{ "ticker": { "uuid": "527da4f1-aedf-47ea-b1cc-0d27cc0f9b48", "symbol": "FBIN", "name": "Fortune Brands Innovations Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Building Products & Equipment", "page_url": "https://sharemaestro.com/factors/ticker/527da4f1-aedf-47ea-b1cc-0d27cc0f9b48/", "api_url": "https://sharemaestro.com/factors/api/tickers/527da4f1-aedf-47ea-b1cc-0d27cc0f9b48/" }, "ticker_metadata": { "id": 1426, "uuid": "527da4f1-aedf-47ea-b1cc-0d27cc0f9b48", "symbol": "FBIN", "name": "Fortune Brands Innovations Inc.", "asset_type": "equity", "market_cap": 4698968000, "stock_exchange_id": 3, "industry": "Building Products & Equipment", "sector": "Industrials", "description": "Fortune Brands Innovations, Inc. provides water, outdoor, and security products, including water management, connected products, outdoor living, material conversion, sustainability, safety, and wellness. The company is headquartered in Deerfield, Illinois.", "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": "527da4f1-aedf-47ea-b1cc-0d27cc0f9b48", "symbol": "FBIN", "name": "Fortune Brands Innovations Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Building Products & Equipment", "page_url": "https://sharemaestro.com/factors/ticker/527da4f1-aedf-47ea-b1cc-0d27cc0f9b48/", "api_url": "https://sharemaestro.com/factors/api/tickers/527da4f1-aedf-47ea-b1cc-0d27cc0f9b48/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.41, "value": 0.7, "quality": 0.25, "momentum": 0.12, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 39.06, "market_cap": 4702824000, "pe_ratio": 17.3089, "earnings_yield": 0.0578, "ebitda_to_ev": 0.0914, "shareholder_yield": 0.0258, "roe": 0.1153, "piotroski_f_score": 5, "momentum_12_1": -0.2475, "volatility_252d": 0.4586 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:06.319337+00:00", "batch_id": "" }, "size": { "price_close": 39.06, "market_cap": 4702824000, "market_cap_usd": 4702824000, "enterprise_value": 7193424000, "shares_outstanding": 120400000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 17.3089, "pb_ratio": 1.9953, "ptbv_ratio": null, "ps_ratio": 1.0589, "pcf_ratio": 10.6207, "pfcf_ratio": 8.6417, "ev_ebitda": 10.9406, "ev_ebit": 14.6297, "ev_sales": 1.6197, "ev_fcf": 13.2183, "earnings_yield": 0.0578, "fcf_yield": 0.0757, "price_to_sales": 1.0589, "price_to_book": 1.9953, "price_to_cashflow": 10.6207, "ebitda_to_ev": 0.0914, "sales_yield": 0.6174 }, "yield": { "dividend_yield": 0.0258, "buyback_yield": 0, "shareholder_yield": 0.0258, "debt_paydown_yield": null, "total_yield": 0.0258 }, "quality": { "gross_margin": 0.4401, "operating_margin": 0.1107, "net_margin": 0.0612, "ebitda_margin": 0.148, "fcf_margin": 0.1225, "roe": 0.1153, "roa": 0.0415, "roic": 0.0746, "roc_greenblatt": null, "asset_turnover": 0.6785, "cash_conversion": 2.0029, "accruals_ratio": -0.0261, "sbc_to_revenue": 0.0085, "piotroski_f_score": 5, "altman_z_score": 2.4727, "earnings_stability_5y": 0.4487, "revenue_stability_5y": 0.1348, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2986, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.7773, "net_debt_to_ebitda": 3.788, "debt_to_assets": 0.4146, "interest_coverage": 5.4573, "current_ratio": 2.1325, "quick_ratio": 1.0386, "net_debt": 2490600000, "local_beta": 0.0024, "volatility_252d": 0.4586, "volatility_60d": 1.1206, "max_drawdown_12m": -0.4416, "risk_adjusted_momentum": -0.5396 }, "growth": { "revenue_growth_1y": -0.0201, "revenue_growth_3y_cagr": -0.0187, "revenue_growth_5y_cagr": 0.0427, "eps_growth_1y": -0.3637, "eps_growth_3y_cagr": -0.2422, "eps_growth_5y_cagr": -0.1159, "fcf_growth_1y": -0.3311, "book_value_growth_1y": 0.0228, "revenue_growth": -0.0201, "earnings_growth": -0.3637 }, "momentum": { "price_return_1m": 0.0355, "price_return_3m": -0.139, "price_return_6m": -0.2131, "price_return_9m": -0.3468, "price_return_12m": -0.2208, "price_return_12m_ex1m": -0.2475, "momentum_6m": -0.2131, "momentum_12m": -0.2208, "momentum_12_1": -0.2475, "distance_from_52w_high": -0.3611, "distance_from_52w_low": 0.1443, "relative_strength": -0.3207 }, "raw_ttm": { "revenue_ttm": 4441300000, "gross_profit_ttm": 1954400000, "ebit_ttm": 491700000, "ebitda_ttm": 657500000, "net_income_ttm": 271700000, "eps_diluted_ttm": 2.2566, "operating_cash_flow_ttm": 442800000, "capital_expenditure_ttm": 101400000, "fcf_ttm": 544200000, "dividends_paid_ttm": 121300000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 90100000, "cash_and_equivalents": 223100000, "total_current_assets": 2023700000, "total_current_liabilities": 949000000, "net_ppe": null, "total_assets": 6545800000, "total_debt": 2713700000, "total_equity": 2356900000, "net_working_capital": 851600000, "book_value_per_share": 19.5756, "retained_earnings": 3159200000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -857200000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 46, "rank_pb": 49, "rank_ptbv": 50, "rank_ps": 29, "rank_pcf": 46, "rank_ev_ebitda": 44, "rank_ev_ebit": 56, "rank_earnings_yield": 46, "rank_fcf_yield": 52, "rank_dividend_yield": 30, "rank_shareholder_yield": 30, "rank_total_yield": 30, "rank_roe": 38, "rank_roc": 50, "rank_roic": 49, "rank_gross_margin": 52, "rank_fcf_margin": 65, "rank_piotroski": 65, "rank_accruals": 61, "rank_sue": 50, "rank_eps_growth_1y": 87, "rank_eps_growth_5y": 90, "rank_revenue_growth_1y": 80, "rank_momentum_12m": 82, "rank_momentum_12m_ex1m": 84, "rank_relative_strength": 79 }, "composites": { "value_composite": 30, "quality_composite": 75, "momentum_composite": 88, "growth_composite": 99, "yield_composite": 20, "svqf_composite": 23, "vc1_composite": 26, "vc2_composite": 23, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 59, "quality_value_composite": 0.4183, "os_score": 0.41, "value_percentile": 0.7, "quality_percentile": 0.25, "momentum_percentile": 0.12, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 14, "small_cap_core_rank": 29, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4135, "ticker_id": 1426, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:06.319337+00:00", "batch_id": "", "os_score_delta": null, "price_close": 39.06, "market_cap": 4702824000, "market_cap_usd": 4702824000, "enterprise_value": 7193424000, "shares_outstanding": 120400000, "fx_rate_to_usd": null, "pe_ratio": 17.3088848, "pb_ratio": 1.99534304, "ptbv_ratio": null, "ps_ratio": 1.05888456, "pcf_ratio": 10.62065041, "pfcf_ratio": 8.64171996, "ev_ebitda": 10.94056882, "ev_ebit": 14.62970104, "ev_sales": 1.61966631, "ev_fcf": 13.2183462, "earnings_yield": 0.0577738, "fcf_yield": 0.07565243, "dividend_yield": 0.02579301, "buyback_yield": 0, "shareholder_yield": 0.02579301, "debt_paydown_yield": null, "total_yield": 0.02579301, "gross_margin": 0.44005134, "operating_margin": 0.11071083, "net_margin": 0.06117578, "ebitda_margin": 0.14804224, "fcf_margin": 0.12253169, "roe": 0.11527854, "roa": 0.04150753, "roic": 0.07459897, "roc_greenblatt": null, "asset_turnover": 0.67849613, "cash_conversion": 2.00294442, "accruals_ratio": -0.0261389, "sbc_to_revenue": 0.00853354, "debt_to_equity": 1.77729221, "net_debt_to_ebitda": 3.78798479, "debt_to_assets": 0.41457118, "interest_coverage": 5.4572697, "current_ratio": 2.13245522, "quick_ratio": 1.03856691, "net_debt": 2490600000, "revenue_growth_1y": -0.02014296, "revenue_growth_3y_cagr": -0.01868267, "revenue_growth_5y_cagr": 0.04269279, "eps_growth_1y": -0.36370023, "eps_growth_3y_cagr": -0.24222923, "eps_growth_5y_cagr": -0.11587151, "fcf_growth_1y": -0.33112094, "book_value_growth_1y": 0.02282644, "piotroski_f_score": 5, "altman_z_score": 2.47269412, "earnings_stability_5y": 0.448685, "revenue_stability_5y": 0.134785, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03553865, "price_return_3m": -0.13901606, "price_return_6m": -0.21310286, "price_return_9m": -0.34679543, "price_return_12m": -0.22075901, "price_return_12m_ex1m": -0.24750178, "distance_from_52w_high": -0.36106731, "distance_from_52w_low": 0.14430353, "relative_strength": -0.32072259, "local_beta": 0.0024, "volatility_252d": 0.458644, "volatility_60d": 1.120569, "max_drawdown_12m": -0.44164055, "revenue_ttm": 4441300000, "gross_profit_ttm": 1954400000, "ebit_ttm": 491700000, "ebitda_ttm": 657500000, "net_income_ttm": 271700000, "eps_diluted_ttm": 2.25664452, "operating_cash_flow_ttm": 442800000, "capital_expenditure_ttm": 101400000, "fcf_ttm": 544200000, "dividends_paid_ttm": 121300000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 90100000, "cash_and_equivalents": 223100000, "total_current_assets": 2023700000, "total_current_liabilities": 949000000, "net_ppe": null, "total_assets": 6545800000, "total_debt": 2713700000, "total_equity": 2356900000, "net_working_capital": 851600000, "book_value_per_share": 19.5755814, "retained_earnings": 3159200000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -857200000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 46, "rank_pb": 49, "rank_ptbv": 50, "rank_ps": 29, "rank_pcf": 46, "rank_ev_ebitda": 44, "rank_ev_ebit": 56, "rank_earnings_yield": 46, "rank_fcf_yield": 52, "rank_dividend_yield": 30, "rank_shareholder_yield": 30, "rank_total_yield": 30, "rank_roe": 38, "rank_roc": 50, "rank_roic": 49, "rank_gross_margin": 52, "rank_fcf_margin": 65, "rank_piotroski": 65, "rank_accruals": 61, "rank_sue": 50, "rank_eps_growth_1y": 87, "rank_eps_growth_5y": 90, "rank_revenue_growth_1y": 80, "rank_momentum_12m": 82, "rank_momentum_12m_ex1m": 84, "rank_relative_strength": 79, "value_composite": 30, "quality_composite": 75, "momentum_composite": 88, "growth_composite": 99, "yield_composite": 20, "svqf_composite": 23, "vc1_composite": 26, "vc2_composite": 23, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 59, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 14, "small_cap_core_rank": 29, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 39.06, "os": 0.41, "value": 0.7, "quality": 0.25, "momentum": 0.12, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 17.3089, "earnings_yield": 0.0578, "shareholder_yield": 0.0258, "roe": 0.1153, "momentum_12_1": -0.2475, "complete_fields": { "id": 4135, "ticker_id": 1426, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:06.319337+00:00", "batch_id": "", "os_score_delta": null, "price_close": 39.06, "market_cap": 4702824000, "market_cap_usd": 4702824000, "enterprise_value": 7193424000, "shares_outstanding": 120400000, "fx_rate_to_usd": null, "pe_ratio": 17.3088848, "pb_ratio": 1.99534304, "ptbv_ratio": null, "ps_ratio": 1.05888456, "pcf_ratio": 10.62065041, "pfcf_ratio": 8.64171996, "ev_ebitda": 10.94056882, "ev_ebit": 14.62970104, "ev_sales": 1.61966631, "ev_fcf": 13.2183462, "earnings_yield": 0.0577738, "fcf_yield": 0.07565243, "dividend_yield": 0.02579301, "buyback_yield": 0, "shareholder_yield": 0.02579301, "debt_paydown_yield": null, "total_yield": 0.02579301, "gross_margin": 0.44005134, "operating_margin": 0.11071083, "net_margin": 0.06117578, "ebitda_margin": 0.14804224, "fcf_margin": 0.12253169, "roe": 0.11527854, "roa": 0.04150753, "roic": 0.07459897, "roc_greenblatt": null, "asset_turnover": 0.67849613, "cash_conversion": 2.00294442, "accruals_ratio": -0.0261389, "sbc_to_revenue": 0.00853354, "debt_to_equity": 1.77729221, "net_debt_to_ebitda": 3.78798479, "debt_to_assets": 0.41457118, "interest_coverage": 5.4572697, "current_ratio": 2.13245522, "quick_ratio": 1.03856691, "net_debt": 2490600000, "revenue_growth_1y": -0.02014296, "revenue_growth_3y_cagr": -0.01868267, "revenue_growth_5y_cagr": 0.04269279, "eps_growth_1y": -0.36370023, "eps_growth_3y_cagr": -0.24222923, "eps_growth_5y_cagr": -0.11587151, "fcf_growth_1y": -0.33112094, "book_value_growth_1y": 0.02282644, "piotroski_f_score": 5, "altman_z_score": 2.47269412, "earnings_stability_5y": 0.448685, "revenue_stability_5y": 0.134785, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03553865, "price_return_3m": -0.13901606, "price_return_6m": -0.21310286, "price_return_9m": -0.34679543, "price_return_12m": -0.22075901, "price_return_12m_ex1m": -0.24750178, "distance_from_52w_high": -0.36106731, "distance_from_52w_low": 0.14430353, "relative_strength": -0.32072259, "local_beta": 0.0024, "volatility_252d": 0.458644, "volatility_60d": 1.120569, "max_drawdown_12m": -0.44164055, "revenue_ttm": 4441300000, "gross_profit_ttm": 1954400000, "ebit_ttm": 491700000, "ebitda_ttm": 657500000, "net_income_ttm": 271700000, "eps_diluted_ttm": 2.25664452, "operating_cash_flow_ttm": 442800000, "capital_expenditure_ttm": 101400000, "fcf_ttm": 544200000, "dividends_paid_ttm": 121300000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 90100000, "cash_and_equivalents": 223100000, "total_current_assets": 2023700000, "total_current_liabilities": 949000000, "net_ppe": null, "total_assets": 6545800000, "total_debt": 2713700000, "total_equity": 2356900000, "net_working_capital": 851600000, "book_value_per_share": 19.5755814, "retained_earnings": 3159200000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -857200000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 46, "rank_pb": 49, "rank_ptbv": 50, "rank_ps": 29, "rank_pcf": 46, "rank_ev_ebitda": 44, "rank_ev_ebit": 56, "rank_earnings_yield": 46, "rank_fcf_yield": 52, "rank_dividend_yield": 30, "rank_shareholder_yield": 30, "rank_total_yield": 30, "rank_roe": 38, "rank_roc": 50, "rank_roic": 49, "rank_gross_margin": 52, "rank_fcf_margin": 65, "rank_piotroski": 65, "rank_accruals": 61, "rank_sue": 50, "rank_eps_growth_1y": 87, "rank_eps_growth_5y": 90, "rank_revenue_growth_1y": 80, "rank_momentum_12m": 82, "rank_momentum_12m_ex1m": 84, "rank_relative_strength": 79, "value_composite": 30, "quality_composite": 75, "momentum_composite": 88, "growth_composite": 99, "yield_composite": 20, "svqf_composite": 23, "vc1_composite": 26, "vc2_composite": 23, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 59, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 14, "small_cap_core_rank": 29, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:51:09.467989+00:00", "is_restated": false, "income_statement": { "revenue": 4463200000, "cost_of_revenue": 2473800000, "gross_profit": 1989400000, "ebit": 520200000, "ebitda": 714600000, "pretax_income": 405000000, "tax_provision": 106200000, "net_income": 298800000, "net_income_to_common": 298800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 264000000, "total_current_assets": 1974200000, "total_assets": 6520600000, "short_term_debt": null, "long_term_debt": 2544900000, "total_debt": 2544900000, "total_liabilities": 4132000000, "total_equity": 2388600000, "shares_outstanding": 121200000, "goodwill_and_intangibles": 3238100000 }, "cash_flow": { "operating_cash_flow": 478600000, "capital_expenditure": 111800000, "free_cash_flow": 590400000, "dividends_paid": 120600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 260719, "ticker_id": 1426, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:51:09.467989+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "520200000", "ebitda": "714600000", "netIncome": "298800000", "grossProfit": "1989400000", "depreciation": "None", "totalRevenue": "4463200000", "costOfRevenue": "2473800000", "interestIncome": "6500000", "incomeBeforeTax": "405000000", "interestExpense": "115200000", "operatingIncome": "621400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "106200000", "reportedCurrency": "USD", "netInterestIncome": "-108700000", "nonInterestIncome": "None", "operatingExpenses": "1368000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2473800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "194400000", "sellingGeneralAndAdministrative": "1292800000", "netIncomeFromContinuingOperations": "298800000" }, "balance": { "goodwill": "2006400000", "inventory": "1024900000", "commonStock": "2388600000", "currentDebt": "None", "investments": "None", "totalAssets": "6520600000", "longTermDebt": "2544900000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1231700000", "reportedCurrency": "USD", "retainedEarnings": "3135000000", "totalLiabilities": "4132000000", "otherCurrentAssets": "172200000", "totalCurrentAssets": "1974200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "513100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4546400000", "currentAccountsPayable": "524600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2544900000", "totalShareholderEquity": "2388600000", "capitalLeaseObligations": "243800000", "otherCurrentLiabilities": "546999999", "totalCurrentLiabilities": "1071599999", "otherNonCurrentLiabilities": "101600000", "totalNonCurrentLiabilities": "3060400000", "cashAndShortTermInvestments": "264000000", "commonStockSharesOutstanding": "121200000", "intangibleAssetsExcludingGoodwill": "1231700000", "cashAndCashEquivalentsAtCarryingValue": "264000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "298800000", "profitLoss": "None", "dividendPayout": "120600000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-55400000", "operatingCashflow": "478600000", "capitalExpenditures": "111800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-503300000", "cashflowFromInvestment": "-104900000", "stockBasedCompensation": "20800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "120600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-247800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "175100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4463200000, "cost_of_revenue": 2473800000, "gross_profit": 1989400000, "research_and_development": null, "selling_general_admin": 1292800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 520200000, "depreciation_amortisation": 194400000, "ebitda": 714600000, "interest_expense": 115200000, "interest_income": null, "other_non_operating": null, "pretax_income": 405000000, "tax_provision": 106200000, "effective_tax_rate": null, "net_income": 298800000, "net_income_continuing_ops": 298800000, "net_income_to_common": 298800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 264000000, "short_term_investments": null, "net_receivables": 513100000, "inventory": 1024900000, "other_current_assets": null, "total_current_assets": 1974200000, "net_ppe": null, "goodwill": 2006400000, "intangible_assets": 1231700000, "goodwill_and_intangibles": 3238100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4546400000, "total_assets": 6520600000, "short_term_debt": null, "accounts_payable": 524600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1071599999, "long_term_debt": 2544900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3060400000, "total_liabilities": 4132000000, "total_debt": 2544900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3135000000, "total_equity": 2388600000, "shares_outstanding": 121200000, "operating_cash_flow": 478600000, "stock_based_compensation": 20800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 111800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -104900000, "dividends_paid": 120600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -503300000, "free_cash_flow": 