{ "ticker": { "uuid": "53ad1347-d9b9-4cc5-b533-fcf495463237", "symbol": "IR", "name": "Ingersoll Rand Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Industrial Machinery", "page_url": "https://sharemaestro.com/factors/ticker/53ad1347-d9b9-4cc5-b533-fcf495463237/", "api_url": "https://sharemaestro.com/factors/api/tickers/53ad1347-d9b9-4cc5-b533-fcf495463237/" }, "ticker_metadata": { "id": 2167, "uuid": "53ad1347-d9b9-4cc5-b533-fcf495463237", "symbol": "IR", "name": "Ingersoll Rand Inc", "asset_type": "equity", "market_cap": 27769262000, "stock_exchange_id": 3, "industry": "Specialty Industrial Machinery", "sector": "Industrials", "description": "Ingersoll Rand Inc., founded in 1859, is an American worldwide provider of industrial equipment, technologies and related parts and services to a broad and diverse customer base through a family of brands.", "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": "53ad1347-d9b9-4cc5-b533-fcf495463237", "symbol": "IR", "name": "Ingersoll Rand Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Industrial Machinery", "page_url": "https://sharemaestro.com/factors/ticker/53ad1347-d9b9-4cc5-b533-fcf495463237/", "api_url": "https://sharemaestro.com/factors/api/tickers/53ad1347-d9b9-4cc5-b533-fcf495463237/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.02, "value": 0.08, "quality": 0.29, "momentum": 0.17, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 72.25, "market_cap": 28324948956, "pe_ratio": 48.2537, "earnings_yield": 0.0207, "ebitda_to_ev": 0.052, "shareholder_yield": 0.0011, "roe": 0.0577, "piotroski_f_score": 6, "momentum_12_1": -0.088, "volatility_252d": 0.3396 }, "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": "2026-06-07T06:53:27.003912+00:00", "batch_id": "" }, "size": { "price_close": 72.25, "market_cap": 28324948956, "market_cap_usd": 28324948956, "enterprise_value": 31829348956, "shares_outstanding": 392040816, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 48.2537, "pb_ratio": 2.7838, "ptbv_ratio": null, "ps_ratio": 3.6401, "pcf_ratio": 21.8052, "pfcf_ratio": 19.7084, "ev_ebitda": 19.2276, "ev_ebit": 27.373, "ev_sales": 4.0905, "ev_fcf": 22.1468, "earnings_yield": 0.0207, "fcf_yield": 0.0452, "price_to_sales": 3.6401, "price_to_book": 2.7838, "price_to_cashflow": 21.8052, "ebitda_to_ev": 0.052, "sales_yield": 0.2445 }, "yield": { "dividend_yield": 0.0011, "buyback_yield": 0, "shareholder_yield": 0.0011, "debt_paydown_yield": null, "total_yield": 0.0011 }, "quality": { "gross_margin": 0.3824, "operating_margin": 0.1494, "net_margin": 0.0754, "ebitda_margin": 0.2127, "fcf_margin": 0.1847, "roe": 0.0577, "roa": 0.0322, "roic": 0.0638, "roc_greenblatt": null, "asset_turnover": 0.4271, "cash_conversion": 2.4484, "accruals_ratio": -0.0391, "sbc_to_revenue": 0.007, "piotroski_f_score": 6, "altman_z_score": 3.1723, "earnings_stability_5y": 0.6884, "revenue_stability_5y": 0.3626, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1633, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.7841, "net_debt_to_ebitda": 2.117, "debt_to_assets": 0.2623, "interest_coverage": 4.5333, "current_ratio": 2.2271, "quick_ratio": 1.5853, "net_debt": 3504400000, "local_beta": 0.0019, "volatility_252d": 0.3396, "volatility_60d": 0.7308, "max_drawdown_12m": -0.2856, "risk_adjusted_momentum": -0.2591 }, "growth": { "revenue_growth_1y": 0.0686, "revenue_growth_3y_cagr": 0.0895, "revenue_growth_5y_cagr": 0.14, "eps_growth_1y": -0.2867, "eps_growth_3y_cagr": -0.013, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.1084, "book_value_growth_1y": 0.0, "revenue_growth": 0.0686, "earnings_growth": -0.2867 }, "momentum": { "price_return_1m": -0.0459, "price_return_3m": -0.1638, "price_return_6m": -0.0948, "price_return_9m": -0.1068, "price_return_12m": -0.1299, "price_return_12m_ex1m": -0.088, "momentum_6m": -0.0948, "momentum_12m": -0.1299, "momentum_12_1": -0.088, "distance_from_52w_high": -0.2663, "distance_from_52w_low": 0.027, "relative_strength": -0.2299 }, "raw_ttm": { "revenue_ttm": 7781299999, "gross_profit_ttm": 2975700000, "ebit_ttm": 1162800000, "ebitda_ttm": 1655400000, "net_income_ttm": 587000000, "eps_diluted_ttm": 1.4973, "operating_cash_flow_ttm": 1299000000, "capital_expenditure_ttm": 138200000, "fcf_ttm": 1437200000, "dividends_paid_ttm": 31500000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 256499999, "cash_and_equivalents": 1274400000, "total_current_assets": 4289800000, "total_current_liabilities": 1926200000, "net_ppe": null, "total_assets": 18218200000, "total_debt": 4778800000, "total_equity": 10175100000, "net_working_capital": 1090600000, "book_value_per_share": 25.9542, "retained_earnings": 3237400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2438900000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 84, "rank_pb": 61, "rank_ptbv": 50, "rank_ps": 70, "rank_pcf": 79, "rank_ev_ebitda": 75, "rank_ev_ebit": 80, "rank_earnings_yield": 84, "rank_fcf_yield": 70, "rank_dividend_yield": 56, "rank_shareholder_yield": 56, "rank_total_yield": 57, "rank_roe": 58, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 59, "rank_fcf_margin": 50, "rank_piotroski": 43, "rank_accruals": 51, "rank_sue": 50, "rank_eps_growth_1y": 83, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 75, "rank_momentum_12m_ex1m": 73, "rank_relative_strength": 73 }, "composites": { "value_composite": 92, "quality_composite": 71, "momentum_composite": 83, "growth_composite": 81, "yield_composite": 71, "svqf_composite": 92, "vc1_composite": 91, "vc2_composite": 90, "vc3_composite": 90, "trending_value_composite": null, "overall_composite": 98, "quality_value_composite": 0.1523, "os_score": 0.02, "value_percentile": 0.08, "quality_percentile": 0.29, "momentum_percentile": 0.17, "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": 19, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4326, "ticker_id": 2167, "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": "2026-06-07T06:53:27.003912+00:00", "batch_id": "", "os_score_delta": null, "price_close": 72.25, "market_cap": 28324948956, "market_cap_usd": 28324948956, "enterprise_value": 31829348956, "shares_outstanding": 392040816, "fx_rate_to_usd": null, "pe_ratio": 48.25374609, "pb_ratio": 2.78375141, "ptbv_ratio": null, "ps_ratio": 3.64013069, "pcf_ratio": 21.8051955, "pfcf_ratio": 19.70842538, "ev_ebitda": 19.22758787, "ev_ebit": 27.37302112, "ev_sales": 4.09049246, "ev_fcf": 22.14677773, "earnings_yield": 0.02072378, "fcf_yield": 0.0451533, "dividend_yield": 0.00111209, "buyback_yield": 0, "shareholder_yield": 0.00111209, "debt_paydown_yield": null, "total_yield": 0.00111209, "gross_margin": 0.38241682, "operating_margin": 0.14943518, "net_margin": 0.07543727, "ebitda_margin": 0.2127408, "fcf_margin": 0.18469921, "roe": 0.05768985, "roa": 0.03222053, "roic": 0.06383828, "roc_greenblatt": null, "asset_turnover": 0.42711684, "cash_conversion": 2.4483816, "accruals_ratio": -0.0390818, "sbc_to_revenue": 0.00702967, "debt_to_equity": 0.78411023, "net_debt_to_ebitda": 2.11695059, "debt_to_assets": 0.26230912, "interest_coverage": 4.53333335, "current_ratio": 2.22707922, "quick_ratio": 1.58529748, "net_debt": 3504400000, "revenue_growth_1y": 0.06861035, "revenue_growth_3y_cagr": 0.08948381, "revenue_growth_5y_cagr": 0.14002512, "eps_growth_1y": -0.2866691, "eps_growth_3y_cagr": -0.01301242, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.10843672, "book_value_growth_1y": 4.899e-05, "piotroski_f_score": 6, "altman_z_score": 3.17233414, "earnings_stability_5y": 0.688407, "revenue_stability_5y": 0.362638, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04593887, "price_return_3m": -0.16383025, "price_return_6m": -0.09484292, "price_return_9m": -0.10679626, "price_return_12m": -0.12989861, "price_return_12m_ex1m": -0.08800248, "distance_from_52w_high": -0.26628219, "distance_from_52w_low": 0.02700782, "relative_strength": -0.22986219, "local_beta": 0.0019, "volatility_252d": 0.339605, "volatility_60d": 0.7308, "max_drawdown_12m": -0.28557719, "revenue_ttm": 7781299999, "gross_profit_ttm": 2975700000, "ebit_ttm": 1162800000, "ebitda_ttm": 1655400000, "net_income_ttm": 587000000, "eps_diluted_ttm": 1.49729308, "operating_cash_flow_ttm": 1299000000, "capital_expenditure_ttm": 138200000, "fcf_ttm": 1437200000, "dividends_paid_ttm": 31500000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 256499999, "cash_and_equivalents": 1274400000, "total_current_assets": 4289800000, "total_current_liabilities": 1926200000, "net_ppe": null, "total_assets": 18218200000, "total_debt": 4778800000, "total_equity": 10175100000, "net_working_capital": 1090600000, "book_value_per_share": 25.95418534, "retained_earnings": 3237400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2438900000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 84, "rank_pb": 61, "rank_ptbv": 50, "rank_ps": 70, "rank_pcf": 79, "rank_ev_ebitda": 75, "rank_ev_ebit": 80, "rank_earnings_yield": 84, "rank_fcf_yield": 70, "rank_dividend_yield": 56, "rank_shareholder_yield": 56, "rank_total_yield": 57, "rank_roe": 58, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 59, "rank_fcf_margin": 50, "rank_piotroski": 43, "rank_accruals": 51, "rank_sue": 50, "rank_eps_growth_1y": 83, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 75, "rank_momentum_12m_ex1m": 73, "rank_relative_strength": 73, "value_composite": 92, "quality_composite": 71, "momentum_composite": 83, "growth_composite": 81, "yield_composite": 71, "svqf_composite": 92, "vc1_composite": 91, "vc2_composite": 90, "vc3_composite": 90, "trending_value_composite": null, "overall_composite": 98, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 19, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 72.25, "os": 0.02, "value": 0.08, "quality": 0.29, "momentum": 0.17, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 48.2537, "earnings_yield": 0.0207, "shareholder_yield": 0.0011, "roe": 0.0577, "momentum_12_1": -0.088, "complete_fields": { "id": 4326, "ticker_id": 2167, "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": "2026-06-07T06:53:27.003912+00:00", "batch_id": "", "os_score_delta": null, "price_close": 72.25, "market_cap": 28324948956, "market_cap_usd": 28324948956, "enterprise_value": 31829348956, "shares_outstanding": 392040816, "fx_rate_to_usd": null, "pe_ratio": 48.25374609, "pb_ratio": 2.78375141, "ptbv_ratio": null, "ps_ratio": 3.64013069, "pcf_ratio": 21.8051955, "pfcf_ratio": 19.70842538, "ev_ebitda": 19.22758787, "ev_ebit": 27.37302112, "ev_sales": 4.09049246, "ev_fcf": 22.14677773, "earnings_yield": 0.02072378, "fcf_yield": 0.0451533, "dividend_yield": 0.00111209, "buyback_yield": 0, "shareholder_yield": 0.00111209, "debt_paydown_yield": null, "total_yield": 0.00111209, "gross_margin": 0.38241682, "operating_margin": 0.14943518, "net_margin": 0.07543727, "ebitda_margin": 0.2127408, "fcf_margin": 0.18469921, "roe": 0.05768985, "roa": 0.03222053, "roic": 0.06383828, "roc_greenblatt": null, "asset_turnover": 0.42711684, "cash_conversion": 2.4483816, "accruals_ratio": -0.0390818, "sbc_to_revenue": 0.00702967, "debt_to_equity": 0.78411023, "net_debt_to_ebitda": 2.11695059, "debt_to_assets": 0.26230912, "interest_coverage": 4.53333335, "current_ratio": 2.22707922, "quick_ratio": 1.58529748, "net_debt": 3504400000, "revenue_growth_1y": 0.06861035, "revenue_growth_3y_cagr": 0.08948381, "revenue_growth_5y_cagr": 0.14002512, "eps_growth_1y": -0.2866691, "eps_growth_3y_cagr": -0.01301242, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.10843672, "book_value_growth_1y": 4.899e-05, "piotroski_f_score": 6, "altman_z_score": 3.17233414, "earnings_stability_5y": 0.688407, "revenue_stability_5y": 0.362638, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04593887, "price_return_3m": -0.16383025, "price_return_6m": -0.09484292, "price_return_9m": -0.10679626, "price_return_12m": -0.12989861, "price_return_12m_ex1m": -0.08800248, "distance_from_52w_high": -0.26628219, "distance_from_52w_low": 0.02700782, "relative_strength": -0.22986219, "local_beta": 0.0019, "volatility_252d": 0.339605, "volatility_60d": 0.7308, "max_drawdown_12m": -0.28557719, "revenue_ttm": 7781299999, "gross_profit_ttm": 2975700000, "ebit_ttm": 1162800000, "ebitda_ttm": 1655400000, "net_income_ttm": 587000000, "eps_diluted_ttm": 1.49729308, "operating_cash_flow_ttm": 1299000000, "capital_expenditure_ttm": 138200000, "fcf_ttm": 1437200000, "dividends_paid_ttm": 31500000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 256499999, "cash_and_equivalents": 1274400000, "total_current_assets": 4289800000, "total_current_liabilities": 1926200000, "net_ppe": null, "total_assets": 18218200000, "total_debt": 4778800000, "total_equity": 10175100000, "net_working_capital": 1090600000, "book_value_per_share": 25.95418534, "retained_earnings": 3237400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2438900000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 84, "rank_pb": 61, "rank_ptbv": 50, "rank_ps": 70, "rank_pcf": 79, "rank_ev_ebitda": 75, "rank_ev_ebit": 80, "rank_earnings_yield": 84, "rank_fcf_yield": 70, "rank_dividend_yield": 56, "rank_shareholder_yield": 56, "rank_total_yield": 57, "rank_roe": 58, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 59, "rank_fcf_margin": 50, "rank_piotroski": 43, "rank_accruals": 51, "rank_sue": 50, "rank_eps_growth_1y": 83, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 75, "rank_momentum_12m_ex1m": 73, "rank_relative_strength": 73, "value_composite": 92, "quality_composite": 71, "momentum_composite": 83, "growth_composite": 81, "yield_composite": 71, "svqf_composite": 92, "vc1_composite": 91, "vc2_composite": 90, "vc3_composite": 90, "trending_value_composite": null, "overall_composite": 98, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 19, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:42.550696+00:00", "is_restated": false, "income_statement": { "revenue": 7650900000, "cost_of_revenue": 4702100000, "gross_profit": 2948800000, "ebit": 1418000000, "ebitda": 1923800000, "pretax_income": 808200000, "tax_provision": 219400000, "net_income": 581400000, "net_income_to_common": 581400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1248800000, "total_current_assets": 4248000000, "total_assets": 18297200000, "short_term_debt": 1400000, "long_term_debt": 4783300000, "total_debt": 4784700000, "total_liabilities": 8143200000, "total_equity": 10089800000, "shares_outstanding": 401000000, "goodwill_and_intangibles": 12724400000 }, "cash_flow": { "operating_cash_flow": 1355700000, "capital_expenditure": 135600000, "free_cash_flow": 1491300000, "dividends_paid": 31800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280980, "ticker_id": 2167, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:42.550696+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1418000000", "ebitda": "1923800000", "netIncome": "581400000", "grossProfit": "2948800000", "depreciation": "None", "totalRevenue": "7650900000", "costOfRevenue": "4702100000", "interestIncome": "253900000", "incomeBeforeTax": "808200000", "interestExpense": "253900000", "operatingIncome": "1418000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "219400000", "reportedCurrency": "USD", "netInterestIncome": "-253900000", "nonInterestIncome": "None", "operatingExpenses": "1530800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4702100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "505800000", "sellingGeneralAndAdministrative": "1439300000", "netIncomeFromContinuingOperations": "588800000" }, "balance": { "goodwill": "8484100000", "inventory": "1172900000", "commonStock": "4300000", "currentDebt": "None", "investments": "None", "totalAssets": "18297200000", "longTermDebt": "4783300000", "shortTermDebt": "1400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4240300000", "reportedCurrency": "USD", "retainedEarnings": "3053100000", "totalLiabilities": "8143200000", "otherCurrentAssets": "308300000", "totalCurrentAssets": "4248000000", "currentLongTermDebt": "1400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1518000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14049200000", "currentAccountsPayable": "996100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "930300000", "shortLongTermDebtTotal": "4784700000", "totalShareholderEquity": "10089800000", "capitalLeaseObligations": "64800000", "otherCurrentLiabilities": "1068800000", "totalCurrentLiabilities": "2066300000", "otherNonCurrentLiabilities": "462500000", "totalNonCurrentLiabilities": "6076900000", "cashAndShortTermInvestments": "1248800000", "commonStockSharesOutstanding": "401000000", "intangibleAssetsExcludingGoodwill": "4240300000", "cashAndCashEquivalentsAtCarryingValue": "1248800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "581400000", "profitLoss": "None", "dividendPayout": "31800000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-26100000", "operatingCashflow": "1355700000", "capitalExpenditures": "135600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1053800000", "cashflowFromInvestment": "-660600000", "stockBasedCompensation": "53000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1018000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "505800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7650900000, "cost_of_revenue": 4702100000, "gross_profit": 2948800000, "research_and_development": null, "selling_general_admin": 1439300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1418000000, "depreciation_amortisation": 505800000, "ebitda": 1923800000, "interest_expense": 253900000, "interest_income": null, "other_non_operating": null, "pretax_income": 808200000, "tax_provision": 219400000, "effective_tax_rate": null, "net_income": 581400000, "net_income_continuing_ops": 588800000, "net_income_to_common": 581400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1248800000, "short_term_investments": null, "net_receivables": 1518000000, "inventory": 1172900000, "other_current_assets": null, "total_current_assets": 4248000000, "net_ppe": null, "goodwill": 8484100000, "intangible_assets": 4240300000, "goodwill_and_intangibles": 12724400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14049200000, "total_assets": 18297200000, "short_term_debt": 1400000, "accounts_payable": 996100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2066300000, "long_term_debt": 4783300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6076900000, "total_liabilities": 8143200000, "total_debt": 4784700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3053100000, "total_equity": 10089800000, "shares_outstanding": 401000000, "operating_cash_flow": 1355700000, "stock_based_compensation": 53000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 135600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -660600000, "dividends_paid": 31800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1053800000, "free_cash_flow": 1491300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1418000000", "ebitda": "1923800000", "netIncome": "581400000", "grossProfit": "2948800000", "depreciation": "None", "totalRevenue": "7650900000", "costOfRevenue": "4702100000", "interestIncome": "253900000", "incomeBeforeTax": "808200000", "interestExpense": "253900000", "operatingIncome": "1418000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "219400000", "reportedCurrency": "USD", "netInterestIncome": "-253900000", "nonInterestIncome": "None", "operatingExpenses": "1530800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4702100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "505800000", "sellingGeneralAndAdministrative": "1439300000", "netIncomeFromContinuingOperations": "588800000" }, "balance": { "goodwill": "8484100000", "inventory": "1172900000", "commonStock": "4300000", "currentDebt": "None", "investments": "None", "totalAssets": "18297200000", "longTermDebt": "4783300000", "shortTermDebt": "1400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4240300000", "reportedCurrency": "USD", "retainedEarnings": "3053100000", "totalLiabilities": "8143200000", "otherCurrentAssets": "308300000", "totalCurrentAssets": "4248000000", "currentLongTermDebt": "1400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1518000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14049200000", "currentAccountsPayable": "996100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "930300000", "shortLongTermDebtTotal": "4784700000", "totalShareholderEquity": "10089800000", "capitalLeaseObligations": "64800000", "otherCurrentLiabilities": "1068800000", "totalCurrentLiabilities": "2066300000", "otherNonCurrentLiabilities": "462500000", "totalNonCurrentLiabilities": "6076900000", "cashAndShortTermInvestments": "1248800000", "commonStockSharesOutstanding": "401000000", "intangibleAssetsExcludingGoodwill": "4240300000", "cashAndCashEquivalentsAtCarryingValue": "1248800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "581400000", "profitLoss": "None", "dividendPayout": "31800000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-26100000", "operatingCashflow": "1355700000", "capitalExpenditures": "135600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1053800000", "cashflowFromInvestment": "-660600000", "stockBasedCompensation": "53000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1018000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "505800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:42.550696+00:00", "is_restated": false, "income_statement": { "revenue": 