{ "ticker": { "uuid": "4868a76b-5b38-48e8-bbe8-9c587f6e1b43", "symbol": "AVTR", "name": "Avantor Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Instruments & Supplies", "page_url": "https://sharemaestro.com/factors/ticker/4868a76b-5b38-48e8-bbe8-9c587f6e1b43/", "api_url": "https://sharemaestro.com/factors/api/tickers/4868a76b-5b38-48e8-bbe8-9c587f6e1b43/" }, "ticker_metadata": { "id": 324, "uuid": "4868a76b-5b38-48e8-bbe8-9c587f6e1b43", "symbol": "AVTR", "name": "Avantor Inc", "asset_type": "equity", "market_cap": 6226729000, "stock_exchange_id": 3, "industry": "Medical Instruments & Supplies", "sector": "Healthcare", "description": "Avantor, Inc. provides products and services to clients in the biopharmaceutical, healthcare, education and government, advanced technologies and applied materials industries in America, Europe, Asia, the Middle East and Africa. The company is headquartered in Radnor, Pennsylvania.", "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": "4868a76b-5b38-48e8-bbe8-9c587f6e1b43", "symbol": "AVTR", "name": "Avantor Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Instruments & Supplies", "page_url": "https://sharemaestro.com/factors/ticker/4868a76b-5b38-48e8-bbe8-9c587f6e1b43/", "api_url": "https://sharemaestro.com/factors/api/tickers/4868a76b-5b38-48e8-bbe8-9c587f6e1b43/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.34, "value": 0.72, "quality": 0.13, "momentum": 0.09, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 9.16, "market_cap": 6222388000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0134, "shareholder_yield": 0, "roe": -0.0987, "piotroski_f_score": 4, "momentum_12_1": -0.3642, "volatility_252d": 0.5571 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:05.917403+00:00", "batch_id": "" }, "size": { "price_close": 9.16, "market_cap": 6222388000, "market_cap_usd": 6222388000, "enterprise_value": 9759388000, "shares_outstanding": 679300000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.1134, "ptbv_ratio": null, "ps_ratio": 0.9497, "pcf_ratio": 10.8555, "pfcf_ratio": 8.7949, "ev_ebitda": 74.4423, "ev_ebit": -34.3157, "ev_sales": 1.4895, "ev_fcf": 13.7942, "earnings_yield": null, "fcf_yield": 0.0725, "price_to_sales": 0.9497, "price_to_book": 1.1134, "price_to_cashflow": 10.8555, "ebitda_to_ev": 0.0134, "sales_yield": 0.6714 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3213, "operating_margin": -0.0434, "net_margin": -0.0842, "ebitda_margin": 0.02, "fcf_margin": 0.108, "roe": -0.0987, "roa": -0.0473, "roic": -0.0234, "roc_greenblatt": null, "asset_turnover": 0.5618, "cash_conversion": -1.2831, "accruals_ratio": -0.0964, "sbc_to_revenue": 0.0065, "piotroski_f_score": 4, "altman_z_score": 1.4086, "earnings_stability_5y": 16.2492, "revenue_stability_5y": 0.1238, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1805, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.0869, "net_debt_to_ebitda": 26.9794, "debt_to_assets": 0.3272, "interest_coverage": -1.5549, "current_ratio": 1.7584, "quick_ratio": 1.1658, "net_debt": 3537000000, "local_beta": 0.0025, "volatility_252d": 0.5571, "volatility_60d": 1.246, "max_drawdown_12m": -0.5188, "risk_adjusted_momentum": -0.6537 }, "growth": { "revenue_growth_1y": -0.0199, "revenue_growth_3y_cagr": 0.101, "revenue_growth_5y_cagr": 0.0049, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.2557, "book_value_growth_1y": -0.0622, "revenue_growth": -0.0199, "earnings_growth": null }, "momentum": { "price_return_1m": 0.1023, "price_return_3m": 0.1212, "price_return_6m": -0.1619, "price_return_9m": -0.3118, "price_return_12m": -0.2992, "price_return_12m_ex1m": -0.3642, "momentum_6m": -0.1619, "momentum_12m": -0.2992, "momentum_12_1": -0.3642, "distance_from_52w_high": -0.4052, "distance_from_52w_low": 0.2362, "relative_strength": -0.3991 }, "raw_ttm": { "revenue_ttm": 6552200000, "gross_profit_ttm": 2105200000, "ebit_ttm": -284400000, "ebitda_ttm": 131100000, "net_income_ttm": -551400000, "eps_diluted_ttm": -0.8117, "operating_cash_flow_ttm": 573200000, "capital_expenditure_ttm": 134300000, "fcf_ttm": 707500000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 182900000, "cash_and_equivalents": 279300000, "total_current_assets": 2404300000, "total_current_liabilities": 1367300000, "net_ppe": null, "total_assets": 11663000000, "total_debt": 3816300000, "total_equity": 5588700000, "net_working_capital": 794700000, "book_value_per_share": 8.2271, "retained_earnings": 1716100000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2462100000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 25, "rank_ptbv": 50, "rank_ps": 26, "rank_pcf": 48, "rank_ev_ebitda": 96, "rank_ev_ebit": 7, "rank_earnings_yield": 50, "rank_fcf_yield": 54, "rank_dividend_yield": 74, "rank_shareholder_yield": 74, "rank_total_yield": 74, "rank_roe": 80, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 68, "rank_fcf_margin": 68, "rank_piotroski": 74, "rank_accruals": 22, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 80, "rank_momentum_12m": 86, "rank_momentum_12m_ex1m": 90, "rank_relative_strength": 84 }, "composites": { "value_composite": 28, "quality_composite": 87, "momentum_composite": 91, "growth_composite": 80, "yield_composite": 82, "svqf_composite": 26, "vc1_composite": 33, "vc2_composite": 70, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 66, "quality_value_composite": 0.3059, "os_score": 0.34, "value_percentile": 0.72, "quality_percentile": 0.13, "momentum_percentile": 0.09, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 4, "small_cap_core_rank": 68, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3576, "ticker_id": 324, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:05.917403+00:00", "batch_id": "", "os_score_delta": null, "price_close": 9.16, "market_cap": 6222388000, "market_cap_usd": 6222388000, "enterprise_value": 9759388000, "shares_outstanding": 679300000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.11338737, "ptbv_ratio": null, "ps_ratio": 0.94966393, "pcf_ratio": 10.85552687, "pfcf_ratio": 8.7948947, "ev_ebitda": 74.44231884, "ev_ebit": -34.31571027, "ev_sales": 1.48948262, "ev_fcf": 13.79418799, "earnings_yield": null, "fcf_yield": 0.0724943, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.32129666, "operating_margin": -0.04340527, "net_margin": -0.08415494, "ebitda_margin": 0.02000855, "fcf_margin": 0.107979, "roe": -0.09866337, "roa": -0.04727772, "roic": -0.02337355, "roc_greenblatt": null, "asset_turnover": 0.56179371, "cash_conversion": -1.28309757, "accruals_ratio": -0.09642459, "sbc_to_revenue": 0.00650163, "debt_to_equity": 1.08688962, "net_debt_to_ebitda": 26.97940503, "debt_to_assets": 0.32721427, "interest_coverage": -1.55494806, "current_ratio": 1.75842902, "quick_ratio": 1.16580121, "net_debt": 3537000000, "revenue_growth_1y": -0.01989469, "revenue_growth_3y_cagr": 0.10098232, "revenue_growth_5y_cagr": 0.0049127, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.25573322, "book_value_growth_1y": -0.0621821, "piotroski_f_score": 4, "altman_z_score": 1.40864464, "earnings_stability_5y": 16.249225, "revenue_stability_5y": 0.123826, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.1022864, "price_return_3m": 0.12117503, "price_return_6m": -0.16193962, "price_return_9m": -0.31179564, "price_return_12m": -0.29915838, "price_return_12m_ex1m": -0.36419281, "distance_from_52w_high": -0.40519481, "distance_from_52w_low": 0.23616734, "relative_strength": -0.39912196, "local_beta": 0.0025, "volatility_252d": 0.557085, "volatility_60d": 1.24603, "max_drawdown_12m": -0.51883117, "revenue_ttm": 6552200000, "gross_profit_ttm": 2105200000, "ebit_ttm": -284400000, "ebitda_ttm": 131100000, "net_income_ttm": -551400000, "eps_diluted_ttm": -0.81171794, "operating_cash_flow_ttm": 573200000, "capital_expenditure_ttm": 134300000, "fcf_ttm": 707500000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 182900000, "cash_and_equivalents": 279300000, "total_current_assets": 2404300000, "total_current_liabilities": 1367300000, "net_ppe": null, "total_assets": 11663000000, "total_debt": 3816300000, "total_equity": 5588700000, "net_working_capital": 794700000, "book_value_per_share": 8.22714559, "retained_earnings": 1716100000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2462100000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 25, "rank_ptbv": 50, "rank_ps": 26, "rank_pcf": 48, "rank_ev_ebitda": 96, "rank_ev_ebit": 7, "rank_earnings_yield": 50, "rank_fcf_yield": 54, "rank_dividend_yield": 74, "rank_shareholder_yield": 74, "rank_total_yield": 74, "rank_roe": 80, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 68, "rank_fcf_margin": 68, "rank_piotroski": 74, "rank_accruals": 22, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 80, "rank_momentum_12m": 86, "rank_momentum_12m_ex1m": 90, "rank_relative_strength": 84, "value_composite": 28, "quality_composite": 87, "momentum_composite": 91, "growth_composite": 80, "yield_composite": 82, "svqf_composite": 26, "vc1_composite": 33, "vc2_composite": 70, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 66, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 4, "small_cap_core_rank": 68, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 9.16, "os": 0.34, "value": 0.72, "quality": 0.13, "momentum": 0.09, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0987, "momentum_12_1": -0.3642, "complete_fields": { "id": 3576, "ticker_id": 324, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:05.917403+00:00", "batch_id": "", "os_score_delta": null, "price_close": 9.16, "market_cap": 6222388000, "market_cap_usd": 6222388000, "enterprise_value": 9759388000, "shares_outstanding": 679300000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.11338737, "ptbv_ratio": null, "ps_ratio": 0.94966393, "pcf_ratio": 10.85552687, "pfcf_ratio": 8.7948947, "ev_ebitda": 74.44231884, "ev_ebit": -34.31571027, "ev_sales": 1.48948262, "ev_fcf": 13.79418799, "earnings_yield": null, "fcf_yield": 0.0724943, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.32129666, "operating_margin": -0.04340527, "net_margin": -0.08415494, "ebitda_margin": 0.02000855, "fcf_margin": 0.107979, "roe": -0.09866337, "roa": -0.04727772, "roic": -0.02337355, "roc_greenblatt": null, "asset_turnover": 0.56179371, "cash_conversion": -1.28309757, "accruals_ratio": -0.09642459, "sbc_to_revenue": 0.00650163, "debt_to_equity": 1.08688962, "net_debt_to_ebitda": 26.97940503, "debt_to_assets": 0.32721427, "interest_coverage": -1.55494806, "current_ratio": 1.75842902, "quick_ratio": 1.16580121, "net_debt": 3537000000, "revenue_growth_1y": -0.01989469, "revenue_growth_3y_cagr": 0.10098232, "revenue_growth_5y_cagr": 0.0049127, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.25573322, "book_value_growth_1y": -0.0621821, "piotroski_f_score": 4, "altman_z_score": 1.40864464, "earnings_stability_5y": 16.249225, "revenue_stability_5y": 0.123826, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.1022864, "price_return_3m": 0.12117503, "price_return_6m": -0.16193962, "price_return_9m": -0.31179564, "price_return_12m": -0.29915838, "price_return_12m_ex1m": -0.36419281, "distance_from_52w_high": -0.40519481, "distance_from_52w_low": 0.23616734, "relative_strength": -0.39912196, "local_beta": 0.0025, "volatility_252d": 0.557085, "volatility_60d": 1.24603, "max_drawdown_12m": -0.51883117, "revenue_ttm": 6552200000, "gross_profit_ttm": 2105200000, "ebit_ttm": -284400000, "ebitda_ttm": 131100000, "net_income_ttm": -551400000, "eps_diluted_ttm": -0.81171794, "operating_cash_flow_ttm": 573200000, "capital_expenditure_ttm": 134300000, "fcf_ttm": 707500000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 182900000, "cash_and_equivalents": 279300000, "total_current_assets": 2404300000, "total_current_liabilities": 1367300000, "net_ppe": null, "total_assets": 11663000000, "total_debt": 3816300000, "total_equity": 5588700000, "net_working_capital": 794700000, "book_value_per_share": 8.22714559, "retained_earnings": 1716100000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2462100000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 25, "rank_ptbv": 50, "rank_ps": 26, "rank_pcf": 48, "rank_ev_ebitda": 96, "rank_ev_ebit": 7, "rank_earnings_yield": 50, "rank_fcf_yield": 54, "rank_dividend_yield": 74, "rank_shareholder_yield": 74, "rank_total_yield": 74, "rank_roe": 80, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 68, "rank_fcf_margin": 68, "rank_piotroski": 74, "rank_accruals": 22, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 80, "rank_momentum_12m": 86, "rank_momentum_12m_ex1m": 90, "rank_relative_strength": 84, "value_composite": 28, "quality_composite": 87, "momentum_composite": 91, "growth_composite": 80, "yield_composite": 82, "svqf_composite": 26, "vc1_composite": 33, "vc2_composite": 70, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 66, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 4, "small_cap_core_rank": 68, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:57:43.930997+00:00", "is_restated": false, "income_statement": { "revenue": 6552200000, "cost_of_revenue": 4412800000, "gross_profit": 2139400000, "ebit": -271500000, "ebitda": 138700000, "pretax_income": -441300000, "tax_provision": 88900000, "net_income": -530200000, "net_income_to_common": -530200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 365400000, "total_current_assets": 2451200000, "total_assets": 11794700000, "short_term_debt": 30800000, "long_term_debt": 3915500000, "total_debt": 3946300000, "total_liabilities": 6229700000, "total_equity": 5565000000, "shares_outstanding": 679300000, "goodwill_and_intangibles": 8180700000 }, "cash_flow": { "operating_cash_flow": 623800000, "capital_expenditure": 128800000, "free_cash_flow": 752600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 220319, "ticker_id": 324, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:57:43.930997+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-271500000", "ebitda": "138700000", "netIncome": "-530200000", "grossProfit": "2139400000", "depreciation": "None", "totalRevenue": "6552200000", "costOfRevenue": "4412800000", "interestIncome": "None", "incomeBeforeTax": "-441300000", "interestExpense": "169800000", "operatingIncome": "-246200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "88900000", "reportedCurrency": "USD", "netInterestIncome": "-169800000", "nonInterestIncome": "None", "operatingExpenses": "2385600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4412800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "410200000", "sellingGeneralAndAdministrative": "1595500000", "netIncomeFromContinuingOperations": "-530200000" }, "balance": { "goodwill": "4986900000", "inventory": "818200000", "commonStock": "3984800000", "currentDebt": "None", "investments": "None", "totalAssets": "11794700000", "longTermDebt": "3915500000", "shortTermDebt": "30800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3193800000", "reportedCurrency": "USD", "retainedEarnings": "1672800000", "totalLiabilities": "6229700000", "otherCurrentAssets": "193000000", "totalCurrentAssets": "2451200000", "currentLongTermDebt": "30800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1074600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9343500000", "currentAccountsPayable": "741700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3946300000", "totalShareholderEquity": "5565000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "606400000", "totalCurrentLiabilities": "1378900000", "otherNonCurrentLiabilities": "378200000", "totalNonCurrentLiabilities": "4850800000", "cashAndShortTermInvestments": "365400000", "commonStockSharesOutstanding": "679300000", "intangibleAssetsExcludingGoodwill": "3193800000", "cashAndCashEquivalentsAtCarryingValue": "365400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-530200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-109400000", "operatingCashflow": "623800000", "capitalExpenditures": "128800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-409400000", "cashflowFromInvestment": "-130500000", "stockBasedCompensation": "46400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-80700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "410200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6552200000, "cost_of_revenue": 4412800000, "gross_profit": 2139400000, "research_and_development": null, "selling_general_admin": 1595500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -271500000, "depreciation_amortisation": 410200000, "ebitda": 138700000, "interest_expense": 169800000, "interest_income": null, "other_non_operating": null, "pretax_income": -441300000, "tax_provision": 88900000, "effective_tax_rate": null, "net_income": -530200000, "net_income_continuing_ops": -530200000, "net_income_to_common": -530200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 365400000, "short_term_investments": null, "net_receivables": 1074600000, "inventory": 818200000, "other_current_assets": null, "total_current_assets": 2451200000, "net_ppe": null, "goodwill": 4986900000, "intangible_assets": 3193800000, "goodwill_and_intangibles": 8180700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9343500000, "total_assets": 11794700000, "short_term_debt": 30800000, "accounts_payable": 741700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1378900000, "long_term_debt": 3915500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4850800000, "total_liabilities": 6229700000, "total_debt": 3946300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1672800000, "total_equity": 5565000000, "shares_outstanding": 679300000, "operating_cash_flow": 623800000, "stock_based_compensation": 46400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 128800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -130500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -409400000, "free_cash_flow": 752600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-271500000", "ebitda": "138700000", "netIncome": "-530200000", "grossProfit": "2139400000", "depreciation": "None", "totalRevenue": "6552200000", "costOfRevenue": "4412800000", "interestIncome": "None", "incomeBeforeTax": "-441300000", "interestExpense": "169800000", "operatingIncome": "-246200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "88900000", "reportedCurrency": "USD", "netInterestIncome": "-169800000", "nonInterestIncome": "None", "operatingExpenses": "2385600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4412800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "410200000", "sellingGeneralAndAdministrative": "1595500000", "netIncomeFromContinuingOperations": "-530200000" }, "balance": { "goodwill": "4986900000", "inventory": "818200000", "commonStock": "3984800000", "currentDebt": "None", "investments": "None", "totalAssets": "11794700000", "longTermDebt": "3915500000", "shortTermDebt": "30800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3193800000", "reportedCurrency": "USD", "retainedEarnings": "1672800000", "totalLiabilities": "6229700000", "otherCurrentAssets": "193000000", "totalCurrentAssets": "2451200000", "currentLongTermDebt": "30800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1074600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9343500000", "currentAccountsPayable": "741700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3946300000", "totalShareholderEquity": "5565000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "606400000", "totalCurrentLiabilities": "1378900000", "otherNonCurrentLiabilities": "378200000", "totalNonCurrentLiabilities": "4850800000", "cashAndShortTermInvestments": "365400000", "commonStockSharesOutstanding": "679300000", "intangibleAssetsExcludingGoodwill": "3193800000", "cashAndCashEquivalentsAtCarryingValue": "365400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-530200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-109400000", "operatingCashflow": "623800000", "capitalExpenditures": "128800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-409400000", "cashflowFromInvestment": "-130500000", "stockBasedCompensation": "46400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-80700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "410200000", "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": "2026-06-07T00:57:43.930997+00:00", "is_restated": false, "income_statement": { "revenue": 6783600000, "cost_of_revenue": 4504300000, "gross_profit": 2279300000, "ebit": 1072700000, "ebitda": 1478200000, "pretax_income": 853900000, "tax_provision": 142400000, "net_income": 711500000, "net_income_to_common": 711500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 261900000, "total_current_assets": 2146600000, "total_assets": 12114500000, "short_term_debt": 821100000, "long_term_debt": 3234700000, "total_debt": 4055800000, "total_liabilities": 6157800000, "total_equity": 5956700000, "shares_outstanding": 681900000, "goodwill_and_intangibles": 8899100000 }, "cash_flow": { "operating_cash_flow": 840800000, "capital_expenditure": 148800000, "free_cash_flow": 989600000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 220324, "ticker_id": 324, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:57:43.930997+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1072700000", "ebitda": "1478200000", "netIncome": "711500000", "grossProfit": "2279300000", "depreciation": "None", "totalRevenue": "6783600000", "costOfRevenue": "4504300000", "interestIncome": "None", "incomeBeforeTax": "853900000", "interestExpense": "218800000", "operatingIncome": "1084800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "142400000", "reportedCurrency": "USD", "netInterestIncome": "-218800000", "nonInterestIncome": "None", "operatingExpenses": "1194500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4504300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "405500000", "sellingGeneralAndAdministrative": "1641100000", "netIncomeFromContinuingOperations": "711500000" }, "balance": { "goodwill": "5539200000", "inventory": "731500000", "commonStock": "3937700000", "currentDebt": "None", "investments": "None", "totalAssets": "12114500000", "longTermDebt": "3234700000", "shortTermDebt": "821100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3359900000", "reportedCurrency": "USD", "retainedEarnings": "2203000000", "totalLiabilities": "6157800000", "otherCurrentAssets": "118700000", "totalCurrentAssets": "2146600000", "currentLongTermDebt": "821100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1034500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9967600000", "currentAccountsPayable": "662800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4055800000", "totalShareholderEquity": "5956700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "523600000", "totalCurrentLiabilities": "2007500000", "otherNonCurrentLiabilities": "358300000", "totalNonCurrentLiabilities": "4150300000", "cashAndShortTermInvestments": "261900000", "commonStockSharesOutstanding": "681900000", "intangibleAssetsExcludingGoodwill": "3359900000", "cashAndCashEquivalentsAtCarryingValue": "261900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "711500000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-18500000", "operatingCashflow": "840800000", "capitalExpenditures": "148800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1281200000", "cashflowFromInvestment": "438900000", "stockBasedCompensation": "46800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "405500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6783600000, "cost_of_revenue": 4504300000, "gross_profit": 2279300000, "research_and_development": null, "selling_general_admin": 1641100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1072700000, "depreciation_amortisation": 405500000, "ebitda": 1478200000, "interest_expense": 218800000, "interest_income": null, "other_non_operating": null, "pretax_income": 853900000, "tax_provision": 142400000, "effective_tax_rate": null, "net_income": 711500000, "net_income_continuing_ops": 711500000, "net_income_to_common": 711500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 261900000, "short_term_investments": null, "net_receivables": 1034500000, "inventory": 731500000, "other_current_assets": null, "total_current_assets": 2146600000, "net_ppe": null, "goodwill": 5539200000, "intangible_assets": 3359900000, "goodwill_and_intangibles": 8899100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9967600000, "total_assets": 12114500000, "short_term_debt": 821100000, "accounts_payable": 662800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2007500000, "long_term_debt": 3234700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4150300000, "total_liabilities": 6157800000, "total_debt": 4055800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2203000000, "total_equity": 5956700000, "shares_outstanding": 681900000, "operating_cash_flow": 840800000, "stock_based_compensation": 46800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 148800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 438900000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1281200000, "free_cash_flow": 989600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1072700000", "ebitda": "1478200000", "netIncome": "711500000", "grossProfit": "2279300000", "depreciation": "None", "totalRevenue": "6783600000", "costOfRevenue": "4504300000", "interestIncome": "None", "incomeBeforeTax": "853900000", "interestExpense": "218800000", "operatingIncome": "1084800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "142400000", "reportedCurrency": "USD", "netInterestIncome": "-218800000", "nonInterestIncome": "None", "operatingExpenses": "1194500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4504300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "405500000", "sellingGeneralAndAdministrative": "1641100000", "netIncomeFromContinuingOperations": "711500000" }, "balance": { "goodwill": "5539200000", "inventory": "731500000", "commonStock": "3937700000", "currentDebt": "None", "investments": "None", "totalAssets": "12114500000", "longTermDebt": "3234700000", "shortTermDebt": "821100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3359900000", "reportedCurrency": "USD", "retainedEarnings": "2203000000", "totalLiabilities": "6157800000", "otherCurrentAssets": "118700000", "totalCurrentAssets": "2146600000", "currentLongTermDebt": "821100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1034500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9967600000", "currentAccountsPayable": "662800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4055800000", "totalShareholderEquity": "5956700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "523600000", "totalCurrentLiabilities": "2007500000", "otherNonCurrentLiabilities": "358300000", "totalNonCurrentLiabilities": "4150300000", "cashAndShortTermInvestments": "261900000", "commonStockSharesOutstanding": "681900000", "intangibleAssetsExcludingGoodwill": "3359900000", "cashAndCashEquivalentsAtCarryingValue": "261900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "711500000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-18500000", "operatingCashflow": "840800000", "capitalExpenditures": "148800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1281200000", "cashflowFromInvestment": "438900000", "stockBasedCompensation": "46800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "405500000", "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": "2026-06-07T00:57:43.930997+00:00", "is_restated": false, "income_statement": { "revenue": 6967200000, "cost_of_revenue": 4603400000, "gross_profit": 2363800000, "ebit": 695300000, "ebitda": 1097600000, "pretax_income": 410500000, "tax_provision": 89400000, "net_income": 321100000, "net_income_to_common": 321100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 262900000, "total_current_assets": 2384900000, "total_assets": 12972700000, "short_term_debt": 259900000, "long_term_debt": 5276700000, "total_debt": 5536600000, "total_liabilities": 7720100000, "total_equity": 5252600000, "shares_outstanding": 678400000, "goodwill_and_intangibles": 9492000000 }, "cash_flow": { "operating_cash_flow": 870000000, "capital_expenditure": 146400000, "free_cash_flow": 1016400000, "dividends_paid": 18300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 220329, "ticker_id": 324, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:57:43.930997+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "695300000", "ebitda": "1097600000", "netIncome": "321100000", "grossProfit": "2363800000", "depreciation": "None", "totalRevenue": "6967200000", "costOfRevenue": "4603400000", "interestIncome": "None", "incomeBeforeTax": "410500000", "interestExpense": "284800000", "operatingIncome": "696400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "89400000", "reportedCurrency": "USD", "netInterestIncome": "-284800000", "nonInterestIncome": "None", "operatingExpenses": "1667400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4603400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "402300000", "sellingGeneralAndAdministrative": "1506600000", "netIncomeFromContinuingOperations": "321100000" }, "balance": { "goodwill": "5716700000", "inventory": "828100000", "commonStock": "3830100000", "currentDebt": "None", "investments": "None", "totalAssets": "12972700000", "longTermDebt": "5276700000", "shortTermDebt": "259900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3775300000", "reportedCurrency": "USD", "retainedEarnings": "1491500000", "totalLiabilities": "7720100000", "otherCurrentAssets": "143700000", "totalCurrentAssets": "2384900000", "currentLongTermDebt": "259900000", "longTermInvestments": "None", "shortTermInvestments": "16600000", "currentNetReceivables": "1150200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10587800000", "currentAccountsPayable": "625900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5536600000", "totalShareholderEquity": "5252600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "594500000", "totalCurrentLiabilities": "1480300000", "otherNonCurrentLiabilities": "350300000", "totalNonCurrentLiabilities": "6239800000", "cashAndShortTermInvestments": "262900000", "commonStockSharesOutstanding": "678400000", "intangibleAssetsExcludingGoodwill": "3775300000", "cashAndCashEquivalentsAtCarryingValue": "262900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "321100000", "profitLoss": "None", "dividendPayout": "18300000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "30300000", "operatingCashflow": "870000000", "capitalExpenditures": "146400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-843700000", "cashflowFromInvestment": "-143700000", "stockBasedCompensation": "40500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "402300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6967200000, "cost_of_revenue": 4603400000, "gross_profit": 2363800000, "research_and_development": null, "selling_general_admin": 1506600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 695300000, "depreciation_amortisation": 402300000, "ebitda": 1097600000, "interest_expense": 284800000, "interest_income": null, "other_non_operating": null, "pretax_income": 410500000, "tax_provision": 89400000, "effective_tax_rate": null, "net_income": 321100000, "net_income_continuing_ops": 321100000, "net_income_to_common": 321100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 262900000, "short_term_investments": 16600000, "net_receivables": 1150200000, "inventory": 828100000, "other_current_assets": null, "total_current_assets": 2384900000, "net_ppe": null, "goodwill": 5716700000, "intangible_assets": 3775300000, "goodwill_and_intangibles": 9492000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10587800000, "total_assets": 12972700000, "short_term_debt": 259900000, "accounts_payable": 625900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1480300000, "long_term_debt": 5276700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6239800000, "total_liabilities": 7720100000, "total_debt": 5536600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1491500000, "total_equity": 5252600000, "shares_outstanding": 678400000, "operating_cash_flow": 870000000, "stock_based_compensation": 40500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 146400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -143700000, "dividends_paid": 18300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -843700000, "free_cash_flow": 1016400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "695300000", "ebitda": "1097600000", "netIncome": "321100000", "grossProfit": "2363800000", "depreciation": "None", "totalRevenue": "6967200000", "costOfRevenue": "4603400000", "interestIncome": "None", "incomeBeforeTax": "410500000", "interestExpense": "284800000", "operatingIncome": "696400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "89400000", "reportedCurrency": "USD", "netInterestIncome": "-284800000", "nonInterestIncome": "None", "operatingExpenses": "1667400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4603400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "402300000", "sellingGeneralAndAdministrative": "1506600000", "netIncomeFromContinuingOperations": "321100000" }, "balance": { "goodwill": "5716700000", "inventory": "828100000", "commonStock": "3830100000", "currentDebt": "None", "investments": "None", "totalAssets": "12972700000", "longTermDebt": "5276700000", "shortTermDebt": "259900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3775300000", "reportedCurrency": "USD", "retainedEarnings": "1491500000", "totalLiabilities": "7720100000", "otherCurrentAssets": "143700000", "totalCurrentAssets": "2384900000", "currentLongTermDebt": "259900000", "longTermInvestments": "None", "shortTermInvestments": "16600000", "currentNetReceivables": "1150200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10587800000", "currentAccountsPayable": "625900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5536600000", "totalShareholderEquity": "5252600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "594500000", "totalCurrentLiabilities": "1480300000", "otherNonCurrentLiabilities": "350300000", "totalNonCurrentLiabilities": "6239800000", "cashAndShortTermInvestments": "262900000", "commonStockSharesOutstanding": "678400000", "intangibleAssetsExcludingGoodwill": "3775300000", "cashAndCashEquivalentsAtCarryingValue": "262900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "321100000", "profitLoss": "None", "dividendPayout": "18300000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "30300000", "operatingCashflow": "870000000", "capitalExpenditures": "146400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-843700000", "cashflowFromInvestment": "-143700000", "stockBasedCompensation": "40500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "402300000", "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": "2026-06-07T00:57:43.930997+00:00", "is_restated": false, "income_statement": { "revenue": 4909600000, "cost_of_revenue": 2306800000, "gross_profit": 2602800000, "ebit": 1130200000, "ebitda": 1534900000, "pretax_income": 851100000, "tax_provision": -164600000, "net_income": 686500000, "net_income_to_common": 686500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 372900000, "total_current_assets": 2657900000, "total_assets": 13464300000, "short_term_debt": 364200000, "long_term_debt": 5923300000, "total_debt": 6287500000, "total_liabilities": 8608900000, "total_equity": 4855400000, "shares_outstanding": 679400000, "goodwill_and_intangibles": 9785900000 }, "cash_flow": { "operating_cash_flow": 843600000, "capital_expenditure": 133400000, "free_cash_flow": 977000000, "dividends_paid": 32400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 220334, "ticker_id": 324, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:57:43.930997+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1130200000", "ebitda": "1534900000", "netIncome": "686500000", "grossProfit": "2602800000", "depreciation": "None", "totalRevenue": "4909600000", "costOfRevenue": "2306800000", "interestIncome": "None", "incomeBeforeTax": "851100000", "interestExpense": "265800000", "operatingIncome": "1130200000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-164600000", "reportedCurrency": "USD", "netInterestIncome": "-265800000", "nonInterestIncome": "None", "operatingExpenses": "1472600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-13300000", "costofGoodsAndServicesSold": "2306800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "404700000", "sellingGeneralAndAdministrative": "1472600000", "netIncomeFromContinuingOperations": "686500000" }, "balance": { "goodwill": "5652600000", "inventory": "913500000", "commonStock": "3785300000", "currentDebt": "None", "investments": "None", "totalAssets": "13464300000", "longTermDebt": "5923300000", "shortTermDebt": "364200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "4133300000", "reportedCurrency": "USD", "retainedEarnings": "1170400000", "totalLiabilities": "8608900000", "otherCurrentAssets": "153100000", "totalCurrentAssets": "2657900000", "currentLongTermDebt": "364200000", "longTermInvestments": "None", "shortTermInvestments": "26200000", "currentNetReceivables": "1218400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10806400000", "currentAccountsPayable": "758200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "727000000", "shortLongTermDebtTotal": "6287500000", "totalShareholderEquity": "4855400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "536400000", "totalCurrentLiabilities": "1658800000", "otherNonCurrentLiabilities": "295400000", "totalNonCurrentLiabilities": "6950100000", "cashAndShortTermInvestments": "372900000", "commonStockSharesOutstanding": "679400000", "intangibleAssetsExcludingGoodwill": "4133300000", "cashAndCashEquivalentsAtCarryingValue": "372900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "686500000", "profitLoss": "None", "dividendPayout": "32400000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-112500000", "operatingCashflow": "843600000", "capitalExpenditures": "133400000", "changeInReceivables": "-45200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-648700000", "cashflowFromInvestment": "-109600000", "stockBasedCompensation": "45800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "85300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "405500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4909600000, "cost_of_revenue": 2306800000, "gross_profit": 2602800000, "research_and_development": null, "selling_general_admin": 1472600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1130200000, "depreciation_amortisation": 404700000, "ebitda": 1534900000, "interest_expense": 265800000, "interest_income": null, "other_non_operating": null, "pretax_income": 851100000, "tax_provision": -164600000, "effective_tax_rate": null, "net_income": 686500000, "net_income_continuing_ops": 686500000, "net_income_to_common": 686500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 372900000, "short_term_investments": 26200000, "net_receivables": 1218400000, "inventory": 913500000, "other_current_assets": null, "total_current_assets": 2657900000, "net_ppe": null, "goodwill": 5652600000, "intangible_assets": 4133300000, "goodwill_and_intangibles": 9785900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10806400000, "total_assets": 13464300000, "short_term_debt": 364200000, "accounts_payable": 758200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1658800000, "long_term_debt": 5923300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6950100000, "total_liabilities": 8608900000, "total_debt": 6287500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1170400000, "total_equity": 4855400000, "shares_outstanding": 679400000, "operating_cash_flow": 843600000, "stock_based_compensation": 45800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 133400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -109600000, "dividends_paid": 32400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -648700000, "free_cash_flow": 977000000, "net_change_in_cash": 85300000 }, "raw_data": { "income": { "ebit": "1130200000", "ebitda": "1534900000", "netIncome": "686500000", "grossProfit": "2602800000", "depreciation": "None", "totalRevenue": "4909600000", "costOfRevenue": "2306800000", "interestIncome": "None", "incomeBeforeTax": "851100000", "interestExpense": "265800000", "operatingIncome": "1130200000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-164600000", "reportedCurrency": "USD", "netInterestIncome": "-265800000", "nonInterestIncome": "None", "operatingExpenses": "1472600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-13300000", "costofGoodsAndServicesSold": "2306800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "404700000", "sellingGeneralAndAdministrative": "1472600000", "netIncomeFromContinuingOperations": "686500000" }, "balance": { "goodwill": "5652600000", "inventory": "913500000", "commonStock": "3785300000", "currentDebt": "None", "investments": "None", "totalAssets": "13464300000", "longTermDebt": "5923300000", "shortTermDebt": "364200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "4133300000", "reportedCurrency": "USD", "retainedEarnings": "1170400000", "totalLiabilities": "8608900000", "otherCurrentAssets": "153100000", "totalCurrentAssets": "2657900000", "currentLongTermDebt": "364200000", "longTermInvestments": "None", "shortTermInvestments": "26200000", "currentNetReceivables": "1218400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10806400000", "currentAccountsPayable": "758200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "727000000", "shortLongTermDebtTotal": "6287500000", "totalShareholderEquity": "4855400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "536400000", "totalCurrentLiabilities": "1658800000", "otherNonCurrentLiabilities": "295400000", "totalNonCurrentLiabilities": "6950100000", "cashAndShortTermInvestments": "372900000", "commonStockSharesOutstanding": "679400000", "intangibleAssetsExcludingGoodwill": "4133300000", "cashAndCashEquivalentsAtCarryingValue": "372900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "686500000", "profitLoss": "None", "dividendPayout": "32400000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-112500000", "operatingCashflow": "843600000", "capitalExpenditures": "133400000", "changeInReceivables": "-45200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-648700000", "cashflowFromInvestment": "-109600000", "stockBasedCompensation": "45800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "85300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "405500000", "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": "2026-06-07T00:57:43.930997+00:00", "is_restated": false, "income_statement": { "revenue": 7386100000, "cost_of_revenue": 4883400000, "gross_profit": 2502700000, "ebit": 970400000, "ebitda": 1349600000, "pretax_income": 753000000, "tax_provision": 180400000, "net_income": 572600000, "net_income_to_common": 572600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 301700000, "total_current_assets": 2477200000, "total_assets": 13897200000, "short_term_debt": 45200000, "long_term_debt": 6978000000, "total_debt": 7023200000, "total_liabilities": 9700200000, "total_equity": 4197000000, "shares_outstanding": 599600000, "goodwill_and_intangibles": 10481400000 }, "cash_flow": { "operating_cash_flow": 953600000, "capital_expenditure": 111100000, "free_cash_flow": 1064700000, "dividends_paid": 64600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 220339, "ticker_id": 324, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:57:43.930997+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "970400000", "ebitda": "1349600000", "netIncome": "572600000", "grossProfit": "2502700000", "depreciation": "None", "totalRevenue": "7386100000", "costOfRevenue": "4883400000", "interestIncome": "None", "incomeBeforeTax": "753000000", "interestExpense": "217400000", "operatingIncome": "972200000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "180400000", "reportedCurrency": "USD", "netInterestIncome": "-217400000", "nonInterestIncome": "None", "operatingExpenses": "1530500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1800000", "costofGoodsAndServicesSold": "4883400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "379200000", "sellingGeneralAndAdministrative": "1530500000", "netIncomeFromContinuingOperations": "572600000" }, "balance": { "goodwill": "5341100000", "inventory": "872000000", "commonStock": "2752600000", "currentDebt": "None", "investments": "None", "totalAssets": "13897200000", "longTermDebt": "6978000000", "shortTermDebt": "45200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "5140300000", "reportedCurrency": "USD", "retainedEarnings": "483900000", "totalLiabilities": "9700200000", "otherCurrentAssets": "81400000", "totalCurrentAssets": "2477200000", "currentLongTermDebt": "45200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1222100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11420000000", "currentAccountsPayable": "755100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "705500000", "shortLongTermDebtTotal": "7023200000", "totalShareholderEquity": "4197000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "650500000", "totalCurrentLiabilities": "1450800000", "otherNonCurrentLiabilities": "358400000", "totalNonCurrentLiabilities": "8249400000", "cashAndShortTermInvestments": "301700000", "commonStockSharesOutstanding": "599600000", "intangibleAssetsExcludingGoodwill": "5140300000", "cashAndCashEquivalentsAtCarryingValue": "301700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "572600000", "profitLoss": "None", "dividendPayout": "64600000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-129800000", "operatingCashflow": "953600000", "capitalExpenditures": "111100000", "changeInReceivables": "-111800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "3219200000", "cashflowFromInvestment": "-4121700000", "stockBasedCompensation": "50700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "51100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "379200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7386100000, "cost_of_revenue": 4883400000, "gross_profit": 2502700000, "research_and_development": null, "selling_general_admin": 1530500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 970400000, "depreciation_amortisation": 379200000, "ebitda": 1349600000, "interest_expense": 217400000, "interest_income": null, "other_non_operating": null, "pretax_income": 753000000, "tax_provision": 180400000, "effective_tax_rate": null, "net_income": 572600000, "net_income_continuing_ops": 572600000, "net_income_to_common": 572600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 301700000, "short_term_investments": null, "net_receivables": 1222100000, "inventory": 872000000, "other_current_assets": null, "total_current_assets": 2477200000, "net_ppe": null, "goodwill": 5341100000, "intangible_assets": 5140300000, "goodwill_and_intangibles": 10481400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11420000000, "total_assets": 13897200000, "short_term_debt": 45200000, "accounts_payable": 755100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1450800000, "long_term_debt": 6978000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8249400000, "total_liabilities": 9700200000, "total_debt": 7023200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 483900000, "total_equity": 4197000000, "shares_outstanding": 599600000, "operating_cash_flow": 953600000, "stock_based_compensation": 50700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 111100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4121700000, "dividends_paid": 64600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3219200000, "free_cash_flow": 1064700000, "net_change_in_cash": 51100000 }, "raw_data": { "income": { "ebit": "970400000", "ebitda": "1349600000", "netIncome": "572600000", "grossProfit": "2502700000", "depreciation": "None", "totalRevenue": "7386100000", "costOfRevenue": "4883400000", "interestIncome": "None", "incomeBeforeTax": "753000000", "interestExpense": "217400000", "operatingIncome": "972200000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "180400000", "reportedCurrency": "USD", "netInterestIncome": "-217400000", "nonInterestIncome": "None", "operatingExpenses": "1530500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1800000", "costofGoodsAndServicesSold": "4883400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "379200000", "sellingGeneralAndAdministrative": "1530500000", "netIncomeFromContinuingOperations": "572600000" }, "balance": { "goodwill": "5341100000", "inventory": "872000000", "commonStock": "2752600000", "currentDebt": "None", "investments": "None", "totalAssets": "13897200000", "longTermDebt": "6978000000", "shortTermDebt": "45200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "5140300000", "reportedCurrency": "USD", "retainedEarnings": "483900000", "totalLiabilities": "9700200000", "otherCurrentAssets": "81400000", "totalCurrentAssets": "2477200000", "currentLongTermDebt": "45200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1222100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11420000000", "currentAccountsPayable": "755100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "705500000", "shortLongTermDebtTotal": "7023200000", "totalShareholderEquity": "4197000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "650500000", "totalCurrentLiabilities": "1450800000", "otherNonCurrentLiabilities": "358400000", "totalNonCurrentLiabilities": "8249400000", "cashAndShortTermInvestments": "301700000", "commonStockSharesOutstanding": "599600000", "intangibleAssetsExcludingGoodwill": "5140300000", "cashAndCashEquivalentsAtCarryingValue": "301700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "572600000", "profitLoss": "None", "dividendPayout": "64600000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-129800000", "operatingCashflow": "953600000", "capitalExpenditures": "111100000", "changeInReceivables": "-111800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "3219200000", "cashflowFromInvestment": "-4121700000", "stockBasedCompensation": "50700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "51100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "379200000", "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": "2026-06-07T00:57:43.930997+00:00", "is_restated": false, "income_statement": { "revenue": 6393600000, "cost_of_revenue": 4313100000, "gross_profit": 2080500000, "ebit": 369900000, "ebitda": 765300000, "pretax_income": 62300000, "tax_provision": -54300000, "net_income": 116600000, "net_income_to_common": 116600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 286600000, "total_current_assets": 2230900000, "total_assets": 9906500000, "short_term_debt": 26400000, "long_term_debt": 4867500000, "total_debt": 4893900000, "total_liabilities": 7232200000, "total_equity": 2674300000, "shares_outstanding": 583400000, "goodwill_and_intangibles": 6909000000 }, "cash_flow": { "operating_cash_flow": 929800000, "capital_expenditure": 61600000, "free_cash_flow": 991400000, "dividends_paid": 64600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 220344, "ticker_id": 324, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:57:43.930997+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "369900000", "ebitda": "765300000", "netIncome": "116600000", "grossProfit": "2080500000", "depreciation": "None", "totalRevenue": "6393600000", "costOfRevenue": "4313100000", "interestIncome": "None", "incomeBeforeTax": "62300000", "interestExpense": "307600000", "operatingIncome": "706800000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-54300000", "reportedCurrency": "USD", "netInterestIncome": "-307600000", "nonInterestIncome": "None", "operatingExpenses": "1373700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-336900000", "costofGoodsAndServicesSold": "4313100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "395400000", "sellingGeneralAndAdministrative": "1373700000", "netIncomeFromContinuingOperations": "116600000" }, "balance": { "goodwill": "2860200000", "inventory": "739600000", "commonStock": "1737600000", "currentDebt": "None", "investments": "None", "totalAssets": "9906500000", "longTermDebt": "4867500000", "shortTermDebt": "26400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "4048800000", "reportedCurrency": "USD", "retainedEarnings": "-88700000", "totalLiabilities": "7232200000", "otherCurrentAssets": "91400000", "totalCurrentAssets": "2230900000", "currentLongTermDebt": "26400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1113300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7675600000", "currentAccountsPayable": "678900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "549900000", "shortLongTermDebtTotal": "4893900000", "totalShareholderEquity": "2674300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "537400000", "totalCurrentLiabilities": "1242700000", "otherNonCurrentLiabilities": "398100000", "totalNonCurrentLiabilities": "5989500000", "cashAndShortTermInvestments": "286600000", "commonStockSharesOutstanding": "583400000", "intangibleAssetsExcludingGoodwill": "4048800000", "cashAndCashEquivalentsAtCarryingValue": "286600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116600000", "profitLoss": "None", "dividendPayout": "64600000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-69700000", "operatingCashflow": "929800000", "capitalExpenditures": "61600000", "changeInReceivables": "-102400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-782900000", "cashflowFromInvestment": "-59100000", "stockBasedCompensation": "44100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "87800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "395400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6393600000, "cost_of_revenue": 4313100000, "gross_profit": 2080500000, "research_and_development": null, "selling_general_admin": 1373700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 369900000, "depreciation_amortisation": 395400000, "ebitda": 765300000, "interest_expense": 307600000, "interest_income": null, "other_non_operating": null, "pretax_income": 62300000, "tax_provision": -54300000, "effective_tax_rate": null, "net_income": 116600000, "net_income_continuing_ops": 116600000, "net_income_to_common": 116600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 286600000, "short_term_investments": null, "net_receivables": 1113300000, "inventory": 739600000, "other_current_assets": null, "total_current_assets": 2230900000, "net_ppe": null, "goodwill": 2860200000, "intangible_assets": 4048800000, "goodwill_and_intangibles": 6909000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7675600000, "total_assets": 9906500000, "short_term_debt": 26400000, "accounts_payable": 678900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1242700000, "long_term_debt": 4867500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5989500000, "total_liabilities": 7232200000, "total_debt": 4893900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -88700000, "total_equity": 2674300000, "shares_outstanding": 583400000, "operating_cash_flow": 929800000, "stock_based_compensation": 44100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59100000, "dividends_paid": 64600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -782900000, "free_cash_flow": 991400000, "net_change_in_cash": 87800000 }, "raw_data": { "income": { "ebit": "369900000", "ebitda": "765300000", "netIncome": "116600000", "grossProfit": "2080500000", "depreciation": "None", "totalRevenue": "6393600000", "costOfRevenue": "4313100000", "interestIncome": "None", "incomeBeforeTax": "62300000", "interestExpense": "307600000", "operatingIncome": "706800000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-54300000", "reportedCurrency": "USD", "netInterestIncome": "-307600000", "nonInterestIncome": "None", "operatingExpenses": "1373700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-336900000", "costofGoodsAndServicesSold": "4313100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "395400000", "sellingGeneralAndAdministrative": "1373700000", "netIncomeFromContinuingOperations": "116600000" }, "balance": { "goodwill": "2860200000", "inventory": "739600000", "commonStock": "1737600000", "currentDebt": "None", "investments": "None", "totalAssets": "9906500000", "longTermDebt": "4867500000", "shortTermDebt": "26400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "4048800000", "reportedCurrency": "USD", "retainedEarnings": "-88700000", "totalLiabilities": "7232200000", "otherCurrentAssets": "91400000", "totalCurrentAssets": "2230900000", "currentLongTermDebt": "26400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1113300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7675600000", "currentAccountsPayable": "678900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "549900000", "shortLongTermDebtTotal": "4893900000", "totalShareholderEquity": "2674300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "537400000", "totalCurrentLiabilities": "1242700000", "otherNonCurrentLiabilities": "398100000", "totalNonCurrentLiabilities": "5989500000", "cashAndShortTermInvestments": "286600000", "commonStockSharesOutstanding": "583400000", "intangibleAssetsExcludingGoodwill": "4048800000", "cashAndCashEquivalentsAtCarryingValue": "286600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116600000", "profitLoss": "None", "dividendPayout": "64600000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-69700000", "operatingCashflow": "929800000", "capitalExpenditures": "61600000", "changeInReceivables": "-102400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-782900000", "cashflowFromInvestment": "-59100000", "stockBasedCompensation": "44100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "87800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "395400000", "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": "2026-06-07T00:57:43.930997+00:00", "is_restated": false, "income_statement": { "revenue": 6040300000, "cost_of_revenue": 4119600000, "gross_profit": 1920700000, "ebit": 480600000, "ebitda": 879500000, "pretax_income": 40600000, "tax_provision": 2800000, "net_income": 37800000, "net_income_to_common": 37800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 186700000, "total_current_assets": 2021500000, "total_assets": 9773300000, "short_term_debt": 93500000, "long_term_debt": 5023000000, "total_debt": 5116500000, "total_liabilities": 7311100000, "total_equity": 2462200000, "shares_outstanding": 401200000, "goodwill_and_intangibles": 6989600000 }, "cash_flow": { "operating_cash_flow": 354000000, "capital_expenditure": 51600000, "free_cash_flow": 405600000, "dividends_paid": 31300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 220349, "ticker_id": 324, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:57:43.930997+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "480600000", "ebitda": "879500000", "netIncome": "37800000", "grossProfit": "1920700000", "depreciation": "None", "totalRevenue": "6040300000", "costOfRevenue": "4119600000", "interestIncome": "441900000", "incomeBeforeTax": "40600000", "interestExpense": "440000000", "operatingIncome": "551800000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2800000", "reportedCurrency": "USD", "netInterestIncome": "-440000000", "nonInterestIncome": "None", "operatingExpenses": "1368900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4119600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "398900000", "sellingGeneralAndAdministrative": "1368900000", "netIncomeFromContinuingOperations": "37800000" }, "balance": { "goodwill": "2769400000", "inventory": "711200000", "commonStock": "1748100000", "currentDebt": "None", "investments": "None", "totalAssets": "9773300000", "longTermDebt": "5023000000", "shortTermDebt": "93500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "4220200000", "reportedCurrency": "USD", "retainedEarnings": "-203700000", "totalLiabilities": "7311100000", "otherCurrentAssets": "134800000", "totalCurrentAssets": "2021500000", "currentLongTermDebt": "93500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "988800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7751800000", "currentAccountsPayable": "560200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "689300000", "shortLongTermDebtTotal": "5116500000", "totalShareholderEquity": "2462200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "420800000", "totalCurrentLiabilities": "1074500000", "otherNonCurrentLiabilities": "428200000", "totalNonCurrentLiabilities": "6236600000", "cashAndShortTermInvestments": "186700000", "commonStockSharesOutstanding": "401200000", "intangibleAssetsExcludingGoodwill": "4220200000", "cashAndCashEquivalentsAtCarryingValue": "186700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37800000", "profitLoss": "None", "dividendPayout": "31300000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-71100000", "operatingCashflow": "354000000", "capitalExpenditures": "51600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-307800000", "cashflowFromInvestment": "-42100000", "stockBasedCompensation": "67900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2630900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "398900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6040300000, "cost_of_revenue": 4119600000, "gross_profit": 1920700000, "research_and_development": null, "selling_general_admin": 1368900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 480600000, "depreciation_amortisation": 398900000, "ebitda": 879500000, "interest_expense": 440000000, "interest_income": null, "other_non_operating": null, "pretax_income": 40600000, "tax_provision": 2800000, "effective_tax_rate": null, "net_income": 37800000, "net_income_continuing_ops": 37800000, "net_income_to_common": 37800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 186700000, "short_term_investments": null, "net_receivables": 988800000, "inventory": 711200000, "other_current_assets": null, "total_current_assets": 2021500000, "net_ppe": null, "goodwill": 2769400000, "intangible_assets": 4220200000, "goodwill_and_intangibles": 6989600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7751800000, "total_assets": 9773300000, "short_term_debt": 93500000, "accounts_payable": 560200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1074500000, "long_term_debt": 5023000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6236600000, "total_liabilities": 7311100000, "total_debt": 5116500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -203700000, "total_equity": 2462200000, "shares_outstanding": 401200000, "operating_cash_flow": 354000000, "stock_based_compensation": 67900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42100000, "dividends_paid": 31300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -307800000, "free_cash_flow": 405600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "480600000", "ebitda": "879500000", "netIncome": "37800000", "grossProfit": "1920700000", "depreciation": "None", "totalRevenue": "6040300000", "costOfRevenue": "4119600000", "interestIncome": "441900000", "incomeBeforeTax": "40600000", "interestExpense": "440000000", "operatingIncome": "551800000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2800000", "reportedCurrency": "USD", "netInterestIncome": "-440000000", "nonInterestIncome": "None", "operatingExpenses": "1368900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4119600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "398900000", "sellingGeneralAndAdministrative": "1368900000", "netIncomeFromContinuingOperations": "37800000" }, "balance": { "goodwill": "2769400000", "inventory": "711200000", "commonStock": "1748100000", "currentDebt": "None", "investments": "None", "totalAssets": "9773300000", "longTermDebt": "5023000000", "shortTermDebt": "93500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "4220200000", "reportedCurrency": "USD", "retainedEarnings": "-203700000", "totalLiabilities": "7311100000", "otherCurrentAssets": "134800000", "totalCurrentAssets": "2021500000", "currentLongTermDebt": "93500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "988800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7751800000", "currentAccountsPayable": "560200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "689300000", "shortLongTermDebtTotal": "5116500000", "totalShareholderEquity": "2462200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "420800000", "totalCurrentLiabilities": "1074500000", "otherNonCurrentLiabilities": "428200000", "totalNonCurrentLiabilities": "6236600000", "cashAndShortTermInvestments": "186700000", "commonStockSharesOutstanding": "401200000", "intangibleAssetsExcludingGoodwill": "4220200000", "cashAndCashEquivalentsAtCarryingValue": "186700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37800000", "profitLoss": "None", "dividendPayout": "31300000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-71100000", "operatingCashflow": "354000000", "capitalExpenditures": "51600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-307800000", "cashflowFromInvestment": "-42100000", "stockBasedCompensation": "67900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2630900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "398900000", "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": "2026-06-07T00:57:43.930997+00:00", "is_restated": false, "income_statement": { "revenue": 5864300000, "cost_of_revenue": 4044500000, "gross_profit": 1819800000, "ebit": 410000000, "ebitda": 814600000, "pretax_income": -113800000, "tax_provision": -26900000, "net_income": -86900000, "net_income_to_common": -86900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184700000, "total_current_assets": 1899600000, "total_assets": 9911600000, "short_term_debt": 142400000, "long_term_debt": 6782300000, "total_debt": 6924700000, "total_liabilities": 12963300000, "total_equity": -3051700000, "shares_outstanding": 496500000, "goodwill_and_intangibles": 7350400000 }, "cash_flow": { "operating_cash_flow": 200500000, "capital_expenditure": 37700000, "free_cash_flow": 238200000, "dividends_paid": 31300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 220354, "ticker_id": 324, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:57:43.930997+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "410000000", "ebitda": "814600000", "netIncome": "-86900000", "grossProfit": "1819800000", "depreciation": "None", "totalRevenue": "5864300000", "costOfRevenue": "4044500000", "interestIncome": "530300000", "incomeBeforeTax": "-113800000", "interestExpense": "523800000", "operatingIncome": "413500000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-26900000", "reportedCurrency": "USD", "netInterestIncome": "-523800000", "nonInterestIncome": "None", "operatingExpenses": "1406300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4044500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "404600000", "sellingGeneralAndAdministrative": "1406300000", "netIncomeFromContinuingOperations": "-86900000" }, "balance": { "goodwill": "2784700000", "inventory": "671100000", "commonStock": "-2746800000", "currentDebt": "None", "investments": "None", "totalAssets": "9911600000", "longTermDebt": "6782300000", "shortTermDebt": "142400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "4565700000", "reportedCurrency": "USD", "retainedEarnings": "-238400000", "totalLiabilities": "12963300000", "otherCurrentAssets": "112600000", "totalCurrentAssets": "1899600000", "currentLongTermDebt": "142400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "931200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8012000000", "currentAccountsPayable": "557400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "598600000", "shortLongTermDebtTotal": "6924700000", "totalShareholderEquity": "-3051700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "396400000", "totalCurrentLiabilities": "1096200000", "otherNonCurrentLiabilities": "318000000", "totalNonCurrentLiabilities": "11867100000", "cashAndShortTermInvestments": "184700000", "commonStockSharesOutstanding": "496500000", "intangibleAssetsExcludingGoodwill": "4565700000", "cashAndCashEquivalentsAtCarryingValue": "184700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-86900000", "profitLoss": "None", "dividendPayout": "31300000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-41100000", "operatingCashflow": "200500000", "capitalExpenditures": "37700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-170300000", "cashflowFromInvestment": "-23200000", "stockBasedCompensation": "18400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "404600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5864300000, "cost_of_revenue": 4044500000, "gross_profit": 1819800000, "research_and_development": null, "selling_general_admin": 1406300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 410000000, "depreciation_amortisation": 404600000, "ebitda": 814600000, "interest_expense": 523800000, "interest_income": null, "other_non_operating": null, "pretax_income": -113800000, "tax_provision": -26900000, "effective_tax_rate": null, "net_income": -86900000, "net_income_continuing_ops": -86900000, "net_income_to_common": -86900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 184700000, "short_term_investments": null, "net_receivables": 931200000, "inventory": 671100000, "other_current_assets": null, "total_current_assets": 1899600000, "net_ppe": null, "goodwill": 2784700000, "intangible_assets": 4565700000, "goodwill_and_intangibles": 7350400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8012000000, "total_assets": 9911600000, "short_term_debt": 142400000, "accounts_payable": 557400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1096200000, "long_term_debt": 6782300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11867100000, "total_liabilities": 12963300000, "total_debt": 6924700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -238400000, "total_equity": -3051700000, "shares_outstanding": 496500000, "operating_cash_flow": 200500000, "stock_based_compensation": 18400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23200000, "dividends_paid": 31300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -170300000, "free_cash_flow": 238200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "410000000", "ebitda": "814600000", "netIncome": "-86900000", "grossProfit": "1819800000", "depreciation": "None", "totalRevenue": "5864300000", "costOfRevenue": "4044500000", "interestIncome": "530300000", "incomeBeforeTax": "-113800000", "interestExpense": "523800000", "operatingIncome": "413500000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-26900000", "reportedCurrency": "USD", "netInterestIncome": "-523800000", "nonInterestIncome": "None", "operatingExpenses": "1406300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4044500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "404600000", "sellingGeneralAndAdministrative": "1406300000", "netIncomeFromContinuingOperations": "-86900000" }, "balance": { "goodwill": "2784700000", "inventory": "671100000", "commonStock": "-2746800000", "currentDebt": "None", "investments": "None", "totalAssets": "9911600000", "longTermDebt": "6782300000", "shortTermDebt": "142400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "4565700000", "reportedCurrency": "USD", "retainedEarnings": "-238400000", "totalLiabilities": "12963300000", "otherCurrentAssets": "112600000", "totalCurrentAssets": "1899600000", "currentLongTermDebt": "142400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "931200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8012000000", "currentAccountsPayable": "557400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "598600000", "shortLongTermDebtTotal": "6924700000", "totalShareholderEquity": "-3051700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "396400000", "totalCurrentLiabilities": "1096200000", "otherNonCurrentLiabilities": "318000000", "totalNonCurrentLiabilities": "11867100000", "cashAndShortTermInvestments": "184700000", "commonStockSharesOutstanding": "496500000", "intangibleAssetsExcludingGoodwill": "4565700000", "cashAndCashEquivalentsAtCarryingValue": "184700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-86900000", "profitLoss": "None", "dividendPayout": "31300000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-41100000", "operatingCashflow": "200500000", "capitalExpenditures": "37700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-170300000", "cashflowFromInvestment": "-23200000", "stockBasedCompensation": "18400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "404600000", "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": "2026-06-07T00:57:43.930997+00:00", "is_restated": false, "income_statement": { "revenue": 1581400000, "cost_of_revenue": 1080700000, "gross_profit": 500700000, "ebit": 115000000, "ebitda": 220000000, "pretax_income": 55500000, "tax_provision": 12200000, "net_income": 43300000, "net_income_to_common": 43300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 279300000, "total_current_assets": 2404300000, "total_assets": 11663000000, "short_term_debt": 37000000, "long_term_debt": 3779300000, "total_debt": 3816300000, "total_liabilities": 6074300000, "total_equity": 5588700000, "shares_outstanding": 679300000, "goodwill_and_intangibles": 8050800000 }, "cash_flow": { "operating_cash_flow": 58700000, "capital_expenditure": 33500000, "free_cash_flow": 92200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 220317, "ticker_id": 324, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:57:43.930997+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "115000000", "ebitda": "220000000", "netIncome": "43300000", "grossProfit": "500700000", "depreciation": "None", "totalRevenue": "1581400000", "costOfRevenue": "1080700000", "interestIncome": "None", "incomeBeforeTax": "55500000", "interestExpense": "55300000", "operatingIncome": "115000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "12200000", "reportedCurrency": "USD", "netInterestIncome": "-42900000", "nonInterestIncome": "None", "operatingExpenses": "385700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1080700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105000000", "sellingGeneralAndAdministrative": "401200000", "netIncomeFromContinuingOperations": "43300000" }, "balance": { "goodwill": "4952100000", "inventory": "810300000", "commonStock": "3992000000", "currentDebt": "None", "investments": "None", "totalAssets": "11663000000", "longTermDebt": "3779300000", "shortTermDebt": "37000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "3098700000", "reportedCurrency": "USD", "retainedEarnings": "1716100000", "totalLiabilities": "6074300000", "otherCurrentAssets": "209900000", "totalCurrentAssets": "2404300000", "currentLongTermDebt": "37000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1104800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9258700000", "currentAccountsPayable": "735500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37000000", "totalShareholderEquity": "5588700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "594800000", "totalCurrentLiabilities": "1367300000", "otherNonCurrentLiabilities": "377300000", "totalNonCurrentLiabilities": "4707000000", "cashAndShortTermInvestments": "279300000", "commonStockSharesOutstanding": "679300000", "intangibleAssetsExcludingGoodwill": "3098700000", "cashAndCashEquivalentsAtCarryingValue": "279300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-12200000", "operatingCashflow": "58700000", "capitalExpenditures": "33500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-107200000", "cashflowFromInvestment": "-32700000", "stockBasedCompensation": "8600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1581400000, "cost_of_revenue": 1080700000, "gross_profit": 500700000, "research_and_development": null, "selling_general_admin": 401200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 115000000, "depreciation_amortisation": 105000000, "ebitda": 220000000, "interest_expense": 55300000, "interest_income": null, "other_non_operating": null, "pretax_income": 55500000, "tax_provision": 12200000, "effective_tax_rate": null, "net_income": 43300000, "net_income_continuing_ops": 43300000, "net_income_to_common": 43300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 279300000, "short_term_investments": null, "net_receivables": 1104800000, "inventory": 810300000, "other_current_assets": null, "total_current_assets": 2404300000, "net_ppe": null, "goodwill": 4952100000, "intangible_assets": 3098700000, "goodwill_and_intangibles": 8050800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9258700000, "total_assets": 11663000000, "short_term_debt": 37000000, "accounts_payable": 735500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1367300000, "long_term_debt": 3779300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4707000000, "total_liabilities": 6074300000, "total_debt": 3816300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1716100000, "total_equity": 5588700000, "shares_outstanding": 679300000, "operating_cash_flow": 58700000, "stock_based_compensation": 8600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -107200000, "free_cash_flow": 92200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "115000000", "ebitda": "220000000", "netIncome": "43300000", "grossProfit": "500700000", "depreciation": "None", "totalRevenue": "1581400000", "costOfRevenue": "1080700000", "interestIncome": "None", "incomeBeforeTax": "55500000", "interestExpense": "55300000", "operatingIncome": "115000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "12200000", "reportedCurrency": "USD", "netInterestIncome": "-42900000", "nonInterestIncome": "None", "operatingExpenses": "385700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1080700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105000000", "sellingGeneralAndAdministrative": "401200000", "netIncomeFromContinuingOperations": "43300000" }, "balance": { "goodwill": "4952100000", "inventory": "810300000", "commonStock": "3992000000", "currentDebt": "None", "investments": "None", "totalAssets": "11663000000", "longTermDebt": "3779300000", "shortTermDebt": "37000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "3098700000", "reportedCurrency": "USD", "retainedEarnings": "1716100000", "totalLiabilities": "6074300000", "otherCurrentAssets": "209900000", "totalCurrentAssets": "2404300000", "currentLongTermDebt": "37000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1104800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9258700000", "currentAccountsPayable": "735500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37000000", "totalShareholderEquity": "5588700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "594800000", "totalCurrentLiabilities": "1367300000", "otherNonCurrentLiabilities": "377300000", "totalNonCurrentLiabilities": "4707000000", "cashAndShortTermInvestments": "279300000", "commonStockSharesOutstanding": "679300000", "intangibleAssetsExcludingGoodwill": "3098700000", "cashAndCashEquivalentsAtCarryingValue": "279300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-12200000", "operatingCashflow": "58700000", "capitalExpenditures": "33500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-107200000", "cashflowFromInvestment": "-32700000", "stockBasedCompensation": "8600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105000000", "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": "2026-06-07T00:57:43.930997+00:00", "is_restated": false, "income_statement": { "revenue": 1663600000, "cost_of_revenue": 1139700000, "gross_profit": 523900000, "ebit": 120800000, "ebitda": 224100000, "pretax_income": 80800000, "tax_provision": 28400000, "net_income": 52400000, "net_income_to_common": 52400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 365400000, "total_current_assets": 2451200000, "total_assets": 11794700000, "short_term_debt": 30800000, "long_term_debt": 3915500000, "total_debt": 3946300000, "total_liabilities": 6229700000, "total_equity": 5565000000, "shares_outstanding": 679300000, "goodwill_and_intangibles": 8180700000 }, "cash_flow": { "operating_cash_flow": 152700000, "capital_expenditure": 35500000, "free_cash_flow": 188200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 220318, "ticker_id": 324, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:57:43.930997+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "120800000", "ebitda": "224100000", "netIncome": "52400000", "grossProfit": "523900000", "depreciation": "None", "totalRevenue": "1663600000", "costOfRevenue": "1139700000", "interestIncome": "None", "incomeBeforeTax": "80800000", "interestExpense": "40000000", "operatingIncome": "126400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "28400000", "reportedCurrency": "USD", "netInterestIncome": "-40000000", "nonInterestIncome": "None", "operatingExpenses": "397500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1139700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103300000", "sellingGeneralAndAdministrative": "392400000", "netIncomeFromContinuingOperations": "52400000" }, "balance": { "goodwill": "4986900000", "inventory": "818200000", "commonStock": "3984800000", "currentDebt": "None", "investments": "None", "totalAssets": "11794700000", "longTermDebt": "3915500000", "shortTermDebt": "30800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3193800000", "reportedCurrency": "USD", "retainedEarnings": "1672800000", "totalLiabilities": "6229700000", "otherCurrentAssets": "193000000", "totalCurrentAssets": "2451200000", "currentLongTermDebt": "30800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1074600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9343500000", "currentAccountsPayable": "741700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3946300000", "totalShareholderEquity": "5565000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "606400000", "totalCurrentLiabilities": "1378900000", "otherNonCurrentLiabilities": "378200000", "totalNonCurrentLiabilities": "4850800000", "cashAndShortTermInvestments": "365400000", "commonStockSharesOutstanding": "679300000", "intangibleAssetsExcludingGoodwill": "3193800000", "cashAndCashEquivalentsAtCarryingValue": "365400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-42700000", "operatingCashflow": "152700000", "capitalExpenditures": "35500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "700000", "cashflowFromInvestment": "-39700000", "stockBasedCompensation": "11300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1663600000, "cost_of_revenue": 1139700000, "gross_profit": 523900000, "research_and_development": null, "selling_general_admin": 392400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 120800000, "depreciation_amortisation": 103300000, "ebitda": 224100000, "interest_expense": 40000000, "interest_income": null, "other_non_operating": null, "pretax_income": 80800000, "tax_provision": 28400000, "effective_tax_rate": null, "net_income": 52400000, "net_income_continuing_ops": 52400000, "net_income_to_common": 52400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 365400000, "short_term_investments": null, "net_receivables": 1074600000, "inventory": 818200000, "other_current_assets": null, "total_current_assets": 2451200000, "net_ppe": null, "goodwill": 4986900000, "intangible_assets": 3193800000, "goodwill_and_intangibles": 8180700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9343500000, "total_assets": 11794700000, "short_term_debt": 30800000, "accounts_payable": 741700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1378900000, "long_term_debt": 3915500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4850800000, "total_liabilities": 6229700000, "total_debt": 3946300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1672800000, "total_equity": 5565000000, "shares_outstanding": 679300000, "operating_cash_flow": 152700000, "stock_based_compensation": 11300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 700000, "free_cash_flow": 188200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "120800000", "ebitda": "224100000", "netIncome": "52400000", "grossProfit": "523900000", "depreciation": "None", "totalRevenue": "1663600000", "costOfRevenue": "1139700000", "interestIncome": "None", "incomeBeforeTax": "80800000", "interestExpense": "40000000", "operatingIncome": "126400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "28400000", "reportedCurrency": "USD", "netInterestIncome": "-40000000", "nonInterestIncome": "None", "operatingExpenses": "397500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1139700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103300000", "sellingGeneralAndAdministrative": "392400000", "netIncomeFromContinuingOperations": "52400000" }, "balance": { "goodwill": "4986900000", "inventory": "818200000", "commonStock": "3984800000", "currentDebt": "None", "investments": "None", "totalAssets": "11794700000", "longTermDebt": "3915500000", "shortTermDebt": "30800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3193800000", "reportedCurrency": "USD", "retainedEarnings": "1672800000", "totalLiabilities": "6229700000", "otherCurrentAssets": "193000000", "totalCurrentAssets": "2451200000", "currentLongTermDebt": "30800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1074600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9343500000", "currentAccountsPayable": "741700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3946300000", "totalShareholderEquity": "5565000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "606400000", "totalCurrentLiabilities": "1378900000", "otherNonCurrentLiabilities": "378200000", "totalNonCurrentLiabilities": "4850800000", "cashAndShortTermInvestments": "365400000", "commonStockSharesOutstanding": "679300000", "intangibleAssetsExcludingGoodwill": "3193800000", "cashAndCashEquivalentsAtCarryingValue": "365400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-42700000", "operatingCashflow": "152700000", "capitalExpenditures": "35500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "700000", "cashflowFromInvestment": "-39700000", "stockBasedCompensation": "11300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103300000", "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": "2026-06-07T00:57:43.930997+00:00", "is_restated": false, "income_statement": { "revenue": 1623800000, "cost_of_revenue": 1097300000, "gross_profit": 526500000, "ebit": -645300000, "ebitda": -540800000, "pretax_income": -689500000, "tax_provision": 22300000, "net_income": -711800000, "net_income_to_common": -711800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 251900000, "total_current_assets": 2257200000, "total_assets": 11675900000, "short_term_debt": 219800000, "long_term_debt": 3638100000, "total_debt": 3857900000, "total_liabilities": 6105700000, "total_equity": 5570200000, "shares_outstanding": 681700000, "goodwill_and_intangibles": 8251400000 }, "cash_flow": { "operating_cash_flow": 207400000, "capital_expenditure": 35700000, "free_cash_flow": 243100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 220320, "ticker_id": 324, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:57:43.930997+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-645300000", "ebitda": "-540800000", "netIncome": "-711800000", "grossProfit": "526500000", "depreciation": "None", "totalRevenue": "1623800000", "costOfRevenue": "1097300000", "interestIncome": "None", "incomeBeforeTax": "-689500000", "interestExpense": "44200000", "operatingIncome": "-648800000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "22300000", "reportedCurrency": "USD", "netInterestIncome": "-44200000", "nonInterestIncome": "None", "operatingExpenses": "1175300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1097300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104500000", "sellingGeneralAndAdministrative": "390300000", "netIncomeFromContinuingOperations": "-711800000" }, "balance": { "goodwill": "4984700000", "inventory": "795500000", "commonStock": "3973400000", "currentDebt": "None", "investments": "None", "totalAssets": "11675900000", "longTermDebt": "3638100000", "shortTermDebt": "219800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3266700000", "reportedCurrency": "USD", "retainedEarnings": "1620400000", "totalLiabilities": "6105700000", "otherCurrentAssets": "132100000", "totalCurrentAssets": "2257200000", "currentLongTermDebt": "219800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1077700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9418700000", "currentAccountsPayable": "691600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3857900000", "totalShareholderEquity": "5570200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "605100000", "totalCurrentLiabilities": "1516500000", "otherNonCurrentLiabilities": "402600000", "totalNonCurrentLiabilities": "4589200000", "cashAndShortTermInvestments": "251900000", "commonStockSharesOutstanding": "681700000", "intangibleAssetsExcludingGoodwill": "3266700000", "cashAndCashEquivalentsAtCarryingValue": "251900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-711800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-33400000", "operatingCashflow": "207400000", "capitalExpenditures": "35700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-369600000", "cashflowFromInvestment": "-33300000", "stockBasedCompensation": "7200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1623800000, "cost_of_revenue": 1097300000, "gross_profit": 526500000, "research_and_development": null, "selling_general_admin": 390300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -645300000, "depreciation_amortisation": 104500000, "ebitda": -540800000, "interest_expense": 44200000, "interest_income": null, "other_non_operating": null, "pretax_income": -689500000, "tax_provision": 22300000, "effective_tax_rate": null, "net_income": -711800000, "net_income_continuing_ops": -711800000, "net_income_to_common": -711800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 251900000, "short_term_investments": null, "net_receivables": 1077700000, "inventory": 795500000, "other_current_assets": null, "total_current_assets": 2257200000, "net_ppe": null, "goodwill": 4984700000, "intangible_assets": 3266700000, "goodwill_and_intangibles": 8251400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9418700000, "total_assets": 11675900000, "short_term_debt": 219800000, "accounts_payable": 691600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1516500000, "long_term_debt": 3638100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4589200000, "total_liabilities": 6105700000, "total_debt": 3857900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1620400000, "total_equity": 5570200000, "shares_outstanding": 681700000, "operating_cash_flow": 207400000, "stock_based_compensation": 7200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -369600000, "free_cash_flow": 243100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-645300000", "ebitda": "-540800000", "netIncome": "-711800000", "grossProfit": "526500000", "depreciation": "None", "totalRevenue": "1623800000", "costOfRevenue": "1097300000", "interestIncome": "None", "incomeBeforeTax": "-689500000", "interestExpense": "44200000", "operatingIncome": "-648800000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "22300000", "reportedCurrency": "USD", "netInterestIncome": "-44200000", "nonInterestIncome": "None", "operatingExpenses": "1175300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1097300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104500000", "sellingGeneralAndAdministrative": "390300000", "netIncomeFromContinuingOperations": "-711800000" }, "balance": { "goodwill": "4984700000", "inventory": "795500000", "commonStock": "3973400000", "currentDebt": "None", "investments": "None", "totalAssets": "11675900000", "longTermDebt": "3638100000", "shortTermDebt": "219800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3266700000", "reportedCurrency": "USD", "retainedEarnings": "1620400000", "totalLiabilities": "6105700000", "otherCurrentAssets": "132100000", "totalCurrentAssets": "2257200000", "currentLongTermDebt": "219800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1077700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9418700000", "currentAccountsPayable": "691600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3857900000", "totalShareholderEquity": "5570200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "605100000", "totalCurrentLiabilities": "1516500000", "otherNonCurrentLiabilities": "402600000", "totalNonCurrentLiabilities": "4589200000", "cashAndShortTermInvestments": "251900000", "commonStockSharesOutstanding": "681700000", "intangibleAssetsExcludingGoodwill": "3266700000", "cashAndCashEquivalentsAtCarryingValue": "251900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-711800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-33400000", "operatingCashflow": "207400000", "capitalExpenditures": "35700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-369600000", "cashflowFromInvestment": "-33300000", "stockBasedCompensation": "7200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104500000", "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": "2026-06-07T00:57:43.930997+00:00", "is_restated": false, "income_statement": { "revenue": 1683400000, "cost_of_revenue": 1129300000, "gross_profit": 554100000, "ebit": 125100000, "ebitda": 227800000, "pretax_income": 81700000, "tax_provision": 17000000, "net_income": 64700000, "net_income_to_common": 64700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 449400000, "total_current_assets": 2514600000, "total_assets": 12776900000, "short_term_debt": 1254300000, "long_term_debt": 2988200000, "total_debt": 4242500000, "total_liabilities": 6491000000, "total_equity": 6285900000, "shares_outstanding": 681800000, "goodwill_and_intangibles": 9112400000 }, "cash_flow": { "operating_cash_flow": 154400000, "capital_expenditure": 29600000, "free_cash_flow": 184000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 220321, "ticker_id": 324, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:57:43.930997+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "125100000", "ebitda": "227800000", "netIncome": "64700000", "grossProfit": "554100000", "depreciation": "None", "totalRevenue": "1683400000", "costOfRevenue": "1129300000", "interestIncome": "None", "incomeBeforeTax": "81700000", "interestExpense": "43400000", "operatingIncome": "128800000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "17000000", "reportedCurrency": "USD", "netInterestIncome": "-43400000", "nonInterestIncome": "None", "operatingExpenses": "425300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1129300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102700000", "sellingGeneralAndAdministrative": "425300000", "netIncomeFromContinuingOperations": "64700000" }, "balance": { "goodwill": "5762200000", "inventory": "779800000", "commonStock": "3964100000", "currentDebt": "None", "investments": "None", "totalAssets": "12776900000", "longTermDebt": "2988200000", "shortTermDebt": "1254300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3350200000", "reportedCurrency": "USD", "retainedEarnings": "2332200000", "totalLiabilities": "6491000000", "otherCurrentAssets": "136000000", "totalCurrentAssets": "2514600000", "currentLongTermDebt": "1254300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1149400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10262300000", "currentAccountsPayable": "708800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4242500000", "totalShareholderEquity": "6285900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "612600000", "totalCurrentLiabilities": "2575700000", "otherNonCurrentLiabilities": "391400000", "totalNonCurrentLiabilities": "3915300000", "cashAndShortTermInvestments": "449400000", "commonStockSharesOutstanding": "681800000", "intangibleAssetsExcludingGoodwill": "3350200000", "cashAndCashEquivalentsAtCarryingValue": "449400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-15700000", "operatingCashflow": "154400000", "capitalExpenditures": "29600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6900000", "cashflowFromInvestment": "-28600000", "stockBasedCompensation": "15500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1683400000, "cost_of_revenue": 1129300000, "gross_profit": 554100000, "research_and_development": null, "selling_general_admin": 425300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 125100000, "depreciation_amortisation": 102700000, "ebitda": 227800000, "interest_expense": 43400000, "interest_income": null, "other_non_operating": null, "pretax_income": 81700000, "tax_provision": 17000000, "effective_tax_rate": null, "net_income": 64700000, "net_income_continuing_ops": 64700000, "net_income_to_common": 64700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 449400000, "short_term_investments": null, "net_receivables": 1149400000, "inventory": 779800000, "other_current_assets": null, "total_current_assets": 2514600000, "net_ppe": null, "goodwill": 5762200000, "intangible_assets": 3350200000, "goodwill_and_intangibles": 9112400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10262300000, "total_assets": 12776900000, "short_term_debt": 1254300000, "accounts_payable": 708800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2575700000, "long_term_debt": 2988200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3915300000, "total_liabilities": 6491000000, "total_debt": 4242500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2332200000, "total_equity": 6285900000, "shares_outstanding": 681800000, "operating_cash_flow": 154400000, "stock_based_compensation": 15500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6900000, "free_cash_flow": 184000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "125100000", "ebitda": "227800000", "netIncome": "64700000", "grossProfit": "554100000", "depreciation": "None", "totalRevenue": "1683400000", "costOfRevenue": "1129300000", "interestIncome": "None", "incomeBeforeTax": "81700000", "interestExpense": "43400000", "operatingIncome": "128800000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "17000000", "reportedCurrency": "USD", "netInterestIncome": "-43400000", "nonInterestIncome": "None", "operatingExpenses": "425300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1129300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102700000", "sellingGeneralAndAdministrative": "425300000", "netIncomeFromContinuingOperations": "64700000" }, "balance": { "goodwill": "5762200000", "inventory": "779800000", "commonStock": "3964100000", "currentDebt": "None", "investments": "None", "totalAssets": "12776900000", "longTermDebt": "2988200000", "shortTermDebt": "1254300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3350200000", "reportedCurrency": "USD", "retainedEarnings": "2332200000", "totalLiabilities": "6491000000", "otherCurrentAssets": "136000000", "totalCurrentAssets": "2514600000", "currentLongTermDebt": "1254300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1149400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10262300000", "currentAccountsPayable": "708800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4242500000", "totalShareholderEquity": "6285900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "612600000", "totalCurrentLiabilities": "2575700000", "otherNonCurrentLiabilities": "391400000", "totalNonCurrentLiabilities": "3915300000", "cashAndShortTermInvestments": "449400000", "commonStockSharesOutstanding": "681800000", "intangibleAssetsExcludingGoodwill": "3350200000", "cashAndCashEquivalentsAtCarryingValue": "449400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-15700000", "operatingCashflow": "154400000", "capitalExpenditures": "29600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6900000", "cashflowFromInvestment": "-28600000", "stockBasedCompensation": "15500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102700000", "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": "2026-06-07T00:57:43.930997+00:00", "is_restated": false, "income_statement": { "revenue": 1581400000, "cost_of_revenue": 1046500000, "gross_profit": 534900000, "ebit": 127900000, "ebitda": 227600000, "pretax_income": 85700000, "tax_provision": 21200000, "net_income": 64500000, "net_income_to_common": 64500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 315700000, "total_current_assets": 2282400000, "total_assets": 12326400000, "short_term_debt": 827500000, "long_term_debt": 3279200000, "total_debt": 4106700000, "total_liabilities": 6228200000, "total_equity": 6098200000, "shares_outstanding": 682400000, "goodwill_and_intangibles": 8940200000 }, "cash_flow": { "operating_cash_flow": 109300000, "capital_expenditure": 28000000, "free_cash_flow": 137300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 220322, "ticker_id": 324, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:57:43.930997+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "127900000", "ebitda": "227600000", "netIncome": "64500000", "grossProfit": "534900000", "depreciation": "None", "totalRevenue": "1581400000", "costOfRevenue": "1046500000", "interestIncome": "None", "incomeBeforeTax": "85700000", "interestExpense": "42200000", "operatingIncome": "147400000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "21200000", "reportedCurrency": "USD", "netInterestIncome": "-42200000", "nonInterestIncome": "None", "operatingExpenses": "387500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1046500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99700000", "sellingGeneralAndAdministrative": "387500000", "netIncomeFromContinuingOperations": "64500000" }, "balance": { "goodwill": "5609100000", "inventory": "750100000", "commonStock": "3948400000", "currentDebt": "None", "investments": "None", "totalAssets": "12326400000", "longTermDebt": "3279200000", "shortTermDebt": "827500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3331100000", "reportedCurrency": "USD", "retainedEarnings": "2267500000", "totalLiabilities": "6228200000", "otherCurrentAssets": "120300000", "totalCurrentAssets": "2282400000", "currentLongTermDebt": "827500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1096300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10044000000", "currentAccountsPayable": "680100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4106700000", "totalShareholderEquity": "6098200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "526800000", "totalCurrentLiabilities": "2034400000", "otherNonCurrentLiabilities": "364600000", "totalNonCurrentLiabilities": "4193800000", "cashAndShortTermInvestments": "315700000", "commonStockSharesOutstanding": "682400000", "intangibleAssetsExcludingGoodwill": "3331100000", "cashAndCashEquivalentsAtCarryingValue": "315700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-17600000", "operatingCashflow": "109300000", "capitalExpenditures": "28000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33600000", "cashflowFromInvestment": "-28900000", "stockBasedCompensation": "12400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1581400000, "cost_of_revenue": 1046500000, "gross_profit": 534900000, "research_and_development": null, "selling_general_admin": 387500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 127900000, "depreciation_amortisation": 99700000, "ebitda": 227600000, "interest_expense": 42200000, "interest_income": null, "other_non_operating": null, "pretax_income": 85700000, "tax_provision": 21200000, "effective_tax_rate": null, "net_income": 64500000, "net_income_continuing_ops": 64500000, "net_income_to_common": 64500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 315700000, "short_term_investments": null, "net_receivables": 1096300000, "inventory": 750100000, "other_current_assets": null, "total_current_assets": 2282400000, "net_ppe": null, "goodwill": 5609100000, "intangible_assets": 3331100000, "goodwill_and_intangibles": 8940200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10044000000, "total_assets": 12326400000, "short_term_debt": 827500000, "accounts_payable": 680100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2034400000, "long_term_debt": 3279200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4193800000, "total_liabilities": 6228200000, "total_debt": 4106700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2267500000, "total_equity": 6098200000, "shares_outstanding": 682400000, "operating_cash_flow": 109300000, "stock_based_compensation": 12400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33600000, "free_cash_flow": 137300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "127900000", "ebitda": "227600000", "netIncome": "64500000", "grossProfit": "534900000", "depreciation": "None", "totalRevenue": "1581400000", "costOfRevenue": "1046500000", "interestIncome": "None", "incomeBeforeTax": "85700000", "interestExpense": "42200000", "operatingIncome": "147400000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "21200000", "reportedCurrency": "USD", "netInterestIncome": "-42200000", "nonInterestIncome": "None", "operatingExpenses": "387500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1046500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99700000", "sellingGeneralAndAdministrative": "387500000", "netIncomeFromContinuingOperations": "64500000" }, "balance": { "goodwill": "5609100000", "inventory": "750100000", "commonStock": "3948400000", "currentDebt": "None", "investments": "None", "totalAssets": "12326400000", "longTermDebt": "3279200000", "shortTermDebt": "827500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3331100000", "reportedCurrency": "USD", "retainedEarnings": "2267500000", "totalLiabilities": "6228200000", "otherCurrentAssets": "120300000", "totalCurrentAssets": "2282400000", "currentLongTermDebt": "827500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1096300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10044000000", "currentAccountsPayable": "680100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4106700000", "totalShareholderEquity": "6098200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "526800000", "totalCurrentLiabilities": "2034400000", "otherNonCurrentLiabilities": "364600000", "totalNonCurrentLiabilities": "4193800000", "cashAndShortTermInvestments": "315700000", "commonStockSharesOutstanding": "682400000", "intangibleAssetsExcludingGoodwill": "3331100000", "cashAndCashEquivalentsAtCarryingValue": "315700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-17600000", "operatingCashflow": "109300000", "capitalExpenditures": "28000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33600000", "cashflowFromInvestment": "-28900000", "stockBasedCompensation": "12400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99700000", "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": "2026-06-07T00:57:43.930997+00:00", "is_restated": false, "income_statement": { "revenue": 1686600000, "cost_of_revenue": 1123700000, "gross_profit": 562900000, "ebit": 629100000, "ebitda": 730000000, "pretax_income": 584200000, "tax_provision": 83800000, "net_income": 500400000, "net_income_to_common": 500400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 261900000, "total_current_assets": 2146600000, "total_assets": 12114500000, "short_term_debt": 821100000, "long_term_debt": 3234700000, "total_debt": 4055800000, "total_liabilities": 6157800000, "total_equity": 5956700000, "shares_outstanding": 682700000, "goodwill_and_intangibles": 8899100000 }, "cash_flow": { "operating_cash_flow": 173300000, "capital_expenditure": 27500000, "free_cash_flow": 200800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 220323, "ticker_id": 324, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:57:43.930997+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "629100000", "ebitda": "730000000", "netIncome": "500400000", "grossProfit": "562900000", "depreciation": "None", "totalRevenue": "1686600000", "costOfRevenue": "1123700000", "interestIncome": "None", "incomeBeforeTax": "584200000", "interestExpense": "44900000", "operatingIncome": "638100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "83800000", "reportedCurrency": "USD", "netInterestIncome": "-44900000", "nonInterestIncome": "None", "operatingExpenses": "-75200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1123700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100900000", "sellingGeneralAndAdministrative": "371400000", "netIncomeFromContinuingOperations": "500400000" }, "balance": { "goodwill": "5539200000", "inventory": "731500000", "commonStock": "3937700000", "currentDebt": "None", "investments": "None", "totalAssets": "12114500000", "longTermDebt": "3234700000", "shortTermDebt": "821100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3359900000", "reportedCurrency": "USD", "retainedEarnings": "2203000000", "totalLiabilities": "6157800000", "otherCurrentAssets": "118700000", "totalCurrentAssets": "2146600000", "currentLongTermDebt": "821100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1034500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9967600000", "currentAccountsPayable": "662800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4055800000", "totalShareholderEquity": "5956700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "523600000", "totalCurrentLiabilities": "2007500000", "otherNonCurrentLiabilities": "358300000", "totalNonCurrentLiabilities": "4150300000", "cashAndShortTermInvestments": "261900000", "commonStockSharesOutstanding": "682700000", "intangibleAssetsExcludingGoodwill": "3359900000", "cashAndCashEquivalentsAtCarryingValue": "261900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "500400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3000000", "operatingCashflow": "173300000", "capitalExpenditures": "27500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-755300000", "cashflowFromInvestment": "558500000", "stockBasedCompensation": "11100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1686600000, "cost_of_revenue": 1123700000, "gross_profit": 562900000, "research_and_development": null, "selling_general_admin": 371400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 629100000, "depreciation_amortisation": 100900000, "ebitda": 730000000, "interest_expense": 44900000, "interest_income": null, "other_non_operating": null, "pretax_income": 584200000, "tax_provision": 83800000, "effective_tax_rate": null, "net_income": 500400000, "net_income_continuing_ops": 500400000, "net_income_to_common": 500400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 261900000, "short_term_investments": null, "net_receivables": 1034500000, "inventory": 731500000, "other_current_assets": null, "total_current_assets": 2146600000, "net_ppe": null, "goodwill": 5539200000, "intangible_assets": 3359900000, "goodwill_and_intangibles": 8899100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9967600000, "total_assets": 12114500000, "short_term_debt": 821100000, "accounts_payable": 662800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2007500000, "long_term_debt": 3234700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4150300000, "total_liabilities": 6157800000, "total_debt": 4055800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2203000000, "total_equity": 5956700000, "shares_outstanding": 682700000, "operating_cash_flow": 173300000, "stock_based_compensation": 11100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 558500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -755300000, "free_cash_flow": 200800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "629100000", "ebitda": "730000000", "netIncome": "500400000", "grossProfit": "562900000", "depreciation": "None", "totalRevenue": "1686600000", "costOfRevenue": "1123700000", "interestIncome": "None", "incomeBeforeTax": "584200000", "interestExpense": "44900000", "operatingIncome": "638100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "83800000", "reportedCurrency": "USD", "netInterestIncome": "-44900000", "nonInterestIncome": "None", "operatingExpenses": "-75200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1123700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100900000", "sellingGeneralAndAdministrative": "371400000", "netIncomeFromContinuingOperations": "500400000" }, "balance": { "goodwill": "5539200000", "inventory": "731500000", "commonStock": "3937700000", "currentDebt": "None", "investments": "None", "totalAssets": "12114500000", "longTermDebt": "3234700000", "shortTermDebt": "821100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3359900000", "reportedCurrency": "USD", "retainedEarnings": "2203000000", "totalLiabilities": "6157800000", "otherCurrentAssets": "118700000", "totalCurrentAssets": "2146600000", "currentLongTermDebt": "821100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1034500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9967600000", "currentAccountsPayable": "662800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4055800000", "totalShareholderEquity": "5956700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "523600000", "totalCurrentLiabilities": "2007500000", "otherNonCurrentLiabilities": "358300000", "totalNonCurrentLiabilities": "4150300000", "cashAndShortTermInvestments": "261900000", "commonStockSharesOutstanding": "682700000", "intangibleAssetsExcludingGoodwill": "3359900000", "cashAndCashEquivalentsAtCarryingValue": "261900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "500400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3000000", "operatingCashflow": "173300000", "capitalExpenditures": "27500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-755300000", "cashflowFromInvestment": "558500000", "stockBasedCompensation": "11100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100900000", "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": "2026-06-07T00:57:43.930997+00:00", "is_restated": false, "income_statement": { "revenue": 1714400000, "cost_of_revenue": 1150000000, "gross_profit": 564400000, "ebit": 123200000, "ebitda": 225600000, "pretax_income": 74500000, "tax_provision": 16700000, "net_income": 57800000, "net_income_to_common": 57800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 285300000, "total_current_assets": 2504700000, "total_assets": 12840600000, "short_term_debt": 229700000, "long_term_debt": 4691400000, "total_debt": 4921100000, "total_liabilities": 7287400000, "total_equity": 5553200000, "shares_outstanding": 683000000, "goodwill_and_intangibles": 9193300000 }, "cash_flow": { "operating_cash_flow": 244800000, "capital_expenditure": 40800000, "free_cash_flow": 285600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 220325, "ticker_id": 324, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:57:43.930997+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "123200000", "ebitda": "225600000", "netIncome": "57800000", "grossProfit": "564400000", "depreciation": "None", "totalRevenue": "1714400000", "costOfRevenue": "1150000000", "interestIncome": "None", "incomeBeforeTax": "74500000", "interestExpense": "48700000", "operatingIncome": "124600000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "16700000", "reportedCurrency": "USD", "netInterestIncome": "-48700000", "nonInterestIncome": "None", "operatingExpenses": "439800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1150000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102400000", "sellingGeneralAndAdministrative": "439800000", "netIncomeFromContinuingOperations": "57800000" }, "balance": { "goodwill": "5670600000", "inventory": "779600000", "commonStock": "3924500000", "currentDebt": "None", "investments": "None", "totalAssets": "12840600000", "longTermDebt": "4691400000", "shortTermDebt": "229700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3522700000", "reportedCurrency": "USD", "retainedEarnings": "1702600000", "totalLiabilities": "7287400000", "otherCurrentAssets": "352100000", "totalCurrentAssets": "2504700000", "currentLongTermDebt": "229700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1087700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10335900000", "currentAccountsPayable": "673500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4921100000", "totalShareholderEquity": "5553200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "726600000", "totalCurrentLiabilities": "1629800000", "otherNonCurrentLiabilities": "418900000", "totalNonCurrentLiabilities": "5657600000", "cashAndShortTermInvestments": "285300000", "commonStockSharesOutstanding": "683000000", "intangibleAssetsExcludingGoodwill": "3522700000", "cashAndCashEquivalentsAtCarryingValue": "285300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-7300000", "operatingCashflow": "244800000", "capitalExpenditures": "40800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-198600000", "cashflowFromInvestment": "-40500000", "stockBasedCompensation": "11900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1714400000, "cost_of_revenue": 1150000000, "gross_profit": 564400000, "research_and_development": null, "selling_general_admin": 439800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 123200000, "depreciation_amortisation": 102400000, "ebitda": 225600000, "interest_expense": 48700000, "interest_income": null, "other_non_operating": null, "pretax_income": 74500000, "tax_provision": 16700000, "effective_tax_rate": null, "net_income": 57800000, "net_income_continuing_ops": 57800000, "net_income_to_common": 57800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 285300000, "short_term_investments": null, "net_receivables": 1087700000, "inventory": 779600000, "other_current_assets": null, "total_current_assets": 2504700000, "net_ppe": null, "goodwill": 5670600000, "intangible_assets": 3522700000, "goodwill_and_intangibles": 9193300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10335900000, "total_assets": 12840600000, "short_term_debt": 229700000, "accounts_payable": 673500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1629800000, "long_term_debt": 4691400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5657600000, "total_liabilities": 7287400000, "total_debt": 4921100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1702600000, "total_equity": 5553200000, "shares_outstanding": 683000000, "operating_cash_flow": 244800000, "stock_based_compensation": 11900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -198600000, "free_cash_flow": 285600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "123200000", "ebitda": "225600000", "netIncome": "57800000", "grossProfit": "564400000", "depreciation": "None", "totalRevenue": "1714400000", "costOfRevenue": "1150000000", "interestIncome": "None", "incomeBeforeTax": "74500000", "interestExpense": "48700000", "operatingIncome": "124600000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "16700000", "reportedCurrency": "USD", "netInterestIncome": "-48700000", "nonInterestIncome": "None", "operatingExpenses": "439800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1150000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102400000", "sellingGeneralAndAdministrative": "439800000", "netIncomeFromContinuingOperations": "57800000" }, "balance": { "goodwill": "5670600000", "inventory": "779600000", "commonStock": "3924500000", "currentDebt": "None", "investments": "None", "totalAssets": "12840600000", "longTermDebt": "4691400000", "shortTermDebt": "229700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3522700000", "reportedCurrency": "USD", "retainedEarnings": "1702600000", "totalLiabilities": "7287400000", "otherCurrentAssets": "352100000", "totalCurrentAssets": "2504700000", "currentLongTermDebt": "229700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1087700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10335900000", "currentAccountsPayable": "673500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4921100000", "totalShareholderEquity": "5553200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "726600000", "totalCurrentLiabilities": "1629800000", "otherNonCurrentLiabilities": "418900000", "totalNonCurrentLiabilities": "5657600000", "cashAndShortTermInvestments": "285300000", "commonStockSharesOutstanding": "683000000", "intangibleAssetsExcludingGoodwill": "3522700000", "cashAndCashEquivalentsAtCarryingValue": "285300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-7300000", "operatingCashflow": "244800000", "capitalExpenditures": "40800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-198600000", "cashflowFromInvestment": "-40500000", "stockBasedCompensation": "11900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102400000", "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": "2026-06-07T00:57:43.930997+00:00", "is_restated": false, "income_statement": { "revenue": 1702800000, "cost_of_revenue": 1121300000, "gross_profit": 581500000, "ebit": 175500000, "ebitda": 278100000, "pretax_income": 114600000, "tax_provision": 21700000, "net_income": 92900000, "net_income_to_common": 92900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 272600000, "total_current_assets": 2329200000, "total_assets": 12693500000, "short_term_debt": 258400000, "long_term_debt": 4856600000, "total_debt": 5115000000, "total_liabilities": 7258500000, "total_equity": 5435000000, "shares_outstanding": 682600000, "goodwill_and_intangibles": 9242400000 }, "cash_flow": { "operating_cash_flow": 281100000, "capital_expenditure": 45800000, "free_cash_flow": 326900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 220326, "ticker_id": 324, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:57:43.930997+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "175500000", "ebitda": "278100000", "netIncome": "92900000", "grossProfit": "581500000", "depreciation": "None", "totalRevenue": "1702800000", "costOfRevenue": "1121300000", "interestIncome": "None", "incomeBeforeTax": "114600000", "interestExpense": "60900000", "operatingIncome": "175800000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "21700000", "reportedCurrency": "USD", "netInterestIncome": "-60900000", "nonInterestIncome": "None", "operatingExpenses": "405700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1121300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102600000", "sellingGeneralAndAdministrative": "405700000", "netIncomeFromContinuingOperations": "92900000" }, "balance": { "goodwill": "5659600000", "inventory": "795600000", "commonStock": "3897500000", "currentDebt": "None", "investments": "None", "totalAssets": "12693500000", "longTermDebt": "4856600000", "shortTermDebt": "258400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3582800000", "reportedCurrency": "USD", "retainedEarnings": "1644800000", "totalLiabilities": "7258500000", "otherCurrentAssets": "132000000", "totalCurrentAssets": "2329200000", "currentLongTermDebt": "258400000", "longTermInvestments": "None", "shortTermInvestments": "14900000", "currentNetReceivables": "1129000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10364300000", "currentAccountsPayable": "657400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5115000000", "totalShareholderEquity": "5435000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "548800000", "totalCurrentLiabilities": "1464600000", "otherNonCurrentLiabilities": "361900000", "totalNonCurrentLiabilities": "5793900000", "cashAndShortTermInvestments": "272600000", "commonStockSharesOutstanding": "682600000", "intangibleAssetsExcludingGoodwill": "3582800000", "cashAndCashEquivalentsAtCarryingValue": "272600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-3200000", "operatingCashflow": "281100000", "capitalExpenditures": "45800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-197100000", "cashflowFromInvestment": "-44900000", "stockBasedCompensation": "11100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1702800000, "cost_of_revenue": 1121300000, "gross_profit": 581500000, "research_and_development": null, "selling_general_admin": 405700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 175500000, "depreciation_amortisation": 102600000, "ebitda": 278100000, "interest_expense": 60900000, "interest_income": null, "other_non_operating": null, "pretax_income": 114600000, "tax_provision": 21700000, "effective_tax_rate": null, "net_income": 92900000, "net_income_continuing_ops": 92900000, "net_income_to_common": 92900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 272600000, "short_term_investments": 14900000, "net_receivables": 1129000000, "inventory": 795600000, "other_current_assets": null, "total_current_assets": 2329200000, "net_ppe": null, "goodwill": 5659600000, "intangible_assets": 3582800000, "goodwill_and_intangibles": 9242400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10364300000, "total_assets": 12693500000, "short_term_debt": 258400000, "accounts_payable": 657400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1464600000, "long_term_debt": 4856600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5793900000, "total_liabilities": 7258500000, "total_debt": 5115000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1644800000, "total_equity": 5435000000, "shares_outstanding": 682600000, "operating_cash_flow": 281100000, "stock_based_compensation": 11100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -197100000, "free_cash_flow": 326900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "175500000", "ebitda": "278100000", "netIncome": "92900000", "grossProfit": "581500000", "depreciation": "None", "totalRevenue": "1702800000", "costOfRevenue": "1121300000", "interestIncome": "None", "incomeBeforeTax": "114600000", "interestExpense": "60900000", "operatingIncome": "175800000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "21700000", "reportedCurrency": "USD", "netInterestIncome": "-60900000", "nonInterestIncome": "None", "operatingExpenses": "405700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1121300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102600000", "sellingGeneralAndAdministrative": "405700000", "netIncomeFromContinuingOperations": "92900000" }, "balance": { "goodwill": "5659600000", "inventory": "795600000", "commonStock": "3897500000", "currentDebt": "None", "investments": "None", "totalAssets": "12693500000", "longTermDebt": "4856600000", "shortTermDebt": "258400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3582800000", "reportedCurrency": "USD", "retainedEarnings": "1644800000", "totalLiabilities": "7258500000", "otherCurrentAssets": "132000000", "totalCurrentAssets": "2329200000", "currentLongTermDebt": "258400000", "longTermInvestments": "None", "shortTermInvestments": "14900000", "currentNetReceivables": "1129000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10364300000", "currentAccountsPayable": "657400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5115000000", "totalShareholderEquity": "5435000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "548800000", "totalCurrentLiabilities": "1464600000", "otherNonCurrentLiabilities": "361900000", "totalNonCurrentLiabilities": "5793900000", "cashAndShortTermInvestments": "272600000", "commonStockSharesOutstanding": "682600000", "intangibleAssetsExcludingGoodwill": "3582800000", "cashAndCashEquivalentsAtCarryingValue": "272600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-3200000", "operatingCashflow": "281100000", "capitalExpenditures": "45800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-197100000", "cashflowFromInvestment": "-44900000", "stockBasedCompensation": "11100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102600000", "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": "2026-06-07T00:57:43.930997+00:00", "is_restated": false, "income_statement": { "revenue": 1679800000, "cost_of_revenue": 1109300000, "gross_profit": 570500000, "ebit": 144900000, "ebitda": 244500000, "pretax_income": 80600000, "tax_provision": 20200000, "net_income": 60400000, "net_income_to_common": 60400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 234900000, "total_current_assets": 2321100000, "total_assets": 12763400000, "short_term_debt": 299100000, "long_term_debt": 5023900000, "total_debt": 5323000000, "total_liabilities": 7427100000, "total_equity": 5336300000, "shares_outstanding": 681400000, "goodwill_and_intangibles": 9334900000 }, "cash_flow": { "operating_cash_flow": 141600000, "capital_expenditure": 34700000, "free_cash_flow": 176300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 220327, "ticker_id": 324, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:57:43.930997+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "144900000", "ebitda": "244500000", "netIncome": "60400000", "grossProfit": "570500000", "depreciation": "None", "totalRevenue": "1679800000", "costOfRevenue": "1109300000", "interestIncome": "None", "incomeBeforeTax": "80600000", "interestExpense": "64300000", "operatingIncome": "146300000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "20200000", "reportedCurrency": "USD", "netInterestIncome": "-64300000", "nonInterestIncome": "None", "operatingExpenses": "424200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1109300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99600000", "sellingGeneralAndAdministrative": "424200000", "netIncomeFromContinuingOperations": "60400000" }, "balance": { "goodwill": "5672000000", "inventory": "810600000", "commonStock": "3881400000", "currentDebt": "None", "investments": "None", "totalAssets": "12763400000", "longTermDebt": "5023900000", "shortTermDebt": "299100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "3662900000", "reportedCurrency": "USD", "retainedEarnings": "1551900000", "totalLiabilities": "7427100000", "otherCurrentAssets": "145900000", "totalCurrentAssets": "2321100000", "currentLongTermDebt": "299100000", "longTermInvestments": "None", "shortTermInvestments": "18000000", "currentNetReceivables": "1129700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10442300000", "currentAccountsPayable": "573400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5323000000", "totalShareholderEquity": "5336300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "569400000", "totalCurrentLiabilities": "1441900000", "otherNonCurrentLiabilities": "360700000", "totalNonCurrentLiabilities": "5985200000", "cashAndShortTermInvestments": "234900000", "commonStockSharesOutstanding": "681400000", "intangibleAssetsExcludingGoodwill": "3662900000", "cashAndCashEquivalentsAtCarryingValue": "234900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-11000000", "operatingCashflow": "141600000", "capitalExpenditures": "34700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130200000", "cashflowFromInvestment": "-34200000", "stockBasedCompensation": "12700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1679800000, "cost_of_revenue": 1109300000, "gross_profit": 570500000, "research_and_development": null, "selling_general_admin": 424200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 144900000, "depreciation_amortisation": 99600000, "ebitda": 244500000, "interest_expense": 64300000, "interest_income": null, "other_non_operating": null, "pretax_income": 80600000, "tax_provision": 20200000, "effective_tax_rate": null, "net_income": 60400000, "net_income_continuing_ops": 60400000, "net_income_to_common": 60400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 234900000, "short_term_investments": 18000000, "net_receivables": 1129700000, "inventory": 810600000, "other_current_assets": null, "total_current_assets": 2321100000, "net_ppe": null, "goodwill": 5672000000, "intangible_assets": 3662900000, "goodwill_and_intangibles": 9334900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10442300000, "total_assets": 12763400000, "short_term_debt": 299100000, "accounts_payable": 573400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1441900000, "long_term_debt": 5023900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5985200000, "total_liabilities": 7427100000, "total_debt": 5323000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1551900000, "total_equity": 5336300000, "shares_outstanding": 681400000, "operating_cash_flow": 141600000, "stock_based_compensation": 12700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -130200000, "free_cash_flow": 176300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "144900000", "ebitda": "244500000", "netIncome": "60400000", "grossProfit": "570500000", "depreciation": "None", "totalRevenue": "1679800000", "costOfRevenue": "1109300000", "interestIncome": "None", "incomeBeforeTax": "80600000", "interestExpense": "64300000", "operatingIncome": "146300000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "20200000", "reportedCurrency": "USD", "netInterestIncome": "-64300000", "nonInterestIncome": "None", "operatingExpenses": "424200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1109300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99600000", "sellingGeneralAndAdministrative": "424200000", "netIncomeFromContinuingOperations": "60400000" }, "balance": { "goodwill": "5672000000", "inventory": "810600000", "commonStock": "3881400000", "currentDebt": "None", "investments": "None", "totalAssets": "12763400000", "longTermDebt": "5023900000", "shortTermDebt": "299100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "3662900000", "reportedCurrency": "USD", "retainedEarnings": "1551900000", "totalLiabilities": "7427100000", "otherCurrentAssets": "145900000", "totalCurrentAssets": "2321100000", "currentLongTermDebt": "299100000", "longTermInvestments": "None", "shortTermInvestments": "18000000", "currentNetReceivables": "1129700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10442300000", "currentAccountsPayable": "573400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5323000000", "totalShareholderEquity": "5336300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "569400000", "totalCurrentLiabilities": "1441900000", "otherNonCurrentLiabilities": "360700000", "totalNonCurrentLiabilities": "5985200000", "cashAndShortTermInvestments": "234900000", "commonStockSharesOutstanding": "681400000", "intangibleAssetsExcludingGoodwill": "3662900000", "cashAndCashEquivalentsAtCarryingValue": "234900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-11000000", "operatingCashflow": "141600000", "capitalExpenditures": "34700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130200000", "cashflowFromInvestment": "-34200000", "stockBasedCompensation": "12700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99600000", "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": "2026-06-07T00:57:43.930997+00:00", "is_restated": false, "income_statement": { "revenue": 1722800000, "cost_of_revenue": 1152400000, "gross_profit": 570400000, "ebit": 184800000, "ebitda": 285400000, "pretax_income": 119500000, "tax_provision": 21000000, "net_income": 98500000, "net_income_to_common": 98500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 262900000, "total_current_assets": 2384900000, "total_assets": 12972700000, "short_term_debt": 259900000, "long_term_debt": 5276700000, "total_debt": 5536600000, "total_liabilities": 7720100000, "total_equity": 5252600000, "shares_outstanding": 679200000, "goodwill_and_intangibles": 9492000000 }, "cash_flow": { "operating_cash_flow": 251600000, "capital_expenditure": 50600000, "free_cash_flow": 302200000, "dividends_paid": 16100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 220328, "ticker_id": 324, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:57:43.930997+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "184800000", "ebitda": "285400000", "netIncome": "98500000", "grossProfit": "570400000", "depreciation": "None", "totalRevenue": "1722800000", "costOfRevenue": "1152400000", "interestIncome": "None", "incomeBeforeTax": "119500000", "interestExpense": "65300000", "operatingIncome": "183300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "21000000", "reportedCurrency": "USD", "netInterestIncome": "-65300000", "nonInterestIncome": "None", "operatingExpenses": "387100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1152400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100600000", "sellingGeneralAndAdministrative": "387100000", "netIncomeFromContinuingOperations": "98500000" }, "balance": { "goodwill": "5716700000", "inventory": "828100000", "commonStock": "3830100000", "currentDebt": "None", "investments": "None", "totalAssets": "12972700000", "longTermDebt": "5276700000", "shortTermDebt": "259900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3775300000", "reportedCurrency": "USD", "retainedEarnings": "1491500000", "totalLiabilities": "7720100000", "otherCurrentAssets": "143700000", "totalCurrentAssets": "2384900000", "currentLongTermDebt": "259900000", "longTermInvestments": "None", "shortTermInvestments": "16600000", "currentNetReceivables": "1150200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10587800000", "currentAccountsPayable": "625900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5536600000", "totalShareholderEquity": "5252600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "594500000", "totalCurrentLiabilities": "1480300000", "otherNonCurrentLiabilities": "350300000", "totalNonCurrentLiabilities": "6239800000", "cashAndShortTermInvestments": "262900000", "commonStockSharesOutstanding": "679200000", "intangibleAssetsExcludingGoodwill": "3775300000", "cashAndCashEquivalentsAtCarryingValue": "262900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98500000", "profitLoss": "None", "dividendPayout": "16100000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "21200000", "operatingCashflow": "251600000", "capitalExpenditures": "50600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-184100000", "cashflowFromInvestment": "-50000000", "stockBasedCompensation": "8800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1722800000, "cost_of_revenue": 1152400000, "gross_profit": 570400000, "research_and_development": null, "selling_general_admin": 387100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 184800000, "depreciation_amortisation": 100600000, "ebitda": 285400000, "interest_expense": 65300000, "interest_income": null, "other_non_operating": null, "pretax_income": 119500000, "tax_provision": 21000000, "effective_tax_rate": null, "net_income": 98500000, "net_income_continuing_ops": 98500000, "net_income_to_common": 98500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 262900000, "short_term_investments": 16600000, "net_receivables": 1150200000, "inventory": 828100000, "other_current_assets": null, "total_current_assets": 2384900000, "net_ppe": null, "goodwill": 5716700000, "intangible_assets": 3775300000, "goodwill_and_intangibles": 9492000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10587800000, "total_assets": 12972700000, "short_term_debt": 259900000, "accounts_payable": 625900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1480300000, "long_term_debt": 5276700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6239800000, "total_liabilities": 7720100000, "total_debt": 5536600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1491500000, "total_equity": 5252600000, "shares_outstanding": 679200000, "operating_cash_flow": 251600000, "stock_based_compensation": 8800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50000000, "dividends_paid": 16100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -184100000, "free_cash_flow": 302200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "184800000", "ebitda": "285400000", "netIncome": "98500000", "grossProfit": "570400000", "depreciation": "None", "totalRevenue": "1722800000", "costOfRevenue": "1152400000", "interestIncome": "None", "incomeBeforeTax": "119500000", "interestExpense": "65300000", "operatingIncome": "183300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "21000000", "reportedCurrency": "USD", "netInterestIncome": "-65300000", "nonInterestIncome": "None", "operatingExpenses": "387100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1152400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100600000", "sellingGeneralAndAdministrative": "387100000", "netIncomeFromContinuingOperations": "98500000" }, "balance": { "goodwill": "5716700000", "inventory": "828100000", "commonStock": "3830100000", "currentDebt": "None", "investments": "None", "totalAssets": "12972700000", "longTermDebt": "5276700000", "shortTermDebt": "259900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3775300000", "reportedCurrency": "USD", "retainedEarnings": "1491500000", "totalLiabilities": "7720100000", "otherCurrentAssets": "143700000", "totalCurrentAssets": "2384900000", "currentLongTermDebt": "259900000", "longTermInvestments": "None", "shortTermInvestments": "16600000", "currentNetReceivables": "1150200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10587800000", "currentAccountsPayable": "625900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5536600000", "totalShareholderEquity": "5252600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "594500000", "totalCurrentLiabilities": "1480300000", "otherNonCurrentLiabilities": "350300000", "totalNonCurrentLiabilities": "6239800000", "cashAndShortTermInvestments": "262900000", "commonStockSharesOutstanding": "679200000", "intangibleAssetsExcludingGoodwill": "3775300000", "cashAndCashEquivalentsAtCarryingValue": "262900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98500000", "profitLoss": "None", "dividendPayout": "16100000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "21200000", "operatingCashflow": "251600000", "capitalExpenditures": "50600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-184100000", "cashflowFromInvestment": "-50000000", "stockBasedCompensation": "8800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100600000", "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": "2026-06-07T00:57:43.930997+00:00", "is_restated": false, "income_statement": { "revenue": 1720200000, "cost_of_revenue": 1141600000, "gross_profit": 578600000, "ebit": 208900000, "ebitda": 306900000, "pretax_income": 136500000, "tax_provision": 28100000, "net_income": 108400000, "net_income_to_common": 108400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236900000, "total_current_assets": 2384800000, "total_assets": 12798100000, "short_term_debt": 335600000, "long_term_debt": 5290500000, "total_debt": 5626100000, "total_liabilities": 7698700000, "total_equity": 5099400000, "shares_outstanding": 678500000, "goodwill_and_intangibles": 9425800000 }, "cash_flow": { "operating_cash_flow": 230700000, "capital_expenditure": 37700000, "free_cash_flow": 268400000, "dividends_paid": 9400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 220330, "ticker_id": 324, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:57:43.930997+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "208900000", "ebitda": "306900000", "netIncome": "108400000", "grossProfit": "578600000", "depreciation": "None", "totalRevenue": "1720200000", "costOfRevenue": "1141600000", "interestIncome": "None", "incomeBeforeTax": "136500000", "interestExpense": "72400000", "operatingIncome": "210200000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "28100000", "reportedCurrency": "USD", "netInterestIncome": "-72400000", "nonInterestIncome": "None", "operatingExpenses": "368400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1141600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98000000", "sellingGeneralAndAdministrative": "368400000", "netIncomeFromContinuingOperations": "108400000" }, "balance": { "goodwill": "5637700000", "inventory": "850300000", "commonStock": "3817500000", "currentDebt": "None", "investments": "None", "totalAssets": "12798100000", "longTermDebt": "5290500000", "shortTermDebt": "335600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3788100000", "reportedCurrency": "USD", "retainedEarnings": "1393000000", "totalLiabilities": "7698700000", "otherCurrentAssets": "147300000", "totalCurrentAssets": "2384800000", "currentLongTermDebt": "335600000", "longTermInvestments": "None", "shortTermInvestments": "28500000", "currentNetReceivables": "1150300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10413300000", "currentAccountsPayable": "655800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "698300000", "shortLongTermDebtTotal": "5626100000", "totalShareholderEquity": "5099400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "496700000", "totalCurrentLiabilities": "1488100000", "otherNonCurrentLiabilities": "271300000", "totalNonCurrentLiabilities": "6210600000", "cashAndShortTermInvestments": "236900000", "commonStockSharesOutstanding": "678500000", "intangibleAssetsExcludingGoodwill": "3788100000", "cashAndCashEquivalentsAtCarryingValue": "236900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108400000", "profitLoss": "None", "dividendPayout": "9400000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "10800000", "operatingCashflow": "230700000", "capitalExpenditures": "37700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-188400000", "cashflowFromInvestment": "-37000000", "stockBasedCompensation": "9800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1720200000, "cost_of_revenue": 1141600000, "gross_profit": 578600000, "research_and_development": null, "selling_general_admin": 368400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 208900000, "depreciation_amortisation": 98000000, "ebitda": 306900000, "interest_expense": 72400000, "interest_income": null, "other_non_operating": null, "pretax_income": 136500000, "tax_provision": 28100000, "effective_tax_rate": null, "net_income": 108400000, "net_income_continuing_ops": 108400000, "net_income_to_common": 108400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 236900000, "short_term_investments": 28500000, "net_receivables": 1150300000, "inventory": 850300000, "other_current_assets": null, "total_current_assets": 2384800000, "net_ppe": null, "goodwill": 5637700000, "intangible_assets": 3788100000, "goodwill_and_intangibles": 9425800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10413300000, "total_assets": 12798100000, "short_term_debt": 335600000, "accounts_payable": 655800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1488100000, "long_term_debt": 5290500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6210600000, "total_liabilities": 7698700000, "total_debt": 5626100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1393000000, "total_equity": 5099400000, "shares_outstanding": 678500000, "operating_cash_flow": 230700000, "stock_based_compensation": 9800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37000000, "dividends_paid": 9400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -188400000, "free_cash_flow": 268400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "208900000", "ebitda": "306900000", "netIncome": "108400000", "grossProfit": "578600000", "depreciation": "None", "totalRevenue": "1720200000", "costOfRevenue": "1141600000", "interestIncome": "None", "incomeBeforeTax": "136500000", "interestExpense": "72400000", "operatingIncome": "210200000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "28100000", "reportedCurrency": "USD", "netInterestIncome": "-72400000", "nonInterestIncome": "None", "operatingExpenses": "368400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1141600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98000000", "sellingGeneralAndAdministrative": "368400000", "netIncomeFromContinuingOperations": "108400000" }, "balance": { "goodwill": "5637700000", "inventory": "850300000", "commonStock": "3817500000", "currentDebt": "None", "investments": "None", "totalAssets": "12798100000", "longTermDebt": "5290500000", "shortTermDebt": "335600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3788100000", "reportedCurrency": "USD", "retainedEarnings": "1393000000", "totalLiabilities": "7698700000", "otherCurrentAssets": "147300000", "totalCurrentAssets": "2384800000", "currentLongTermDebt": "335600000", "longTermInvestments": "None", "shortTermInvestments": "28500000", "currentNetReceivables": "1150300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10413300000", "currentAccountsPayable": "655800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "698300000", "shortLongTermDebtTotal": "5626100000", "totalShareholderEquity": "5099400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "496700000", "totalCurrentLiabilities": "1488100000", "otherNonCurrentLiabilities": "271300000", "totalNonCurrentLiabilities": "6210600000", "cashAndShortTermInvestments": "236900000", "commonStockSharesOutstanding": "678500000", "intangibleAssetsExcludingGoodwill": "3788100000", "cashAndCashEquivalentsAtCarryingValue": "236900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108400000", "profitLoss": "None", "dividendPayout": "9400000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "10800000", "operatingCashflow": "230700000", "capitalExpenditures": "37700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-188400000", "cashflowFromInvestment": "-37000000", "stockBasedCompensation": "9800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98000000", "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": "2026-06-07T00:57:43.930997+00:00", "is_restated": false, "income_statement": { "revenue": 1743900000, "cost_of_revenue": 1153900000, "gross_profit": 590000000, "ebit": 72100000, "ebitda": 174700000, "pretax_income": -1300000, "tax_provision": 6000000, "net_income": -7300000, "net_income_to_common": -7300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236400000, "total_current_assets": 2499100000, "total_assets": 13063300000, "short_term_debt": 314000000, "long_term_debt": 5570300000, "total_debt": 5884300000, "total_liabilities": 8052000000, "total_equity": 5011300000, "shares_outstanding": 675300000, "goodwill_and_intangibles": 9589300000 }, "cash_flow": { "operating_cash_flow": 168200000, "capital_expenditure": 30100000, "free_cash_flow": 198300000, "dividends_paid": 2100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 220331, "ticker_id": 324, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:57:43.930997+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72100000", "ebitda": "174700000", "netIncome": "-7300000", "grossProfit": "590000000", "depreciation": "None", "totalRevenue": "1743900000", "costOfRevenue": "1153900000", "interestIncome": "None", "incomeBeforeTax": "-1300000", "interestExpense": "73400000", "operatingIncome": "71700000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-73400000", "nonInterestIncome": "None", "operatingExpenses": "518300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "400000", "costofGoodsAndServicesSold": "1153900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102600000", "sellingGeneralAndAdministrative": "357500000", "netIncomeFromContinuingOperations": "4700000" }, "balance": { "goodwill": "5693900000", "inventory": "890400000", "commonStock": "3798600000", "currentDebt": "None", "investments": "None", "totalAssets": "13063300000", "longTermDebt": "5570300000", "shortTermDebt": "314000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3895400000", "reportedCurrency": "USD", "retainedEarnings": "1284600000", "totalLiabilities": "8052000000", "otherCurrentAssets": "156300000", "totalCurrentAssets": "2499100000", "currentLongTermDebt": "314000000", "longTermInvestments": "None", "shortTermInvestments": "28800000", "currentNetReceivables": "1216000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10564200000", "currentAccountsPayable": "686600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "698200000", "shortLongTermDebtTotal": "5884300000", "totalShareholderEquity": "5011300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "549500000", "totalCurrentLiabilities": "1550100000", "otherNonCurrentLiabilities": "268800000", "totalNonCurrentLiabilities": "6501900000", "cashAndShortTermInvestments": "236400000", "commonStockSharesOutstanding": "675300000", "intangibleAssetsExcludingGoodwill": "3895400000", "cashAndCashEquivalentsAtCarryingValue": "236400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7300000", "profitLoss": "None", "dividendPayout": "2100000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-8800000", "operatingCashflow": "168200000", "capitalExpenditures": "30100000", "changeInReceivables": "60100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-196200000", "cashflowFromInvestment": "-29400000", "stockBasedCompensation": "9200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-57400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1743900000, "cost_of_revenue": 1153900000, "gross_profit": 590000000, "research_and_development": null, "selling_general_admin": 357500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72100000, "depreciation_amortisation": 102600000, "ebitda": 174700000, "interest_expense": 73400000, "interest_income": null, "other_non_operating": null, "pretax_income": -1300000, "tax_provision": 6000000, "effective_tax_rate": null, "net_income": -7300000, "net_income_continuing_ops": 4700000, "net_income_to_common": -7300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 236400000, "short_term_investments": 28800000, "net_receivables": 1216000000, "inventory": 890400000, "other_current_assets": null, "total_current_assets": 2499100000, "net_ppe": null, "goodwill": 5693900000, "intangible_assets": 3895400000, "goodwill_and_intangibles": 9589300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10564200000, "total_assets": 13063300000, "short_term_debt": 314000000, "accounts_payable": 686600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1550100000, "long_term_debt": 5570300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6501900000, "total_liabilities": 8052000000, "total_debt": 5884300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1284600000, "total_equity": 5011300000, "shares_outstanding": 675300000, "operating_cash_flow": 168200000, "stock_based_compensation": 9200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29400000, "dividends_paid": 2100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -196200000, "free_cash_flow": 198300000, "net_change_in_cash": -57400000 }, "raw_data": { "income": { "ebit": "72100000", "ebitda": "174700000", "netIncome": "-7300000", "grossProfit": "590000000", "depreciation": "None", "totalRevenue": "1743900000", "costOfRevenue": "1153900000", "interestIncome": "None", "incomeBeforeTax": "-1300000", "interestExpense": "73400000", "operatingIncome": "71700000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-73400000", "nonInterestIncome": "None", "operatingExpenses": "518300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "400000", "costofGoodsAndServicesSold": "1153900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102600000", "sellingGeneralAndAdministrative": "357500000", "netIncomeFromContinuingOperations": "4700000" }, "balance": { "goodwill": "5693900000", "inventory": "890400000", "commonStock": "3798600000", "currentDebt": "None", "investments": "None", "totalAssets": "13063300000", "longTermDebt": "5570300000", "shortTermDebt": "314000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3895400000", "reportedCurrency": "USD", "retainedEarnings": "1284600000", "totalLiabilities": "8052000000", "otherCurrentAssets": "156300000", "totalCurrentAssets": "2499100000", "currentLongTermDebt": "314000000", "longTermInvestments": "None", "shortTermInvestments": "28800000", "currentNetReceivables": "1216000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10564200000", "currentAccountsPayable": "686600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "698200000", "shortLongTermDebtTotal": "5884300000", "totalShareholderEquity": "5011300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "549500000", "totalCurrentLiabilities": "1550100000", "otherNonCurrentLiabilities": "268800000", "totalNonCurrentLiabilities": "6501900000", "cashAndShortTermInvestments": "236400000", "commonStockSharesOutstanding": "675300000", "intangibleAssetsExcludingGoodwill": "3895400000", "cashAndCashEquivalentsAtCarryingValue": "236400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7300000", "profitLoss": "None", "dividendPayout": "2100000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-8800000", "operatingCashflow": "168200000", "capitalExpenditures": "30100000", "changeInReceivables": "60100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-196200000", "cashflowFromInvestment": "-29400000", "stockBasedCompensation": "9200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-57400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "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": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }