365100000", "ebitda": "-320300000", "netIncome": "-297500000", "grossProfit": "182400000", "depreciation": "None", "totalRevenue": "1115100000", "costOfRevenue": "932700000", "interestIncome": "1700000", "incomeBeforeTax": "-386300000", "interestExpense": "21200000", "operatingIncome": "61300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-88900000", "reportedCurrency": "USD", "netInterestIncome": "-19500000", "nonInterestIncome": "None", "operatingExpenses": "121100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "932700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44800000", "sellingGeneralAndAdministrative": "121100000", "netIncomeFromContinuingOperations": "-297400000" }, "balance": { "goodwill": "1489800000", "inventory": "819700000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "4634500000", "longTermDebt": "1679600000", "shortTermDebt": "365300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "167500000", "reportedCurrency": "USD", "retainedEarnings": "2661100000", "totalLiabilities": "3300500000", "otherCurrentAssets": "58900000", "totalCurrentAssets": "1881400000", "currentLongTermDebt": "308000000", "longTermInvestments": "46800000", "shortTermInvestments": "None", "currentNetReceivables": "637300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2753100000", "currentAccountsPayable": "536200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2195400000", "totalShareholderEquity": "1333300000", "capitalLeaseObligations": "207800000", "otherCurrentLiabilities": "340200000", "totalCurrentLiabilities": "1262600000", "otherNonCurrentLiabilities": "17200000", "totalNonCurrentLiabilities": "2037900000", "cashAndShortTermInvestments": "365500000", "commonStockSharesOutstanding": "136500000", "intangibleAssetsExcludingGoodwill": "167500000", "cashAndCashEquivalentsAtCarryingValue": "365500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-297300000", "profitLoss": "None", "dividendPayout": "61300000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "20000000", "operatingCashflow": "146100000", "capitalExpenditures": "23400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48000000", "cashflowFromInvestment": "-13900000", "stockBasedCompensation": "5900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44800000", "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": "2026-06-07T02:26:38.081337+00:00", "is_restated": false, "income_statement": { "revenue": 1175400000, "cost_of_revenue": 961100000, "gross_profit": 214300000, "ebit": 92400000, "ebitda": 137300000, "pretax_income": 70900000, "tax_provision": 18000000, "net_income": 52800000, "net_income_to_common": 52800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 273900000, "total_current_assets": 1886200000, "total_assets": 5077600000, "short_term_debt": 64800000, "long_term_debt": 1963000000, "total_debt": 2027800000, "total_liabilities": 3441700000, "total_equity": 1635100000, "shares_outstanding": 136800000, "goodwill_and_intangibles": 2097900000 }, "cash_flow": { "operating_cash_flow": 143800000, "capital_expenditure": 22200000, "free_cash_flow": 166000000, "dividends_paid": 61200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288874, "ticker_id": 2473, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:38.081337+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "92400000", "ebitda": "137300000", "netIncome": "52800000", "grossProfit": "214300000", "depreciation": "None", "totalRevenue": "1175400000", "costOfRevenue": "961100000", "interestIncome": "20500000", "incomeBeforeTax": "70900000", "interestExpense": "22000000", "operatingIncome": "87300000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "18000000", "reportedCurrency": "USD", "netInterestIncome": "-20500000", "nonInterestIncome": "None", "operatingExpenses": "127000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "961100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44900000", "sellingGeneralAndAdministrative": "109100000", "netIncomeFromContinuingOperations": "52900000" }, "balance": { "goodwill": "1475400000", "inventory": "834900000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "5077600000", "longTermDebt": "1963000000", "shortTermDebt": "64800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "622500000", "reportedCurrency": "USD", "retainedEarnings": "3021300000", "totalLiabilities": "3441700000", "otherCurrentAssets": "66100000", "totalCurrentAssets": "1886200000", "currentLongTermDebt": "8900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "711300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3191400000", "currentAccountsPayable": "534100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "976800000", "shortLongTermDebtTotal": "2184300000", "totalShareholderEquity": "1635100000", "capitalLeaseObligations": "212400000", "otherCurrentLiabilities": "410200000", "totalCurrentLiabilities": "1009100000", "otherNonCurrentLiabilities": "108600000", "totalNonCurrentLiabilities": "2432600000", "cashAndShortTermInvestments": "273900000", "commonStockSharesOutstanding": "136800000", "intangibleAssetsExcludingGoodwill": "622500000", "cashAndCashEquivalentsAtCarryingValue": "273900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52900000", "profitLoss": "None", "dividendPayout": "61200000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "16900000", "operatingCashflow": "143800000", "capitalExpenditures": "22200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-121400000", "cashflowFromInvestment": "-77400000", "stockBasedCompensation": "5200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1175400000, "cost_of_revenue": 961100000, "gross_profit": 