7235000000, "cost_of_revenue": 4065000000, "gross_profit": 3170000000, "ebit": 1346000000, "ebitda": 1828000000, "pretax_income": 1108800000, "tax_provision": 262500000, "net_income": 838600000, "net_income_to_common": 838600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1541200000, "total_current_assets": 4163500000, "total_assets": 18009800000, "short_term_debt": 59400000, "long_term_debt": 4754400000, "total_debt": 4813800000, "total_liabilities": 7764500000, "total_equity": 10245300000, "shares_outstanding": 407200000, "goodwill_and_intangibles": 12520900000 }, "cash_flow": { "operating_cash_flow": 1396700000, "capital_expenditure": 149100000, "free_cash_flow": 1545800000, "dividends_paid": 32300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280985, "ticker_id": 2167, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:42.550696+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1346000000", "ebitda": "1828000000", "netIncome": "838600000", "grossProfit": "3170000000", "depreciation": "None", "totalRevenue": "7235000000", "costOfRevenue": "4065000000", "interestIncome": "213200000", "incomeBeforeTax": "1108800000", "interestExpense": "213200000", "operatingIncome": "1300100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "262500000", "reportedCurrency": "USD", "netInterestIncome": "-213200000", "nonInterestIncome": "None", "operatingExpenses": "1869900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "116600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4065000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "482000000", "sellingGeneralAndAdministrative": "1344400000", "netIncomeFromContinuingOperations": "846300000" }, "balance": { "goodwill": "8148100000", "inventory": "1055000000", "commonStock": "4300000", "currentDebt": "None", "investments": "None", "totalAssets": "18009800000", "longTermDebt": "4754400000", "shortTermDebt": "59400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4372800000", "reportedCurrency": "USD", "retainedEarnings": "2503500000", "totalLiabilities": "7764500000", "otherCurrentAssets": "231900000", "totalCurrentAssets": "4163500000", "currentLongTermDebt": "3100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1335400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13846300000", "currentAccountsPayable": "843600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "842100000", "shortLongTermDebtTotal": "3100000", "totalShareholderEquity": "10245300000", "capitalLeaseObligations": "56300000", "otherCurrentLiabilities": "524800000", "totalCurrentLiabilities": "1818900000", "otherNonCurrentLiabilities": "294300000", "totalNonCurrentLiabilities": "5945600000", "cashAndShortTermInvestments": "1541200000", "commonStockSharesOutstanding": "407200000", "intangibleAssetsExcludingGoodwill": "4372800000", "cashAndCashEquivalentsAtCarryingValue": "1541200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "846300000", "profitLoss": "None", "dividendPayout": "32300000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "39800000", "operatingCashflow": "1396700000", "capitalExpenditures": "149100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1707500000", "cashflowFromInvestment": "-3107700000", "stockBasedCompensation": "58800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-260700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "482000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7235000000, "cost_of_revenue": 4065000000, "gross_profit": 3170000000, "research_and_development": 116600000, "selling_general_admin": 1344400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1346000000, "depreciation_amortisation": 482000000, "ebitda": 1828000000, "interest_expense": 213200000, "interest_income": null, "other_non_operating": null, "pretax_income": 1108800000, "tax_provision": 262500000, "effective_tax_rate": null, "net_income": 838600000, "net_income_continuing_ops": 846300000, "net_income_to_common": 838600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1541200000, "short_term_investments": null, "net_receivables": 1335400000, "inventory": 1055000000, "other_current_assets": null, "total_current_assets": 4163500000, "net_ppe": null, "goodwill": 8148100000, "intangible_assets": 4372800000, "goodwill_and_intangibles": 12520900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13846300000, "total_assets": 18009800000, "short_term_debt": 59400000, "accounts_payable": 843600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1818900000, "long_term_debt": 4754400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5945600000, "total_liabilities": 7764500000, "total_debt": 4813800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2503500000, "total_equity": 10245300000, "shares_outstanding": 407200000, "operating_cash_flow": 1396700000, "stock_based_compensation": 58800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 149100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3107700000, "dividends_paid": 32300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1707500000, "free_cash_flow": 1545800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1346000000", "ebitda": "1828000000", "netIncome": "838600000", "grossProfit": "3170000000", "depreciation": "None", "totalRevenue": "7235000000", "costOfRevenue": "4065000000", "interestIncome": "213200000", "incomeBeforeTax": "1108800000", "interestExpense": "213200000", "operatingIncome": "1300100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "262500000", "reportedCurrency": "USD", "netInterestIncome": "-213200000", "nonInterestIncome": "None", "operatingExpenses": "1869900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "116600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4065000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "482000000", "sellingGeneralAndAdministrative": "1344400000", "netIncomeFromContinuingOperations": "846300000" }, "balance": { "goodwill": "8148100000", "inventory": "1055000000", "commonStock": "4300000", "currentDebt": "None", "investments": "None", "totalAssets": "18009800000", "longTermDebt": "4754400000", "shortTermDebt": "59400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4372800000", "reportedCurrency": "USD", "retainedEarnings": "2503500000", "totalLiabilities": "7764500000", "otherCurrentAssets": "231900000", "totalCurrentAssets": "4163500000", "currentLongTermDebt": "3100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1335400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13846300000", "currentAccountsPayable": "843600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "842100000", "shortLongTermDebtTotal": "3100000", "totalShareholderEquity": "10245300000", "capitalLeaseObligations": "56300000", "otherCurrentLiabilities": "524800000", "totalCurrentLiabilities": "1818900000", "otherNonCurrentLiabilities": "294300000", "totalNonCurrentLiabilities": "5945600000", "cashAndShortTermInvestments": "1541200000", "commonStockSharesOutstanding": "407200000", "intangibleAssetsExcludingGoodwill": "4372800000", "cashAndCashEquivalentsAtCarryingValue": "1541200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "846300000", "profitLoss": "None", "dividendPayout": "32300000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "39800000", "operatingCashflow": "1396700000", "capitalExpenditures": "149100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1707500000", "cashflowFromInvestment": "-3107700000", "stockBasedCompensation": "58800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-260700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "482000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:42.550696+00:00", "is_restated": false, "income_statement": { "revenue": 6876100000, "cost_of_revenue": 3993900000, "gross_profit": 2882200000, "ebit": 1187800000, "ebitda": 1646900000, "pretax_income": 1025100000, "tax_provision": 240000000, "net_income": 778700000, "net_income_to_common": 778700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1595500000, "total_current_assets": 4050400000, "total_assets": 15563500000, "short_term_debt": 72200000, "long_term_debt": 2693000000, "total_debt": 2765200000, "total_liabilities": 5716800000, "total_equity": 9783800000, "shares_outstanding": 409000000, "goodwill_and_intangibles": 10220800000 }, "cash_flow": { "operating_cash_flow": 1377400000, "capital_expenditure": 105400000, "free_cash_flow": 1482800000, "dividends_paid": 32400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280990, "ticker_id": 2167, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:42.550696+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1187800000", "ebitda": "1646900000", "netIncome": "778700000", "grossProfit": "2882200000", "depreciation": "None", "totalRevenue": "6876100000", "costOfRevenue": "3993900000", "interestIncome": "156700000", "incomeBeforeTax": "1025100000", "interestExpense": "156700000", "operatingIncome": "1164300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "240000000", "reportedCurrency": "USD", "netInterestIncome": "-156700000", "nonInterestIncome": "None", "operatingExpenses": "1717900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "108000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3993900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "459100000", "sellingGeneralAndAdministrative": "961600000", "netIncomeFromContinuingOperations": "785100000" }, "balance": { "goodwill": "6609700000", "inventory": "1001100000", "commonStock": "4300000", "currentDebt": "None", "investments": "None", "totalAssets": "15563500000", "longTermDebt": "2693000000", "shortTermDebt": "72200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3611100000", "reportedCurrency": "USD", "retainedEarnings": "1697200000", "totalLiabilities": "5716800000", "otherCurrentAssets": "219600000", "totalCurrentAssets": "4050400000", "currentLongTermDebt": "30600000", "longTermInvestments": "None", "shortTermInvestments": "157700000", "currentNetReceivables": "1234200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11513100000", "currentAccountsPayable": "801200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "711400000", "shortLongTermDebtTotal": "2765200000", "totalShareholderEquity": "9783800000", "capitalLeaseObligations": "41600000", "otherCurrentLiabilities": "544300000", "totalCurrentLiabilities": "1827300000", "otherNonCurrentLiabilities": "433900000", "totalNonCurrentLiabilities": "3889500000", "cashAndShortTermInvestments": "1595500000", "commonStockSharesOutstanding": "409000000", "intangibleAssetsExcludingGoodwill": "3611100000", "cashAndCashEquivalentsAtCarryingValue": "1595500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "778700000", "profitLoss": "None", "dividendPayout": "32400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "117300000", "operatingCashflow": "1377400000", "capitalExpenditures": "105400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-337500000", "cashflowFromInvestment": "-1060500000", "stockBasedCompensation": "51900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-263000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "459100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6876100000, "cost_of_revenue": 3993900000, "gross_profit": 2882200000, "research_and_development": 108000000, "selling_general_admin": 961600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1187800000, "depreciation_amortisation": 459100000, "ebitda": 1646900000, "interest_expense": 156700000, "interest_income": null, "other_non_operating": null, "pretax_income": 1025100000, "tax_provision": 240000000, "effective_tax_rate": null, "net_income": 778700000, "net_income_continuing_ops": 785100000, "net_income_to_common": 778700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1595500000, "short_term_investments": 157700000, "net_receivables": 1234200000, "inventory": 1001100000, "other_current_assets": null, "total_current_assets": 4050400000, "net_ppe": null, "goodwill": 6609700000, "intangible_assets": 3611100000, "goodwill_and_intangibles": 10220800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11513100000, "total_assets": 15563500000, "short_term_debt": 72200000, "accounts_payable": 801200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1827300000, "long_term_debt": 2693000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3889500000, "total_liabilities": 5716800000, "total_debt": 2765200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1697200000, "total_equity": 9783800000, "shares_outstanding": 409000000, "operating_cash_flow": 1377400000, "stock_based_compensation": 51900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 105400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1060500000, "dividends_paid": 32400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -337500000, "free_cash_flow": 1482800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1187800000", "ebitda": "1646900000", "netIncome": "778700000", "grossProfit": "2882200000", "depreciation": "None", "totalRevenue": "6876100000", "costOfRevenue": "3993900000", "interestIncome": "156700000", "incomeBeforeTax": "1025100000", "interestExpense": "156700000", "operatingIncome": "1164300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "240000000", "reportedCurrency": "USD", "netInterestIncome": "-156700000", "nonInterestIncome": "None", "operatingExpenses": "1717900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "108000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3993900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "459100000", "sellingGeneralAndAdministrative": "961600000", "netIncomeFromContinuingOperations": "785100000" }, "balance": { "goodwill": "6609700000", "inventory": "1001100000", "commonStock": "4300000", "currentDebt": "None", "investments": "None", "totalAssets": "15563500000", "longTermDebt": "2693000000", "shortTermDebt": "72200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3611100000", "reportedCurrency": "USD", "retainedEarnings": "1697200000", "totalLiabilities": "5716800000", "otherCurrentAssets": "219600000", "totalCurrentAssets": "4050400000", "currentLongTermDebt": "30600000", "longTermInvestments": "None", "shortTermInvestments": "157700000", "currentNetReceivables": "1234200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11513100000", "currentAccountsPayable": "801200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "711400000", "shortLongTermDebtTotal": "2765200000", "totalShareholderEquity": "9783800000", "capitalLeaseObligations": "41600000", "otherCurrentLiabilities": "544300000", "totalCurrentLiabilities": "1827300000", "otherNonCurrentLiabilities": "433900000", "totalNonCurrentLiabilities": "3889500000", "cashAndShortTermInvestments": "1595500000", "commonStockSharesOutstanding": "409000000", "intangibleAssetsExcludingGoodwill": "3611100000", "cashAndCashEquivalentsAtCarryingValue": "1595500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "778700000", "profitLoss": "None", "dividendPayout": "32400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "117300000", "operatingCashflow": "1377400000", "capitalExpenditures": "105400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-337500000", "cashflowFromInvestment": "-1060500000", "stockBasedCompensation": "51900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-263000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "459100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:42.550696+00:00", "is_restated": false, "income_statement": { "revenue": 5916300000, "cost_of_revenue": 3590700000, "gross_profit": 2325600000, "ebit": 845400000, "ebitda": 1278200000, "pretax_income": 742200000, "tax_provision": 149600000, "net_income": 604700000, "net_income_to_common": 604700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1613000000, "total_current_assets": 3967300000, "total_assets": 14765900000, "short_term_debt": 36500000, "long_term_debt": 3788300000, "total_debt": 3824800000, "total_liabilities": 5508700000, "total_equity": 9257200000, "shares_outstanding": 410200000, "goodwill_and_intangibles": 9642800000 }, "cash_flow": { "operating_cash_flow": 860300000, "capital_expenditure": 94600000, "free_cash_flow": 954900000, "dividends_paid": 32400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280995, "ticker_id": 2167, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:42.550696+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "845400000", "ebitda": "1278200000", "netIncome": "604700000", "grossProfit": "2325600000", "depreciation": "None", "totalRevenue": "5916300000", "costOfRevenue": "3590700000", "interestIncome": "103200000", "incomeBeforeTax": "742200000", "interestExpense": "103200000", "operatingIncome": "817300000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "149600000", "reportedCurrency": "USD", "netInterestIncome": "-103200000", "nonInterestIncome": "None", "operatingExpenses": "1508300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "91000000", "otherNonOperatingIncome": "-23300000", "costofGoodsAndServicesSold": "3590700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "432800000", "sellingGeneralAndAdministrative": "2545900000", "netIncomeFromContinuingOperations": "1796200000" }, "balance": { "goodwill": "6064200000", "inventory": "1025400000", "commonStock": "4300000", "currentDebt": "None", "investments": "None", "totalAssets": "14765900000", "longTermDebt": "3788300000", "shortTermDebt": "36500000", "treasuryStock": "-1719400000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "3578600000", "reportedCurrency": "USD", "retainedEarnings": "950900000", "totalLiabilities": "5508700000", "otherCurrentAssets": "206900000", "totalCurrentAssets": "3967300000", "currentLongTermDebt": "36500000", "longTermInvestments": "None", "shortTermInvestments": "34800000", "currentNetReceivables": "1122000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10798600000", "currentAccountsPayable": "778700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1536100000", "shortLongTermDebtTotal": "3824800000", "totalShareholderEquity": "9257200000", "capitalLeaseObligations": "39600000", "otherCurrentLiabilities": "553200000", "totalCurrentLiabilities": "1674000000", "otherNonCurrentLiabilities": "1821200000", "totalNonCurrentLiabilities": "3834700000", "cashAndShortTermInvestments": "1613000000", "commonStockSharesOutstanding": "410200000", "intangibleAssetsExcludingGoodwill": "3578600000", "cashAndCashEquivalentsAtCarryingValue": "1613000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "593300000", "profitLoss": "None", "dividendPayout": "32400000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-225600000", "operatingCashflow": "860300000", "capitalExpenditures": "94600000", "changeInReceivables": "-345400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-954000000", "cashflowFromInvestment": "-332900000", "stockBasedCompensation": "78900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-888600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-261100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "432800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5916300000, "cost_of_revenue": 3590700000, "gross_profit": 2325600000, "research_and_development": 91000000, "selling_general_admin": 2545900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 845400000, "depreciation_amortisation": 432800000, "ebitda": 1278200000, "interest_expense": 103200000, "interest_income": null, "other_non_operating": null, "pretax_income": 742200000, "tax_provision": 149600000, "effective_tax_rate": null, "net_income": 604700000, "net_income_continuing_ops": 1796200000, "net_income_to_common": 604700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1613000000, "short_term_investments": 34800000, "net_receivables": 1122000000, "inventory": 1025400000, "other_current_assets": null, "total_current_assets": 3967300000, "net_ppe": null, "goodwill": 6064200000, "intangible_assets": 3578600000, "goodwill_and_intangibles": 9642800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10798600000, "total_assets": 14765900000, "short_term_debt": 36500000, "accounts_payable": 778700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1674000000, "long_term_debt": 3788300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3834700000, "total_liabilities": 5508700000, "total_debt": 3824800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 950900000, "total_equity": 9257200000, "shares_outstanding": 410200000, "operating_cash_flow": 860300000, "stock_based_compensation": 78900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 94600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -332900000, "dividends_paid": 32400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -954000000, "free_cash_flow": 954900000, "net_change_in_cash": -888600000 }, "raw_data": { "income": { "ebit": "845400000", "ebitda": "1278200000", "netIncome": "604700000", "grossProfit": "2325600000", "depreciation": "None", "totalRevenue": "5916300000", "costOfRevenue": "3590700000", "interestIncome": "103200000", "incomeBeforeTax": "742200000", "interestExpense": "103200000", "operatingIncome": "817300000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "149600000", "reportedCurrency": "USD", "netInterestIncome": "-103200000", "nonInterestIncome": "None", "operatingExpenses": "1508300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "91000000", "otherNonOperatingIncome": "-23300000", "costofGoodsAndServicesSold": "3590700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "432800000", "sellingGeneralAndAdministrative": "2545900000", "netIncomeFromContinuingOperations": "1796200000" }, "balance": { "goodwill": "6064200000", "inventory": "1025400000", "commonStock": "4300000", "currentDebt": "None", "investments": "None", "totalAssets": "14765900000", "longTermDebt": "3788300000", "shortTermDebt": "36500000", "treasuryStock": "-1719400000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "3578600000", "reportedCurrency": "USD", "retainedEarnings": "950900000", "totalLiabilities": "5508700000", "otherCurrentAssets": "206900000", "totalCurrentAssets": "3967300000", "currentLongTermDebt": "36500000", "longTermInvestments": "None", "shortTermInvestments": "34800000", "currentNetReceivables": "1122000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10798600000", "currentAccountsPayable": "778700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1536100000", "shortLongTermDebtTotal": "3824800000", "totalShareholderEquity": "9257200000", "capitalLeaseObligations": "39600000", "otherCurrentLiabilities": "553200000", "totalCurrentLiabilities": "1674000000", "otherNonCurrentLiabilities": "1821200000", "totalNonCurrentLiabilities": "3834700000", "cashAndShortTermInvestments": "1613000000", "commonStockSharesOutstanding": "410200000", "intangibleAssetsExcludingGoodwill": "3578600000", "cashAndCashEquivalentsAtCarryingValue": "1613000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "593300000", "profitLoss": "None", "dividendPayout": "32400000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-225600000", "operatingCashflow": "860300000", "capitalExpenditures": "94600000", "changeInReceivables": "-345400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-954000000", "cashflowFromInvestment": "-332900000", "stockBasedCompensation": "78900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-888600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-261100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "432800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:42.550696+00:00", "is_restated": false, "income_statement": { "revenue": 5152400000, "cost_of_revenue": 3163900000, "gross_profit": 1988500000, "ebit": 600700000, "ebitda": 1022800000, "pretax_income": 501600000, "tax_provision": -21800000, "net_income": 562500000, "net_income_to_common": 562500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2109600000, "total_current_assets": 4114900000, "total_assets": 15154500000, "short_term_debt": 38800000, "long_term_debt": 4491700000, "total_debt": 4530500000, "total_liabilities": 6083300000, "total_equity": 9071200000, "shares_outstanding": 421200000, "goodwill_and_intangibles": 9894300000 }, "cash_flow": { "operating_cash_flow": 615500000, "capital_expenditure": 64100000, "free_cash_flow": 679600000, "dividends_paid": 8200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281000, "ticker_id": 2167, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:42.550696+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "600700000", "ebitda": "1022800000", "netIncome": "562500000", "grossProfit": "1988500000", "depreciation": "None", "totalRevenue": "5152400000", "costOfRevenue": "3163900000", "interestIncome": "87700000", "incomeBeforeTax": "501600000", "interestExpense": "87700000", "operatingIncome": "565700000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-21800000", "reportedCurrency": "USD", "netInterestIncome": "-87700000", "nonInterestIncome": "None", "operatingExpenses": "1422800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "74000000", "otherNonOperatingIncome": "1100000", "costofGoodsAndServicesSold": "3163900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "422100000", "sellingGeneralAndAdministrative": "2446300000", "netIncomeFromContinuingOperations": "1457200000" }, "balance": { "goodwill": "5981600000", "inventory": "854200000", "commonStock": "4300000", "currentDebt": "None", "investments": "None", "totalAssets": "15154500000", "longTermDebt": "4491700000", "shortTermDebt": "38800000", "treasuryStock": "-1719400000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "3912700000", "reportedCurrency": "USD", "retainedEarnings": "378600000", "totalLiabilities": "6083300000", "otherCurrentAssets": "186900000", "totalCurrentAssets": "4114900000", "currentLongTermDebt": "38800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "948600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11039600000", "currentAccountsPayable": "670500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1398800000", "shortLongTermDebtTotal": "4530500000", "totalShareholderEquity": "9071200000", "capitalLeaseObligations": "34900000", "otherCurrentLiabilities": "516300000", "totalCurrentLiabilities": "1467700000", "otherNonCurrentLiabilities": "1961100000", "totalNonCurrentLiabilities": "4615600000", "cashAndShortTermInvestments": "2109600000", "commonStockSharesOutstanding": "421200000", "intangibleAssetsExcludingGoodwill": "3912700000", "cashAndCashEquivalentsAtCarryingValue": "2109600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "523400000", "profitLoss": "None", "dividendPayout": "8200000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-134400000", "operatingCashflow": "615500000", "capitalExpenditures": "64100000", "changeInReceivables": "-265400000", "changeInExchangeRate": "-45700000", "cashflowFromFinancing": "-1157000000", "cashflowFromInvestment": "914300000", "stockBasedCompensation": "87200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1130700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-736800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "422100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5152400000, "cost_of_revenue": 3163900000, "gross_profit": 1988500000, "research_and_development": 74000000, "selling_general_admin": 2446300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 600700000, "depreciation_amortisation": 422100000, "ebitda": 1022800000, "interest_expense": 87700000, "interest_income": null, "other_non_operating": null, "pretax_income": 501600000, "tax_provision": -21800000, "effective_tax_rate": null, "net_income": 562500000, "net_income_continuing_ops": 1457200000, "net_income_to_common": 562500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2109600000, "short_term_investments": null, "net_receivables": 948600000, "inventory": 854200000, "other_current_assets": null, "total_current_assets": 4114900000, "net_ppe": null, "goodwill": 5981600000, "intangible_assets": 3912700000, "goodwill_and_intangibles": 9894300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11039600000, "total_assets": 15154500000, "short_term_debt": 38800000, "accounts_payable": 670500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1467700000, "long_term_debt": 4491700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4615600000, "total_liabilities": 6083300000, "total_debt": 4530500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 378600000, "total_equity": 9071200000, "shares_outstanding": 421200000, "operating_cash_flow": 615500000, "stock_based_compensation": 87200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 914300000, "dividends_paid": 8200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1157000000, "free_cash_flow": 679600000, "net_change_in_cash": -1130700000 }, "raw_data": { "income": { "ebit": "600700000", "ebitda": "1022800000", "netIncome": "562500000", "grossProfit": "1988500000", "depreciation": "None", "totalRevenue": "5152400000", "costOfRevenue": "3163900000", "interestIncome": "87700000", "incomeBeforeTax": "501600000", "interestExpense": "87700000", "operatingIncome": "565700000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-21800000", "reportedCurrency": "USD", "netInterestIncome": "-87700000", "nonInterestIncome": "None", "operatingExpenses": "1422800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "74000000", "otherNonOperatingIncome": "1100000", "costofGoodsAndServicesSold": "3163900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "422100000", "sellingGeneralAndAdministrative": "2446300000", "netIncomeFromContinuingOperations": "1457200000" }, "balance": { "goodwill": "5981600000", "inventory": "854200000", "commonStock": "4300000", "currentDebt": "None", "investments": "None", "totalAssets": "15154500000", "longTermDebt": "4491700000", "shortTermDebt": "38800000", "treasuryStock": "-1719400000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "3912700000", "reportedCurrency": "USD", "retainedEarnings": "378600000", "totalLiabilities": "6083300000", "otherCurrentAssets": "186900000", "totalCurrentAssets": "4114900000", "currentLongTermDebt": "38800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "948600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11039600000", "currentAccountsPayable": "670500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1398800000", "shortLongTermDebtTotal": "4530500000", "totalShareholderEquity": "9071200000", "capitalLeaseObligations": "34900000", "otherCurrentLiabilities": "516300000", "totalCurrentLiabilities": "1467700000", "otherNonCurrentLiabilities": "1961100000", "totalNonCurrentLiabilities": "4615600000", "cashAndShortTermInvestments": "2109600000", "commonStockSharesOutstanding": "421200000", "intangibleAssetsExcludingGoodwill": "3912700000", "cashAndCashEquivalentsAtCarryingValue": "2109600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "523400000", "profitLoss": "None", "dividendPayout": "8200000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-134400000", "operatingCashflow": "615500000", "capitalExpenditures": "64100000", "changeInReceivables": "-265400000", "changeInExchangeRate": "-45700000", "cashflowFromFinancing": "-1157000000", "cashflowFromInvestment": "914300000", "stockBasedCompensation": "87200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1130700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-736800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "422100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:42.550696+00:00", "is_restated": false, "income_statement": { "revenue": 3973200000, "cost_of_revenue": 2568300000, "gross_profit": 1404900000, "ebit": 65700000, "ebitda": 478200000, "pretax_income": -43800000, "tax_provision": 13000000, "net_income": -33299999, "net_income_to_common": -33299999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1750900000, "total_current_assets": 3862100000, "total_assets": 16058600000, "short_term_debt": 40400000, "long_term_debt": 4496500000, "total_debt": 4536900000, "total_liabilities": 6869100000, "total_equity": 9189500000, "shares_outstanding": 382800000, "goodwill_and_intangibles": 11036200000 }, "cash_flow": { "operating_cash_flow": 914300000, "capital_expenditure": 48700000, "free_cash_flow": 963000000, "dividends_paid": 22700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281005, "ticker_id": 2167, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:42.550696+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "65700000", "ebitda": "478200000", "netIncome": "-33299999", "grossProfit": "1404900000", "depreciation": "None", "totalRevenue": "3973200000", "costOfRevenue": "2568300000", "interestIncome": "111100000", "incomeBeforeTax": "-43800000", "interestExpense": "111100000", "operatingIncome": "59600000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "13000000", "reportedCurrency": "USD", "netInterestIncome": "-111100000", "nonInterestIncome": "None", "operatingExpenses": "1345300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "58000000", "otherNonOperatingIncome": "4100000", "costofGoodsAndServicesSold": "2568300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "412500000", "sellingGeneralAndAdministrative": "2270600000", "netIncomeFromContinuingOperations": "991400000" }, "balance": { "goodwill": "6303600000", "inventory": "943600000", "commonStock": "4200000", "currentDebt": "None", "investments": "None", "totalAssets": "16058600000", "longTermDebt": "4496500000", "shortTermDebt": "40400000", "treasuryStock": "-1719400000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "4732600000", "reportedCurrency": "USD", "retainedEarnings": "-175700000", "totalLiabilities": "6869100000", "otherCurrentAssets": "201000000", "totalCurrentAssets": "3862100000", "currentLongTermDebt": "40400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "966600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12196500000", "currentAccountsPayable": "671100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1349500000", "shortLongTermDebtTotal": "4536900000", "totalShareholderEquity": "9189500000", "capitalLeaseObligations": "57400000", "otherCurrentLiabilities": "614300000", "totalCurrentLiabilities": "1498600000", "otherNonCurrentLiabilities": "2315700000", "totalNonCurrentLiabilities": "5370500000", "cashAndShortTermInvestments": "1750900000", "commonStockSharesOutstanding": "382800000", "intangibleAssetsExcludingGoodwill": "4732600000", "cashAndCashEquivalentsAtCarryingValue": "1750900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32400000", "profitLoss": "None", "dividendPayout": "22700000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "170800000", "operatingCashflow": "914300000", "capitalExpenditures": "48700000", "changeInReceivables": "5900000", "changeInExchangeRate": "68200000", "cashflowFromFinancing": "328700000", "cashflowFromInvestment": "-37900000", "stockBasedCompensation": "47500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2011300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "500900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3973200000, "cost_of_revenue": 2568300000, "gross_profit": 1404900000, "research_and_development": 58000000, "selling_general_admin": 2270600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65700000, "depreciation_amortisation": 412500000, "ebitda": 478200000, "interest_expense": 111100000, "interest_income": null, "other_non_operating": null, "pretax_income": -43800000, "tax_provision": 13000000, "effective_tax_rate": null, "net_income": -33299999, "net_income_continuing_ops": 991400000, "net_income_to_common": -33299999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1750900000, "short_term_investments": null, "net_receivables": 966600000, "inventory": 943600000, "other_current_assets": null, "total_current_assets": 3862100000, "net_ppe": null, "goodwill": 6303600000, "intangible_assets": 4732600000, "goodwill_and_intangibles": 11036200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12196500000, "total_assets": 16058600000, "short_term_debt": 40400000, "accounts_payable": 671100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1498600000, "long_term_debt": 4496500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5370500000, "total_liabilities": 6869100000, "total_debt": 4536900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -175700000, "total_equity": 9189500000, "shares_outstanding": 382800000, "operating_cash_flow": 914300000, "stock_based_compensation": 47500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37900000, "dividends_paid": 22700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 328700000, "free_cash_flow": 963000000, "net_change_in_cash": 2011300000 }, "raw_data": { "income": { "ebit": "65700000", "ebitda": "478200000", "netIncome": "-33299999", "grossProfit": "1404900000", "depreciation": "None", "totalRevenue": "3973200000", "costOfRevenue": "2568300000", "interestIncome": "111100000", "incomeBeforeTax": "-43800000", "interestExpense": "111100000", "operatingIncome": "59600000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "13000000", "reportedCurrency": "USD", "netInterestIncome": "-111100000", "nonInterestIncome": "None", "operatingExpenses": "1345300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "58000000", "otherNonOperatingIncome": "4100000", "costofGoodsAndServicesSold": "2568300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "412500000", "sellingGeneralAndAdministrative": "2270600000", "netIncomeFromContinuingOperations": "991400000" }, "balance": { "goodwill": "6303600000", "inventory": "943600000", "commonStock": "4200000", "currentDebt": "None", "investments": "None", "totalAssets": "16058600000", "longTermDebt": "4496500000", "shortTermDebt": "40400000", "treasuryStock": "-1719400000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "4732600000", "reportedCurrency": "USD", "retainedEarnings": "-175700000", "totalLiabilities": "6869100000", "otherCurrentAssets": "201000000", "totalCurrentAssets": "3862100000", "currentLongTermDebt": "40400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "966600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12196500000", "currentAccountsPayable": "671100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1349500000", "shortLongTermDebtTotal": "4536900000", "totalShareholderEquity": "9189500000", "capitalLeaseObligations": "57400000", "otherCurrentLiabilities": "614300000", "totalCurrentLiabilities": "1498600000", "otherNonCurrentLiabilities": "2315700000", "totalNonCurrentLiabilities": "5370500000", "cashAndShortTermInvestments": "1750900000", "commonStockSharesOutstanding": "382800000", "intangibleAssetsExcludingGoodwill": "4732600000", "cashAndCashEquivalentsAtCarryingValue": "1750900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32400000", "profitLoss": "None", "dividendPayout": "22700000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "170800000", "operatingCashflow": "914300000", "capitalExpenditures": "48700000", "changeInReceivables": "5900000", "changeInExchangeRate": "68200000", "cashflowFromFinancing": "328700000", "cashflowFromInvestment": "-37900000", "stockBasedCompensation": "47500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2011300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "500900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:42.550696+00:00", "is_restated": false, "income_statement": { "revenue": 2017500000, "cost_of_revenue": 1239200000, "gross_profit": 778300000, "ebit": 198600000, "ebitda": 345100000, "pretax_income": 129100000, "tax_provision": 31800000, "net_income": 159100000, "net_income_to_common": 159100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 505500000, "total_current_assets": 1543900000, "total_assets": 4628400000, "short_term_debt": 7600000, "long_term_debt": 4922900000, "total_debt": 4930500000, "total_liabilities": 2758500000, "total_equity": 1869900000, "shares_outstanding": 208900000, "goodwill_and_intangibles": 2542700000 }, "cash_flow": { "operating_cash_flow": 343300000, "capital_expenditure": 43200000, "free_cash_flow": 386500000, "dividends_paid": 42700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281010, "ticker_id": 2167, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:42.550696+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "198600000", "ebitda": "345100000", "netIncome": "159100000", "grossProfit": "778300000", "depreciation": "None", "totalRevenue": "2017500000", "costOfRevenue": "1239200000", "interestIncome": "88900000", "incomeBeforeTax": "129100000", "interestExpense": "88400000", "operatingIncome": "194100000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "31800000", "reportedCurrency": "USD", "netInterestIncome": "-88900000", "nonInterestIncome": "None", "operatingExpenses": "584200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25000000", "otherNonOperatingIncome": "-33000000", "costofGoodsAndServicesSold": "1239200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146500000", "sellingGeneralAndAdministrative": "400000", "netIncomeFromContinuingOperations": "1387900000" }, "balance": { "goodwill": "1287700000", "inventory": "502500000", "commonStock": "2100000", "currentDebt": "None", "investments": "None", "totalAssets": "4628400000", "longTermDebt": "4922900000", "shortTermDebt": "7600000", "treasuryStock": "-1719400000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1255000000", "reportedCurrency": "USD", "retainedEarnings": "-141400000", "totalLiabilities": "2758500000", "otherCurrentAssets": "76800000", "totalCurrentAssets": "1543900000", "currentLongTermDebt": "7600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "459100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3084500000", "currentAccountsPayable": "322900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1806200000", "shortLongTermDebtTotal": "4930500000", "totalShareholderEquity": "1869900000", "capitalLeaseObligations": "17100000", "otherCurrentLiabilities": "192400000", "totalCurrentLiabilities": "574600000", "otherNonCurrentLiabilities": "2713100000", "totalNonCurrentLiabilities": "2183900000", "cashAndShortTermInvestments": "505500000", "commonStockSharesOutstanding": "208900000", "intangibleAssetsExcludingGoodwill": "1255000000", "cashAndCashEquivalentsAtCarryingValue": "505500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "159100000", "profitLoss": "None", "dividendPayout": "42700000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "18700000", "operatingCashflow": "343300000", "capitalExpenditures": "43200000", "changeInReceivables": "-53200000", "changeInExchangeRate": "-9800000", "cashflowFromFinancing": "-11500000", "cashflowFromInvestment": "-54300000", "stockBasedCompensation": "19200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "400200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "178100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2017500000, "cost_of_revenue": 1239200000, "gross_profit": 778300000, "research_and_development": 25000000, "selling_general_admin": 400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 198600000, "depreciation_amortisation": 146500000, "ebitda": 345100000, "interest_expense": 88400000, "interest_income": null, "other_non_operating": null, "pretax_income": 129100000, "tax_provision": 31800000, "effective_tax_rate": null, "net_income": 159100000, "net_income_continuing_ops": 1387900000, "net_income_to_common": 159100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 505500000, "short_term_investments": null, "net_receivables": 459100000, "inventory": 502500000, "other_current_assets": null, "total_current_assets": 1543900000, "net_ppe": null, "goodwill": 1287700000, "intangible_assets": 1255000000, "goodwill_and_intangibles": 2542700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3084500000, "total_assets": 4628400000, "short_term_debt": 7600000, "accounts_payable": 322900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 574600000, "long_term_debt": 4922900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2183900000, "total_liabilities": 2758500000, "total_debt": 4930500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -141400000, "total_equity": 1869900000, "shares_outstanding": 208900000, "operating_cash_flow": 343300000, "stock_based_compensation": 19200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54300000, "dividends_paid": 42700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11500000, "free_cash_flow": 386500000, "net_change_in_cash": 400200000 }, "raw_data": { "income": { "ebit": "198600000", "ebitda": "345100000", "netIncome": "159100000", "grossProfit": "778300000", "depreciation": "None", "totalRevenue": "2017500000", "costOfRevenue": "1239200000", "interestIncome": "88900000", "incomeBeforeTax": "129100000", "interestExpense": "88400000", "operatingIncome": "194100000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "31800000", "reportedCurrency": "USD", "netInterestIncome": "-88900000", "nonInterestIncome": "None", "operatingExpenses": "584200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25000000", "otherNonOperatingIncome": "-33000000", "costofGoodsAndServicesSold": "1239200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146500000", "sellingGeneralAndAdministrative": "400000", "netIncomeFromContinuingOperations": "1387900000" }, "balance": { "goodwill": "1287700000", "inventory": "502500000", "commonStock": "2100000", "currentDebt": "None", "investments": "None", "totalAssets": "4628400000", "longTermDebt": "4922900000", "shortTermDebt": "7600000", "treasuryStock": "-1719400000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1255000000", "reportedCurrency": "USD", "retainedEarnings": "-141400000", "totalLiabilities": "2758500000", "otherCurrentAssets": "76800000", "totalCurrentAssets": "1543900000", "currentLongTermDebt": "7600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "459100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3084500000", "currentAccountsPayable": "322900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1806200000", "shortLongTermDebtTotal": "4930500000", "totalShareholderEquity": "1869900000", "capitalLeaseObligations": "17100000", "otherCurrentLiabilities": "192400000", "totalCurrentLiabilities": "574600000", "otherNonCurrentLiabilities": "2713100000", "totalNonCurrentLiabilities": "2183900000", "cashAndShortTermInvestments": "505500000", "commonStockSharesOutstanding": "208900000", "intangibleAssetsExcludingGoodwill": "1255000000", "cashAndCashEquivalentsAtCarryingValue": "505500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "159100000", "profitLoss": "None", "dividendPayout": "42700000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "18700000", "operatingCashflow": "343300000", "capitalExpenditures": "43200000", "changeInReceivables": "-53200000", "changeInExchangeRate": "-9800000", "cashflowFromFinancing": "-11500000", "cashflowFromInvestment": "-54300000", "stockBasedCompensation": "19200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "400200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "178100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:42.550696+00:00", "is_restated": false, "income_statement": { "revenue": 2689800000, "cost_of_revenue": 1677300000, "gross_profit": 1012500000, "ebit": 449100000, "ebitda": 629500000, "pretax_income": 349500000, "tax_provision": 80100000, "net_income": 269400000, "net_income_to_common": 269400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 221200000, "total_current_assets": 1331200000, "total_assets": 4487100000, "short_term_debt": 7900000, "long_term_debt": 3740700000, "total_debt": 3748600000, "total_liabilities": 2811100000, "total_equity": 1676000000, "shares_outstanding": 209100000, "goodwill_and_intangibles": 2657900000 }, "cash_flow": { "operating_cash_flow": 444500000, "capital_expenditure": 52200000, "free_cash_flow": 496700000, "dividends_paid": 520900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281015, "ticker_id": 2167, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:42.550696+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "449100000", "ebitda": "629500000", "netIncome": "269400000", "grossProfit": "1012500000", "depreciation": "None", "totalRevenue": "2689800000", "costOfRevenue": "1677300000", "interestIncome": "99600000", "incomeBeforeTax": "349500000", "interestExpense": "99600000", "operatingIncome": "443000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "80100000", "reportedCurrency": "USD", "netInterestIncome": "-99600000", "nonInterestIncome": "None", "operatingExpenses": "569500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24000000", "otherNonOperatingIncome": "-36400000", "costofGoodsAndServicesSold": "1677300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180400000", "sellingGeneralAndAdministrative": "2300000", "netIncomeFromContinuingOperations": "1379000000" }, "balance": { "goodwill": "1289500000", "inventory": "523900000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "4487100000", "longTermDebt": "3740700000", "shortTermDebt": "7900000", "treasuryStock": "-1719400000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1368400000", "reportedCurrency": "USD", "retainedEarnings": "-308700000", "totalLiabilities": "2811100000", "otherCurrentAssets": "60700000", "totalCurrentAssets": "1331200000", "currentLongTermDebt": "7900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "525400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3155900000", "currentAccountsPayable": "340000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1730800000", "shortLongTermDebtTotal": "3748600000", "totalShareholderEquity": "1676000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "178900000", "totalCurrentLiabilities": "596400000", "otherNonCurrentLiabilities": "2255300000", "totalNonCurrentLiabilities": "2214700000", "cashAndShortTermInvestments": "221200000", "commonStockSharesOutstanding": "209100000", "intangibleAssetsExcludingGoodwill": "1368400000", "cashAndCashEquivalentsAtCarryingValue": "221200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "269400000", "profitLoss": "None", "dividendPayout": "520900000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-13000000", "operatingCashflow": "444500000", "capitalExpenditures": "52200000", "changeInReceivables": "-236000000", "changeInExchangeRate": "-45600000", "cashflowFromFinancing": "-373000000", "cashflowFromInvestment": "-235000000", "stockBasedCompensation": "2800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "520900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-646000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "180400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2689800000, "cost_of_revenue": 1677300000, "gross_profit": 1012500000, "research_and_development": 24000000, "selling_general_admin": 2300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 449100000, "depreciation_amortisation": 180400000, "ebitda": 629500000, "interest_expense": 99600000, "interest_income": null, "other_non_operating": null, "pretax_income": 349500000, "tax_provision": 80100000, "effective_tax_rate": null, "net_income": 269400000, "net_income_continuing_ops": 1379000000, "net_income_to_common": 269400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 221200000, "short_term_investments": null, "net_receivables": 525400000, "inventory": 523900000, "other_current_assets": null, "total_current_assets": 1331200000, "net_ppe": null, "goodwill": 1289500000, "intangible_assets": 1368400000, "goodwill_and_intangibles": 2657900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3155900000, "total_assets": 4487100000, "short_term_debt": 7900000, "accounts_payable": 340000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 596400000, "long_term_debt": 3740700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2214700000, "total_liabilities": 2811100000, "total_debt": 3748600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -308700000, "total_equity": 1676000000, "shares_outstanding": 209100000, "operating_cash_flow": 444500000, "stock_based_compensation": 2800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -235000000, "dividends_paid": 520900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -373000000, "free_cash_flow": 496700000, "net_change_in_cash": -646000000 }, "raw_data": { "income": { "ebit": "449100000", "ebitda": "629500000", "netIncome": "269400000", "grossProfit": "1012500000", "depreciation": "None", "totalRevenue": "2689800000", "costOfRevenue": "1677300000", "interestIncome": "99600000", "incomeBeforeTax": "349500000", "interestExpense": "99600000", "operatingIncome": "443000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "80100000", "reportedCurrency": "USD", "netInterestIncome": "-99600000", "nonInterestIncome": "None", "operatingExpenses": "569500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24000000", "otherNonOperatingIncome": "-36400000", "costofGoodsAndServicesSold": "1677300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180400000", "sellingGeneralAndAdministrative": "2300000", "netIncomeFromContinuingOperations": "1379000000" }, "balance": { "goodwill": "1289500000", "inventory": "523900000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "4487100000", "longTermDebt": "3740700000", "shortTermDebt": "7900000", "treasuryStock": "-1719400000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1368400000", "reportedCurrency": "USD", "retainedEarnings": "-308700000", "totalLiabilities": "2811100000", "otherCurrentAssets": "60700000", "totalCurrentAssets": "1331200000", "currentLongTermDebt": "7900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "525400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3155900000", "currentAccountsPayable": "340000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1730800000", "shortLongTermDebtTotal": "3748600000", "totalShareholderEquity": "1676000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "178900000", "totalCurrentLiabilities": "596400000", "otherNonCurrentLiabilities": "2255300000", "totalNonCurrentLiabilities": "2214700000", "cashAndShortTermInvestments": "221200000", "commonStockSharesOutstanding": "209100000", "intangibleAssetsExcludingGoodwill": "1368400000", "cashAndCashEquivalentsAtCarryingValue": "221200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "269400000", "profitLoss": "None", "dividendPayout": "520900000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-13000000", "operatingCashflow": "444500000", "capitalExpenditures": "52200000", "changeInReceivables": "-236000000", "changeInExchangeRate": "-45600000", "cashflowFromFinancing": "-373000000", "cashflowFromInvestment": "-235000000", "stockBasedCompensation": "2800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "520900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-646000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "180400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:42.550696+00:00", "is_restated": false, "income_statement": { "revenue": 1847200000, "cost_of_revenue": 1054800000, "gross_profit": 792400000, "ebit": 289700000, "ebitda": 397200000, "pretax_income": 229900000, "tax_provision": 36100000, "net_income": 192100000, "net_income_to_common": 192100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1274400000, "total_current_assets": 4289800000, "total_assets": 18218200000, "short_term_debt": 1400000, "long_term_debt": 4777400000, "total_debt": 4778800000, "total_liabilities": 7978400000, "total_equity": 10175100000, "shares_outstanding": 392040816, "goodwill_and_intangibles": 12614000000 }, "cash_flow": { "operating_cash_flow": 199700000, "capital_expenditure": 36300000, "free_cash_flow": 236000000, "dividends_paid": 7800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280978, "ticker_id": 2167, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:42.550696+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "289700000", "ebitda": "397200000", "netIncome": "192100000", "grossProfit": "792400000", "depreciation": "None", "totalRevenue": "1847200000", "costOfRevenue": "1054800000", "interestIncome": "None", "incomeBeforeTax": "229900000", "interestExpense": "63800000", "operatingIncome": "289700000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "36100000", "reportedCurrency": "USD", "netInterestIncome": "-63800000", "nonInterestIncome": "None", "operatingExpenses": "502700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1054800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107500000", "sellingGeneralAndAdministrative": "370700000", "netIncomeFromContinuingOperations": "193800000" }, "balance": { "goodwill": "8471200000", "inventory": "1236200000", "commonStock": "4300000", "currentDebt": "None", "investments": "None", "totalAssets": "18218200000", "longTermDebt": "4777400000", "shortTermDebt": "1400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "4142800000", "reportedCurrency": "USD", "retainedEarnings": "3237400000", "totalLiabilities": "7978400000", "otherCurrentAssets": "324000000", "totalCurrentAssets": "4289800000", "currentLongTermDebt": "1400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1455200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13928400000", "currentAccountsPayable": "847400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1400000", "totalShareholderEquity": "10175100000", "capitalLeaseObligations": "64800000", "otherCurrentLiabilities": "1077400000", "totalCurrentLiabilities": "1926200000", "otherNonCurrentLiabilities": "427900000", "totalNonCurrentLiabilities": "6052200000", "cashAndShortTermInvestments": "1274400000", "commonStockSharesOutstanding": "392040816", "intangibleAssetsExcludingGoodwill": "4142800000", "cashAndCashEquivalentsAtCarryingValue": "1274400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "192100000", "profitLoss": "None", "dividendPayout": "7800000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "5400000", "operatingCashflow": "199700000", "capitalExpenditures": "36300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83800000", "cashflowFromInvestment": "-84400000", "stockBasedCompensation": "15900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-89500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1847200000, "cost_of_revenue": 1054800000, "gross_profit": 792400000, "research_and_development": null, "selling_general_admin": 370700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 289700000, "depreciation_amortisation": 107500000, "ebitda": 397200000, "interest_expense": 63800000, "interest_income": null, "other_non_operating": null, "pretax_income": 229900000, "tax_provision": 36100000, "effective_tax_rate": null, "net_income": 192100000, "net_income_continuing_ops": 193800000, "net_income_to_common": 192100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1274400000, "short_term_investments": null, "net_receivables": 1455200000, "inventory": 1236200000, "other_current_assets": null, "total_current_assets": 4289800000, "net_ppe": null, "goodwill": 8471200000, "intangible_assets": 4142800000, "goodwill_and_intangibles": 12614000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13928400000, "total_assets": 18218200000, "short_term_debt": 1400000, "accounts_payable": 847400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1926200000, "long_term_debt": 4777400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6052200000, "total_liabilities": 7978400000, "total_debt": 4778800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3237400000, "total_equity": 10175100000, "shares_outstanding": 392040816, "operating_cash_flow": 199700000, "stock_based_compensation": 15900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -84400000, "dividends_paid": 7800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -83800000, "free_cash_flow": 236000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "289700000", "ebitda": "397200000", "netIncome": "192100000", "grossProfit": "792400000", "depreciation": "None", "totalRevenue": "1847200000", "costOfRevenue": "1054800000", "interestIncome": "None", "incomeBeforeTax": "229900000", "interestExpense": "63800000", "operatingIncome": "289700000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "36100000", "reportedCurrency": "USD", "netInterestIncome": "-63800000", "nonInterestIncome": "None", "operatingExpenses": "502700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1054800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107500000", "sellingGeneralAndAdministrative": "370700000", "netIncomeFromContinuingOperations": "193800000" }, "balance": { "goodwill": "8471200000", "inventory": "1236200000", "commonStock": "4300000", "currentDebt": "None", "investments": "None", "totalAssets": "18218200000", "longTermDebt": "4777400000", "shortTermDebt": "1400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "4142800000", "reportedCurrency": "USD", "retainedEarnings": "3237400000", "totalLiabilities": "7978400000", "otherCurrentAssets": "324000000", "totalCurrentAssets": "4289800000", "currentLongTermDebt": "1400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1455200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13928400000", "currentAccountsPayable": "847400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1400000", "totalShareholderEquity": "10175100000", "capitalLeaseObligations": "64800000", "otherCurrentLiabilities": "1077400000", "totalCurrentLiabilities": "1926200000", "otherNonCurrentLiabilities": "427900000", "totalNonCurrentLiabilities": "6052200000", "cashAndShortTermInvestments": "1274400000", "commonStockSharesOutstanding": "392040816", "intangibleAssetsExcludingGoodwill": "4142800000", "cashAndCashEquivalentsAtCarryingValue": "1274400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "192100000", "profitLoss": "None", "dividendPayout": "7800000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "5400000", "operatingCashflow": "199700000", "capitalExpenditures": "36300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83800000", "cashflowFromInvestment": "-84400000", "stockBasedCompensation": "15900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-89500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:42.550696+00:00", "is_restated": false, "income_statement": { "revenue": 2091199999, "cost_of_revenue": 1588000000, "gross_profit": 503200000, "ebit": 397800000, "ebitda": 537900000, "pretax_income": 334700000, "tax_provision": 66300000, "net_income": 266100000, "net_income_to_common": 266100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1248800000, "total_current_assets": 4248000000, "total_assets": 18297200000, "short_term_debt": 1400000, "long_term_debt": 4783300000, "total_debt": 4784700000, "total_liabilities": 8143200000, "total_equity": 10089800000, "shares_outstanding": 395800000, "goodwill_and_intangibles": 12724400000 }, "cash_flow": { "operating_cash_flow": 499000000, "capital_expenditure": 37500000, "free_cash_flow": 536500000, "dividends_paid": 7800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280979, "ticker_id": 2167, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:42.550696+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "397800000", "ebitda": "537900000", "netIncome": "266100000", "grossProfit": "503200000", "depreciation": "None", "totalRevenue": "2091199999", "costOfRevenue": "1588000000", "interestIncome": "64900000", "incomeBeforeTax": "334700000", "interestExpense": "64900000", "operatingIncome": "663600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "66300000", "reportedCurrency": "USD", "netInterestIncome": "-64900000", "nonInterestIncome": "None", "operatingExpenses": "-160400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1588000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140100000", "sellingGeneralAndAdministrative": "357100000", "netIncomeFromContinuingOperations": "268400000" }, "balance": { "goodwill": "8484100000", "inventory": "1172900000", "commonStock": "4300000", "currentDebt": "None", "investments": "None", "totalAssets": "18297200000", "longTermDebt": "4783300000", "shortTermDebt": "1400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4240300000", "reportedCurrency": "USD", "retainedEarnings": "3053100000", "totalLiabilities": "8143200000", "otherCurrentAssets": "308300000", "totalCurrentAssets": "4248000000", "currentLongTermDebt": "1400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1518000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14049200000", "currentAccountsPayable": "996100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "930300000", "shortLongTermDebtTotal": "4784700000", "totalShareholderEquity": "10089800000", "capitalLeaseObligations": "64800000", "otherCurrentLiabilities": "1068800000", "totalCurrentLiabilities": "2066300000", "otherNonCurrentLiabilities": "462500000", "totalNonCurrentLiabilities": "6076900000", "cashAndShortTermInvestments": "1248800000", "commonStockSharesOutstanding": "395800000", "intangibleAssetsExcludingGoodwill": "4240300000", "cashAndCashEquivalentsAtCarryingValue": "1248800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "268399999", "profitLoss": "None", "dividendPayout": "7800000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "83500000", "operatingCashflow": "499000000", "capitalExpenditures": "37500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-327200000", "cashflowFromInvestment": "-102700000", "stockBasedCompensation": "7200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-314700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2091199999, "cost_of_revenue": 1588000000, "gross_profit": 503200000, "research_and_development": null, "selling_general_admin": 357100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 397800000, "depreciation_amortisation": 140100000, "ebitda": 537900000, "interest_expense": 64900000, "interest_income": null, "other_non_operating": null, "pretax_income": 334700000, "tax_provision": 66300000, "effective_tax_rate": null, "net_income": 266100000, "net_income_continuing_ops": 268400000, "net_income_to_common": 266100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1248800000, "short_term_investments": null, "net_receivables": 1518000000, "inventory": 1172900000, "other_current_assets": null, "total_current_assets": 4248000000, "net_ppe": null, "goodwill": 8484100000, "intangible_assets": 4240300000, "goodwill_and_intangibles": 12724400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14049200000, "total_assets": 18297200000, "short_term_debt": 1400000, "accounts_payable": 996100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2066300000, "long_term_debt": 4783300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6076900000, "total_liabilities": 8143200000, "total_debt": 4784700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3053100000, "total_equity": 10089800000, "shares_outstanding": 395800000, "operating_cash_flow": 499000000, "stock_based_compensation": 7200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -102700000, "dividends_paid": 7800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -327200000, "free_cash_flow": 536500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "397800000", "ebitda": "537900000", "netIncome": "266100000", "grossProfit": "503200000", "depreciation": "None", "totalRevenue": "2091199999", "costOfRevenue": "1588000000", "interestIncome": "64900000", "incomeBeforeTax": "334700000", "interestExpense": "64900000", "operatingIncome": "663600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "66300000", "reportedCurrency": "USD", "netInterestIncome": "-64900000", "nonInterestIncome": "None", "operatingExpenses": "-160400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1588000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140100000", "sellingGeneralAndAdministrative": "357100000", "netIncomeFromContinuingOperations": "268400000" }, "balance": { "goodwill": "8484100000", "inventory": "1172900000", "commonStock": "4300000", "currentDebt": "None", "investments": "None", "totalAssets": "18297200000", "longTermDebt": "4783300000", "shortTermDebt": "1400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4240300000", "reportedCurrency": "USD", "retainedEarnings": "3053100000", "totalLiabilities": "8143200000", "otherCurrentAssets": "308300000", "totalCurrentAssets": "4248000000", "currentLongTermDebt": "1400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1518000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14049200000", "currentAccountsPayable": "996100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "930300000", "shortLongTermDebtTotal": "4784700000", "totalShareholderEquity": "10089800000", "capitalLeaseObligations": "64800000", "otherCurrentLiabilities": "1068800000", "totalCurrentLiabilities": "2066300000", "otherNonCurrentLiabilities": "462500000", "totalNonCurrentLiabilities": "6076900000", "cashAndShortTermInvestments": "1248800000", "commonStockSharesOutstanding": "395800000", "intangibleAssetsExcludingGoodwill": "4240300000", "cashAndCashEquivalentsAtCarryingValue": "1248800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "268399999", "profitLoss": "None", "dividendPayout": "7800000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "83500000", "operatingCashflow": "499000000", "capitalExpenditures": "37500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-327200000", "cashflowFromInvestment": "-102700000", "stockBasedCompensation": "7200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-314700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:42.550696+00:00", "is_restated": false, "income_statement": { "revenue": 1955000000, "cost_of_revenue": 1099800000, "gross_profit": 855200000, "ebit": 384500000, "ebitda": 509000000, "pretax_income": 319400000, "tax_provision": 73600000, "net_income": 244100000, "net_income_to_common": 244100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1176600000, "total_current_assets": 4163300000, "total_assets": 18190200000, "short_term_debt": 65600000, "long_term_debt": 4786700000, "total_debt": 4852300000, "total_liabilities": 8000500000, "total_equity": 10122500000, "shares_outstanding": 400500000, "goodwill_and_intangibles": 12734300000 }, "cash_flow": { "operating_cash_flow": 354600000, "capital_expenditure": 29100000, "free_cash_flow": 383700000, "dividends_paid": 7900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280981, "ticker_id": 2167, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:42.550696+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "384500000", "ebitda": "509000000", "netIncome": "244100000", "grossProfit": "855200000", "depreciation": "None", "totalRevenue": "1955000000", "costOfRevenue": "1099800000", "interestIncome": "65100000", "incomeBeforeTax": "319400000", "interestExpense": "65099999", "operatingIncome": "375500000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "73600000", "reportedCurrency": "USD", "netInterestIncome": "-65100000", "nonInterestIncome": "None", "operatingExpenses": "479700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1099800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124500000", "sellingGeneralAndAdministrative": "361000000", "netIncomeFromContinuingOperations": "245800000" }, "balance": { "goodwill": "8414700000", "inventory": "1257100000", "commonStock": "4300000", "currentDebt": "None", "investments": "None", "totalAssets": "18190200000", "longTermDebt": "4786700000", "shortTermDebt": "65600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "4319600000", "reportedCurrency": "USD", "retainedEarnings": "2794800000", "totalLiabilities": "8000500000", "otherCurrentAssets": "300300000", "totalCurrentAssets": "4163300000", "currentLongTermDebt": "1400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1429300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14026900000", "currentAccountsPayable": "831600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "906600000", "shortLongTermDebtTotal": "4852300000", "totalShareholderEquity": "10122500000", "capitalLeaseObligations": "64200000", "otherCurrentLiabilities": "686500000", "totalCurrentLiabilities": "1925600000", "otherNonCurrentLiabilities": "461600000", "totalNonCurrentLiabilities": "6074900000", "cashAndShortTermInvestments": "1176600000", "commonStockSharesOutstanding": "400500000", "intangibleAssetsExcludingGoodwill": "4319600000", "cashAndCashEquivalentsAtCarryingValue": "1176600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "245800000", "profitLoss": "None", "dividendPayout": "7900000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-23600000", "operatingCashflow": "354600000", "capitalExpenditures": "29100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-203500000", "cashflowFromInvestment": "-278500000", "stockBasedCompensation": "14900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-193100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1955000000, "cost_of_revenue": 1099800000, "gross_profit": 855200000, "research_and_development": null, "selling_general_admin": 361000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 384500000, "depreciation_amortisation": 124500000, "ebitda": 509000000, "interest_expense": 65099999, "interest_income": null, "other_non_operating": null, "pretax_income": 319400000, "tax_provision": 73600000, "effective_tax_rate": null, "net_income": 244100000, "net_income_continuing_ops": 245800000, "net_income_to_common": 244100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1176600000, "short_term_investments": null, "net_receivables": 1429300000, "inventory": 1257100000, "other_current_assets": null, "total_current_assets": 4163300000, "net_ppe": null, "goodwill": 8414700000, "intangible_assets": 4319600000, "goodwill_and_intangibles": 12734300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14026900000, "total_assets": 18190200000, "short_term_debt": 65600000, "accounts_payable": 831600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1925600000, "long_term_debt": 4786700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6074900000, "total_liabilities": 8000500000, "total_debt": 4852300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2794800000, "total_equity": 10122500000, "shares_outstanding": 400500000, "operating_cash_flow": 354600000, "stock_based_compensation": 14900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -278500000, "dividends_paid": 7900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -203500000, "free_cash_flow": 383700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "384500000", "ebitda": "509000000", "netIncome": "244100000", "grossProfit": "855200000", "depreciation": "None", "totalRevenue": "1955000000", "costOfRevenue": "1099800000", "interestIncome": "65100000", "incomeBeforeTax": "319400000", "interestExpense": "65099999", "operatingIncome": "375500000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "73600000", "reportedCurrency": "USD", "netInterestIncome": "-65100000", "nonInterestIncome": "None", "operatingExpenses": "479700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1099800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124500000", "sellingGeneralAndAdministrative": "361000000", "netIncomeFromContinuingOperations": "245800000" }, "balance": { "goodwill": "8414700000", "inventory": "1257100000", "commonStock": "4300000", "currentDebt": "None", "investments": "None", "totalAssets": "18190200000", "longTermDebt": "4786700000", "shortTermDebt": "65600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "4319600000", "reportedCurrency": "USD", "retainedEarnings": "2794800000", "totalLiabilities": "8000500000", "otherCurrentAssets": "300300000", "totalCurrentAssets": "4163300000", "currentLongTermDebt": "1400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1429300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14026900000", "currentAccountsPayable": "831600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "906600000", "shortLongTermDebtTotal": "4852300000", "totalShareholderEquity": "10122500000", "capitalLeaseObligations": "64200000", "otherCurrentLiabilities": "686500000", "totalCurrentLiabilities": "1925600000", "otherNonCurrentLiabilities": "461600000", "totalNonCurrentLiabilities": "6074900000", "cashAndShortTermInvestments": "1176600000", "commonStockSharesOutstanding": "400500000", "intangibleAssetsExcludingGoodwill": "4319600000", "cashAndCashEquivalentsAtCarryingValue": "1176600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "245800000", "profitLoss": "None", "dividendPayout": "7900000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-23600000", "operatingCashflow": "354600000", "capitalExpenditures": "29100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-203500000", "cashflowFromInvestment": "-278500000", "stockBasedCompensation": "14900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-193100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:42.550696+00:00", "is_restated": false, "income_statement": { "revenue": 1887900000, "cost_of_revenue": 1063000000, "gross_profit": 824900000, "ebit": 90800000, "ebitda": 211300000, "pretax_income": -92800000, "tax_provision": 21000000, "net_income": -115300000, "net_income_to_common": -115300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1310600000, "total_current_assets": 4188400000, "total_assets": 18059100000, "short_term_debt": 65400000, "long_term_debt": 4781400000, "total_debt": 4846800000, "total_liabilities": 7901700000, "total_equity": 10087300000, "shares_outstanding": 400500000, "goodwill_and_intangibles": 12611200000 }, "cash_flow": { "operating_cash_flow": 245700000, "capital_expenditure": 35300000, "free_cash_flow": 281000000, "dividends_paid": 8000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280982, "ticker_id": 2167, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:42.550696+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "90800000", "ebitda": "211300000", "netIncome": "-115300000", "grossProfit": "824900000", "depreciation": "None", "totalRevenue": "1887900000", "costOfRevenue": "1063000000", "interestIncome": "62700000", "incomeBeforeTax": "-92800000", "interestExpense": "62700000", "operatingIncome": "76400000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "21000000", "reportedCurrency": "USD", "netInterestIncome": "-62700000", "nonInterestIncome": "None", "operatingExpenses": "748500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1063000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120500000", "sellingGeneralAndAdministrative": "371200000", "netIncomeFromContinuingOperations": "-113800000" }, "balance": { "goodwill": "8276600000", "inventory": "1205600000", "commonStock": "4300000", "currentDebt": "None", "investments": "None", "totalAssets": "18059100000", "longTermDebt": "4781400000", "shortTermDebt": "65400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "4334600000", "reportedCurrency": "USD", "retainedEarnings": "2558600000", "totalLiabilities": "7901700000", "otherCurrentAssets": "284300000", "totalCurrentAssets": "4188400000", "currentLongTermDebt": "2000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1387900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13870700000", "currentAccountsPayable": "832800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "879400000", "shortLongTermDebtTotal": "4846800000", "totalShareholderEquity": "10087300000", "capitalLeaseObligations": "63400000", "otherCurrentLiabilities": "496300000", "totalCurrentLiabilities": "1832400000", "otherNonCurrentLiabilities": "472400000", "totalNonCurrentLiabilities": "6069300000", "cashAndShortTermInvestments": "1310600000", "commonStockSharesOutstanding": "400500000", "intangibleAssetsExcludingGoodwill": "4334600000", "cashAndCashEquivalentsAtCarryingValue": "1310600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-113800000", "profitLoss": "None", "dividendPayout": "8000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-31900000", "operatingCashflow": "245700000", "capitalExpenditures": "35300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-513100000", "cashflowFromInvestment": "-82300000", "stockBasedCompensation": "16700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1887900000, "cost_of_revenue": 1063000000, "gross_profit": 824900000, "research_and_development": null, "selling_general_admin": 371200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 90800000, "depreciation_amortisation": 120500000, "ebitda": 211300000, "interest_expense": 62700000, "interest_income": null, "other_non_operating": null, "pretax_income": -92800000, "tax_provision": 21000000, "effective_tax_rate": null, "net_income": -115300000, "net_income_continuing_ops": -113800000, "net_income_to_common": -115300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1310600000, "short_term_investments": null, "net_receivables": 1387900000, "inventory": 1205600000, "other_current_assets": null, "total_current_assets": 4188400000, "net_ppe": null, "goodwill": 8276600000, "intangible_assets": 4334600000, "goodwill_and_intangibles": 12611200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13870700000, "total_assets": 18059100000, "short_term_debt": 65400000, "accounts_payable": 832800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1832400000, "long_term_debt": 4781400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6069300000, "total_liabilities": 7901700000, "total_debt": 4846800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2558600000, "total_equity": 10087300000, "shares_outstanding": 400500000, "operating_cash_flow": 245700000, "stock_based_compensation": 16700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -82300000, "dividends_paid": 8000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -513100000, "free_cash_flow": 281000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "90800000", "ebitda": "211300000", "netIncome": "-115300000", "grossProfit": "824900000", "depreciation": "None", "totalRevenue": "1887900000", "costOfRevenue": "1063000000", "interestIncome": "62700000", "incomeBeforeTax": "-92800000", "interestExpense": "62700000", "operatingIncome": "76400000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "21000000", "reportedCurrency": "USD", "netInterestIncome": "-62700000", "nonInterestIncome": "None", "operatingExpenses": "748500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1063000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120500000", "sellingGeneralAndAdministrative": "371200000", "netIncomeFromContinuingOperations": "-113800000" }, "balance": { "goodwill": "8276600000", "inventory": "1205600000", "commonStock": "4300000", "currentDebt": "None", "investments": "None", "totalAssets": "18059100000", "longTermDebt": "4781400000", "shortTermDebt": "65400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "4334600000", "reportedCurrency": "USD", "retainedEarnings": "2558600000", "totalLiabilities": "7901700000", "otherCurrentAssets": "284300000", "totalCurrentAssets": "4188400000", "currentLongTermDebt": "2000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1387900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13870700000", "currentAccountsPayable": "832800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "879400000", "shortLongTermDebtTotal": "4846800000", "totalShareholderEquity": "10087300000", "capitalLeaseObligations": "63400000", "otherCurrentLiabilities": "496300000", "totalCurrentLiabilities": "1832400000", "otherNonCurrentLiabilities": "472400000", "totalNonCurrentLiabilities": "6069300000", "cashAndShortTermInvestments": "1310600000", "commonStockSharesOutstanding": "400500000", "intangibleAssetsExcludingGoodwill": "4334600000", "cashAndCashEquivalentsAtCarryingValue": "1310600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-113800000", "profitLoss": "None", "dividendPayout": "8000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-31900000", "operatingCashflow": "245700000", "capitalExpenditures": "35300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-513100000", "cashflowFromInvestment": "-82300000", "stockBasedCompensation": "16700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:42.550696+00:00", "is_restated": false, "income_statement": { "revenue": 1716800000, "cost_of_revenue": 951300000, "gross_profit": 765500000, "ebit": 314300000, "ebitda": 434300000, "pretax_income": 246900000, "tax_provision": 58500000, "net_income": 186500000, "net_income_to_common": 186500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1612800000, "total_current_assets": 4351700000, "total_assets": 18379400000, "short_term_debt": 64000000, "long_term_debt": 4770400000, "total_debt": 4834400000, "total_liabilities": 7825700000, "total_equity": 10484800000, "shares_outstanding": 407200000, "goodwill_and_intangibles": 12699600000 }, "cash_flow": { "operating_cash_flow": 256400000, "capital_expenditure": 33700000, "free_cash_flow": 290100000, "dividends_paid": 8100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280983, "ticker_id": 2167, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:42.550696+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "314300000", "ebitda": "434300000", "netIncome": "186500000", "grossProfit": "765500000", "depreciation": "None", "totalRevenue": "1716800000", "costOfRevenue": "951300000", "interestIncome": "61200000", "incomeBeforeTax": "246900000", "interestExpense": "61200000", "operatingIncome": "302500000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "58500000", "reportedCurrency": "USD", "netInterestIncome": "-61200000", "nonInterestIncome": "None", "operatingExpenses": "463000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "951300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120000000", "sellingGeneralAndAdministrative": "350000000", "netIncomeFromContinuingOperations": "188400000" }, "balance": { "goodwill": "8339100000", "inventory": "1133000000", "commonStock": "4300000", "currentDebt": "None", "investments": "None", "totalAssets": "18379400000", "longTermDebt": "4770400000", "shortTermDebt": "64000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "4360500000", "reportedCurrency": "USD", "retainedEarnings": "2681900000", "totalLiabilities": "7825700000", "otherCurrentAssets": "257600000", "totalCurrentAssets": "4351700000", "currentLongTermDebt": "1700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1348300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14027700000", "currentAccountsPayable": "780400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "852900000", "shortLongTermDebtTotal": "4834400000", "totalShareholderEquity": "10484800000", "capitalLeaseObligations": "62300000", "otherCurrentLiabilities": "653500000", "totalCurrentLiabilities": "1826800000", "otherNonCurrentLiabilities": "329400000", "totalNonCurrentLiabilities": "5998900000", "cashAndShortTermInvestments": "1612800000", "commonStockSharesOutstanding": "407200000", "intangibleAssetsExcludingGoodwill": "4360500000", "cashAndCashEquivalentsAtCarryingValue": "1612800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "188400000", "profitLoss": "None", "dividendPayout": "8100000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-54100000", "operatingCashflow": "256400000", "capitalExpenditures": "33700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10000000", "cashflowFromInvestment": "-197100000", "stockBasedCompensation": "14200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1716800000, "cost_of_revenue": 951300000, "gross_profit": 765500000, "research_and_development": null, "selling_general_admin": 350000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 314300000, "depreciation_amortisation": 120000000, "ebitda": 434300000, "interest_expense": 61200000, "interest_income": null, "other_non_operating": null, "pretax_income": 246900000, "tax_provision": 58500000, "effective_tax_rate": null, "net_income": 186500000, "net_income_continuing_ops": 188400000, "net_income_to_common": 186500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1612800000, "short_term_investments": null, "net_receivables": 1348300000, "inventory": 1133000000, "other_current_assets": null, "total_current_assets": 4351700000, "net_ppe": null, "goodwill": 8339100000, "intangible_assets": 4360500000, "goodwill_and_intangibles": 12699600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14027700000, "total_assets": 18379400000, "short_term_debt": 64000000, "accounts_payable": 780400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1826800000, "long_term_debt": 4770400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5998900000, "total_liabilities": 7825700000, "total_debt": 4834400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2681900000, "total_equity": 10484800000, "shares_outstanding": 407200000, "operating_cash_flow": 256400000, "stock_based_compensation": 14200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -197100000, "dividends_paid": 8100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10000000, "free_cash_flow": 290100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "314300000", "ebitda": "434300000", "netIncome": "186500000", "grossProfit": "765500000", "depreciation": "None", "totalRevenue": "1716800000", "costOfRevenue": "951300000", "interestIncome": "61200000", "incomeBeforeTax": "246900000", "interestExpense": "61200000", "operatingIncome": "302500000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "58500000", "reportedCurrency": "USD", "netInterestIncome": "-61200000", "nonInterestIncome": "None", "operatingExpenses": "463000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "951300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120000000", "sellingGeneralAndAdministrative": "350000000", "netIncomeFromContinuingOperations": "188400000" }, "balance": { "goodwill": "8339100000", "inventory": "1133000000", "commonStock": "4300000", "currentDebt": "None", "investments": "None", "totalAssets": "18379400000", "longTermDebt": "4770400000", "shortTermDebt": "64000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "4360500000", "reportedCurrency": "USD", "retainedEarnings": "2681900000", "totalLiabilities": "7825700000", "otherCurrentAssets": "257600000", "totalCurrentAssets": "4351700000", "currentLongTermDebt": "1700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1348300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14027700000", "currentAccountsPayable": "780400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "852900000", "shortLongTermDebtTotal": "4834400000", "totalShareholderEquity": "10484800000", "capitalLeaseObligations": "62300000", "otherCurrentLiabilities": "653500000", "totalCurrentLiabilities": "1826800000", "otherNonCurrentLiabilities": "329400000", "totalNonCurrentLiabilities": "5998900000", "cashAndShortTermInvestments": "1612800000", "commonStockSharesOutstanding": "407200000", "intangibleAssetsExcludingGoodwill": "4360500000", "cashAndCashEquivalentsAtCarryingValue": "1612800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "188400000", "profitLoss": "None", "dividendPayout": "8100000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-54100000", "operatingCashflow": "256400000", "capitalExpenditures": "33700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10000000", "cashflowFromInvestment": "-197100000", "stockBasedCompensation": "14200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:42.550696+00:00", "is_restated": false, "income_statement": { "revenue": 1898600000, "cost_of_revenue": 1083200000, "gross_profit": 815400000, "ebit": 386900000, "ebitda": 510500000, "pretax_income": 320100000, "tax_provision": 88200000, "net_income": 229800000, "net_income_to_common": 229800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1541200000, "total_current_assets": 4163500000, "total_assets": 18009800000, "short_term_debt": 59400000, "long_term_debt": 4754400000, "total_debt": 4813800000, "total_liabilities": 7764500000, "total_equity": 10179000000, "shares_outstanding": 407050000, "goodwill_and_intangibles": 12520900000 }, "cash_flow": { "operating_cash_flow": 526200000, "capital_expenditure": 35300000, "free_cash_flow": 561500000, "dividends_paid": 8100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280984, "ticker_id": 2167, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:42.550696+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "386900000", "ebitda": "510500000", "netIncome": "229800000", "grossProfit": "815400000", "depreciation": "None", "totalRevenue": "1898600000", "costOfRevenue": "1083200000", "interestIncome": "61800000", "incomeBeforeTax": "320100000", "interestExpense": "61800000", "operatingIncome": "378800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "88200000", "reportedCurrency": "USD", "netInterestIncome": "-61800000", "nonInterestIncome": "None", "operatingExpenses": "436600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1083200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123600000", "sellingGeneralAndAdministrative": "331700000", "netIncomeFromContinuingOperations": "231900000" }, "balance": { "goodwill": "8148100000", "inventory": "1055000000", "commonStock": "4300000", "currentDebt": "None", "investments": "None", "totalAssets": "18009800000", "longTermDebt": "4754400000", "shortTermDebt": "59400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4372800000", "reportedCurrency": "USD", "retainedEarnings": "2503500000", "totalLiabilities": "7764500000", "otherCurrentAssets": "231900000", "totalCurrentAssets": "4163500000", "currentLongTermDebt": "3100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1335400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13846300000", "currentAccountsPayable": "843600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "842100000", "shortLongTermDebtTotal": "3100000", "totalShareholderEquity": "10179000000", "capitalLeaseObligations": "56300000", "otherCurrentLiabilities": "524800000", "totalCurrentLiabilities": "1818900000", "otherNonCurrentLiabilities": "294300000", "totalNonCurrentLiabilities": "5945600000", "cashAndShortTermInvestments": "1541200000", "commonStockSharesOutstanding": "407050000", "intangibleAssetsExcludingGoodwill": "4372800000", "cashAndCashEquivalentsAtCarryingValue": "1541200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "229800000", "profitLoss": "None", "dividendPayout": "8100000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "79900000", "operatingCashflow": "526200000", "capitalExpenditures": "35300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75200000", "cashflowFromInvestment": "-234900000", "stockBasedCompensation": "15200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1898600000, "cost_of_revenue": 1083200000, "gross_profit": 815400000, "research_and_development": null, "selling_general_admin": 331700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 386900000, "depreciation_amortisation": 123600000, "ebitda": 510500000, "interest_expense": 61800000, "interest_income": null, "other_non_operating": null, "pretax_income": 320100000, "tax_provision": 88200000, "effective_tax_rate": null, "net_income": 229800000, "net_income_continuing_ops": 231900000, "net_income_to_common": 229800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1541200000, "short_term_investments": null, "net_receivables": 1335400000, "inventory": 1055000000, "other_current_assets": null, "total_current_assets": 4163500000, "net_ppe": null, "goodwill": 8148100000, "intangible_assets": 4372800000, "goodwill_and_intangibles": 12520900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13846300000, "total_assets": 18009800000, "short_term_debt": 59400000, "accounts_payable": 843600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1818900000, "long_term_debt": 4754400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5945600000, "total_liabilities": 7764500000, "total_debt": 4813800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2503500000, "total_equity": 10179000000, "shares_outstanding": 407050000, "operating_cash_flow": 526200000, "stock_based_compensation": 15200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -234900000, "dividends_paid": 8100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -75200000, "free_cash_flow": 561500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "386900000", "ebitda": "510500000", "netIncome": "229800000", "grossProfit": "815400000", "depreciation": "None", "totalRevenue": "1898600000", "costOfRevenue": "1083200000", "interestIncome": "61800000", "incomeBeforeTax": "320100000", "interestExpense": "61800000", "operatingIncome": "378800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "88200000", "reportedCurrency": "USD", "netInterestIncome": "-61800000", "nonInterestIncome": "None", "operatingExpenses": "436600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1083200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123600000", "sellingGeneralAndAdministrative": "331700000", "netIncomeFromContinuingOperations": "231900000" }, "balance": { "goodwill": "8148100000", "inventory": "1055000000", "commonStock": "4300000", "currentDebt": "None", "investments": "None", "totalAssets": "18009800000", "longTermDebt": "4754400000", "shortTermDebt": "59400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4372800000", "reportedCurrency": "USD", "retainedEarnings": "2503500000", "totalLiabilities": "7764500000", "otherCurrentAssets": "231900000", "totalCurrentAssets": "4163500000", "currentLongTermDebt": "3100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1335400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13846300000", "currentAccountsPayable": "843600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "842100000", "shortLongTermDebtTotal": "3100000", "totalShareholderEquity": "10179000000", "capitalLeaseObligations": "56300000", "otherCurrentLiabilities": "524800000", "totalCurrentLiabilities": "1818900000", "otherNonCurrentLiabilities": "294300000", "totalNonCurrentLiabilities": "5945600000", "cashAndShortTermInvestments": "1541200000", "commonStockSharesOutstanding": "407050000", "intangibleAssetsExcludingGoodwill": "4372800000", "cashAndCashEquivalentsAtCarryingValue": "1541200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "229800000", "profitLoss": "None", "dividendPayout": "8100000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "79900000", "operatingCashflow": "526200000", "capitalExpenditures": "35300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75200000", "cashflowFromInvestment": "-234900000", "stockBasedCompensation": "15200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:42.550696+00:00", "is_restated": false, "income_statement": { "revenue": 1861000000, "cost_of_revenue": 1046000000, "gross_profit": 815000000, "ebit": 365800000, "ebitda": 490100000, "pretax_income": 297200000, "tax_provision": 73800000, "net_income": 221600000, "net_income_to_common": 221600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1376900000, "total_current_assets": 4191200000, "total_assets": 18206200000, "short_term_debt": 58200000, "long_term_debt": 4782500000, "total_debt": 4840700000, "total_liabilities": 7872000000, "total_equity": 10267600000, "shares_outstanding": 406900000, "goodwill_and_intangibles": 12652000000 }, "cash_flow": { "operating_cash_flow": 404000000, "capital_expenditure": 29700000, "free_cash_flow": 433700000, "dividends_paid": 8100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280986, "ticker_id": 2167, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:42.550696+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "365800000", "ebitda": "490100000", "netIncome": "221600000", "grossProfit": "815000000", "depreciation": "None", "totalRevenue": "1861000000", "costOfRevenue": "1046000000", "interestIncome": "63800000", "incomeBeforeTax": "297200000", "interestExpense": "63800000", "operatingIncome": "356300000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "73800000", "reportedCurrency": "USD", "netInterestIncome": "-63800000", "nonInterestIncome": "None", "operatingExpenses": "458700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1046000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124300000", "sellingGeneralAndAdministrative": "334300000", "netIncomeFromContinuingOperations": "223400000" }, "balance": { "goodwill": "8206200000", "inventory": "1162500000", "commonStock": "4300000", "currentDebt": "None", "investments": "None", "totalAssets": "18206200000", "longTermDebt": "4782500000", "shortTermDebt": "58200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "4445800000", "reportedCurrency": "USD", "retainedEarnings": "2281800000", "totalLiabilities": "7872000000", "otherCurrentAssets": "309600000", "totalCurrentAssets": "4191200000", "currentLongTermDebt": "2900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1342200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14015000000", "currentAccountsPayable": "743800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "853100000", "shortLongTermDebtTotal": "4840700000", "totalShareholderEquity": "10267600000", "capitalLeaseObligations": "55300000", "otherCurrentLiabilities": "588700000", "totalCurrentLiabilities": "1775600000", "otherNonCurrentLiabilities": "358100000", "totalNonCurrentLiabilities": "6096400000", "cashAndShortTermInvestments": "1376900000", "commonStockSharesOutstanding": "406900000", "intangibleAssetsExcludingGoodwill": "4445800000", "cashAndCashEquivalentsAtCarryingValue": "1376900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "223400000", "profitLoss": "None", "dividendPayout": "8100000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "23500000", "operatingCashflow": "404000000", "capitalExpenditures": "29700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79300000", "cashflowFromInvestment": "-38700000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1861000000, "cost_of_revenue": 1046000000, "gross_profit": 815000000, "research_and_development": null, "selling_general_admin": 334300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 365800000, "depreciation_amortisation": 124300000, "ebitda": 490100000, "interest_expense": 63800000, "interest_income": null, "other_non_operating": null, "pretax_income": 297200000, "tax_provision": 73800000, "effective_tax_rate": null, "net_income": 221600000, "net_income_continuing_ops": 223400000, "net_income_to_common": 221600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1376900000, "short_term_investments": null, "net_receivables": 1342200000, "inventory": 1162500000, "other_current_assets": null, "total_current_assets": 4191200000, "net_ppe": null, "goodwill": 8206200000, "intangible_assets": 4445800000, "goodwill_and_intangibles": 12652000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14015000000, "total_assets": 18206200000, "short_term_debt": 58200000, "accounts_payable": 743800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1775600000, "long_term_debt": 4782500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6096400000, "total_liabilities": 7872000000, "total_debt": 4840700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2281800000, "total_equity": 10267600000, "shares_outstanding": 406900000, "operating_cash_flow": 404000000, "stock_based_compensation": 15000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38700000, "dividends_paid": 8100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -79300000, "free_cash_flow": 433700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "365800000", "ebitda": "490100000", "netIncome": "221600000", "grossProfit": "815000000", "depreciation": "None", "totalRevenue": "1861000000", "costOfRevenue": "1046000000", "interestIncome": "63800000", "incomeBeforeTax": "297200000", "interestExpense": "63800000", "operatingIncome": "356300000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "73800000", "reportedCurrency": "USD", "netInterestIncome": "-63800000", "nonInterestIncome": "None", "operatingExpenses": "458700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1046000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124300000", "sellingGeneralAndAdministrative": "334300000", "netIncomeFromContinuingOperations": "223400000" }, "balance": { "goodwill": "8206200000", "inventory": "1162500000", "commonStock": "4300000", "currentDebt": "None", "investments": "None", "totalAssets": "18206200000", "longTermDebt": "4782500000", "shortTermDebt": "58200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "4445800000", "reportedCurrency": "USD", "retainedEarnings": "2281800000", "totalLiabilities": "7872000000", "otherCurrentAssets": "309600000", "totalCurrentAssets": "4191200000", "currentLongTermDebt": "2900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1342200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14015000000", "currentAccountsPayable": "743800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "853100000", "shortLongTermDebtTotal": "4840700000", "totalShareholderEquity": "10267600000", "capitalLeaseObligations": "55300000", "otherCurrentLiabilities": "588700000", "totalCurrentLiabilities": "1775600000", "otherNonCurrentLiabilities": "358100000", "totalNonCurrentLiabilities": "6096400000", "cashAndShortTermInvestments": "1376900000", "commonStockSharesOutstanding": "406900000", "intangibleAssetsExcludingGoodwill": "4445800000", "cashAndCashEquivalentsAtCarryingValue": "1376900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "223400000", "profitLoss": "None", "dividendPayout": "8100000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "23500000", "operatingCashflow": "404000000", "capitalExpenditures": "29700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79300000", "cashflowFromInvestment": "-38700000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:42.550696+00:00", "is_restated": false, "income_statement": { "revenue": 1805300000, "cost_of_revenue": 1012000000, "gross_profit": 793300000, "ebit": 286900000, "ebitda": 403800000, "pretax_income": 232600000, "tax_provision": 46100000, "net_income": 185000000, "net_income_to_common": 185000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1062500000, "total_current_assets": 3843200000, "total_assets": 17838500000, "short_term_debt": 51600000, "long_term_debt": 4750900000, "total_debt": 4802500000, "total_liabilities": 7814300000, "total_equity": 9958200000, "shares_outstanding": 407400000, "goodwill_and_intangibles": 12695300000 }, "cash_flow": { "operating_cash_flow": 304900000, "capital_expenditure": 21800000, "free_cash_flow": 326700000, "dividends_paid": 8000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280987, "ticker_id": 2167, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:42.550696+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "286900000", "ebitda": "403800000", "netIncome": "185000000", "grossProfit": "793300000", "depreciation": "None", "totalRevenue": "1805300000", "costOfRevenue": "1012000000", "interestIncome": "None", "incomeBeforeTax": "232600000", "interestExpense": "50800000", "operatingIncome": "271800000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "46100000", "reportedCurrency": "USD", "netInterestIncome": "-50800000", "nonInterestIncome": "None", "operatingExpenses": "521500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1012000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116900000", "sellingGeneralAndAdministrative": "342100000", "netIncomeFromContinuingOperations": "186500000" }, "balance": { "goodwill": "8217100000", "inventory": "1160000000", "commonStock": "4300000", "currentDebt": "None", "investments": "None", "totalAssets": "17838500000", "longTermDebt": "4750900000", "shortTermDebt": "51600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "4478200000", "reportedCurrency": "USD", "retainedEarnings": "2068300000", "totalLiabilities": "7814300000", "otherCurrentAssets": "319300000", "totalCurrentAssets": "3843200000", "currentLongTermDebt": "4500000", "longTermInvestments": "None", "shortTermInvestments": "10600000", "currentNetReceivables": "1301400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13995300000", "currentAccountsPayable": "748500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4802500000", "totalShareholderEquity": "9958200000", "capitalLeaseObligations": "47100000", "otherCurrentLiabilities": "582500000", "totalCurrentLiabilities": "1764600000", "otherNonCurrentLiabilities": "309700000", "totalNonCurrentLiabilities": "6049700000", "cashAndShortTermInvestments": "1062500000", "commonStockSharesOutstanding": "407400000", "intangibleAssetsExcludingGoodwill": "4478200000", "cashAndCashEquivalentsAtCarryingValue": "1062500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "185000000", "profitLoss": "None", "dividendPayout": "8000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-5400000", "operatingCashflow": "304900000", "capitalExpenditures": "21800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1941600000", "cashflowFromInvestment": "-2628500000", "stockBasedCompensation": "14500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1805300000, "cost_of_revenue": 1012000000, "gross_profit": 793300000, "research_and_development": null, "selling_general_admin": 342100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 286900000, "depreciation_amortisation": 116900000, "ebitda": 403800000, "interest_expense": 50800000, "interest_income": null, "other_non_operating": null, "pretax_income": 232600000, "tax_provision": 46100000, "effective_tax_rate": null, "net_income": 185000000, "net_income_continuing_ops": 186500000, "net_income_to_common": 185000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1062500000, "short_term_investments": 10600000, "net_receivables": 1301400000, "inventory": 1160000000, "other_current_assets": null, "total_current_assets": 3843200000, "net_ppe": null, "goodwill": 8217100000, "intangible_assets": 4478200000, "goodwill_and_intangibles": 12695300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13995300000, "total_assets": 17838500000, "short_term_debt": 51600000, "accounts_payable": 748500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1764600000, "long_term_debt": 4750900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6049700000, "total_liabilities": 7814300000, "total_debt": 4802500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2068300000, "total_equity": 9958200000, "shares_outstanding": 407400000, "operating_cash_flow": 304900000, "stock_based_compensation": 14500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2628500000, "dividends_paid": 8000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1941600000, "free_cash_flow": 326700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "286900000", "ebitda": "403800000", "netIncome": "185000000", "grossProfit": "793300000", "depreciation": "None", "totalRevenue": "1805300000", "costOfRevenue": "1012000000", "interestIncome": "None", "incomeBeforeTax": "232600000", "interestExpense": "50800000", "operatingIncome": "271800000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "46100000", "reportedCurrency": "USD", "netInterestIncome": "-50800000", "nonInterestIncome": "None", "operatingExpenses": "521500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1012000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116900000", "sellingGeneralAndAdministrative": "342100000", "netIncomeFromContinuingOperations": "186500000" }, "balance": { "goodwill": "8217100000", "inventory": "1160000000", "commonStock": "4300000", "currentDebt": "None", "investments": "None", "totalAssets": "17838500000", "longTermDebt": "4750900000", "shortTermDebt": "51600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "4478200000", "reportedCurrency": "USD", "retainedEarnings": "2068300000", "totalLiabilities": "7814300000", "otherCurrentAssets": "319300000", "totalCurrentAssets": "3843200000", "currentLongTermDebt": "4500000", "longTermInvestments": "None", "shortTermInvestments": "10600000", "currentNetReceivables": "1301400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13995300000", "currentAccountsPayable": "748500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4802500000", "totalShareholderEquity": "9958200000", "capitalLeaseObligations": "47100000", "otherCurrentLiabilities": "582500000", "totalCurrentLiabilities": "1764600000", "otherNonCurrentLiabilities": "309700000", "totalNonCurrentLiabilities": "6049700000", "cashAndShortTermInvestments": "1062500000", "commonStockSharesOutstanding": "407400000", "intangibleAssetsExcludingGoodwill": "4478200000", "cashAndCashEquivalentsAtCarryingValue": "1062500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "185000000", "profitLoss": "None", "dividendPayout": "8000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-5400000", "operatingCashflow": "304900000", "capitalExpenditures": "21800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1941600000", "cashflowFromInvestment": "-2628500000", "stockBasedCompensation": "14500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:42.550696+00:00", "is_restated": false, "income_statement": { "revenue": 1670100000, "cost_of_revenue": 923800000, "gross_profit": 746300000, "ebit": 306400000, "ebitda": 423600000, "pretax_income": 258899999, "tax_provision": 54400000, "net_income": 202200000, "net_income_to_common": 202200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1452300000, "total_current_assets": 4006800000, "total_assets": 15529000000, "short_term_debt": 73800000, "long_term_debt": 2687000000, "total_debt": 2760800000, "total_liabilities": 5609300000, "total_equity": 9855300000, "shares_outstanding": 408200000, "goodwill_and_intangibles": 10199500000 }, "cash_flow": { "operating_cash_flow": 161600000, "capital_expenditure": 62300000, "free_cash_flow": 223900000, "dividends_paid": 8100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280988, "ticker_id": 2167, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:42.550696+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "306400000", "ebitda": "423600000", "netIncome": "202200000", "grossProfit": "746300000", "depreciation": "None", "totalRevenue": "1670100000", "costOfRevenue": "923800000", "interestIncome": "None", "incomeBeforeTax": "258899999", "interestExpense": "36800000", "operatingIncome": "293200000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "54400000", "reportedCurrency": "USD", "netInterestIncome": "-36800000", "nonInterestIncome": "None", "operatingExpenses": "453100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "923800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117200000", "sellingGeneralAndAdministrative": "336300000", "netIncomeFromContinuingOperations": "204500000" }, "balance": { "goodwill": "6609900000", "inventory": "1051800000", "commonStock": "4300000", "currentDebt": "None", "investments": "None", "totalAssets": "15529000000", "longTermDebt": "2687000000", "shortTermDebt": "73800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "3589600000", "reportedCurrency": "USD", "retainedEarnings": "1891300000", "totalLiabilities": "5609300000", "otherCurrentAssets": "257500000", "totalCurrentAssets": "4006800000", "currentLongTermDebt": "31300000", "longTermInvestments": "None", "shortTermInvestments": "26200000", "currentNetReceivables": "1245200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11522200000", "currentAccountsPayable": "694000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2760800000", "totalShareholderEquity": "9855300000", "capitalLeaseObligations": "42500000", "otherCurrentLiabilities": "535800000", "totalCurrentLiabilities": "1724600000", "otherNonCurrentLiabilities": "424000000", "totalNonCurrentLiabilities": "3884700000", "cashAndShortTermInvestments": "1452300000", "commonStockSharesOutstanding": "408200000", "intangibleAssetsExcludingGoodwill": "3589600000", "cashAndCashEquivalentsAtCarryingValue": "1452300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "202200000", "profitLoss": "None", "dividendPayout": "8100000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-58200000", "operatingCashflow": "161600000", "capitalExpenditures": "62300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79600000", "cashflowFromInvestment": "-205600000", "stockBasedCompensation": "14100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-72900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1670100000, "cost_of_revenue": 923800000, "gross_profit": 746300000, "research_and_development": null, "selling_general_admin": 336300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 306400000, "depreciation_amortisation": 117200000, "ebitda": 423600000, "interest_expense": 36800000, "interest_income": null, "other_non_operating": null, "pretax_income": 258899999, "tax_provision": 54400000, "effective_tax_rate": null, "net_income": 202200000, "net_income_continuing_ops": 204500000, "net_income_to_common": 202200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1452300000, "short_term_investments": 26200000, "net_receivables": 1245200000, "inventory": 1051800000, "other_current_assets": null, "total_current_assets": 4006800000, "net_ppe": null, "goodwill": 6609900000, "intangible_assets": 3589600000, "goodwill_and_intangibles": 10199500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11522200000, "total_assets": 15529000000, "short_term_debt": 73800000, "accounts_payable": 694000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1724600000, "long_term_debt": 2687000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3884700000, "total_liabilities": 5609300000, "total_debt": 2760800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1891300000, "total_equity": 9855300000, "shares_outstanding": 408200000, "operating_cash_flow": 161600000, "stock_based_compensation": 14100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -205600000, "dividends_paid": 8100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -79600000, "free_cash_flow": 223900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "306400000", "ebitda": "423600000", "netIncome": "202200000", "grossProfit": "746300000", "depreciation": "None", "totalRevenue": "1670100000", "costOfRevenue": "923800000", "interestIncome": "None", "incomeBeforeTax": "258899999", "interestExpense": "36800000", "operatingIncome": "293200000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "54400000", "reportedCurrency": "USD", "netInterestIncome": "-36800000", "nonInterestIncome": "None", "operatingExpenses": "453100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "923800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117200000", "sellingGeneralAndAdministrative": "336300000", "netIncomeFromContinuingOperations": "204500000" }, "balance": { "goodwill": "6609900000", "inventory": "1051800000", "commonStock": "4300000", "currentDebt": "None", "investments": "None", "totalAssets": "15529000000", "longTermDebt": "2687000000", "shortTermDebt": "73800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "3589600000", "reportedCurrency": "USD", "retainedEarnings": "1891300000", "totalLiabilities": "5609300000", "otherCurrentAssets": "257500000", "totalCurrentAssets": "4006800000", "currentLongTermDebt": "31300000", "longTermInvestments": "None", "shortTermInvestments": "26200000", "currentNetReceivables": "1245200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11522200000", "currentAccountsPayable": "694000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2760800000", "totalShareholderEquity": "9855300000", "capitalLeaseObligations": "42500000", "otherCurrentLiabilities": "535800000", "totalCurrentLiabilities": "1724600000", "otherNonCurrentLiabilities": "424000000", "totalNonCurrentLiabilities": "3884700000", "cashAndShortTermInvestments": "1452300000", "commonStockSharesOutstanding": "408200000", "intangibleAssetsExcludingGoodwill": "3589600000", "cashAndCashEquivalentsAtCarryingValue": "1452300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "202200000", "profitLoss": "None", "dividendPayout": "8100000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-58200000", "operatingCashflow": "161600000", "capitalExpenditures": "62300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79600000", "cashflowFromInvestment": "-205600000", "stockBasedCompensation": "14100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-72900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:42.550696+00:00", "is_restated": false, "income_statement": { "revenue": 1821400000, "cost_of_revenue": 1040200000, "gross_profit": 781200000, "ebit": 344800000, "ebitda": 462400000, "pretax_income": 302600000, "tax_provision": 71100000, "net_income": 229800000, "net_income_to_common": 229800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1595500000, "total_current_assets": 4050400000, "total_assets": 15563500000, "short_term_debt": 72200000, "long_term_debt": 2693000000, "total_debt": 2765200000, "total_liabilities": 5716800000, "total_equity": 9783800000, "shares_outstanding": 408200000, "goodwill_and_intangibles": 10220800000 }, "cash_flow": { "operating_cash_flow": 581400000, "capital_expenditure": 29600000, "free_cash_flow": 611000000, "dividends_paid": 8100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280989, "ticker_id": 2167, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:42.550696+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "344800000", "ebitda": "462400000", "netIncome": "229800000", "grossProfit": "781200000", "depreciation": "None", "totalRevenue": "1821400000", "costOfRevenue": "1040200000", "interestIncome": "None", "incomeBeforeTax": "302600000", "interestExpense": "37400000", "operatingIncome": "333200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "71100000", "reportedCurrency": "USD", "netInterestIncome": "-37400000", "nonInterestIncome": "None", "operatingExpenses": "448000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "108000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1040200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117600000", "sellingGeneralAndAdministrative": "641900000", "netIncomeFromContinuingOperations": "231500000" }, "balance": { "goodwill": "6609700000", "inventory": "1001100000", "commonStock": "4300000", "currentDebt": "None", "investments": "None", "totalAssets": "15563500000", "longTermDebt": "2693000000", "shortTermDebt": "72200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3611100000", "reportedCurrency": "USD", "retainedEarnings": "1697200000", "totalLiabilities": "5716800000", "otherCurrentAssets": "219600000", "totalCurrentAssets": "4050400000", "currentLongTermDebt": "30600000", "longTermInvestments": "None", "shortTermInvestments": "23900000", "currentNetReceivables": "1234200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11513100000", "currentAccountsPayable": "801200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2882100000", "totalShareholderEquity": "9783800000", "capitalLeaseObligations": "41600000", "otherCurrentLiabilities": "544300000", "totalCurrentLiabilities": "1827300000", "otherNonCurrentLiabilities": "433900000", "totalNonCurrentLiabilities": "3889500000", "cashAndShortTermInvestments": "1595500000", "commonStockSharesOutstanding": "408200000", "intangibleAssetsExcludingGoodwill": "3611100000", "cashAndCashEquivalentsAtCarryingValue": "1595500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "229800000", "profitLoss": "None", "dividendPayout": "8100000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "107300000", "operatingCashflow": "581400000", "capitalExpenditures": "29600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-143700000", "cashflowFromInvestment": "-68800000", "stockBasedCompensation": "16700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-130100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1821400000, "cost_of_revenue": 1040200000, "gross_profit": 781200000, "research_and_development": 108000000, "selling_general_admin": 641900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 344800000, "depreciation_amortisation": 117600000, "ebitda": 462400000, "interest_expense": 37400000, "interest_income": null, "other_non_operating": null, "pretax_income": 302600000, "tax_provision": 71100000, "effective_tax_rate": null, "net_income": 229800000, "net_income_continuing_ops": 231500000, "net_income_to_common": 229800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1595500000, "short_term_investments": 23900000, "net_receivables": 1234200000, "inventory": 1001100000, "other_current_assets": null, "total_current_assets": 4050400000, "net_ppe": null, "goodwill": 6609700000, "intangible_assets": 3611100000, "goodwill_and_intangibles": 10220800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11513100000, "total_assets": 15563500000, "short_term_debt": 72200000, "accounts_payable": 801200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1827300000, "long_term_debt": 2693000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3889500000, "total_liabilities": 5716800000, "total_debt": 2765200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1697200000, "total_equity": 9783800000, "shares_outstanding": 408200000, "operating_cash_flow": 581400000, "stock_based_compensation": 16700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -68800000, "dividends_paid": 8100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -143700000, "free_cash_flow": 611000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "344800000", "ebitda": "462400000", "netIncome": "229800000", "grossProfit": "781200000", "depreciation": "None", "totalRevenue": "1821400000", "costOfRevenue": "1040200000", "interestIncome": "None", "incomeBeforeTax": "302600000", "interestExpense": "37400000", "operatingIncome": "333200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "71100000", "reportedCurrency": "USD", "netInterestIncome": "-37400000", "nonInterestIncome": "None", "operatingExpenses": "448000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "108000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1040200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117600000", "sellingGeneralAndAdministrative": "641900000", "netIncomeFromContinuingOperations": "231500000" }, "balance": { "goodwill": "6609700000", "inventory": "1001100000", "commonStock": "4300000", "currentDebt": "None", "investments": "None", "totalAssets": "15563500000", "longTermDebt": "2693000000", "shortTermDebt": "72200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3611100000", "reportedCurrency": "USD", "retainedEarnings": "1697200000", "totalLiabilities": "5716800000", "otherCurrentAssets": "219600000", "totalCurrentAssets": "4050400000", "currentLongTermDebt": "30600000", "longTermInvestments": "None", "shortTermInvestments": "23900000", "currentNetReceivables": "1234200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11513100000", "currentAccountsPayable": "801200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2882100000", "totalShareholderEquity": "9783800000", "capitalLeaseObligations": "41600000", "otherCurrentLiabilities": "544300000", "totalCurrentLiabilities": "1827300000", "otherNonCurrentLiabilities": "433900000", "totalNonCurrentLiabilities": "3889500000", "cashAndShortTermInvestments": "1595500000", "commonStockSharesOutstanding": "408200000", "intangibleAssetsExcludingGoodwill": "3611100000", "cashAndCashEquivalentsAtCarryingValue": "1595500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "229800000", "profitLoss": "None", "dividendPayout": "8100000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "107300000", "operatingCashflow": "581400000", "capitalExpenditures": "29600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-143700000", "cashflowFromInvestment": "-68800000", "stockBasedCompensation": "16700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-130100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:42.550696+00:00", "is_restated": false, "income_statement": { "revenue": 1738900000, "cost_of_revenue": 999600000, "gross_profit": 739300000, "ebit": 313400000, "ebitda": 429100000, "pretax_income": 269900000, "tax_provision": 60300000, "net_income": 208300000, "net_income_to_common": 208300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1197500000, "total_current_assets": 3733400000, "total_assets": 15154000000, "short_term_debt": 74500000, "long_term_debt": 2699300000, "total_debt": 2773800000, "total_liabilities": 5534200000, "total_equity": 9554000000, "shares_outstanding": 408600000, "goodwill_and_intangibles": 10162800000 }, "cash_flow": { "operating_cash_flow": 397300000, "capital_expenditure": 28600000, "free_cash_flow": 425900000, "dividends_paid": 8100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280991, "ticker_id": 2167, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:42.550696+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "313400000", "ebitda": "429100000", "netIncome": "208300000", "grossProfit": "739300000", "depreciation": "None", "totalRevenue": "1738900000", "costOfRevenue": "999600000", "interestIncome": "39600000", "incomeBeforeTax": "269900000", "interestExpense": "39600000", "operatingIncome": "318400000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "60300000", "reportedCurrency": "USD", "netInterestIncome": "-39600000", "nonInterestIncome": "None", "operatingExpenses": "420900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "999600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115700000", "sellingGeneralAndAdministrative": "315200000", "netIncomeFromContinuingOperations": "209600000" }, "balance": { "goodwill": "6489800000", "inventory": "1082900000", "commonStock": "4300000", "currentDebt": "None", "investments": "None", "totalAssets": "15154000000", "longTermDebt": "2699300000", "shortTermDebt": "74500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3673000000", "reportedCurrency": "USD", "retainedEarnings": "1475500000", "totalLiabilities": "5534200000", "otherCurrentAssets": "236900000", "totalCurrentAssets": "3733400000", "currentLongTermDebt": "33900000", "longTermInvestments": "None", "shortTermInvestments": "28200000", "currentNetReceivables": "1216100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11420600000", "currentAccountsPayable": "663100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "685800000", "shortLongTermDebtTotal": "2773800000", "totalShareholderEquity": "9554000000", "capitalLeaseObligations": "40600000", "otherCurrentLiabilities": "479400000", "totalCurrentLiabilities": "1654700000", "otherNonCurrentLiabilities": "405100000", "totalNonCurrentLiabilities": "3879500000", "cashAndShortTermInvestments": "1197500000", "commonStockSharesOutstanding": "408600000", "intangibleAssetsExcludingGoodwill": "3673000000", "cashAndCashEquivalentsAtCarryingValue": "1197500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "209600000", "profitLoss": "None", "dividendPayout": "8100000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "39600000", "operatingCashflow": "397300000", "capitalExpenditures": "28600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28100000", "cashflowFromInvestment": "-336300000", "stockBasedCompensation": "11200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1738900000, "cost_of_revenue": 999600000, "gross_profit": 739300000, "research_and_development": null, "selling_general_admin": 315200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 313400000, "depreciation_amortisation": 115700000, "ebitda": 429100000, "interest_expense": 39600000, "interest_income": null, "other_non_operating": null, "pretax_income": 269900000, "tax_provision": 60300000, "effective_tax_rate": null, "net_income": 208300000, "net_income_continuing_ops": 209600000, "net_income_to_common": 208300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1197500000, "short_term_investments": 28200000, "net_receivables": 1216100000, "inventory": 1082900000, "other_current_assets": null, "total_current_assets": 3733400000, "net_ppe": null, "goodwill": 6489800000, "intangible_assets": 3673000000, "goodwill_and_intangibles": 10162800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11420600000, "total_assets": 15154000000, "short_term_debt": 74500000, "accounts_payable": 663100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1654700000, "long_term_debt": 2699300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3879500000, "total_liabilities": 5534200000, "total_debt": 2773800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1475500000, "total_equity": 9554000000, "shares_outstanding": 408600000, "operating_cash_flow": 397300000, "stock_based_compensation": 11200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -336300000, "dividends_paid": 8100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28100000, "free_cash_flow": 425900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "313400000", "ebitda": "429100000", "netIncome": "208300000", "grossProfit": "739300000", "depreciation": "None", "totalRevenue": "1738900000", "costOfRevenue": "999600000", "interestIncome": "39600000", "incomeBeforeTax": "269900000", "interestExpense": "39600000", "operatingIncome": "318400000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "60300000", "reportedCurrency": "USD", "netInterestIncome": "-39600000", "nonInterestIncome": "None", "operatingExpenses": "420900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "999600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115700000", "sellingGeneralAndAdministrative": "315200000", "netIncomeFromContinuingOperations": "209600000" }, "balance": { "goodwill": "6489800000", "inventory": "1082900000", "commonStock": "4300000", "currentDebt": "None", "investments": "None", "totalAssets": "15154000000", "longTermDebt": "2699300000", "shortTermDebt": "74500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3673000000", "reportedCurrency": "USD", "retainedEarnings": "1475500000", "totalLiabilities": "5534200000", "otherCurrentAssets": "236900000", "totalCurrentAssets": "3733400000", "currentLongTermDebt": "33900000", "longTermInvestments": "None", "shortTermInvestments": "28200000", "currentNetReceivables": "1216100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11420600000", "currentAccountsPayable": "663100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "685800000", "shortLongTermDebtTotal": "2773800000", "totalShareholderEquity": "9554000000", "capitalLeaseObligations": "40600000", "otherCurrentLiabilities": "479400000", "totalCurrentLiabilities": "1654700000", "otherNonCurrentLiabilities": "405100000", "totalNonCurrentLiabilities": "3879500000", "cashAndShortTermInvestments": "1197500000", "commonStockSharesOutstanding": "408600000", "intangibleAssetsExcludingGoodwill": "3673000000", "cashAndCashEquivalentsAtCarryingValue": "1197500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "209600000", "profitLoss": "None", "dividendPayout": "8100000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "39600000", "operatingCashflow": "397300000", "capitalExpenditures": "28600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28100000", "cashflowFromInvestment": "-336300000", "stockBasedCompensation": "11200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:42.550696+00:00", "is_restated": false, "income_statement": { "revenue": 1686500000, "cost_of_revenue": 989000000, "gross_profit": 697500000, "ebit": 279700000, "ebitda": 391500000, "pretax_income": 241300000, "tax_provision": 60500000, "net_income": 179500000, "net_income_to_common": 179500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1178100000, "total_current_assets": 3727000000, "total_assets": 15028600000, "short_term_debt": 31300000, "long_term_debt": 4476600000, "total_debt": 4507900000, "total_liabilities": 5548200000, "total_equity": 9414800000, "shares_outstanding": 408300000, "goodwill_and_intangibles": 10087000000 }, "cash_flow": { "operating_cash_flow": 228400000, "capital_expenditure": 24800000, "free_cash_flow": 253200000, "dividends_paid": 8100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280992, "ticker_id": 2167, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:16:42.550696+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "279700000", "ebitda": "391500000", "netIncome": "179500000", "grossProfit": "697500000", "depreciation": "None", "totalRevenue": "1686500000", "costOfRevenue": "989000000", "interestIncome": "40800000", "incomeBeforeTax": "241300000", "interestExpense": "40800000", "operatingIncome": "272400000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "60500000", "reportedCurrency": "USD", "netInterestIncome": "-40800000", "nonInterestIncome": "None", "operatingExpenses": "425100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-57400000", "costofGoodsAndServicesSold": "989000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111800000", "sellingGeneralAndAdministrative": "699000000", "netIncomeFromContinuingOperations": "596800000" }, "balance": { "goodwill": "6427200000", "inventory": "1101300000", "commonStock": "4300000", "currentDebt": "None", "investments": "None", "totalAssets": "15028600000", "longTermDebt": "4476600000", "shortTermDebt": "31300000", "treasuryStock": "-1719400000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3659800000", "reportedCurrency": "USD", "retainedEarnings": "1275300000", "totalLiabilities": "5548200000", "otherCurrentAssets": "227800000", "totalCurrentAssets": "3727000000", "currentLongTermDebt": "31300000", "longTermInvestments": "None", "shortTermInvestments": "39700000", "currentNetReceivables": "1219800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11301600000", "currentAccountsPayable": "669200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1654700000", "shortLongTermDebtTotal": "4507900000", "totalShareholderEquity": "9414800000", "capitalLeaseObligations": "39800000", "otherCurrentLiabilities": "584400000", "totalCurrentLiabilities": "1624100000", "otherNonCurrentLiabilities": "1865900000", "totalNonCurrentLiabilities": "3924100000", "cashAndShortTermInvestments": "1178100000", "commonStockSharesOutstanding": "408300000", "intangibleAssetsExcludingGoodwill": "3659800000", "cashAndCashEquivalentsAtCarryingValue": "1178100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "180800000", "profitLoss": "None", "dividendPayout": "8100000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "15700000", "operatingCashflow": "228400000", "capitalExpenditures": "24800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76400000", "cashflowFromInvestment": "-73900000", "stockBasedCompensation": "11900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-9200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1686500000, "cost_of_revenue": 989000000, "gross_profit": 697500000, "research_and_development": null, "selling_general_admin": 699000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 279700000, "depreciation_amortisation": 111800000, "ebitda": 391500000, "interest_expense": 40800000, "interest_income": null, "other_non_operating": null, "pretax_income": 241300000, "tax_provision": 60500000, "effective_tax_rate": null, "net_income": 179500000, "net_income_continuing_ops": 596800000, "net_income_to_common": 179500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1178100000, "short_term_investments": 39700000, "net_receivables": 1219800000, "inventory": 1101300000, "other_current_assets": null, "total_current_assets": 3727000000, "net_ppe": null, "goodwill": 6427200000, "intangible_assets": 3659800000, "goodwill_and_intangibles": 10087000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11301600000, "total_assets": 15028600000, "short_term_debt": 31300000, "accounts_payable": 669200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1624100000, "long_term_debt": 4476600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3924100000, "total_liabilities": 5548200000, "total_debt": 4507900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1275300000, "total_equity": 9414800000, "shares_outstanding": 408300000, "operating_cash_flow": 228400000, "stock_based_compensation": 11900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -73900000, "dividends_paid": 8100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -76400000, "free_cash_flow": 253200000, "net_change_in_cash": -9200000 }, "raw_data": { "income": { "ebit": "279700000", "ebitda": "391500000", "netIncome": "179500000", "grossProfit": "697500000", "depreciation": "None", "totalRevenue": "1686500000", "costOfRevenue": "989000000", "interestIncome": "40800000", "incomeBeforeTax": "241300000", "interestExpense": "40800000", "operatingIncome": "272400000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "60500000", "reportedCurrency": "USD", "netInterestIncome": "-40800000", "nonInterestIncome": "None", "operatingExpenses": "425100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-57400000", "costofGoodsAndServicesSold": "989000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111800000", "sellingGeneralAndAdministrative": "699000000", "netIncomeFromContinuingOperations": "596800000" }, "balance": { "goodwill": "6427200000", "inventory": "1101300000", "commonStock": "4300000", "currentDebt": "None", "investments": "None", "totalAssets": "15028600000", "longTermDebt": "4476600000", "shortTermDebt": "31300000", "treasuryStock": "-1719400000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3659800000", "reportedCurrency": "USD", "retainedEarnings": "1275300000", "totalLiabilities": "5548200000", "otherCurrentAssets": "227800000", "totalCurrentAssets": "3727000000", "currentLongTermDebt": "31300000", "longTermInvestments": "None", "shortTermInvestments": "39700000", "currentNetReceivables": "1219800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11301600000", "currentAccountsPayable": "669200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1654700000", "shortLongTermDebtTotal": "4507900000", "totalShareholderEquity": "9414800000", "capitalLeaseObligations": "39800000", "otherCurrentLiabilities": "584400000", "totalCurrentLiabilities": "1624100000", "otherNonCurrentLiabilities": "1865900000", "totalNonCurrentLiabilities": "3924100000", "cashAndShortTermInvestments": "1178100000", "commonStockSharesOutstanding": "408300000", "intangibleAssetsExcludingGoodwill": "3659800000", "cashAndCashEquivalentsAtCarryingValue": "1178100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "180800000", "profitLoss": "None", "dividendPayout": "8100000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "15700000", "operatingCashflow": "228400000", "capitalExpenditures": "24800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76400000", "cashflowFromInvestment": "-73900000", "stockBasedCompensation": "11900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-9200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111800000", "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" ] } } }