590400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "520200000", "ebitda": "714600000", "netIncome": "298800000", "grossProfit": "1989400000", "depreciation": "None", "totalRevenue": "4463200000", "costOfRevenue": "2473800000", "interestIncome": "6500000", "incomeBeforeTax": "405000000", "interestExpense": "115200000", "operatingIncome": "621400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "106200000", "reportedCurrency": "USD", "netInterestIncome": "-108700000", "nonInterestIncome": "None", "operatingExpenses": "1368000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2473800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "194400000", "sellingGeneralAndAdministrative": "1292800000", "netIncomeFromContinuingOperations": "298800000" }, "balance": { "goodwill": "2006400000", "inventory": "1024900000", "commonStock": "2388600000", "currentDebt": "None", "investments": "None", "totalAssets": "6520600000", "longTermDebt": "2544900000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1231700000", "reportedCurrency": "USD", "retainedEarnings": "3135000000", "totalLiabilities": "4132000000", "otherCurrentAssets": "172200000", "totalCurrentAssets": "1974200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "513100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4546400000", "currentAccountsPayable": "524600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2544900000", "totalShareholderEquity": "2388600000", "capitalLeaseObligations": "243800000", "otherCurrentLiabilities": "546999999", "totalCurrentLiabilities": "1071599999", "otherNonCurrentLiabilities": "101600000", "totalNonCurrentLiabilities": "3060400000", "cashAndShortTermInvestments": "264000000", "commonStockSharesOutstanding": "121200000", "intangibleAssetsExcludingGoodwill": "1231700000", "cashAndCashEquivalentsAtCarryingValue": "264000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "298800000", "profitLoss": "None", "dividendPayout": "120600000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-55400000", "operatingCashflow": "478600000", "capitalExpenditures": "111800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-503300000", "cashflowFromInvestment": "-104900000", "stockBasedCompensation": "20800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "120600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-247800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "175100000", "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": "2026-06-07T01:51:09.467989+00:00", "is_restated": false, "income_statement": { "revenue": 4609000000, "cost_of_revenue": 2542700000, "gross_profit": 2066300000, "ebit": 726000000, "ebitda": 919600000, "pretax_income": 605500000, "tax_provision": 133600000, "net_income": 471900000, "net_income_to_common": 471900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 381100000, "total_current_assets": 2007400000, "total_assets": 6561800000, "short_term_debt": 531100000, "long_term_debt": 2173700000, "total_debt": 2704800000, "total_liabilities": 4139800000, "total_equity": 2422000000, "shares_outstanding": 125700000, "goodwill_and_intangibles": 3289200000 }, "cash_flow": { "operating_cash_flow": 667800000, "capital_expenditure": 193300000, "free_cash_flow": 861100000, "dividends_paid": 119600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 260724, "ticker_id": 1426, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:51:09.467989+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "726000000", "ebitda": "919600000", "netIncome": "471900000", "grossProfit": "2066300000", "depreciation": "None", "totalRevenue": "4609000000", "costOfRevenue": "2542700000", "interestIncome": "5100000", "incomeBeforeTax": "605500000", "interestExpense": "133100000", "operatingIncome": "737900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "133600000", "reportedCurrency": "USD", "netInterestIncome": "-115400000", "nonInterestIncome": "None", "operatingExpenses": "1328400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2542700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193600000", "sellingGeneralAndAdministrative": "1250800000", "netIncomeFromContinuingOperations": "471900000" }, "balance": { "goodwill": "1992000000", "inventory": "960300000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "6561800000", "longTermDebt": "2173700000", "shortTermDebt": "531100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1297200000", "reportedCurrency": "USD", "retainedEarnings": "2956800000", "totalLiabilities": "4139800000", "otherCurrentAssets": "151600000", "totalCurrentAssets": "2007400000", "currentLongTermDebt": "499600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "514400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4554400000", "currentAccountsPayable": "513900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2826400000", "totalShareholderEquity": "2422000000", "capitalLeaseObligations": "121600000", "otherCurrentLiabilities": "530600000", "totalCurrentLiabilities": "1602300000", "otherNonCurrentLiabilities": "92300000", "totalNonCurrentLiabilities": "2537500000", "cashAndShortTermInvestments": "381100000", "commonStockSharesOutstanding": "125700000", "intangibleAssetsExcludingGoodwill": "1297200000", "cashAndCashEquivalentsAtCarryingValue": "381100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "471900000", "profitLoss": "None", "dividendPayout": "119600000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "16600000", "operatingCashflow": "667800000", "capitalExpenditures": "193300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-363400000", "cashflowFromInvestment": "-302900000", "stockBasedCompensation": "39300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "119600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-240400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "193600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4609000000, "cost_of_revenue": 2542700000, "gross_profit": 2066300000, "research_and_development": null, "selling_general_admin": 1250800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 726000000, "depreciation_amortisation": 193600000, "ebitda": 919600000, "interest_expense": 133100000, "interest_income": null, "other_non_operating": null, "pretax_income": 605500000, "tax_provision": 133600000, "effective_tax_rate": null, "net_income": 471900000, "net_income_continuing_ops": 471900000, "net_income_to_common": 471900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 381100000, "short_term_investments": null, "net_receivables": 514400000, "inventory": 960300000, "other_current_assets": null, "total_current_assets": 2007400000, "net_ppe": null, "goodwill": 1992000000, "intangible_assets": 1297200000, "goodwill_and_intangibles": 3289200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4554400000, "total_assets": 6561800000, "short_term_debt": 531100000, "accounts_payable": 513900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1602300000, "long_term_debt": 2173700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2537500000, "total_liabilities": 4139800000, "total_debt": 2704800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2956800000, "total_equity": 2422000000, "shares_outstanding": 125700000, "operating_cash_flow": 667800000, "stock_based_compensation": 39300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 193300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -302900000, "dividends_paid": 119600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -363400000, "free_cash_flow": 861100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "726000000", "ebitda": "919600000", "netIncome": "471900000", "grossProfit": "2066300000", "depreciation": "None", "totalRevenue": "4609000000", "costOfRevenue": "2542700000", "interestIncome": "5100000", "incomeBeforeTax": "605500000", "interestExpense": "133100000", "operatingIncome": "737900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "133600000", "reportedCurrency": "USD", "netInterestIncome": "-115400000", "nonInterestIncome": "None", "operatingExpenses": "1328400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2542700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193600000", "sellingGeneralAndAdministrative": "1250800000", "netIncomeFromContinuingOperations": "471900000" }, "balance": { "goodwill": "1992000000", "inventory": "960300000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "6561800000", "longTermDebt": "2173700000", "shortTermDebt": "531100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1297200000", "reportedCurrency": "USD", "retainedEarnings": "2956800000", "totalLiabilities": "4139800000", "otherCurrentAssets": "151600000", "totalCurrentAssets": "2007400000", "currentLongTermDebt": "499600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "514400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4554400000", "currentAccountsPayable": "513900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2826400000", "totalShareholderEquity": "2422000000", "capitalLeaseObligations": "121600000", "otherCurrentLiabilities": "530600000", "totalCurrentLiabilities": "1602300000", "otherNonCurrentLiabilities": "92300000", "totalNonCurrentLiabilities": "2537500000", "cashAndShortTermInvestments": "381100000", "commonStockSharesOutstanding": "125700000", "intangibleAssetsExcludingGoodwill": "1297200000", "cashAndCashEquivalentsAtCarryingValue": "381100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "471900000", "profitLoss": "None", "dividendPayout": "119600000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "16600000", "operatingCashflow": "667800000", "capitalExpenditures": "193300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-363400000", "cashflowFromInvestment": "-302900000", "stockBasedCompensation": "39300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "119600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-240400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "193600000", "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": "2026-06-07T01:51:09.467989+00:00", "is_restated": false, "income_statement": { "revenue": 4626200000, "cost_of_revenue": 2714800000, "gross_profit": 1911400000, "ebit": 634400000, "ebitda": 803200000, "pretax_income": 517900000, "tax_provision": 112400000, "net_income": 404500000, "net_income_to_common": 404500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 366400000, "total_current_assets": 2045700000, "total_assets": 6565000000, "short_term_debt": 37100000, "long_term_debt": 2670100000, "total_debt": 2707200000, "total_liabilities": 4271600000, "total_equity": 2293400000, "shares_outstanding": 127700000, "goodwill_and_intangibles": 3261500000 }, "cash_flow": { "operating_cash_flow": 1055800000, "capital_expenditure": 256500000, "free_cash_flow": 1312300000, "dividends_paid": 116800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 260729, "ticker_id": 1426, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:51:09.467989+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "634400000", "ebitda": "803200000", "netIncome": "404500000", "grossProfit": "1911400000", "depreciation": "None", "totalRevenue": "4626200000", "costOfRevenue": "2714800000", "interestIncome": "14200000", "incomeBeforeTax": "517900000", "interestExpense": "116500000", "operatingIncome": "614900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "112400000", "reportedCurrency": "USD", "netInterestIncome": "-121800000", "nonInterestIncome": "None", "operatingExpenses": "1296500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "64600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2714800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "168800000", "sellingGeneralAndAdministrative": "1166800000", "netIncomeFromContinuingOperations": "452200000" }, "balance": { "goodwill": "1906800000", "inventory": "982300000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "6565000000", "longTermDebt": "2670100000", "shortTermDebt": "37100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1354700000", "reportedCurrency": "USD", "retainedEarnings": "2605300000", "totalLiabilities": "4271600000", "otherCurrentAssets": "162800000", "totalCurrentAssets": "2045700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1241200000", "currentNetReceivables": "534200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4519300000", "currentAccountsPayable": "568100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2813400000", "totalShareholderEquity": "2293400000", "capitalLeaseObligations": "143300000", "otherCurrentLiabilities": "637900000", "totalCurrentLiabilities": "1200400000", "otherNonCurrentLiabilities": "99200000", "totalNonCurrentLiabilities": "3071200000", "cashAndShortTermInvestments": "366400000", "commonStockSharesOutstanding": "127700000", "intangibleAssetsExcludingGoodwill": "1354700000", "cashAndCashEquivalentsAtCarryingValue": "366400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "404500000", "profitLoss": "None", "dividendPayout": "116800000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "148800000", "operatingCashflow": "1055800000", "capitalExpenditures": "256500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-271300000", "cashflowFromInvestment": "-1037800000", "stockBasedCompensation": "34200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "116800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "168800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4626200000, "cost_of_revenue": 2714800000, "gross_profit": 1911400000, "research_and_development": 64600000, "selling_general_admin": 1166800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 634400000, "depreciation_amortisation": 168800000, "ebitda": 803200000, "interest_expense": 116500000, "interest_income": null, "other_non_operating": null, "pretax_income": 517900000, "tax_provision": 112400000, "effective_tax_rate": null, "net_income": 404500000, "net_income_continuing_ops": 452200000, "net_income_to_common": 404500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 366400000, "short_term_investments": 1241200000, "net_receivables": 534200000, "inventory": 982300000, "other_current_assets": null, "total_current_assets": 2045700000, "net_ppe": null, "goodwill": 1906800000, "intangible_assets": 1354700000, "goodwill_and_intangibles": 3261500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4519300000, "total_assets": 6565000000, "short_term_debt": 37100000, "accounts_payable": 568100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1200400000, "long_term_debt": 2670100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3071200000, "total_liabilities": 4271600000, "total_debt": 2707200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2605300000, "total_equity": 2293400000, "shares_outstanding": 127700000, "operating_cash_flow": 1055800000, "stock_based_compensation": 34200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 256500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1037800000, "dividends_paid": 116800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -271300000, "free_cash_flow": 1312300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "634400000", "ebitda": "803200000", "netIncome": "404500000", "grossProfit": "1911400000", "depreciation": "None", "totalRevenue": "4626200000", "costOfRevenue": "2714800000", "interestIncome": "14200000", "incomeBeforeTax": "517900000", "interestExpense": "116500000", "operatingIncome": "614900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "112400000", "reportedCurrency": "USD", "netInterestIncome": "-121800000", "nonInterestIncome": "None", "operatingExpenses": "1296500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "64600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2714800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "168800000", "sellingGeneralAndAdministrative": "1166800000", "netIncomeFromContinuingOperations": "452200000" }, "balance": { "goodwill": "1906800000", "inventory": "982300000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "6565000000", "longTermDebt": "2670100000", "shortTermDebt": "37100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1354700000", "reportedCurrency": "USD", "retainedEarnings": "2605300000", "totalLiabilities": "4271600000", "otherCurrentAssets": "162800000", "totalCurrentAssets": "2045700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1241200000", "currentNetReceivables": "534200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4519300000", "currentAccountsPayable": "568100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2813400000", "totalShareholderEquity": "2293400000", "capitalLeaseObligations": "143300000", "otherCurrentLiabilities": "637900000", "totalCurrentLiabilities": "1200400000", "otherNonCurrentLiabilities": "99200000", "totalNonCurrentLiabilities": "3071200000", "cashAndShortTermInvestments": "366400000", "commonStockSharesOutstanding": "127700000", "intangibleAssetsExcludingGoodwill": "1354700000", "cashAndCashEquivalentsAtCarryingValue": "366400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "404500000", "profitLoss": "None", "dividendPayout": "116800000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "148800000", "operatingCashflow": "1055800000", "capitalExpenditures": "256500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-271300000", "cashflowFromInvestment": "-1037800000", "stockBasedCompensation": "34200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "116800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "168800000", "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": "2026-06-07T01:51:09.467989+00:00", "is_restated": false, "income_statement": { "revenue": 4723000000, "cost_of_revenue": 2790100000, "gross_profit": 1932900000, "ebit": 786300000, "ebitda": 977900000, "pretax_income": 667100000, "tax_provision": 127200000, "net_income": 686700000, "net_income_to_common": 686700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 642500000, "total_current_assets": 2460500000, "total_assets": 6120800000, "short_term_debt": 599200000, "long_term_debt": 2074200000, "total_debt": 2673400000, "total_liabilities": 4036400000, "total_equity": 2084400000, "shares_outstanding": 131300000, "goodwill_and_intangibles": 2641300000 }, "cash_flow": { "operating_cash_flow": 566300000, "capital_expenditure": 246100000, "free_cash_flow": 812400000, "dividends_paid": 145600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 260734, "ticker_id": 1426, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:51:09.467989+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "786300000", "ebitda": "977900000", "netIncome": "686700000", "grossProfit": "1932900000", "depreciation": "None", "totalRevenue": "4723000000", "costOfRevenue": "2790100000", "interestIncome": "5800000", "incomeBeforeTax": "667100000", "interestExpense": "119200000", "operatingIncome": "774300000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "127200000", "reportedCurrency": "USD", "netInterestIncome": "-119200000", "nonInterestIncome": "None", "operatingExpenses": "1158600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "62000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2790100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "191600000", "sellingGeneralAndAdministrative": "1069200000", "netIncomeFromContinuingOperations": "539900000" }, "balance": { "goodwill": "1640600000", "inventory": "1021300000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "6120800000", "longTermDebt": "2074200000", "shortTermDebt": "599200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1000700000", "reportedCurrency": "USD", "retainedEarnings": "2323800000", "totalLiabilities": "4036400000", "otherCurrentAssets": "274900000", "totalCurrentAssets": "2460500000", "currentLongTermDebt": "599200000", "longTermInvestments": "None", "shortTermInvestments": "84600000", "currentNetReceivables": "521800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3660300000", "currentAccountsPayable": "421600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "902600000", "shortLongTermDebtTotal": "2768900000", "totalShareholderEquity": "2084400000", "capitalLeaseObligations": "95400000", "otherCurrentLiabilities": "501600000", "totalCurrentLiabilities": "1547200000", "otherNonCurrentLiabilities": "278100000", "totalNonCurrentLiabilities": "2489200000", "cashAndShortTermInvestments": "642500000", "commonStockSharesOutstanding": "131300000", "intangibleAssetsExcludingGoodwill": "1000700000", "cashAndCashEquivalentsAtCarryingValue": "642500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "686700000", "profitLoss": "None", "dividendPayout": "145600000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-198500000", "operatingCashflow": "566300000", "capitalExpenditures": "246100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "72500000", "cashflowFromInvestment": "-455500000", "stockBasedCompensation": "50200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "145600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-580100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "191600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4723000000, "cost_of_revenue": 2790100000, "gross_profit": 1932900000, "research_and_development": 62000000, "selling_general_admin": 1069200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 786300000, "depreciation_amortisation": 191600000, "ebitda": 977900000, "interest_expense": 119200000, "interest_income": null, "other_non_operating": null, "pretax_income": 667100000, "tax_provision": 127200000, "effective_tax_rate": null, "net_income": 686700000, "net_income_continuing_ops": 539900000, "net_income_to_common": 686700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 642500000, "short_term_investments": 84600000, "net_receivables": 521800000, "inventory": 1021300000, "other_current_assets": null, "total_current_assets": 2460500000, "net_ppe": null, "goodwill": 1640600000, "intangible_assets": 1000700000, "goodwill_and_intangibles": 2641300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3660300000, "total_assets": 6120800000, "short_term_debt": 599200000, "accounts_payable": 421600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1547200000, "long_term_debt": 2074200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2489200000, "total_liabilities": 4036400000, "total_debt": 2673400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2323800000, "total_equity": 2084400000, "shares_outstanding": 131300000, "operating_cash_flow": 566300000, "stock_based_compensation": 50200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 246100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -455500000, "dividends_paid": 145600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 72500000, "free_cash_flow": 812400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "786300000", "ebitda": "977900000", "netIncome": "686700000", "grossProfit": "1932900000", "depreciation": "None", "totalRevenue": "4723000000", "costOfRevenue": "2790100000", "interestIncome": "5800000", "incomeBeforeTax": "667100000", "interestExpense": "119200000", "operatingIncome": "774300000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "127200000", "reportedCurrency": "USD", "netInterestIncome": "-119200000", "nonInterestIncome": "None", "operatingExpenses": "1158600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "62000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2790100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "191600000", "sellingGeneralAndAdministrative": "1069200000", "netIncomeFromContinuingOperations": "539900000" }, "balance": { "goodwill": "1640600000", "inventory": "1021300000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "6120800000", "longTermDebt": "2074200000", "shortTermDebt": "599200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1000700000", "reportedCurrency": "USD", "retainedEarnings": "2323800000", "totalLiabilities": "4036400000", "otherCurrentAssets": "274900000", "totalCurrentAssets": "2460500000", "currentLongTermDebt": "599200000", "longTermInvestments": "None", "shortTermInvestments": "84600000", "currentNetReceivables": "521800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3660300000", "currentAccountsPayable": "421600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "902600000", "shortLongTermDebtTotal": "2768900000", "totalShareholderEquity": "2084400000", "capitalLeaseObligations": "95400000", "otherCurrentLiabilities": "501600000", "totalCurrentLiabilities": "1547200000", "otherNonCurrentLiabilities": "278100000", "totalNonCurrentLiabilities": "2489200000", "cashAndShortTermInvestments": "642500000", "commonStockSharesOutstanding": "131300000", "intangibleAssetsExcludingGoodwill": "1000700000", "cashAndCashEquivalentsAtCarryingValue": "642500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "686700000", "profitLoss": "None", "dividendPayout": "145600000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-198500000", "operatingCashflow": "566300000", "capitalExpenditures": "246100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "72500000", "cashflowFromInvestment": "-455500000", "stockBasedCompensation": "50200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "145600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-580100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "191600000", "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": "2026-06-07T01:51:09.467989+00:00", "is_restated": false, "income_statement": { "revenue": 4801100000, "cost_of_revenue": 2840600000, "gross_profit": 1960500000, "ebit": 810700000, "ebitda": 999800000, "pretax_income": 726400000, "tax_provision": 166700000, "net_income": 772400000, "net_income_to_common": 772400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 425600000, "total_current_assets": 2744500000, "total_assets": 7936200000, "short_term_debt": 400000000, "long_term_debt": 2309800000, "total_debt": 2709800000, "total_liabilities": 4871400000, "total_equity": 3064800000, "shares_outstanding": 139500000, "goodwill_and_intangibles": 3848900000 }, "cash_flow": { "operating_cash_flow": 688700000, "capital_expenditure": 214200000, "free_cash_flow": 902900000, "dividends_paid": 143000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 260739, "ticker_id": 1426, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:51:09.467989+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "810700000", "ebitda": "999800000", "netIncome": "772400000", "grossProfit": "1960500000", "depreciation": "None", "totalRevenue": "4801100000", "costOfRevenue": "2840600000", "interestIncome": "2100000", "incomeBeforeTax": "726400000", "interestExpense": "84300000", "operatingIncome": "811100000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "166700000", "reportedCurrency": "USD", "netInterestIncome": "-84400000", "nonInterestIncome": "None", "operatingExpenses": "1149400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "64100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2840600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189100000", "sellingGeneralAndAdministrative": "1086600000", "netIncomeFromContinuingOperations": "772400000" }, "balance": { "goodwill": "2465100000", "inventory": "1193800000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "7936200000", "longTermDebt": "2309800000", "shortTermDebt": "400000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1383800000", "reportedCurrency": "USD", "retainedEarnings": "2807900000", "totalLiabilities": "4871400000", "otherCurrentAssets": "544700000", "totalCurrentAssets": "2744500000", "currentLongTermDebt": "400000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "580400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5191700000", "currentAccountsPayable": "561000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "801500000", "shortLongTermDebtTotal": "2818600000", "totalShareholderEquity": "3064800000", "capitalLeaseObligations": "158800000", "otherCurrentLiabilities": "920000000", "totalCurrentLiabilities": "1971100000", "otherNonCurrentLiabilities": "176000000", "totalNonCurrentLiabilities": "2900300000", "cashAndShortTermInvestments": "425600000", "commonStockSharesOutstanding": "139500000", "intangibleAssetsExcludingGoodwill": "1383800000", "cashAndCashEquivalentsAtCarryingValue": "425600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "772400000", "profitLoss": "None", "dividendPayout": "143000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-324300000", "operatingCashflow": "688700000", "capitalExpenditures": "214200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-428600000", "cashflowFromInvestment": "-207100000", "stockBasedCompensation": "50200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "143000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-447700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4801100000, "cost_of_revenue": 2840600000, "gross_profit": 1960500000, "research_and_development": 64100000, "selling_general_admin": 1086600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 810700000, "depreciation_amortisation": 189100000, "ebitda": 999800000, "interest_expense": 84300000, "interest_income": null, "other_non_operating": null, "pretax_income": 726400000, "tax_provision": 166700000, "effective_tax_rate": null, "net_income": 772400000, "net_income_continuing_ops": 772400000, "net_income_to_common": 772400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 425600000, "short_term_investments": null, "net_receivables": 580400000, "inventory": 1193800000, "other_current_assets": null, "total_current_assets": 2744500000, "net_ppe": null, "goodwill": 2465100000, "intangible_assets": 1383800000, "goodwill_and_intangibles": 3848900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5191700000, "total_assets": 7936200000, "short_term_debt": 400000000, "accounts_payable": 561000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1971100000, "long_term_debt": 2309800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2900300000, "total_liabilities": 4871400000, "total_debt": 2709800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2807900000, "total_equity": 3064800000, "shares_outstanding": 139500000, "operating_cash_flow": 688700000, "stock_based_compensation": 50200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 214200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -207100000, "dividends_paid": 143000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -428600000, "free_cash_flow": 902900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "810700000", "ebitda": "999800000", "netIncome": "772400000", "grossProfit": "1960500000", "depreciation": "None", "totalRevenue": "4801100000", "costOfRevenue": "2840600000", "interestIncome": "2100000", "incomeBeforeTax": "726400000", "interestExpense": "84300000", "operatingIncome": "811100000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "166700000", "reportedCurrency": "USD", "netInterestIncome": "-84400000", "nonInterestIncome": "None", "operatingExpenses": "1149400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "64100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2840600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189100000", "sellingGeneralAndAdministrative": "1086600000", "netIncomeFromContinuingOperations": "772400000" }, "balance": { "goodwill": "2465100000", "inventory": "1193800000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "7936200000", "longTermDebt": "2309800000", "shortTermDebt": "400000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1383800000", "reportedCurrency": "USD", "retainedEarnings": "2807900000", "totalLiabilities": "4871400000", "otherCurrentAssets": "544700000", "totalCurrentAssets": "2744500000", "currentLongTermDebt": "400000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "580400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5191700000", "currentAccountsPayable": "561000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "801500000", "shortLongTermDebtTotal": "2818600000", "totalShareholderEquity": "3064800000", "capitalLeaseObligations": "158800000", "otherCurrentLiabilities": "920000000", "totalCurrentLiabilities": "1971100000", "otherNonCurrentLiabilities": "176000000", "totalNonCurrentLiabilities": "2900300000", "cashAndShortTermInvestments": "425600000", "commonStockSharesOutstanding": "139500000", "intangibleAssetsExcludingGoodwill": "1383800000", "cashAndCashEquivalentsAtCarryingValue": "425600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "772400000", "profitLoss": "None", "dividendPayout": "143000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-324300000", "operatingCashflow": "688700000", "capitalExpenditures": "214200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-428600000", "cashflowFromInvestment": "-207100000", "stockBasedCompensation": "50200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "143000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-447700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189100000", "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": "2026-06-07T01:51:09.467989+00:00", "is_restated": false, "income_statement": { "revenue": 3621300000, "cost_of_revenue": 2157400000, "gross_profit": 1463900000, "ebit": 583000000, "ebitda": 746500000, "pretax_income": 491600000, "tax_provision": 110800000, "net_income": 553100000, "net_income_to_common": 553100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 419100000, "total_current_assets": 2208500000, "total_assets": 7358700000, "short_term_debt": 38500000, "long_term_debt": 2572200000, "total_debt": 2610700000, "total_liabilities": 4583200000, "total_equity": 2775500000, "shares_outstanding": 140200000, "goodwill_and_intangibles": 3815100000 }, "cash_flow": { "operating_cash_flow": 825700000, "capital_expenditure": 150500000, "free_cash_flow": 976200000, "dividends_paid": 133300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 260744, "ticker_id": 1426, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:51:09.467989+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "583000000", "ebitda": "746500000", "netIncome": "553100000", "grossProfit": "1463900000", "depreciation": "None", "totalRevenue": "3621300000", "costOfRevenue": "2157400000", "interestIncome": "None", "incomeBeforeTax": "491600000", "interestExpense": "83800000", "operatingIncome": "567700000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "110800000", "reportedCurrency": "USD", "netInterestIncome": "-83900000", "nonInterestIncome": "None", "operatingExpenses": "896200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "48400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2157400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163500000", "sellingGeneralAndAdministrative": "847500000", "netIncomeFromContinuingOperations": "554400000" }, "balance": { "goodwill": "2394800000", "inventory": "867200000", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "7358700000", "longTermDebt": "2572200000", "shortTermDebt": "38500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1420300000", "reportedCurrency": "USD", "retainedEarnings": "2180200000", "totalLiabilities": "4583200000", "otherCurrentAssets": "187300000", "totalCurrentAssets": "2208500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "734900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5150200000", "currentAccountsPayable": "620500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1087600000", "shortLongTermDebtTotal": "2712700000", "totalShareholderEquity": "2775500000", "capitalLeaseObligations": "140500000", "otherCurrentLiabilities": "653800000", "totalCurrentLiabilities": "1345100000", "otherNonCurrentLiabilities": "205400000", "totalNonCurrentLiabilities": "3238100000", "cashAndShortTermInvestments": "419100000", "commonStockSharesOutstanding": "140200000", "intangibleAssetsExcludingGoodwill": "1420300000", "cashAndCashEquivalentsAtCarryingValue": "419100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "554400000", "profitLoss": "None", "dividendPayout": "133300000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-91800000", "operatingCashflow": "825700000", "capitalExpenditures": "150500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "111600000", "cashflowFromInvestment": "-923500000", "stockBasedCompensation": "47600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "133300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-187600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3621300000, "cost_of_revenue": 2157400000, "gross_profit": 1463900000, "research_and_development": 48400000, "selling_general_admin": 847500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 583000000, "depreciation_amortisation": 163500000, "ebitda": 746500000, "interest_expense": 83800000, "interest_income": null, "other_non_operating": null, "pretax_income": 491600000, "tax_provision": 110800000, "effective_tax_rate": null, "net_income": 553100000, "net_income_continuing_ops": 554400000, "net_income_to_common": 553100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 419100000, "short_term_investments": null, "net_receivables": 734900000, "inventory": 867200000, "other_current_assets": null, "total_current_assets": 2208500000, "net_ppe": null, "goodwill": 2394800000, "intangible_assets": 1420300000, "goodwill_and_intangibles": 3815100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5150200000, "total_assets": 7358700000, "short_term_debt": 38500000, "accounts_payable": 620500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1345100000, "long_term_debt": 2572200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3238100000, "total_liabilities": 4583200000, "total_debt": 2610700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2180200000, "total_equity": 2775500000, "shares_outstanding": 140200000, "operating_cash_flow": 825700000, "stock_based_compensation": 47600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 150500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -923500000, "dividends_paid": 133300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 111600000, "free_cash_flow": 976200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "583000000", "ebitda": "746500000", "netIncome": "553100000", "grossProfit": "1463900000", "depreciation": "None", "totalRevenue": "3621300000", "costOfRevenue": "2157400000", "interestIncome": "None", "incomeBeforeTax": "491600000", "interestExpense": "83800000", "operatingIncome": "567700000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "110800000", "reportedCurrency": "USD", "netInterestIncome": "-83900000", "nonInterestIncome": "None", "operatingExpenses": "896200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "48400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2157400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163500000", "sellingGeneralAndAdministrative": "847500000", "netIncomeFromContinuingOperations": "554400000" }, "balance": { "goodwill": "2394800000", "inventory": "867200000", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "7358700000", "longTermDebt": "2572200000", "shortTermDebt": "38500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1420300000", "reportedCurrency": "USD", "retainedEarnings": "2180200000", "totalLiabilities": "4583200000", "otherCurrentAssets": "187300000", "totalCurrentAssets": "2208500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "734900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5150200000", "currentAccountsPayable": "620500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1087600000", "shortLongTermDebtTotal": "2712700000", "totalShareholderEquity": "2775500000", "capitalLeaseObligations": "140500000", "otherCurrentLiabilities": "653800000", "totalCurrentLiabilities": "1345100000", "otherNonCurrentLiabilities": "205400000", "totalNonCurrentLiabilities": "3238100000", "cashAndShortTermInvestments": "419100000", "commonStockSharesOutstanding": "140200000", "intangibleAssetsExcludingGoodwill": "1420300000", "cashAndCashEquivalentsAtCarryingValue": "419100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "554400000", "profitLoss": "None", "dividendPayout": "133300000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-91800000", "operatingCashflow": "825700000", "capitalExpenditures": "150500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "111600000", "cashflowFromInvestment": "-923500000", "stockBasedCompensation": "47600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "133300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-187600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163500000", "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": "2026-06-07T01:51:09.467989+00:00", "is_restated": false, "income_statement": { "revenue": 5764600000, "cost_of_revenue": 3712200000, "gross_profit": 2052400000, "ebit": 669500000, "ebitda": 822200000, "pretax_income": 575300000, "tax_provision": 144000000, "net_income": 431900000, "net_income_to_common": 431900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 387900000, "total_current_assets": 1898200000, "total_assets": 6291300000, "short_term_debt": 399700000, "long_term_debt": 1784600000, "total_debt": 2184300000, "total_liabilities": 3863500000, "total_equity": 2426600000, "shares_outstanding": 141300000, "goodwill_and_intangibles": 3259100000 }, "cash_flow": { "operating_cash_flow": 637200000, "capital_expenditure": 131800000, "free_cash_flow": 769000000, "dividends_paid": 123000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 260749, "ticker_id": 1426, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:51:09.467989+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "669500000", "ebitda": "822200000", "netIncome": "431900000", "grossProfit": "2052400000", "depreciation": "None", "totalRevenue": "5764600000", "costOfRevenue": "3712200000", "interestIncome": "None", "incomeBeforeTax": "575300000", "interestExpense": "94200000", "operatingIncome": "698500000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "144000000", "reportedCurrency": "USD", "netInterestIncome": "-94200000", "nonInterestIncome": "None", "operatingExpenses": "1353900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "48200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3712200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152700000", "sellingGeneralAndAdministrative": "1288200000", "netIncomeFromContinuingOperations": "431300000" }, "balance": { "goodwill": "2090200000", "inventory": "718600000", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "6291300000", "longTermDebt": "1784600000", "shortTermDebt": "399700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1168900000", "reportedCurrency": "USD", "retainedEarnings": "1763000000", "totalLiabilities": "3863500000", "otherCurrentAssets": "166900000", "totalCurrentAssets": "1898200000", "currentLongTermDebt": "399700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "624800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4393100000", "currentAccountsPayable": "460000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "989800000", "shortLongTermDebtTotal": "2324100000", "totalShareholderEquity": "2426600000", "capitalLeaseObligations": "139800000", "otherCurrentLiabilities": "510300000", "totalCurrentLiabilities": "1409300000", "otherNonCurrentLiabilities": "171200000", "totalNonCurrentLiabilities": "2454200000", "cashAndShortTermInvestments": "387900000", "commonStockSharesOutstanding": "141300000", "intangibleAssetsExcludingGoodwill": "1168900000", "cashAndCashEquivalentsAtCarryingValue": "387900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "431300000", "profitLoss": "None", "dividendPayout": "123000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-38300000", "operatingCashflow": "637200000", "capitalExpenditures": "131800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-389700000", "cashflowFromInvestment": "-127600000", "stockBasedCompensation": "30500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5764600000, "cost_of_revenue": 3712200000, "gross_profit": 2052400000, "research_and_development": 48200000, "selling_general_admin": 1288200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 669500000, "depreciation_amortisation": 152700000, "ebitda": 822200000, "interest_expense": 94200000, "interest_income": null, "other_non_operating": null, "pretax_income": 575300000, "tax_provision": 144000000, "effective_tax_rate": null, "net_income": 431900000, "net_income_continuing_ops": 431300000, "net_income_to_common": 431900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 387900000, "short_term_investments": null, "net_receivables": 624800000, "inventory": 718600000, "other_current_assets": null, "total_current_assets": 1898200000, "net_ppe": null, "goodwill": 2090200000, "intangible_assets": 1168900000, "goodwill_and_intangibles": 3259100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4393100000, "total_assets": 6291300000, "short_term_debt": 399700000, "accounts_payable": 460000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1409300000, "long_term_debt": 1784600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2454200000, "total_liabilities": 3863500000, "total_debt": 2184300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1763000000, "total_equity": 2426600000, "shares_outstanding": 141300000, "operating_cash_flow": 637200000, "stock_based_compensation": 30500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 131800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -127600000, "dividends_paid": 123000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -389700000, "free_cash_flow": 769000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "669500000", "ebitda": "822200000", "netIncome": "431900000", "grossProfit": "2052400000", "depreciation": "None", "totalRevenue": "5764600000", "costOfRevenue": "3712200000", "interestIncome": "None", "incomeBeforeTax": "575300000", "interestExpense": "94200000", "operatingIncome": "698500000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "144000000", "reportedCurrency": "USD", "netInterestIncome": "-94200000", "nonInterestIncome": "None", "operatingExpenses": "1353900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "48200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3712200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152700000", "sellingGeneralAndAdministrative": "1288200000", "netIncomeFromContinuingOperations": "431300000" }, "balance": { "goodwill": "2090200000", "inventory": "718600000", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "6291300000", "longTermDebt": "1784600000", "shortTermDebt": "399700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1168900000", "reportedCurrency": "USD", "retainedEarnings": "1763000000", "totalLiabilities": "3863500000", "otherCurrentAssets": "166900000", "totalCurrentAssets": "1898200000", "currentLongTermDebt": "399700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "624800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4393100000", "currentAccountsPayable": "460000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "989800000", "shortLongTermDebtTotal": "2324100000", "totalShareholderEquity": "2426600000", "capitalLeaseObligations": "139800000", "otherCurrentLiabilities": "510300000", "totalCurrentLiabilities": "1409300000", "otherNonCurrentLiabilities": "171200000", "totalNonCurrentLiabilities": "2454200000", "cashAndShortTermInvestments": "387900000", "commonStockSharesOutstanding": "141300000", "intangibleAssetsExcludingGoodwill": "1168900000", "cashAndCashEquivalentsAtCarryingValue": "387900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "431300000", "profitLoss": "None", "dividendPayout": "123000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-38300000", "operatingCashflow": "637200000", "capitalExpenditures": "131800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-389700000", "cashflowFromInvestment": "-127600000", "stockBasedCompensation": "30500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152700000", "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": "2026-06-07T01:51:09.467989+00:00", "is_restated": false, "income_statement": { "revenue": 5485100000, "cost_of_revenue": 3525700000, "gross_profit": 1959400000, "ebit": 611500000, "ebitda": 761100000, "pretax_income": 537000000, "tax_provision": 147000000, "net_income": 389600000, "net_income_to_common": 389600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 262900000, "total_current_assets": 1686100000, "total_assets": 5964600000, "short_term_debt": 525000000, "long_term_debt": 1809000000, "total_debt": 2334000000, "total_liabilities": 3784600000, "total_equity": 2178200000, "shares_outstanding": 146400000, "goodwill_and_intangibles": 3327100000 }, "cash_flow": { "operating_cash_flow": 604000000, "capital_expenditure": 150100000, "free_cash_flow": 754100000, "dividends_paid": 115200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 260754, "ticker_id": 1426, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:51:09.467989+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "611500000", "ebitda": "761100000", "netIncome": "389600000", "grossProfit": "1959400000", "depreciation": "None", "totalRevenue": "5485100000", "costOfRevenue": "3525700000", "interestIncome": "None", "incomeBeforeTax": "537000000", "interestExpense": "74500000", "operatingIncome": "595200000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "147000000", "reportedCurrency": "USD", "netInterestIncome": "-74500000", "nonInterestIncome": "None", "operatingExpenses": "1364200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "50300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3525700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149600000", "sellingGeneralAndAdministrative": "1234900000", "netIncomeFromContinuingOperations": "390000000" }, "balance": { "goodwill": "2080300000", "inventory": "678900000", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "5964600000", "longTermDebt": "1809000000", "shortTermDebt": "525000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1246800000", "reportedCurrency": "USD", "retainedEarnings": "1448100000", "totalLiabilities": "3784600000", "otherCurrentAssets": "172600000", "totalCurrentAssets": "1686100000", "currentLongTermDebt": "525000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "571700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4278500000", "currentAccountsPayable": "459000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2334000000", "totalShareholderEquity": "2178200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "450400000", "totalCurrentLiabilities": "1492100000", "otherNonCurrentLiabilities": "157600000", "totalNonCurrentLiabilities": "2292500000", "cashAndShortTermInvestments": "262900000", "commonStockSharesOutstanding": "146400000", "intangibleAssetsExcludingGoodwill": "1246800000", "cashAndCashEquivalentsAtCarryingValue": "262900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "389800000", "profitLoss": "None", "dividendPayout": "115200000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-55000000", "operatingCashflow": "604000000", "capitalExpenditures": "150100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6800000", "cashflowFromInvestment": "-634300000", "stockBasedCompensation": "36100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "115200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-694600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5485100000, "cost_of_revenue": 3525700000, "gross_profit": 1959400000, "research_and_development": 50300000, "selling_general_admin": 1234900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 611500000, "depreciation_amortisation": 149600000, "ebitda": 761100000, "interest_expense": 74500000, "interest_income": null, "other_non_operating": null, "pretax_income": 537000000, "tax_provision": 147000000, "effective_tax_rate": null, "net_income": 389600000, "net_income_continuing_ops": 390000000, "net_income_to_common": 389600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 262900000, "short_term_investments": null, "net_receivables": 571700000, "inventory": 678900000, "other_current_assets": null, "total_current_assets": 1686100000, "net_ppe": null, "goodwill": 2080300000, "intangible_assets": 1246800000, "goodwill_and_intangibles": 3327100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4278500000, "total_assets": 5964600000, "short_term_debt": 525000000, "accounts_payable": 459000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1492100000, "long_term_debt": 1809000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2292500000, "total_liabilities": 3784600000, "total_debt": 2334000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1448100000, "total_equity": 2178200000, "shares_outstanding": 146400000, "operating_cash_flow": 604000000, "stock_based_compensation": 36100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 150100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -634300000, "dividends_paid": 115200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6800000, "free_cash_flow": 754100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "611500000", "ebitda": "761100000", "netIncome": "389600000", "grossProfit": "1959400000", "depreciation": "None", "totalRevenue": "5485100000", "costOfRevenue": "3525700000", "interestIncome": "None", "incomeBeforeTax": "537000000", "interestExpense": "74500000", "operatingIncome": "595200000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "147000000", "reportedCurrency": "USD", "netInterestIncome": "-74500000", "nonInterestIncome": "None", "operatingExpenses": "1364200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "50300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3525700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149600000", "sellingGeneralAndAdministrative": "1234900000", "netIncomeFromContinuingOperations": "390000000" }, "balance": { "goodwill": "2080300000", "inventory": "678900000", "commonStock": "1800000", "currentDebt": "None", "investments": "None", "totalAssets": "5964600000", "longTermDebt": "1809000000", "shortTermDebt": "525000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1246800000", "reportedCurrency": "USD", "retainedEarnings": "1448100000", "totalLiabilities": "3784600000", "otherCurrentAssets": "172600000", "totalCurrentAssets": "1686100000", "currentLongTermDebt": "525000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "571700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4278500000", "currentAccountsPayable": "459000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2334000000", "totalShareholderEquity": "2178200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "450400000", "totalCurrentLiabilities": "1492100000", "otherNonCurrentLiabilities": "157600000", "totalNonCurrentLiabilities": "2292500000", "cashAndShortTermInvestments": "262900000", "commonStockSharesOutstanding": "146400000", "intangibleAssetsExcludingGoodwill": "1246800000", "cashAndCashEquivalentsAtCarryingValue": "262900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "389800000", "profitLoss": "None", "dividendPayout": "115200000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-55000000", "operatingCashflow": "604000000", "capitalExpenditures": "150100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6800000", "cashflowFromInvestment": "-634300000", "stockBasedCompensation": "36100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "115200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-694600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149600000", "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": "2026-06-07T01:51:09.467989+00:00", "is_restated": false, "income_statement": { "revenue": 1011300000, "cost_of_revenue": 589900000, "gross_profit": 421400000, "ebit": 69500000, "ebitda": 111500000, "pretax_income": 33800000, "tax_provision": 9600000, "net_income": 24200000, "net_income_to_common": 24200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 223100000, "total_current_assets": 2023700000, "total_assets": 6545800000, "short_term_debt": null, "long_term_debt": 2713700000, "total_debt": 2713700000, "total_liabilities": 4188899999, "total_equity": 2356900000, "shares_outstanding": 120400000, "goodwill_and_intangibles": 3214100000 }, "cash_flow": { "operating_cash_flow": -119200000, "capital_expenditure": 20300000, "free_cash_flow": -98900000, "dividends_paid": 31200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 260717, "ticker_id": 1426, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:51:09.467989+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69500000", "ebitda": "111500000", "netIncome": "24200000", "grossProfit": "421400000", "depreciation": "None", "totalRevenue": "1011300000", "costOfRevenue": "589900000", "interestIncome": "None", "incomeBeforeTax": "33800000", "interestExpense": "300000", "operatingIncome": "69500000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "9600000", "reportedCurrency": "USD", "netInterestIncome": "-26500000", "nonInterestIncome": "None", "operatingExpenses": "351900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "589900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42000000", "sellingGeneralAndAdministrative": "352700000", "netIncomeFromContinuingOperations": "24200000" }, "balance": { "goodwill": "2002700000", "inventory": "1038099999", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "6545800000", "longTermDebt": "2713700000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1211400000", "reportedCurrency": "USD", "retainedEarnings": "3159200000", "totalLiabilities": "4188899999", "otherCurrentAssets": "177800000", "totalCurrentAssets": "2023700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "584700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4522100000", "currentAccountsPayable": "507300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2962900000", "totalShareholderEquity": "2356900000", "capitalLeaseObligations": "249200000", "otherCurrentLiabilities": "441700000", "totalCurrentLiabilities": "949000000", "otherNonCurrentLiabilities": "95300000", "totalNonCurrentLiabilities": "3239899999", "cashAndShortTermInvestments": "223100000", "commonStockSharesOutstanding": "120400000", "intangibleAssetsExcludingGoodwill": "1211400000", "cashAndCashEquivalentsAtCarryingValue": "223100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52200000", "profitLoss": "None", "dividendPayout": "31200000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-14500000", "operatingCashflow": "-119200000", "capitalExpenditures": "20300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "90400000", "cashflowFromInvestment": "-10500000", "stockBasedCompensation": "-700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1011300000, "cost_of_revenue": 589900000, "gross_profit": 421400000, "research_and_development": null, "selling_general_admin": 352700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69500000, "depreciation_amortisation": 42000000, "ebitda": 111500000, "interest_expense": 300000, "interest_income": null, "other_non_operating": null, "pretax_income": 33800000, "tax_provision": 9600000, "effective_tax_rate": null, "net_income": 24200000, "net_income_continuing_ops": 24200000, "net_income_to_common": 24200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 223100000, "short_term_investments": null, "net_receivables": 584700000, "inventory": 1038099999, "other_current_assets": null, "total_current_assets": 2023700000, "net_ppe": null, "goodwill": 2002700000, "intangible_assets": 1211400000, "goodwill_and_intangibles": 3214100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4522100000, "total_assets": 6545800000, "short_term_debt": null, "accounts_payable": 507300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 949000000, "long_term_debt": 2713700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3239899999, "total_liabilities": 4188899999, "total_debt": 2713700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3159200000, "total_equity": 2356900000, "shares_outstanding": 120400000, "operating_cash_flow": -119200000, "stock_based_compensation": -700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10500000, "dividends_paid": 31200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 90400000, "free_cash_flow": -98900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "69500000", "ebitda": "111500000", "netIncome": "24200000", "grossProfit": "421400000", "depreciation": "None", "totalRevenue": "1011300000", "costOfRevenue": "589900000", "interestIncome": "None", "incomeBeforeTax": "33800000", "interestExpense": "300000", "operatingIncome": "69500000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "9600000", "reportedCurrency": "USD", "netInterestIncome": "-26500000", "nonInterestIncome": "None", "operatingExpenses": "351900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "589900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42000000", "sellingGeneralAndAdministrative": "352700000", "netIncomeFromContinuingOperations": "24200000" }, "balance": { "goodwill": "2002700000", "inventory": "1038099999", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "6545800000", "longTermDebt": "2713700000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1211400000", "reportedCurrency": "USD", "retainedEarnings": "3159200000", "totalLiabilities": "4188899999", "otherCurrentAssets": "177800000", "totalCurrentAssets": "2023700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "584700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4522100000", "currentAccountsPayable": "507300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2962900000", "totalShareholderEquity": "2356900000", "capitalLeaseObligations": "249200000", "otherCurrentLiabilities": "441700000", "totalCurrentLiabilities": "949000000", "otherNonCurrentLiabilities": "95300000", "totalNonCurrentLiabilities": "3239899999", "cashAndShortTermInvestments": "223100000", "commonStockSharesOutstanding": "120400000", "intangibleAssetsExcludingGoodwill": "1211400000", "cashAndCashEquivalentsAtCarryingValue": "223100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52200000", "profitLoss": "None", "dividendPayout": "31200000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-14500000", "operatingCashflow": "-119200000", "capitalExpenditures": "20300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "90400000", "cashflowFromInvestment": "-10500000", "stockBasedCompensation": "-700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42100000", "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": "2026-06-07T01:51:09.467989+00:00", "is_restated": false, "income_statement": { "revenue": 1077500000, "cost_of_revenue": 607100000, "gross_profit": 470400000, "ebit": 120000000, "ebitda": 143600000, "pretax_income": 93200000, "tax_provision": 16800000, "net_income": 76400000, "net_income_to_common": 76400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 264000000, "total_current_assets": 1974200000, "total_assets": 6520600000, "short_term_debt": null, "long_term_debt": 2544900000, "total_debt": 2544900000, "total_liabilities": 4132000000, "total_equity": 2388600000, "shares_outstanding": 120400000, "goodwill_and_intangibles": 3238100000 }, "cash_flow": { "operating_cash_flow": 208200000, "capital_expenditure": 24500000, "free_cash_flow": 232700000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 260718, "ticker_id": 1426, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:51:09.467989+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "120000000", "ebitda": "143600000", "netIncome": "76400000", "grossProfit": "470400000", "depreciation": "None", "totalRevenue": "1077500000", "costOfRevenue": "607100000", "interestIncome": "None", "incomeBeforeTax": "93200000", "interestExpense": "26800000", "operatingIncome": "121600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "16800000", "reportedCurrency": "USD", "netInterestIncome": "-20300000", "nonInterestIncome": "None", "operatingExpenses": "348800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "607100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23600000", "sellingGeneralAndAdministrative": "325800000", "netIncomeFromContinuingOperations": "76400000" }, "balance": { "goodwill": "2006400000", "inventory": "1024900000", "commonStock": "2388600000", "currentDebt": "None", "investments": "None", "totalAssets": "6520600000", "longTermDebt": "2544900000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1231700000", "reportedCurrency": "USD", "retainedEarnings": "3135000000", "totalLiabilities": "4132000000", "otherCurrentAssets": "172200000", "totalCurrentAssets": "1974200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "513100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4546400000", "currentAccountsPayable": "524600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2544900000", "totalShareholderEquity": "2388600000", "capitalLeaseObligations": "243800000", "otherCurrentLiabilities": "546999999", "totalCurrentLiabilities": "1071599999", "otherNonCurrentLiabilities": "101600000", "totalNonCurrentLiabilities": "3060400000", "cashAndShortTermInvestments": "264000000", "commonStockSharesOutstanding": "120400000", "intangibleAssetsExcludingGoodwill": "1231700000", "cashAndCashEquivalentsAtCarryingValue": "264000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76400000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "73600000", "operatingCashflow": "208200000", "capitalExpenditures": "24500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-150700000", "cashflowFromInvestment": "-20500000", "stockBasedCompensation": "1300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1077500000, "cost_of_revenue": 607100000, "gross_profit": 470400000, "research_and_development": null, "selling_general_admin": 325800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 120000000, "depreciation_amortisation": 23600000, "ebitda": 143600000, "interest_expense": 26800000, "interest_income": null, "other_non_operating": null, "pretax_income": 93200000, "tax_provision": 16800000, "effective_tax_rate": null, "net_income": 76400000, "net_income_continuing_ops": 76400000, "net_income_to_common": 76400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 264000000, "short_term_investments": null, "net_receivables": 513100000, "inventory": 1024900000, "other_current_assets": null, "total_current_assets": 1974200000, "net_ppe": null, "goodwill": 2006400000, "intangible_assets": 1231700000, "goodwill_and_intangibles": 3238100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4546400000, "total_assets": 6520600000, "short_term_debt": null, "accounts_payable": 524600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1071599999, "long_term_debt": 2544900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3060400000, "total_liabilities": 4132000000, "total_debt": 2544900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3135000000, "total_equity": 2388600000, "shares_outstanding": 120400000, "operating_cash_flow": 208200000, "stock_based_compensation": 1300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20500000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -150700000, "free_cash_flow": 232700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "120000000", "ebitda": "143600000", "netIncome": "76400000", "grossProfit": "470400000", "depreciation": "None", "totalRevenue": "1077500000", "costOfRevenue": "607100000", "interestIncome": "None", "incomeBeforeTax": "93200000", "interestExpense": "26800000", "operatingIncome": "121600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "16800000", "reportedCurrency": "USD", "netInterestIncome": "-20300000", "nonInterestIncome": "None", "operatingExpenses": "348800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "607100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23600000", "sellingGeneralAndAdministrative": "325800000", "netIncomeFromContinuingOperations": "76400000" }, "balance": { "goodwill": "2006400000", "inventory": "1024900000", "commonStock": "2388600000", "currentDebt": "None", "investments": "None", "totalAssets": "6520600000", "longTermDebt": "2544900000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1231700000", "reportedCurrency": "USD", "retainedEarnings": "3135000000", "totalLiabilities": "4132000000", "otherCurrentAssets": "172200000", "totalCurrentAssets": "1974200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "513100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4546400000", "currentAccountsPayable": "524600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2544900000", "totalShareholderEquity": "2388600000", "capitalLeaseObligations": "243800000", "otherCurrentLiabilities": "546999999", "totalCurrentLiabilities": "1071599999", "otherNonCurrentLiabilities": "101600000", "totalNonCurrentLiabilities": "3060400000", "cashAndShortTermInvestments": "264000000", "commonStockSharesOutstanding": "120400000", "intangibleAssetsExcludingGoodwill": "1231700000", "cashAndCashEquivalentsAtCarryingValue": "264000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76400000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "73600000", "operatingCashflow": "208200000", "capitalExpenditures": "24500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-150700000", "cashflowFromInvestment": "-20500000", "stockBasedCompensation": "1300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23600000", "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": "2026-06-07T01:51:09.467989+00:00", "is_restated": false, "income_statement": { "revenue": 1149200000, "cost_of_revenue": 629800000, "gross_profit": 519400000, "ebit": 123300000, "ebitda": 172800000, "pretax_income": 94700000, "tax_provision": 23900000, "net_income": 70800000, "net_income_to_common": 70800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 223900000, "total_current_assets": 2010200000, "total_assets": 6518700000, "short_term_debt": null, "long_term_debt": 2654500000, "total_debt": 2654500000, "total_liabilities": 4139700000, "total_equity": 2379000000, "shares_outstanding": 120000000, "goodwill_and_intangibles": 3253300000 }, "cash_flow": { "operating_cash_flow": 204400000, "capital_expenditure": 27400000, "free_cash_flow": 231800000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 260720, "ticker_id": 1426, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:51:09.467989+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "123300000", "ebitda": "172800000", "netIncome": "70800000", "grossProfit": "519400000", "depreciation": "None", "totalRevenue": "1149200000", "costOfRevenue": "629800000", "interestIncome": "None", "incomeBeforeTax": "94700000", "interestExpense": "28600000", "operatingIncome": "125900000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "23900000", "reportedCurrency": "USD", "netInterestIncome": "-28600000", "nonInterestIncome": "None", "operatingExpenses": "393500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "629800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49500000", "sellingGeneralAndAdministrative": "313200000", "netIncomeFromContinuingOperations": "70800000" }, "balance": { "goodwill": "2004000000", "inventory": "1041099999", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "6518700000", "longTermDebt": "2654500000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1249300000", "reportedCurrency": "USD", "retainedEarnings": "3119700000", "totalLiabilities": "4139700000", "otherCurrentAssets": "179600000", "totalCurrentAssets": "2010200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "565600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4508500000", "currentAccountsPayable": "523200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2834100000", "totalShareholderEquity": "2379000000", "capitalLeaseObligations": "179600000", "otherCurrentLiabilities": "507600000", "totalCurrentLiabilities": "1030800000", "otherNonCurrentLiabilities": "97500000", "totalNonCurrentLiabilities": "3108900000", "cashAndShortTermInvestments": "223900000", "commonStockSharesOutstanding": "120000000", "intangibleAssetsExcludingGoodwill": "1249300000", "cashAndCashEquivalentsAtCarryingValue": "223900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70800000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-29700000", "operatingCashflow": "204400000", "capitalExpenditures": "27400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-187300000", "cashflowFromInvestment": "-27400000", "stockBasedCompensation": "29600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1149200000, "cost_of_revenue": 629800000, "gross_profit": 519400000, "research_and_development": null, "selling_general_admin": 313200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 123300000, "depreciation_amortisation": 49500000, "ebitda": 172800000, "interest_expense": 28600000, "interest_income": null, "other_non_operating": null, "pretax_income": 94700000, "tax_provision": 23900000, "effective_tax_rate": null, "net_income": 70800000, "net_income_continuing_ops": 70800000, "net_income_to_common": 70800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 223900000, "short_term_investments": null, "net_receivables": 565600000, "inventory": 1041099999, "other_current_assets": null, "total_current_assets": 2010200000, "net_ppe": null, "goodwill": 2004000000, "intangible_assets": 1249300000, "goodwill_and_intangibles": 3253300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4508500000, "total_assets": 6518700000, "short_term_debt": null, "accounts_payable": 523200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1030800000, "long_term_debt": 2654500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3108900000, "total_liabilities": 4139700000, "total_debt": 2654500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3119700000, "total_equity": 2379000000, "shares_outstanding": 120000000, "operating_cash_flow": 204400000, "stock_based_compensation": 29600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27400000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -187300000, "free_cash_flow": 231800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "123300000", "ebitda": "172800000", "netIncome": "70800000", "grossProfit": "519400000", "depreciation": "None", "totalRevenue": "1149200000", "costOfRevenue": "629800000", "interestIncome": "None", "incomeBeforeTax": "94700000", "interestExpense": "28600000", "operatingIncome": "125900000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "23900000", "reportedCurrency": "USD", "netInterestIncome": "-28600000", "nonInterestIncome": "None", "operatingExpenses": "393500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "629800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49500000", "sellingGeneralAndAdministrative": "313200000", "netIncomeFromContinuingOperations": "70800000" }, "balance": { "goodwill": "2004000000", "inventory": "1041099999", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "6518700000", "longTermDebt": "2654500000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1249300000", "reportedCurrency": "USD", "retainedEarnings": "3119700000", "totalLiabilities": "4139700000", "otherCurrentAssets": "179600000", "totalCurrentAssets": "2010200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "565600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4508500000", "currentAccountsPayable": "523200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2834100000", "totalShareholderEquity": "2379000000", "capitalLeaseObligations": "179600000", "otherCurrentLiabilities": "507600000", "totalCurrentLiabilities": "1030800000", "otherNonCurrentLiabilities": "97500000", "totalNonCurrentLiabilities": "3108900000", "cashAndShortTermInvestments": "223900000", "commonStockSharesOutstanding": "120000000", "intangibleAssetsExcludingGoodwill": "1249300000", "cashAndCashEquivalentsAtCarryingValue": "223900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70800000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-29700000", "operatingCashflow": "204400000", "capitalExpenditures": "27400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-187300000", "cashflowFromInvestment": "-27400000", "stockBasedCompensation": "29600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49300000", "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": "2026-06-07T01:51:09.467989+00:00", "is_restated": false, "income_statement": { "revenue": 1203300000, "cost_of_revenue": 660100000, "gross_profit": 543200000, "ebit": 178900000, "ebitda": 229600000, "pretax_income": 147600000, "tax_provision": 47400000, "net_income": 100300000, "net_income_to_common": 100300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 234700000, "total_current_assets": 2006600000, "total_assets": 6595700000, "short_term_debt": null, "long_term_debt": 2812300000, "total_debt": 2812300000, "total_liabilities": 4255500000, "total_equity": 2340200000, "shares_outstanding": 123000000, "goodwill_and_intangibles": 3278700000 }, "cash_flow": { "operating_cash_flow": 149400000, "capital_expenditure": 29200000, "free_cash_flow": 178600000, "dividends_paid": 30100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 260721, "ticker_id": 1426, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:51:09.467989+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "178900000", "ebitda": "229600000", "netIncome": "100300000", "grossProfit": "543200000", "depreciation": "None", "totalRevenue": "1203300000", "costOfRevenue": "660100000", "interestIncome": "None", "incomeBeforeTax": "147600000", "interestExpense": "34400000", "operatingIncome": "171600000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "47400000", "reportedCurrency": "USD", "netInterestIncome": "-31200000", "nonInterestIncome": "None", "operatingExpenses": "371600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "660100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50700000", "sellingGeneralAndAdministrative": "338800000", "netIncomeFromContinuingOperations": "100300000" }, "balance": { "goodwill": "2008400000", "inventory": "1012700000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "6595700000", "longTermDebt": "2812300000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1270300000", "reportedCurrency": "USD", "retainedEarnings": "3079100000", "totalLiabilities": "4255500000", "otherCurrentAssets": "152100000", "totalCurrentAssets": "2006600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "607100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4589100000", "currentAccountsPayable": "517600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2995600000", "totalShareholderEquity": "2340200000", "capitalLeaseObligations": "183300000", "otherCurrentLiabilities": "473000000", "totalCurrentLiabilities": "1016200000", "otherNonCurrentLiabilities": "97000000", "totalNonCurrentLiabilities": "3239300000", "cashAndShortTermInvestments": "234700000", "commonStockSharesOutstanding": "123000000", "intangibleAssetsExcludingGoodwill": "1270300000", "cashAndCashEquivalentsAtCarryingValue": "234700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100200000", "profitLoss": "None", "dividendPayout": "30100000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-2700000", "operatingCashflow": "149400000", "capitalExpenditures": "29200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-233300000", "cashflowFromInvestment": "-27800000", "stockBasedCompensation": "7700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1203300000, "cost_of_revenue": 660100000, "gross_profit": 543200000, "research_and_development": null, "selling_general_admin": 338800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 178900000, "depreciation_amortisation": 50700000, "ebitda": 229600000, "interest_expense": 34400000, "interest_income": null, "other_non_operating": null, "pretax_income": 147600000, "tax_provision": 47400000, "effective_tax_rate": null, "net_income": 100300000, "net_income_continuing_ops": 100300000, "net_income_to_common": 100300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 234700000, "short_term_investments": null, "net_receivables": 607100000, "inventory": 1012700000, "other_current_assets": null, "total_current_assets": 2006600000, "net_ppe": null, "goodwill": 2008400000, "intangible_assets": 1270300000, "goodwill_and_intangibles": 3278700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4589100000, "total_assets": 6595700000, "short_term_debt": null, "accounts_payable": 517600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1016200000, "long_term_debt": 2812300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3239300000, "total_liabilities": 4255500000, "total_debt": 2812300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3079100000, "total_equity": 2340200000, "shares_outstanding": 123000000, "operating_cash_flow": 149400000, "stock_based_compensation": 