214300000, "research_and_development": null, "selling_general_admin": 109100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 92400000, "depreciation_amortisation": 44900000, "ebitda": 137300000, "interest_expense": 22000000, "interest_income": null, "other_non_operating": null, "pretax_income": 70900000, "tax_provision": 18000000, "effective_tax_rate": null, "net_income": 52800000, "net_income_continuing_ops": 52900000, "net_income_to_common": 52800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 273900000, "short_term_investments": null, "net_receivables": 711300000, "inventory": 834900000, "other_current_assets": null, "total_current_assets": 1886200000, "net_ppe": null, "goodwill": 1475400000, "intangible_assets": 622500000, "goodwill_and_intangibles": 2097900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3191400000, "total_assets": 5077600000, "short_term_debt": 64800000, "accounts_payable": 534100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1009100000, "long_term_debt": 1963000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2432600000, "total_liabilities": 3441700000, "total_debt": 2027800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3021300000, "total_equity": 1635100000, "shares_outstanding": 136800000, "operating_cash_flow": 143800000, "stock_based_compensation": 5200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77400000, "dividends_paid": 61200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -121400000, "free_cash_flow": 166000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "92400000", "ebitda": "137300000", "netIncome": "52800000", "grossProfit": "214300000", "depreciation": "None", "totalRevenue": "1175400000", "costOfRevenue": "961100000", "interestIncome": "20500000", "incomeBeforeTax": "70900000", "interestExpense": "22000000", "operatingIncome": "87300000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "18000000", "reportedCurrency": "USD", "netInterestIncome": "-20500000", "nonInterestIncome": "None", "operatingExpenses": "127000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "961100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44900000", "sellingGeneralAndAdministrative": "109100000", "netIncomeFromContinuingOperations": "52900000" }, "balance": { "goodwill": "1475400000", "inventory": "834900000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "5077600000", "longTermDebt": "1963000000", "shortTermDebt": "64800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "622500000", "reportedCurrency": "USD", "retainedEarnings": "3021300000", "totalLiabilities": "3441700000", "otherCurrentAssets": "66100000", "totalCurrentAssets": "1886200000", "currentLongTermDebt": "8900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "711300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3191400000", "currentAccountsPayable": "534100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "976800000", "shortLongTermDebtTotal": "2184300000", "totalShareholderEquity": "1635100000", "capitalLeaseObligations": "212400000", "otherCurrentLiabilities": "410200000", "totalCurrentLiabilities": "1009100000", "otherNonCurrentLiabilities": "108600000", "totalNonCurrentLiabilities": "2432600000", "cashAndShortTermInvestments": "273900000", "commonStockSharesOutstanding": "136800000", "intangibleAssetsExcludingGoodwill": "622500000", "cashAndCashEquivalentsAtCarryingValue": "273900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52900000", "profitLoss": "None", "dividendPayout": "61200000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "16900000", "operatingCashflow": "143800000", "capitalExpenditures": "22200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-121400000", "cashflowFromInvestment": "-77400000", "stockBasedCompensation": "5200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:38.081337+00:00", "is_restated": false, "income_statement": { "revenue": 1221200000, "cost_of_revenue": 1000100000, "gross_profit": 221100000, "ebit": 96800000, "ebitda": 141500000, "pretax_income": 73700000, "tax_provision": 19500000, "net_income": 54200000, "net_income_to_common": 54200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 272400000, "total_current_assets": 1905800000, "total_assets": 5144300000, "short_term_debt": 120800000, "long_term_debt": 2016400000, "total_debt": 2137200000, "total_liabilities": 3475700000, "total_equity": 1668600000, "shares_outstanding": 136600000, "goodwill_and_intangibles": 2237300000 }, "cash_flow": { "operating_cash_flow": 110600000, "capital_expenditure": 30500000, "free_cash_flow": 141100000, "dividends_paid": 58600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288875, "ticker_id": 2473, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:38.081337+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "96800000", "ebitda": "141500000", "netIncome": "54200000", "grossProfit": "221100000", "depreciation": "None", "totalRevenue": "1221200000", "costOfRevenue": "1000100000", "interestIncome": "22000000", "incomeBeforeTax": "73700000", "interestExpense": "23100000", "operatingIncome": "85100000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "19500000", "reportedCurrency": "USD", "netInterestIncome": "-22000000", "nonInterestIncome": "None", "operatingExpenses": "136000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1100000", "costofGoodsAndServicesSold": "1000100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44700000", "sellingGeneralAndAdministrative": "119200000", "netIncomeFromContinuingOperations": "54200000" }, "balance": { "goodwill": "1477100000", "inventory": "857800000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "5144300000", "longTermDebt": "2016400000", "shortTermDebt": "120800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "760200000", "reportedCurrency": "USD", "retainedEarnings": "3031200000", "totalLiabilities": "3475700000", "otherCurrentAssets": "72900000", "totalCurrentAssets": "1905800000", "currentLongTermDebt": "8200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "702700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3238500000", "currentAccountsPayable": "507400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1001200000", "shortLongTermDebtTotal": "2471600000", "totalShareholderEquity": "1668600000", "capitalLeaseObligations": "223500000", "otherCurrentLiabilities": "327400000", "totalCurrentLiabilities": "955600000", "otherNonCurrentLiabilities": "289500000", "totalNonCurrentLiabilities": "2520100000", "cashAndShortTermInvestments": "272400000", "commonStockSharesOutstanding": "136600000", "intangibleAssetsExcludingGoodwill": "760200000", "cashAndCashEquivalentsAtCarryingValue": "272400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54200000", "profitLoss": "None", "dividendPayout": "58600000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "35900000", "operatingCashflow": "110600000", "capitalExpenditures": "30500000", "changeInReceivables": "11000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-157000000", "cashflowFromInvestment": "-26200000", "stockBasedCompensation": "6800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-64900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1221200000, "cost_of_revenue": 1000100000, "gross_profit": 221100000, "research_and_development": null, "selling_general_admin": 119200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 96800000, "depreciation_amortisation": 44700000, "ebitda": 141500000, "interest_expense": 23100000, "interest_income": null, "other_non_operating": null, "pretax_income": 73700000, "tax_provision": 19500000, "effective_tax_rate": null, "net_income": 54200000, "net_income_continuing_ops": 54200000, "net_income_to_common": 54200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 272400000, "short_term_investments": null, "net_receivables": 702700000, "inventory": 857800000, "other_current_assets": null, "total_current_assets": 1905800000, "net_ppe": null, "goodwill": 1477100000, "intangible_assets": 760200000, "goodwill_and_intangibles": 2237300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3238500000, "total_assets": 5144300000, "short_term_debt": 120800000, "accounts_payable": 507400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 955600000, "long_term_debt": 2016400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2520100000, "total_liabilities": 3475700000, "total_debt": 2137200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3031200000, "total_equity": 1668600000, "shares_outstanding": 136600000, "operating_cash_flow": 110600000, "stock_based_compensation": 6800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26200000, "dividends_paid": 58600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -157000000, "free_cash_flow": 141100000, "net_change_in_cash": -64900000 }, "raw_data": { "income": { "ebit": "96800000", "ebitda": "141500000", "netIncome": "54200000", "grossProfit": "221100000", "depreciation": "None", "totalRevenue": "1221200000", "costOfRevenue": "1000100000", "interestIncome": "22000000", "incomeBeforeTax": "73700000", "interestExpense": "23100000", "operatingIncome": "85100000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "19500000", "reportedCurrency": "USD", "netInterestIncome": "-22000000", "nonInterestIncome": "None", "operatingExpenses": "136000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1100000", "costofGoodsAndServicesSold": "1000100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44700000", "sellingGeneralAndAdministrative": "119200000", "netIncomeFromContinuingOperations": "54200000" }, "balance": { "goodwill": "1477100000", "inventory": "857800000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "5144300000", "longTermDebt": "2016400000", "shortTermDebt": "120800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "760200000", "reportedCurrency": "USD", "retainedEarnings": "3031200000", "totalLiabilities": "3475700000", "otherCurrentAssets": "72900000", "totalCurrentAssets": "1905800000", "currentLongTermDebt": "8200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "702700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3238500000", "currentAccountsPayable": "507400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1001200000", "shortLongTermDebtTotal": "2471600000", "totalShareholderEquity": "1668600000", "capitalLeaseObligations": "223500000", "otherCurrentLiabilities": "327400000", "totalCurrentLiabilities": "955600000", "otherNonCurrentLiabilities": "289500000", "totalNonCurrentLiabilities": "2520100000", "cashAndShortTermInvestments": "272400000", "commonStockSharesOutstanding": "136600000", "intangibleAssetsExcludingGoodwill": "760200000", "cashAndCashEquivalentsAtCarryingValue": "272400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54200000", "profitLoss": "None", "dividendPayout": "58600000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "35900000", "operatingCashflow": "110600000", "capitalExpenditures": "30500000", "changeInReceivables": "11000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-157000000", "cashflowFromInvestment": "-26200000", "stockBasedCompensation": "6800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-64900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44700000", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "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" ] } } }