7700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27800000, "dividends_paid": 30100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -233300000, "free_cash_flow": 178600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "178900000", "ebitda": "229600000", "netIncome": "100300000", "grossProfit": "543200000", "depreciation": "None", "totalRevenue": "1203300000", "costOfRevenue": "660100000", "interestIncome": "None", "incomeBeforeTax": "147600000", "interestExpense": "34400000", "operatingIncome": "171600000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "47400000", "reportedCurrency": "USD", "netInterestIncome": "-31200000", "nonInterestIncome": "None", "operatingExpenses": "371600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "660100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50700000", "sellingGeneralAndAdministrative": "338800000", "netIncomeFromContinuingOperations": "100300000" }, "balance": { "goodwill": "2008400000", "inventory": "1012700000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "6595700000", "longTermDebt": "2812300000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1270300000", "reportedCurrency": "USD", "retainedEarnings": "3079100000", "totalLiabilities": "4255500000", "otherCurrentAssets": "152100000", "totalCurrentAssets": "2006600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "607100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4589100000", "currentAccountsPayable": "517600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2995600000", "totalShareholderEquity": "2340200000", "capitalLeaseObligations": "183300000", "otherCurrentLiabilities": "473000000", "totalCurrentLiabilities": "1016200000", "otherNonCurrentLiabilities": "97000000", "totalNonCurrentLiabilities": "3239300000", "cashAndShortTermInvestments": "234700000", "commonStockSharesOutstanding": "123000000", "intangibleAssetsExcludingGoodwill": "1270300000", "cashAndCashEquivalentsAtCarryingValue": "234700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100200000", "profitLoss": "None", "dividendPayout": "30100000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-2700000", "operatingCashflow": "149400000", "capitalExpenditures": "29200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-233300000", "cashflowFromInvestment": "-27800000", "stockBasedCompensation": "7700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50700000", "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": "2026-06-07T01:51:09.467989+00:00", "is_restated": false, "income_statement": { "revenue": 1033100000, "cost_of_revenue": 578400000, "gross_profit": 454700000, "ebit": 98000000, "ebitda": 149300000, "pretax_income": 69400000, "tax_provision": 18000000, "net_income": 51400000, "net_income_to_common": 51400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 340000000, "total_current_assets": 2062000000, "total_assets": 6584800000, "short_term_debt": 499800000, "long_term_debt": 2453700000, "total_debt": 2953500000, "total_liabilities": 4280200000, "total_equity": 2304600000, "shares_outstanding": 123000000, "goodwill_and_intangibles": 3278100000 }, "cash_flow": { "operating_cash_flow": -83400000, "capital_expenditure": 29200000, "free_cash_flow": -54200000, "dividends_paid": 30500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 260722, "ticker_id": 1426, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:51:09.467989+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "98000000", "ebitda": "149300000", "netIncome": "51400000", "grossProfit": "454700000", "depreciation": "None", "totalRevenue": "1033100000", "costOfRevenue": "578400000", "interestIncome": "None", "incomeBeforeTax": "69400000", "interestExpense": "28600000", "operatingIncome": "97000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "18000000", "reportedCurrency": "USD", "netInterestIncome": "-28600000", "nonInterestIncome": "None", "operatingExpenses": "357700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "578400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51300000", "sellingGeneralAndAdministrative": "314900000", "netIncomeFromContinuingOperations": "51400000" }, "balance": { "goodwill": "1996700000", "inventory": "1003500000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "6584800000", "longTermDebt": "2453700000", "shortTermDebt": "499800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1281400000", "reportedCurrency": "USD", "retainedEarnings": "3008600000", "totalLiabilities": "4280200000", "otherCurrentAssets": "154800000", "totalCurrentAssets": "2062000000", "currentLongTermDebt": "499800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "563700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4522800000", "currentAccountsPayable": "519700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3069400000", "totalShareholderEquity": "2304600000", "capitalLeaseObligations": "115900000", "otherCurrentLiabilities": "442400000", "totalCurrentLiabilities": "1461900000", "otherNonCurrentLiabilities": "102900000", "totalNonCurrentLiabilities": "2818300000", "cashAndShortTermInvestments": "340000000", "commonStockSharesOutstanding": "123000000", "intangibleAssetsExcludingGoodwill": "1281400000", "cashAndCashEquivalentsAtCarryingValue": "340000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51400000", "profitLoss": "None", "dividendPayout": "30500000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-41200000", "operatingCashflow": "-83400000", "capitalExpenditures": "29200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "68000000", "cashflowFromInvestment": "-29200000", "stockBasedCompensation": "7400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-175000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1033100000, "cost_of_revenue": 578400000, "gross_profit": 454700000, "research_and_development": null, "selling_general_admin": 314900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 98000000, "depreciation_amortisation": 51300000, "ebitda": 149300000, "interest_expense": 28600000, "interest_income": null, "other_non_operating": null, "pretax_income": 69400000, "tax_provision": 18000000, "effective_tax_rate": null, "net_income": 51400000, "net_income_continuing_ops": 51400000, "net_income_to_common": 51400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 340000000, "short_term_investments": null, "net_receivables": 563700000, "inventory": 1003500000, "other_current_assets": null, "total_current_assets": 2062000000, "net_ppe": null, "goodwill": 1996700000, "intangible_assets": 1281400000, "goodwill_and_intangibles": 3278100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4522800000, "total_assets": 6584800000, "short_term_debt": 499800000, "accounts_payable": 519700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1461900000, "long_term_debt": 2453700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2818300000, "total_liabilities": 4280200000, "total_debt": 2953500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3008600000, "total_equity": 2304600000, "shares_outstanding": 123000000, "operating_cash_flow": -83400000, "stock_based_compensation": 7400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29200000, "dividends_paid": 30500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 68000000, "free_cash_flow": -54200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "98000000", "ebitda": "149300000", "netIncome": "51400000", "grossProfit": "454700000", "depreciation": "None", "totalRevenue": "1033100000", "costOfRevenue": "578400000", "interestIncome": "None", "incomeBeforeTax": "69400000", "interestExpense": "28600000", "operatingIncome": "97000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "18000000", "reportedCurrency": "USD", "netInterestIncome": "-28600000", "nonInterestIncome": "None", "operatingExpenses": "357700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "578400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51300000", "sellingGeneralAndAdministrative": "314900000", "netIncomeFromContinuingOperations": "51400000" }, "balance": { "goodwill": "1996700000", "inventory": "1003500000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "6584800000", "longTermDebt": "2453700000", "shortTermDebt": "499800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1281400000", "reportedCurrency": "USD", "retainedEarnings": "3008600000", "totalLiabilities": "4280200000", "otherCurrentAssets": "154800000", "totalCurrentAssets": "2062000000", "currentLongTermDebt": "499800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "563700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4522800000", "currentAccountsPayable": "519700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3069400000", "totalShareholderEquity": "2304600000", "capitalLeaseObligations": "115900000", "otherCurrentLiabilities": "442400000", "totalCurrentLiabilities": "1461900000", "otherNonCurrentLiabilities": "102900000", "totalNonCurrentLiabilities": "2818300000", "cashAndShortTermInvestments": "340000000", "commonStockSharesOutstanding": "123000000", "intangibleAssetsExcludingGoodwill": "1281400000", "cashAndCashEquivalentsAtCarryingValue": "340000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51400000", "profitLoss": "None", "dividendPayout": "30500000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-41200000", "operatingCashflow": "-83400000", "capitalExpenditures": "29200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "68000000", "cashflowFromInvestment": "-29200000", "stockBasedCompensation": "7400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-175000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51300000", "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": "2026-06-07T01:51:09.467989+00:00", "is_restated": false, "income_statement": { "revenue": 1104200000, "cost_of_revenue": 596300000, "gross_profit": 507900000, "ebit": 161200000, "ebitda": 207400000, "pretax_income": 133300000, "tax_provision": 28200000, "net_income": 105100000, "net_income_to_common": 105100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 381100000, "total_current_assets": 2007400000, "total_assets": 6561800000, "short_term_debt": 531100000, "long_term_debt": 2173700000, "total_debt": 2704800000, "total_liabilities": 4139800000, "total_equity": 2422000000, "shares_outstanding": 125100000, "goodwill_and_intangibles": 3289200000 }, "cash_flow": { "operating_cash_flow": 272300000, "capital_expenditure": 60200000, "free_cash_flow": 332500000, "dividends_paid": 29600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 260723, "ticker_id": 1426, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:51:09.467989+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "161200000", "ebitda": "207400000", "netIncome": "105100000", "grossProfit": "507900000", "depreciation": "None", "totalRevenue": "1104200000", "costOfRevenue": "596300000", "interestIncome": "None", "incomeBeforeTax": "133300000", "interestExpense": "31100000", "operatingIncome": "178300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "28200000", "reportedCurrency": "USD", "netInterestIncome": "-22800000", "nonInterestIncome": "None", "operatingExpenses": "329600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "596300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46200000", "sellingGeneralAndAdministrative": "136400000", "netIncomeFromContinuingOperations": "105100000" }, "balance": { "goodwill": "1992000000", "inventory": "960300000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "6561800000", "longTermDebt": "2173700000", "shortTermDebt": "531100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1297200000", "reportedCurrency": "USD", "retainedEarnings": "2956800000", "totalLiabilities": "4139800000", "otherCurrentAssets": "151600000", "totalCurrentAssets": "2007400000", "currentLongTermDebt": "499600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "514400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4554400000", "currentAccountsPayable": "513900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2826400000", "totalShareholderEquity": "2422000000", "capitalLeaseObligations": "121600000", "otherCurrentLiabilities": "530600000", "totalCurrentLiabilities": "1602300000", "otherNonCurrentLiabilities": "92300000", "totalNonCurrentLiabilities": "2537500000", "cashAndShortTermInvestments": "381100000", "commonStockSharesOutstanding": "125100000", "intangibleAssetsExcludingGoodwill": "1297200000", "cashAndCashEquivalentsAtCarryingValue": "381100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105100000", "profitLoss": "None", "dividendPayout": "29600000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-4900000", "operatingCashflow": "272300000", "capitalExpenditures": "60200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-180300000", "cashflowFromInvestment": "-44200000", "stockBasedCompensation": "9700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1104200000, "cost_of_revenue": 596300000, "gross_profit": 507900000, "research_and_development": null, "selling_general_admin": 136400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 161200000, "depreciation_amortisation": 46200000, "ebitda": 207400000, "interest_expense": 31100000, "interest_income": null, "other_non_operating": null, "pretax_income": 133300000, "tax_provision": 28200000, "effective_tax_rate": null, "net_income": 105100000, "net_income_continuing_ops": 105100000, "net_income_to_common": 105100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 381100000, "short_term_investments": null, "net_receivables": 514400000, "inventory": 960300000, "other_current_assets": null, "total_current_assets": 2007400000, "net_ppe": null, "goodwill": 1992000000, "intangible_assets": 1297200000, "goodwill_and_intangibles": 3289200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4554400000, "total_assets": 6561800000, "short_term_debt": 531100000, "accounts_payable": 513900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1602300000, "long_term_debt": 2173700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2537500000, "total_liabilities": 4139800000, "total_debt": 2704800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2956800000, "total_equity": 2422000000, "shares_outstanding": 125100000, "operating_cash_flow": 272300000, "stock_based_compensation": 9700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44200000, "dividends_paid": 29600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -180300000, "free_cash_flow": 332500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "161200000", "ebitda": "207400000", "netIncome": "105100000", "grossProfit": "507900000", "depreciation": "None", "totalRevenue": "1104200000", "costOfRevenue": "596300000", "interestIncome": "None", "incomeBeforeTax": "133300000", "interestExpense": "31100000", "operatingIncome": "178300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "28200000", "reportedCurrency": "USD", "netInterestIncome": "-22800000", "nonInterestIncome": "None", "operatingExpenses": "329600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "596300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46200000", "sellingGeneralAndAdministrative": "136400000", "netIncomeFromContinuingOperations": "105100000" }, "balance": { "goodwill": "1992000000", "inventory": "960300000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "6561800000", "longTermDebt": "2173700000", "shortTermDebt": "531100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1297200000", "reportedCurrency": "USD", "retainedEarnings": "2956800000", "totalLiabilities": "4139800000", "otherCurrentAssets": "151600000", "totalCurrentAssets": "2007400000", "currentLongTermDebt": "499600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "514400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4554400000", "currentAccountsPayable": "513900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2826400000", "totalShareholderEquity": "2422000000", "capitalLeaseObligations": "121600000", "otherCurrentLiabilities": "530600000", "totalCurrentLiabilities": "1602300000", "otherNonCurrentLiabilities": "92300000", "totalNonCurrentLiabilities": "2537500000", "cashAndShortTermInvestments": "381100000", "commonStockSharesOutstanding": "125100000", "intangibleAssetsExcludingGoodwill": "1297200000", "cashAndCashEquivalentsAtCarryingValue": "381100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105100000", "profitLoss": "None", "dividendPayout": "29600000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-4900000", "operatingCashflow": "272300000", "capitalExpenditures": "60200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-180300000", "cashflowFromInvestment": "-44200000", "stockBasedCompensation": "9700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43900000", "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": "2026-06-07T01:51:09.467989+00:00", "is_restated": false, "income_statement": { "revenue": 1155300000, "cost_of_revenue": 625500000, "gross_profit": 529800000, "ebit": 206700000, "ebitda": 252600000, "pretax_income": 176500000, "tax_provision": 39900000, "net_income": 136600000, "net_income_to_common": 136600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 344800000, "total_current_assets": 2019100000, "total_assets": 6598400000, "short_term_debt": 499500000, "long_term_debt": 2277800000, "total_debt": 2777300000, "total_liabilities": 4202500000, "total_equity": 2395900000, "shares_outstanding": 125100000, "goodwill_and_intangibles": 3329000000 }, "cash_flow": { "operating_cash_flow": 205300000, "capital_expenditure": 29700000, "free_cash_flow": 235000000, "dividends_paid": 29800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 260725, "ticker_id": 1426, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:51:09.467989+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "206700000", "ebitda": "252600000", "netIncome": "136600000", "grossProfit": "529800000", "depreciation": "None", "totalRevenue": "1155300000", "costOfRevenue": "625500000", "interestIncome": "None", "incomeBeforeTax": "176500000", "interestExpense": "30200000", "operatingIncome": "205100000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "39900000", "reportedCurrency": "USD", "netInterestIncome": "-30200000", "nonInterestIncome": "None", "operatingExpenses": "324700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "625500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45900000", "sellingGeneralAndAdministrative": "298200000", "netIncomeFromContinuingOperations": "136600000" }, "balance": { "goodwill": "2004700000", "inventory": "962600000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "6598400000", "longTermDebt": "2277800000", "shortTermDebt": "499500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1324300000", "reportedCurrency": "USD", "retainedEarnings": "2882500000", "totalLiabilities": "4202500000", "otherCurrentAssets": "155800000", "totalCurrentAssets": "2019100000", "currentLongTermDebt": "499500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "555900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4579300000", "currentAccountsPayable": "493300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2905100000", "totalShareholderEquity": "2395900000", "capitalLeaseObligations": "127800000", "otherCurrentLiabilities": "539400000", "totalCurrentLiabilities": "1532200000", "otherNonCurrentLiabilities": "97900000", "totalNonCurrentLiabilities": "2670300000", "cashAndShortTermInvestments": "344800000", "commonStockSharesOutstanding": "125100000", "intangibleAssetsExcludingGoodwill": "1324300000", "cashAndCashEquivalentsAtCarryingValue": "344800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "136600000", "profitLoss": "None", "dividendPayout": "29800000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "31900000", "operatingCashflow": "205300000", "capitalExpenditures": "29700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-192800000", "cashflowFromInvestment": "-28500000", "stockBasedCompensation": "10200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1155300000, "cost_of_revenue": 625500000, "gross_profit": 529800000, "research_and_development": null, "selling_general_admin": 298200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 206700000, "depreciation_amortisation": 45900000, "ebitda": 252600000, "interest_expense": 30200000, "interest_income": null, "other_non_operating": null, "pretax_income": 176500000, "tax_provision": 39900000, "effective_tax_rate": null, "net_income": 136600000, "net_income_continuing_ops": 136600000, "net_income_to_common": 136600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 344800000, "short_term_investments": null, "net_receivables": 555900000, "inventory": 962600000, "other_current_assets": null, "total_current_assets": 2019100000, "net_ppe": null, "goodwill": 2004700000, "intangible_assets": 1324300000, "goodwill_and_intangibles": 3329000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4579300000, "total_assets": 6598400000, "short_term_debt": 499500000, "accounts_payable": 493300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1532200000, "long_term_debt": 2277800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2670300000, "total_liabilities": 4202500000, "total_debt": 2777300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2882500000, "total_equity": 2395900000, "shares_outstanding": 125100000, "operating_cash_flow": 205300000, "stock_based_compensation": 10200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28500000, "dividends_paid": 29800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -192800000, "free_cash_flow": 235000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "206700000", "ebitda": "252600000", "netIncome": "136600000", "grossProfit": "529800000", "depreciation": "None", "totalRevenue": "1155300000", "costOfRevenue": "625500000", "interestIncome": "None", "incomeBeforeTax": "176500000", "interestExpense": "30200000", "operatingIncome": "205100000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "39900000", "reportedCurrency": "USD", "netInterestIncome": "-30200000", "nonInterestIncome": "None", "operatingExpenses": "324700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "625500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45900000", "sellingGeneralAndAdministrative": "298200000", "netIncomeFromContinuingOperations": "136600000" }, "balance": { "goodwill": "2004700000", "inventory": "962600000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "6598400000", "longTermDebt": "2277800000", "shortTermDebt": "499500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1324300000", "reportedCurrency": "USD", "retainedEarnings": "2882500000", "totalLiabilities": "4202500000", "otherCurrentAssets": "155800000", "totalCurrentAssets": "2019100000", "currentLongTermDebt": "499500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "555900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4579300000", "currentAccountsPayable": "493300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2905100000", "totalShareholderEquity": "2395900000", "capitalLeaseObligations": "127800000", "otherCurrentLiabilities": "539400000", "totalCurrentLiabilities": "1532200000", "otherNonCurrentLiabilities": "97900000", "totalNonCurrentLiabilities": "2670300000", "cashAndShortTermInvestments": "344800000", "commonStockSharesOutstanding": "125100000", "intangibleAssetsExcludingGoodwill": "1324300000", "cashAndCashEquivalentsAtCarryingValue": "344800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "136600000", "profitLoss": "None", "dividendPayout": "29800000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "31900000", "operatingCashflow": "205300000", "capitalExpenditures": "29700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-192800000", "cashflowFromInvestment": "-28500000", "stockBasedCompensation": "10200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45900000", "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": "2026-06-07T01:51:09.467989+00:00", "is_restated": false, "income_statement": { "revenue": 1240000000, "cost_of_revenue": 699000000, "gross_profit": 541000000, "ebit": 202800000, "ebitda": 258200000, "pretax_income": 170500000, "tax_provision": 36600000, "net_income": 133900000, "net_income_to_common": 133900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 355100000, "total_current_assets": 2081900000, "total_assets": 6673900000, "short_term_debt": 499300000, "long_term_debt": 2401700000, "total_debt": 2901000000, "total_liabilities": 4343300000, "total_equity": 2330600000, "shares_outstanding": 125800000, "goodwill_and_intangibles": 3331000000 }, "cash_flow": { "operating_cash_flow": 261500000, "capital_expenditure": 38800000, "free_cash_flow": 300300000, "dividends_paid": 30100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 260726, "ticker_id": 1426, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:51:09.467989+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "202800000", "ebitda": "258200000", "netIncome": "133900000", "grossProfit": "541000000", "depreciation": "None", "totalRevenue": "1240000000", "costOfRevenue": "699000000", "interestIncome": "None", "incomeBeforeTax": "170500000", "interestExpense": "32300000", "operatingIncome": "199100000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "36600000", "reportedCurrency": "USD", "netInterestIncome": "-32300000", "nonInterestIncome": "None", "operatingExpenses": "341900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "699000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55400000", "sellingGeneralAndAdministrative": "319700000", "netIncomeFromContinuingOperations": "133900000" }, "balance": { "goodwill": "1994800000", "inventory": "990500000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "6673900000", "longTermDebt": "2401700000", "shortTermDebt": "499300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1336200000", "reportedCurrency": "USD", "retainedEarnings": "2805500000", "totalLiabilities": "4343300000", "otherCurrentAssets": "142700000", "totalCurrentAssets": "2081900000", "currentLongTermDebt": "499300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "593600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4592000000", "currentAccountsPayable": "554400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3035300000", "totalShareholderEquity": "2330600000", "capitalLeaseObligations": "134300000", "otherCurrentLiabilities": "467600000", "totalCurrentLiabilities": "1548000000", "otherNonCurrentLiabilities": "97300000", "totalNonCurrentLiabilities": "2795300000", "cashAndShortTermInvestments": "355100000", "commonStockSharesOutstanding": "125800000", "intangibleAssetsExcludingGoodwill": "1336200000", "cashAndCashEquivalentsAtCarryingValue": "355100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "133900000", "profitLoss": "None", "dividendPayout": "30100000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "33300000", "operatingCashflow": "261500000", "capitalExpenditures": "38800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-229000000", "cashflowFromInvestment": "-60400000", "stockBasedCompensation": "9700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1240000000, "cost_of_revenue": 699000000, "gross_profit": 541000000, "research_and_development": null, "selling_general_admin": 319700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 202800000, "depreciation_amortisation": 55400000, "ebitda": 258200000, "interest_expense": 32300000, "interest_income": null, "other_non_operating": null, "pretax_income": 170500000, "tax_provision": 36600000, "effective_tax_rate": null, "net_income": 133900000, "net_income_continuing_ops": 133900000, "net_income_to_common": 133900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 355100000, "short_term_investments": null, "net_receivables": 593600000, "inventory": 990500000, "other_current_assets": null, "total_current_assets": 2081900000, "net_ppe": null, "goodwill": 1994800000, "intangible_assets": 1336200000, "goodwill_and_intangibles": 3331000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4592000000, "total_assets": 6673900000, "short_term_debt": 499300000, "accounts_payable": 554400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1548000000, "long_term_debt": 2401700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2795300000, "total_liabilities": 4343300000, "total_debt": 2901000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2805500000, "total_equity": 2330600000, "shares_outstanding": 125800000, "operating_cash_flow": 261500000, "stock_based_compensation": 9700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60400000, "dividends_paid": 30100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -229000000, "free_cash_flow": 300300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "202800000", "ebitda": "258200000", "netIncome": "133900000", "grossProfit": "541000000", "depreciation": "None", "totalRevenue": "1240000000", "costOfRevenue": "699000000", "interestIncome": "None", "incomeBeforeTax": "170500000", "interestExpense": "32300000", "operatingIncome": "199100000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "36600000", "reportedCurrency": "USD", "netInterestIncome": "-32300000", "nonInterestIncome": "None", "operatingExpenses": "341900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "699000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55400000", "sellingGeneralAndAdministrative": "319700000", "netIncomeFromContinuingOperations": "133900000" }, "balance": { "goodwill": "1994800000", "inventory": "990500000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "6673900000", "longTermDebt": "2401700000", "shortTermDebt": "499300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1336200000", "reportedCurrency": "USD", "retainedEarnings": "2805500000", "totalLiabilities": "4343300000", "otherCurrentAssets": "142700000", "totalCurrentAssets": "2081900000", "currentLongTermDebt": "499300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "593600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4592000000", "currentAccountsPayable": "554400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3035300000", "totalShareholderEquity": "2330600000", "capitalLeaseObligations": "134300000", "otherCurrentLiabilities": "467600000", "totalCurrentLiabilities": "1548000000", "otherNonCurrentLiabilities": "97300000", "totalNonCurrentLiabilities": "2795300000", "cashAndShortTermInvestments": "355100000", "commonStockSharesOutstanding": "125800000", "intangibleAssetsExcludingGoodwill": "1336200000", "cashAndCashEquivalentsAtCarryingValue": "355100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "133900000", "profitLoss": "None", "dividendPayout": "30100000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "33300000", "operatingCashflow": "261500000", "capitalExpenditures": "38800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-229000000", "cashflowFromInvestment": "-60400000", "stockBasedCompensation": "9700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55400000", "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": "2026-06-07T01:51:09.467989+00:00", "is_restated": false, "income_statement": { "revenue": 1109600000, "cost_of_revenue": 622000000, "gross_profit": 487600000, "ebit": 155300000, "ebitda": 201400000, "pretax_income": 125200000, "tax_provision": 28800000, "net_income": 96400000, "net_income_to_common": 96400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 359700000, "total_current_assets": 2172100000, "total_assets": 6791500000, "short_term_debt": null, "long_term_debt": 3044700000, "total_debt": 3044700000, "total_liabilities": 4510700000, "total_equity": 2280800000, "shares_outstanding": 127000000, "goodwill_and_intangibles": 3343400000 }, "cash_flow": { "operating_cash_flow": -71300000, "capital_expenditure": 64600000, "free_cash_flow": -6700000, "dividends_paid": 30100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 260727, "ticker_id": 1426, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:51:09.467989+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "155300000", "ebitda": "201400000", "netIncome": "96400000", "grossProfit": "487600000", "depreciation": "None", "totalRevenue": "1109600000", "costOfRevenue": "622000000", "interestIncome": "None", "incomeBeforeTax": "125200000", "interestExpense": "30100000", "operatingIncome": "155400000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "28800000", "reportedCurrency": "USD", "netInterestIncome": "-30100000", "nonInterestIncome": "None", "operatingExpenses": "332200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "622000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46100000", "sellingGeneralAndAdministrative": "311600000", "netIncomeFromContinuingOperations": "96400000" }, "balance": { "goodwill": "1988700000", "inventory": "1025200000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "6791500000", "longTermDebt": "3044700000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1354700000", "reportedCurrency": "USD", "retainedEarnings": "2701800000", "totalLiabilities": "4510700000", "otherCurrentAssets": "171300000", "totalCurrentAssets": "2172100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "615900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4619400000", "currentAccountsPayable": "571400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3185200000", "totalShareholderEquity": "2280800000", "capitalLeaseObligations": "140500000", "otherCurrentLiabilities": "491100000", "totalCurrentLiabilities": "1062500000", "otherNonCurrentLiabilities": "100600000", "totalNonCurrentLiabilities": "3448200000", "cashAndShortTermInvestments": "359700000", "commonStockSharesOutstanding": "127000000", "intangibleAssetsExcludingGoodwill": "1354700000", "cashAndCashEquivalentsAtCarryingValue": "359700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96400000", "profitLoss": "None", "dividendPayout": "30100000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-43700000", "operatingCashflow": "-71300000", "capitalExpenditures": "64600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "238700000", "cashflowFromInvestment": "-169800000", "stockBasedCompensation": "9700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1109600000, "cost_of_revenue": 622000000, "gross_profit": 487600000, "research_and_development": null, "selling_general_admin": 311600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 155300000, "depreciation_amortisation": 46100000, "ebitda": 201400000, "interest_expense": 30100000, "interest_income": null, "other_non_operating": null, "pretax_income": 125200000, "tax_provision": 28800000, "effective_tax_rate": null, "net_income": 96400000, "net_income_continuing_ops": 96400000, "net_income_to_common": 96400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 359700000, "short_term_investments": null, "net_receivables": 615900000, "inventory": 1025200000, "other_current_assets": null, "total_current_assets": 2172100000, "net_ppe": null, "goodwill": 1988700000, "intangible_assets": 1354700000, "goodwill_and_intangibles": 3343400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4619400000, "total_assets": 6791500000, "short_term_debt": null, "accounts_payable": 571400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1062500000, "long_term_debt": 3044700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3448200000, "total_liabilities": 4510700000, "total_debt": 3044700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2701800000, "total_equity": 2280800000, "shares_outstanding": 127000000, "operating_cash_flow": -71300000, "stock_based_compensation": 9700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -169800000, "dividends_paid": 30100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 238700000, "free_cash_flow": -6700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "155300000", "ebitda": "201400000", "netIncome": "96400000", "grossProfit": "487600000", "depreciation": "None", "totalRevenue": "1109600000", "costOfRevenue": "622000000", "interestIncome": "None", "incomeBeforeTax": "125200000", "interestExpense": "30100000", "operatingIncome": "155400000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "28800000", "reportedCurrency": "USD", "netInterestIncome": "-30100000", "nonInterestIncome": "None", "operatingExpenses": "332200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "622000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46100000", "sellingGeneralAndAdministrative": "311600000", "netIncomeFromContinuingOperations": "96400000" }, "balance": { "goodwill": "1988700000", "inventory": "1025200000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "6791500000", "longTermDebt": "3044700000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1354700000", "reportedCurrency": "USD", "retainedEarnings": "2701800000", "totalLiabilities": "4510700000", "otherCurrentAssets": "171300000", "totalCurrentAssets": "2172100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "615900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4619400000", "currentAccountsPayable": "571400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3185200000", "totalShareholderEquity": "2280800000", "capitalLeaseObligations": "140500000", "otherCurrentLiabilities": "491100000", "totalCurrentLiabilities": "1062500000", "otherNonCurrentLiabilities": "100600000", "totalNonCurrentLiabilities": "3448200000", "cashAndShortTermInvestments": "359700000", "commonStockSharesOutstanding": "127000000", "intangibleAssetsExcludingGoodwill": "1354700000", "cashAndCashEquivalentsAtCarryingValue": "359700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96400000", "profitLoss": "None", "dividendPayout": "30100000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-43700000", "operatingCashflow": "-71300000", "capitalExpenditures": "64600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "238700000", "cashflowFromInvestment": "-169800000", "stockBasedCompensation": "9700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46100000", "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": "2026-06-07T01:51:09.467989+00:00", "is_restated": false, "income_statement": { "revenue": 1161300000, "cost_of_revenue": 666400000, "gross_profit": 494900000, "ebit": 132500000, "ebitda": 189800000, "pretax_income": 103900000, "tax_provision": 22600000, "net_income": 81300000, "net_income_to_common": 81300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 366400000, "total_current_assets": 1997700000, "total_assets": 6524100000, "short_term_debt": 37100000, "long_term_debt": 2670100000, "total_debt": 2707200000, "total_liabilities": 4230700000, "total_equity": 2293400000, "shares_outstanding": 127100000, "goodwill_and_intangibles": 3261500000 }, "cash_flow": { "operating_cash_flow": 220200000, "capital_expenditure": 80800000, "free_cash_flow": 301000000, "dividends_paid": 29000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 260728, "ticker_id": 1426, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:51:09.467989+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "132500000", "ebitda": "189800000", "netIncome": "81300000", "grossProfit": "494900000", "depreciation": "None", "totalRevenue": "1161300000", "costOfRevenue": "666400000", "interestIncome": "None", "incomeBeforeTax": "103900000", "interestExpense": "31900000", "operatingIncome": "133900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "22600000", "reportedCurrency": "USD", "netInterestIncome": "-14400000", "nonInterestIncome": "None", "operatingExpenses": "361000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "64599999", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "666400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57300000", "sellingGeneralAndAdministrative": "134100000", "netIncomeFromContinuingOperations": "81300000" }, "balance": { "goodwill": "1906800000", "inventory": "941300000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "6524100000", "longTermDebt": "2670100000", "shortTermDebt": "37100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1354700000", "reportedCurrency": "USD", "retainedEarnings": "2605300000", "totalLiabilities": "4230700000", "otherCurrentAssets": "155800000", "totalCurrentAssets": "1997700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "534200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4526400000", "currentAccountsPayable": "568100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2813400000", "totalShareholderEquity": "2293400000", "capitalLeaseObligations": "143300000", "otherCurrentLiabilities": "559800000", "totalCurrentLiabilities": "1159400000", "otherNonCurrentLiabilities": "99200000", "totalNonCurrentLiabilities": "3071300000", "cashAndShortTermInvestments": "366400000", "commonStockSharesOutstanding": "127100000", "intangibleAssetsExcludingGoodwill": "1354700000", "cashAndCashEquivalentsAtCarryingValue": "366400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81300000", "profitLoss": "None", "dividendPayout": "29000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-47400000", "operatingCashflow": "220200000", "capitalExpenditures": "80800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-210700000", "cashflowFromInvestment": "-80800000", "stockBasedCompensation": "8500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1161300000, "cost_of_revenue": 666400000, "gross_profit": 494900000, "research_and_development": 64599999, "selling_general_admin": 134100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 132500000, "depreciation_amortisation": 57300000, "ebitda": 189800000, "interest_expense": 31900000, "interest_income": null, "other_non_operating": null, "pretax_income": 103900000, "tax_provision": 22600000, "effective_tax_rate": null, "net_income": 81300000, "net_income_continuing_ops": 81300000, "net_income_to_common": 81300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 366400000, "short_term_investments": null, "net_receivables": 534200000, "inventory": 941300000, "other_current_assets": null, "total_current_assets": 1997700000, "net_ppe": null, "goodwill": 1906800000, "intangible_assets": 1354700000, "goodwill_and_intangibles": 3261500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4526400000, "total_assets": 6524100000, "short_term_debt": 37100000, "accounts_payable": 568100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1159400000, "long_term_debt": 2670100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3071300000, "total_liabilities": 4230700000, "total_debt": 2707200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2605300000, "total_equity": 2293400000, "shares_outstanding": 127100000, "operating_cash_flow": 220200000, "stock_based_compensation": 8500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -80800000, "dividends_paid": 29000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -210700000, "free_cash_flow": 301000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "132500000", "ebitda": "189800000", "netIncome": "81300000", "grossProfit": "494900000", "depreciation": "None", "totalRevenue": "1161300000", "costOfRevenue": "666400000", "interestIncome": "None", "incomeBeforeTax": "103900000", "interestExpense": "31900000", "operatingIncome": "133900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "22600000", "reportedCurrency": "USD", "netInterestIncome": "-14400000", "nonInterestIncome": "None", "operatingExpenses": "361000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "64599999", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "666400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57300000", "sellingGeneralAndAdministrative": "134100000", "netIncomeFromContinuingOperations": "81300000" }, "balance": { "goodwill": "1906800000", "inventory": "941300000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "6524100000", "longTermDebt": "2670100000", "shortTermDebt": "37100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1354700000", "reportedCurrency": "USD", "retainedEarnings": "2605300000", "totalLiabilities": "4230700000", "otherCurrentAssets": "155800000", "totalCurrentAssets": "1997700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "534200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4526400000", "currentAccountsPayable": "568100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2813400000", "totalShareholderEquity": "2293400000", "capitalLeaseObligations": "143300000", "otherCurrentLiabilities": "559800000", "totalCurrentLiabilities": "1159400000", "otherNonCurrentLiabilities": "99200000", "totalNonCurrentLiabilities": "3071300000", "cashAndShortTermInvestments": "366400000", "commonStockSharesOutstanding": "127100000", "intangibleAssetsExcludingGoodwill": "1354700000", "cashAndCashEquivalentsAtCarryingValue": "366400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81300000", "profitLoss": "None", "dividendPayout": "29000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-47400000", "operatingCashflow": "220200000", "capitalExpenditures": "80800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-210700000", "cashflowFromInvestment": "-80800000", "stockBasedCompensation": "8500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48900000", "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": "2026-06-07T01:51:09.467989+00:00", "is_restated": false, "income_statement": { "revenue": 1261200000, "cost_of_revenue": 721100000, "gross_profit": 540100000, "ebit": 205900000, "ebitda": 251300000, "pretax_income": 172600000, "tax_provision": 36100000, "net_income": 136500000, "net_income_to_common": 136500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 453400000, "total_current_assets": 2149700000, "total_assets": 6618100000, "short_term_debt": null, "long_term_debt": 2829300000, "total_debt": 2829300000, "total_liabilities": 4399100000, "total_equity": 2219000000, "shares_outstanding": 128767522, "goodwill_and_intangibles": 3304200000 }, "cash_flow": { "operating_cash_flow": 332000000, "capital_expenditure": 63500000, "free_cash_flow": 395500000, "dividends_paid": 29200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 260730, "ticker_id": 1426, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:51:09.467989+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "205900000", "ebitda": "251300000", "netIncome": "136500000", "grossProfit": "540100000", "depreciation": "None", "totalRevenue": "1261200000", "costOfRevenue": "721100000", "interestIncome": "None", "incomeBeforeTax": "172600000", "interestExpense": "33300000", "operatingIncome": "196500000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "36100000", "reportedCurrency": "USD", "netInterestIncome": "-33300000", "nonInterestIncome": "None", "operatingExpenses": "343600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "721100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45400000", "sellingGeneralAndAdministrative": "321100000", "netIncomeFromContinuingOperations": "136500000" }, "balance": { "goodwill": "1904200000", "inventory": "930000000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "6618100000", "longTermDebt": "2829300000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1400000000", "reportedCurrency": "USD", "retainedEarnings": "2554200000", "totalLiabilities": "4399100000", "otherCurrentAssets": "187700000", "totalCurrentAssets": "2149700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "578600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4468400000", "currentAccountsPayable": "570400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1052400000", "shortLongTermDebtTotal": "2921400000", "totalShareholderEquity": "2219000000", "capitalLeaseObligations": "92100000", "otherCurrentLiabilities": "621700000", "totalCurrentLiabilities": "1192100000", "otherNonCurrentLiabilities": "252200000", "totalNonCurrentLiabilities": "3207000000", "cashAndShortTermInvestments": "453400000", "commonStockSharesOutstanding": "128767522", "intangibleAssetsExcludingGoodwill": "1400000000", "cashAndCashEquivalentsAtCarryingValue": "453400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "136500000", "profitLoss": "None", "dividendPayout": "29200000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "18900000", "operatingCashflow": "332000000", "capitalExpenditures": "63500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-488400000", "cashflowFromInvestment": "-65700000", "stockBasedCompensation": "-14600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1261200000, "cost_of_revenue": 721100000, "gross_profit": 540100000, "research_and_development": null, "selling_general_admin": 321100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 205900000, "depreciation_amortisation": 45400000, "ebitda": 251300000, "interest_expense": 33300000, "interest_income": null, "other_non_operating": null, "pretax_income": 172600000, "tax_provision": 36100000, "effective_tax_rate": null, "net_income": 136500000, "net_income_continuing_ops": 136500000, "net_income_to_common": 136500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 453400000, "short_term_investments": null, "net_receivables": 578600000, "inventory": 930000000, "other_current_assets": null, "total_current_assets": 2149700000, "net_ppe": null, "goodwill": 1904200000, "intangible_assets": 1400000000, "goodwill_and_intangibles": 3304200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4468400000, "total_assets": 6618100000, "short_term_debt": null, "accounts_payable": 570400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1192100000, "long_term_debt": 2829300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3207000000, "total_liabilities": 4399100000, "total_debt": 2829300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2554200000, "total_equity": 2219000000, "shares_outstanding": 128767522, "operating_cash_flow": 332000000, "stock_based_compensation": -14600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -65700000, "dividends_paid": 29200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -488400000, "free_cash_flow": 395500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "205900000", "ebitda": "251300000", "netIncome": "136500000", "grossProfit": "540100000", "depreciation": "None", "totalRevenue": "1261200000", "costOfRevenue": "721100000", "interestIncome": "None", "incomeBeforeTax": "172600000", "interestExpense": "33300000", "operatingIncome": "196500000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "36100000", "reportedCurrency": "USD", "netInterestIncome": "-33300000", "nonInterestIncome": "None", "operatingExpenses": "343600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "721100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45400000", "sellingGeneralAndAdministrative": "321100000", "netIncomeFromContinuingOperations": "136500000" }, "balance": { "goodwill": "1904200000", "inventory": "930000000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "6618100000", "longTermDebt": "2829300000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1400000000", "reportedCurrency": "USD", "retainedEarnings": "2554200000", "totalLiabilities": "4399100000", "otherCurrentAssets": "187700000", "totalCurrentAssets": "2149700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "578600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4468400000", "currentAccountsPayable": "570400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1052400000", "shortLongTermDebtTotal": "2921400000", "totalShareholderEquity": "2219000000", "capitalLeaseObligations": "92100000", "otherCurrentLiabilities": "621700000", "totalCurrentLiabilities": "1192100000", "otherNonCurrentLiabilities": "252200000", "totalNonCurrentLiabilities": "3207000000", "cashAndShortTermInvestments": "453400000", "commonStockSharesOutstanding": "128767522", "intangibleAssetsExcludingGoodwill": "1400000000", "cashAndCashEquivalentsAtCarryingValue": "453400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "136500000", "profitLoss": "None", "dividendPayout": "29200000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "18900000", "operatingCashflow": "332000000", "capitalExpenditures": "63500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-488400000", "cashflowFromInvestment": "-65700000", "stockBasedCompensation": "-14600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45400000", "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": "2026-06-07T01:51:09.467989+00:00", "is_restated": false, "income_statement": { "revenue": 1163700000, "cost_of_revenue": 695600000, "gross_profit": 468100000, "ebit": 157800000, "ebitda": 192000000, "pretax_income": 130100000, "tax_provision": 28000000, "net_income": 102100000, "net_income_to_common": 102100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 681700000, "total_current_assets": 2443600000, "total_assets": 6873200000, "short_term_debt": 599800000, "long_term_debt": 2668500000, "total_debt": 3268300000, "total_liabilities": 4696100000, "total_equity": 2177100000, "shares_outstanding": 128667522, "goodwill_and_intangibles": 3339300000 }, "cash_flow": { "operating_cash_flow": 427500000, "capital_expenditure": 69600000, "free_cash_flow": 497100000, "dividends_paid": 29100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 260731, "ticker_id": 1426, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:51:09.467989+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "157800000", "ebitda": "192000000", "netIncome": "102100000", "grossProfit": "468100000", "depreciation": "None", "totalRevenue": "1163700000", "costOfRevenue": "695600000", "interestIncome": "None", "incomeBeforeTax": "130100000", "interestExpense": "27700000", "operatingIncome": "152600000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "28000000", "reportedCurrency": "USD", "netInterestIncome": "-27700000", "nonInterestIncome": "None", "operatingExpenses": "315500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "5200000", "costofGoodsAndServicesSold": "695600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34200000", "sellingGeneralAndAdministrative": "280700000", "netIncomeFromContinuingOperations": "102100000" }, "balance": { "goodwill": "1917800000", "inventory": "954500000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "6873200000", "longTermDebt": "2668500000", "shortTermDebt": "599800000", "treasuryStock": "-3459000000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1421500000", "reportedCurrency": "USD", "retainedEarnings": "2475400000", "totalLiabilities": "4696100000", "otherCurrentAssets": "186200000", "totalCurrentAssets": "2443600000", "currentLongTermDebt": "599800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "621200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4429600000", "currentAccountsPayable": "489500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "866600000", "shortLongTermDebtTotal": "3357300000", "totalShareholderEquity": "2177100000", "capitalLeaseObligations": "89000000", "otherCurrentLiabilities": "551400000", "totalCurrentLiabilities": "1640700000", "otherNonCurrentLiabilities": "248700000", "totalNonCurrentLiabilities": "3055400000", "cashAndShortTermInvestments": "681700000", "commonStockSharesOutstanding": "128667522", "intangibleAssetsExcludingGoodwill": "1421500000", "cashAndCashEquivalentsAtCarryingValue": "681700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102100000", "profitLoss": "None", "dividendPayout": "29100000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "85700000", "operatingCashflow": "427500000", "capitalExpenditures": "69600000", "changeInReceivables": "-29700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "567100000", "cashflowFromInvestment": "-848700000", "stockBasedCompensation": "-9500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "145900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1163700000, "cost_of_revenue": 695600000, "gross_profit": 468100000, "research_and_development": null, "selling_general_admin": 280700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 157800000, "depreciation_amortisation": 34200000, "ebitda": 192000000, "interest_expense": 27700000, "interest_income": null, "other_non_operating": null, "pretax_income": 130100000, "tax_provision": 28000000, "effective_tax_rate": null, "net_income": 102100000, "net_income_continuing_ops": 102100000, "net_income_to_common": 102100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 681700000, "short_term_investments": null, "net_receivables": 621200000, "inventory": 954500000, "other_current_assets": null, "total_current_assets": 2443600000, "net_ppe": null, "goodwill": 1917800000, "intangible_assets": 1421500000, "goodwill_and_intangibles": 3339300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4429600000, "total_assets": 6873200000, "short_term_debt": 599800000, "accounts_payable": 489500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1640700000, "long_term_debt": 2668500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3055400000, "total_liabilities": 4696100000, "total_debt": 3268300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2475400000, "total_equity": 2177100000, "shares_outstanding": 128667522, "operating_cash_flow": 427500000, "stock_based_compensation": -9500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -848700000, "dividends_paid": 29100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 567100000, "free_cash_flow": 497100000, "net_change_in_cash": 145900000 }, "raw_data": { "income": { "ebit": "157800000", "ebitda": "192000000", "netIncome": "102100000", "grossProfit": "468100000", "depreciation": "None", "totalRevenue": "1163700000", "costOfRevenue": "695600000", "interestIncome": "None", "incomeBeforeTax": "130100000", "interestExpense": "27700000", "operatingIncome": "152600000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "28000000", "reportedCurrency": "USD", "netInterestIncome": "-27700000", "nonInterestIncome": "None", "operatingExpenses": "315500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "5200000", "costofGoodsAndServicesSold": "695600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34200000", "sellingGeneralAndAdministrative": "280700000", "netIncomeFromContinuingOperations": "102100000" }, "balance": { "goodwill": "1917800000", "inventory": "954500000", "commonStock": "1900000", "currentDebt": "None", "investments": "None", "totalAssets": "6873200000", "longTermDebt": "2668500000", "shortTermDebt": "599800000", "treasuryStock": "-3459000000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1421500000", "reportedCurrency": "USD", "retainedEarnings": "2475400000", "totalLiabilities": "4696100000", "otherCurrentAssets": "186200000", "totalCurrentAssets": "2443600000", "currentLongTermDebt": "599800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "621200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4429600000", "currentAccountsPayable": "489500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "866600000", "shortLongTermDebtTotal": "3357300000", "totalShareholderEquity": "2177100000", "capitalLeaseObligations": "89000000", "otherCurrentLiabilities": "551400000", "totalCurrentLiabilities": "1640700000", "otherNonCurrentLiabilities": "248700000", "totalNonCurrentLiabilities": "3055400000", "cashAndShortTermInvestments": "681700000", "commonStockSharesOutstanding": "128667522", "intangibleAssetsExcludingGoodwill": "1421500000", "cashAndCashEquivalentsAtCarryingValue": "681700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102100000", "profitLoss": "None", "dividendPayout": "29100000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "85700000", "operatingCashflow": "427500000", "capitalExpenditures": "69600000", "changeInReceivables": "-29700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "567100000", "cashflowFromInvestment": "-848700000", "stockBasedCompensation": "-9500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "145900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }