{ "ticker": { "uuid": "68c34a9d-3fa4-4721-b5df-84ec4fc89035", "symbol": "SMG", "name": "Scotts Miracle-Gro Company", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Agricultural Inputs", "page_url": "https://sharemaestro.com/factors/ticker/68c34a9d-3fa4-4721-b5df-84ec4fc89035/", "api_url": "https://sharemaestro.com/factors/api/tickers/68c34a9d-3fa4-4721-b5df-84ec4fc89035/" }, "ticker_metadata": { "id": 3665, "uuid": "68c34a9d-3fa4-4721-b5df-84ec4fc89035", "symbol": "SMG", "name": "Scotts Miracle-Gro Company", "asset_type": "equity", "market_cap": 3432734000, "stock_exchange_id": 3, "industry": "Agricultural Inputs", "sector": "Basic Materials", "description": "Scotts Miracle-Gro Company manufactures, markets, and sells lawn and garden products to consumers in the United States and internationally. The company is headquartered in Marysville, Ohio.", "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": "68c34a9d-3fa4-4721-b5df-84ec4fc89035", "symbol": "SMG", "name": "Scotts Miracle-Gro Company", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Agricultural Inputs", "page_url": "https://sharemaestro.com/factors/ticker/68c34a9d-3fa4-4721-b5df-84ec4fc89035/", "api_url": "https://sharemaestro.com/factors/api/tickers/68c34a9d-3fa4-4721-b5df-84ec4fc89035/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.67, "value": 0.68, "quality": 0.73, "momentum": 0.19, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 57.67, "market_cap": 3408297000, "pe_ratio": 30.7331, "earnings_yield": 0.0325, "ebitda_to_ev": 0.0903, "shareholder_yield": 0.0452, "roe": -0.3871, "piotroski_f_score": 7, "momentum_12_1": -0.0513, "volatility_252d": 0.3279 }, "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": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:31.797923+00:00", "batch_id": "" }, "size": { "price_close": 57.67, "market_cap": 3408297000, "market_cap_usd": 3408297000, "enterprise_value": 5749897000, "shares_outstanding": 59100000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 30.7331, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.0056, "pcf_ratio": 7.1288, "pfcf_ratio": 5.9121, "ev_ebitda": 11.0681, "ev_ebit": 12.7634, "ev_sales": 1.6965, "ev_fcf": 9.9738, "earnings_yield": 0.0325, "fcf_yield": 0.1003, "price_to_sales": 1.0056, "price_to_book": null, "price_to_cashflow": 7.1288, "ebitda_to_ev": 0.0903, "sales_yield": 0.5895 }, "yield": { "dividend_yield": 0.0452, "buyback_yield": 0, "shareholder_yield": 0.0452, "debt_paydown_yield": null, "total_yield": 0.0452 }, "quality": { "gross_margin": 0.3248, "operating_margin": 0.1329, "net_margin": 0.0327, "ebitda_margin": 0.1533, "fcf_margin": 0.1701, "roe": -0.3871, "roa": 0.0325, "roic": 0.1466, "roc_greenblatt": null, "asset_turnover": 0.9933, "cash_conversion": 5.1984, "accruals_ratio": -0.1076, "sbc_to_revenue": 0.0169, "piotroski_f_score": 7, "altman_z_score": 2.2396, "earnings_stability_5y": 10.1658, "revenue_stability_5y": 0.1546, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3226, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -12.9092, "net_debt_to_ebitda": 4.5074, "debt_to_assets": 0.6881, "interest_coverage": 3.8504, "current_ratio": 1.2715, "quick_ratio": 0.7259, "net_debt": 2341600000, "local_beta": 0.0016, "volatility_252d": 0.3279, "volatility_60d": 0.6959, "max_drawdown_12m": -0.2207, "risk_adjusted_momentum": -0.1566 }, "growth": { "revenue_growth_1y": -0.0189, "revenue_growth_3y_cagr": -0.0454, "revenue_growth_5y_cagr": -0.0375, "eps_growth_1y": 2.072, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": -0.1782, "fcf_growth_1y": 0.1157, "book_value_growth_1y": null, "revenue_growth": -0.0189, "earnings_growth": 2.072 }, "momentum": { "price_return_1m": -0.0453, "price_return_3m": -0.1019, "price_return_6m": 0.0937, "price_return_9m": -0.0547, "price_return_12m": -0.0943, "price_return_12m_ex1m": -0.0513, "momentum_6m": 0.0937, "momentum_12m": -0.0943, "momentum_12_1": -0.0513, "distance_from_52w_high": -0.1684, "distance_from_52w_low": 0.1134, "relative_strength": -0.1943 }, "raw_ttm": { "revenue_ttm": 3389300000, "gross_profit_ttm": 1100700000, "ebit_ttm": 450500000, "ebitda_ttm": 519500000, "net_income_ttm": 110900000, "eps_diluted_ttm": 1.8765, "operating_cash_flow_ttm": 478100000, "capital_expenditure_ttm": 98400000, "fcf_ttm": 576500000, "dividends_paid_ttm": 154100000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 117000000, "cash_and_equivalents": 6200000, "total_current_assets": 1621900000, "total_current_liabilities": 1275600000, "net_ppe": null, "total_assets": 3412000000, "total_debt": 2347800000, "total_equity": -286500000, "net_working_capital": 619500000, "book_value_per_share": -4.8477, "retained_earnings": 331000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -881300000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 71, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 28, "rank_pcf": 29, "rank_ev_ebitda": 45, "rank_ev_ebit": 51, "rank_earnings_yield": 71, "rank_fcf_yield": 40, "rank_dividend_yield": 16, "rank_shareholder_yield": 17, "rank_total_yield": 17, "rank_roe": 89, "rank_roc": 50, "rank_roic": 24, "rank_gross_margin": 67, "rank_fcf_margin": 54, "rank_piotroski": 20, "rank_accruals": 18, "rank_sue": 50, "rank_eps_growth_1y": 7, "rank_eps_growth_5y": 93, "rank_revenue_growth_1y": 79, "rank_momentum_12m": 72, "rank_momentum_12m_ex1m": 70, "rank_relative_strength": 70 }, "composites": { "value_composite": 32, "quality_composite": 27, "momentum_composite": 81, "growth_composite": 79, "yield_composite": 11, "svqf_composite": 86, "vc1_composite": 29, "vc2_composite": 22, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 33, "quality_value_composite": 0.7046, "os_score": 0.67, "value_percentile": 0.68, "quality_percentile": 0.73, "momentum_percentile": 0.19, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": 28, "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": 4909, "ticker_id": 3665, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:31.797923+00:00", "batch_id": "", "os_score_delta": null, "price_close": 57.67, "market_cap": 3408297000, "market_cap_usd": 3408297000, "enterprise_value": 5749897000, "shares_outstanding": 59100000, "fx_rate_to_usd": null, "pe_ratio": 30.73306583, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.00560499, "pcf_ratio": 7.12883706, "pfcf_ratio": 5.9120503, "ev_ebitda": 11.06813667, "ev_ebit": 12.76336737, "ev_sales": 1.69648511, "ev_fcf": 9.97380225, "earnings_yield": 0.03253824, "fcf_yield": 0.10026267, "dividend_yield": 0.0452132, "buyback_yield": 0, "shareholder_yield": 0.0452132, "debt_paydown_yield": null, "total_yield": 0.0452132, "gross_margin": 0.32475732, "operating_margin": 0.1329183, "net_margin": 0.03272062, "ebitda_margin": 0.15327649, "fcf_margin": 0.17009412, "roe": -0.38708551, "roa": 0.03250293, "roic": 0.14655371, "roc_greenblatt": null, "asset_turnover": 0.99334701, "cash_conversion": 5.19837692, "accruals_ratio": -0.10762016, "sbc_to_revenue": 0.01687664, "debt_to_equity": -12.90924956, "net_debt_to_ebitda": 4.50741097, "debt_to_assets": 0.68810082, "interest_coverage": 3.85042735, "current_ratio": 1.27148009, "quick_ratio": 0.7258545, "net_debt": 2341600000, "revenue_growth_1y": -0.01893073, "revenue_growth_3y_cagr": -0.04544055, "revenue_growth_5y_cagr": -0.03748801, "eps_growth_1y": 2.07202216, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": -0.17820896, "fcf_growth_1y": 0.11573447, "book_value_growth_1y": null, "piotroski_f_score": 7, "altman_z_score": 2.23958861, "earnings_stability_5y": 10.165801, "revenue_stability_5y": 0.154556, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04529509, "price_return_3m": -0.10190365, "price_return_6m": 0.0937097, "price_return_9m": -0.05472188, "price_return_12m": -0.09430703, "price_return_12m_ex1m": -0.05133726, "distance_from_52w_high": -0.16837788, "distance_from_52w_low": 0.11342149, "relative_strength": -0.19427061, "local_beta": 0.0016, "volatility_252d": 0.327892, "volatility_60d": 0.695855, "max_drawdown_12m": -0.22068033, "revenue_ttm": 3389300000, "gross_profit_ttm": 1100700000, "ebit_ttm": 450500000, "ebitda_ttm": 519500000, "net_income_ttm": 110900000, "eps_diluted_ttm": 1.87648054, "operating_cash_flow_ttm": 478100000, "capital_expenditure_ttm": 98400000, "fcf_ttm": 576500000, "dividends_paid_ttm": 154100000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 117000000, "cash_and_equivalents": 6200000, "total_current_assets": 1621900000, "total_current_liabilities": 1275600000, "net_ppe": null, "total_assets": 3412000000, "total_debt": 2347800000, "total_equity": -286500000, "net_working_capital": 619500000, "book_value_per_share": -4.84771574, "retained_earnings": 331000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -881300000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 71, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 28, "rank_pcf": 29, "rank_ev_ebitda": 45, "rank_ev_ebit": 51, "rank_earnings_yield": 71, "rank_fcf_yield": 40, "rank_dividend_yield": 16, "rank_shareholder_yield": 17, "rank_total_yield": 17, "rank_roe": 89, "rank_roc": 50, "rank_roic": 24, "rank_gross_margin": 67, "rank_fcf_margin": 54, "rank_piotroski": 20, "rank_accruals": 18, "rank_sue": 50, "rank_eps_growth_1y": 7, "rank_eps_growth_5y": 93, "rank_revenue_growth_1y": 79, "rank_momentum_12m": 72, "rank_momentum_12m_ex1m": 70, "rank_relative_strength": 70, "value_composite": 32, "quality_composite": 27, "momentum_composite": 81, "growth_composite": 79, "yield_composite": 11, "svqf_composite": 86, "vc1_composite": 29, "vc2_composite": 22, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 33, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": 28, "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": 57.67, "os": 0.67, "value": 0.68, "quality": 0.73, "momentum": 0.19, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 30.7331, "earnings_yield": 0.0325, "shareholder_yield": 0.0452, "roe": -0.3871, "momentum_12_1": -0.0513, "complete_fields": { "id": 4909, "ticker_id": 3665, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:31.797923+00:00", "batch_id": "", "os_score_delta": null, "price_close": 57.67, "market_cap": 3408297000, "market_cap_usd": 3408297000, "enterprise_value": 5749897000, "shares_outstanding": 59100000, "fx_rate_to_usd": null, "pe_ratio": 30.73306583, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.00560499, "pcf_ratio": 7.12883706, "pfcf_ratio": 5.9120503, "ev_ebitda": 11.06813667, "ev_ebit": 12.76336737, "ev_sales": 1.69648511, "ev_fcf": 9.97380225, "earnings_yield": 0.03253824, "fcf_yield": 0.10026267, "dividend_yield": 0.0452132, "buyback_yield": 0, "shareholder_yield": 0.0452132, "debt_paydown_yield": null, "total_yield": 0.0452132, "gross_margin": 0.32475732, "operating_margin": 0.1329183, "net_margin": 0.03272062, "ebitda_margin": 0.15327649, "fcf_margin": 0.17009412, "roe": -0.38708551, "roa": 0.03250293, "roic": 0.14655371, "roc_greenblatt": null, "asset_turnover": 0.99334701, "cash_conversion": 5.19837692, "accruals_ratio": -0.10762016, "sbc_to_revenue": 0.01687664, "debt_to_equity": -12.90924956, "net_debt_to_ebitda": 4.50741097, "debt_to_assets": 0.68810082, "interest_coverage": 3.85042735, "current_ratio": 1.27148009, "quick_ratio": 0.7258545, "net_debt": 2341600000, "revenue_growth_1y": -0.01893073, "revenue_growth_3y_cagr": -0.04544055, "revenue_growth_5y_cagr": -0.03748801, "eps_growth_1y": 2.07202216, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": -0.17820896, "fcf_growth_1y": 0.11573447, "book_value_growth_1y": null, "piotroski_f_score": 7, "altman_z_score": 2.23958861, "earnings_stability_5y": 10.165801, "revenue_stability_5y": 0.154556, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04529509, "price_return_3m": -0.10190365, "price_return_6m": 0.0937097, "price_return_9m": -0.05472188, "price_return_12m": -0.09430703, "price_return_12m_ex1m": -0.05133726, "distance_from_52w_high": -0.16837788, "distance_from_52w_low": 0.11342149, "relative_strength": -0.19427061, "local_beta": 0.0016, "volatility_252d": 0.327892, "volatility_60d": 0.695855, "max_drawdown_12m": -0.22068033, "revenue_ttm": 3389300000, "gross_profit_ttm": 1100700000, "ebit_ttm": 450500000, "ebitda_ttm": 519500000, "net_income_ttm": 110900000, "eps_diluted_ttm": 1.87648054, "operating_cash_flow_ttm": 478100000, "capital_expenditure_ttm": 98400000, "fcf_ttm": 576500000, "dividends_paid_ttm": 154100000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 117000000, "cash_and_equivalents": 6200000, "total_current_assets": 1621900000, "total_current_liabilities": 1275600000, "net_ppe": null, "total_assets": 3412000000, "total_debt": 2347800000, "total_equity": -286500000, "net_working_capital": 619500000, "book_value_per_share": -4.84771574, "retained_earnings": 331000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -881300000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 71, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 28, "rank_pcf": 29, "rank_ev_ebitda": 45, "rank_ev_ebit": 51, "rank_earnings_yield": 71, "rank_fcf_yield": 40, "rank_dividend_yield": 16, "rank_shareholder_yield": 17, "rank_total_yield": 17, "rank_roe": 89, "rank_roc": 50, "rank_roic": 24, "rank_gross_margin": 67, "rank_fcf_margin": 54, "rank_piotroski": 20, "rank_accruals": 18, "rank_sue": 50, "rank_eps_growth_1y": 7, "rank_eps_growth_5y": 93, "rank_revenue_growth_1y": 79, "rank_momentum_12m": 72, "rank_momentum_12m_ex1m": 70, "rank_relative_strength": 70, "value_composite": 32, "quality_composite": 27, "momentum_composite": 81, "growth_composite": 79, "yield_composite": 11, "svqf_composite": 86, "vc1_composite": 29, "vc2_composite": 22, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 33, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": 28, "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": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:17.681962+00:00", "is_restated": false, "income_statement": { "revenue": 3413100000, "cost_of_revenue": 2368900000, "gross_profit": 1044200000, "ebit": 350500000, "ebitda": 425500000, "pretax_income": 221700000, "tax_provision": 76500000, "net_income": 145200000, "net_income_to_common": 145200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36600000, "total_current_assets": 940300000, "total_assets": 2742000000, "short_term_debt": 128800000, "long_term_debt": 2049200000, "total_debt": 2178000000, "total_liabilities": 3099500000, "total_equity": -357500000, "shares_outstanding": 58700000, "goodwill_and_intangibles": 645700000 }, "cash_flow": { "operating_cash_flow": 371300000, "capital_expenditure": 97400000, "free_cash_flow": 468700000, "dividends_paid": 154300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330859, "ticker_id": 3665, "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:17.681962+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "350500000", "ebitda": "425500000", "netIncome": "145200000", "grossProfit": "1044200000", "depreciation": "None", "totalRevenue": "3413100000", "costOfRevenue": "2368900000", "interestIncome": "131600000", "incomeBeforeTax": "221700000", "interestExpense": "128800000", "operatingIncome": "358600000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "76500000", "reportedCurrency": "USD", "netInterestIncome": "-128800000", "nonInterestIncome": "None", "operatingExpenses": "685600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2368900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75000000", "sellingGeneralAndAdministrative": "404600000", "netIncomeFromContinuingOperations": "145200000" }, "balance": { "goodwill": "243900000", "inventory": "592800000", "commonStock": "351600000", "currentDebt": "None", "investments": "None", "totalAssets": "2742000000", "longTermDebt": "2049200000", "shortTermDebt": "128800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "401800000", "reportedCurrency": "USD", "retainedEarnings": "294700000", "totalLiabilities": "3099500000", "otherCurrentAssets": "124000000", "totalCurrentAssets": "940300000", "currentLongTermDebt": "57200000", "longTermInvestments": "78200000", "shortTermInvestments": "None", "currentNetReceivables": "186900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1801700000", "currentAccountsPayable": "229200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "887900000", "shortLongTermDebtTotal": "2380200000", "totalShareholderEquity": "-357500000", "capitalLeaseObligations": "273800000", "otherCurrentLiabilities": "381700000", "totalCurrentLiabilities": "739700000", "otherNonCurrentLiabilities": "36500000", "totalNonCurrentLiabilities": "2359800000", "cashAndShortTermInvestments": "36600000", "commonStockSharesOutstanding": "58700000", "intangibleAssetsExcludingGoodwill": "401800000", "cashAndCashEquivalentsAtCarryingValue": "36600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "145200000", "profitLoss": "None", "dividendPayout": "154300000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-17900000", "operatingCashflow": "371300000", "capitalExpenditures": "97400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-294000000", "cashflowFromInvestment": "-112100000", "stockBasedCompensation": "69000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "154300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3413100000, "cost_of_revenue": 2368900000, "gross_profit": 1044200000, "research_and_development": 34800000, "selling_general_admin": 404600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 350500000, "depreciation_amortisation": 75000000, "ebitda": 425500000, "interest_expense": 128800000, "interest_income": null, "other_non_operating": null, "pretax_income": 221700000, "tax_provision": 76500000, "effective_tax_rate": null, "net_income": 145200000, "net_income_continuing_ops": 145200000, "net_income_to_common": 145200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36600000, "short_term_investments": null, "net_receivables": 186900000, "inventory": 592800000, "other_current_assets": null, "total_current_assets": 940300000, "net_ppe": null, "goodwill": 243900000, "intangible_assets": 401800000, "goodwill_and_intangibles": 645700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1801700000, "total_assets": 2742000000, "short_term_debt": 128800000, "accounts_payable": 229200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 739700000, "long_term_debt": 2049200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2359800000, "total_liabilities": 3099500000, "total_debt": 2178000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 294700000, "total_equity": -357500000, "shares_outstanding": 58700000, "operating_cash_flow": 371300000, "stock_based_compensation": 69000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 97400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -112100000, "dividends_paid": 154300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -294000000, "free_cash_flow": 468700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "350500000", "ebitda": "425500000", "netIncome": "145200000", "grossProfit": "1044200000", "depreciation": "None", "totalRevenue": "3413100000", "costOfRevenue": "2368900000", "interestIncome": "131600000", "incomeBeforeTax": "221700000", "interestExpense": "128800000", "operatingIncome": "358600000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "76500000", "reportedCurrency": "USD", "netInterestIncome": "-128800000", "nonInterestIncome": "None", "operatingExpenses": "685600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2368900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75000000", "sellingGeneralAndAdministrative": "404600000", "netIncomeFromContinuingOperations": "145200000" }, "balance": { "goodwill": "243900000", "inventory": "592800000", "commonStock": "351600000", "currentDebt": "None", "investments": "None", "totalAssets": "2742000000", "longTermDebt": "2049200000", "shortTermDebt": "128800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "401800000", "reportedCurrency": "USD", "retainedEarnings": "294700000", "totalLiabilities": "3099500000", "otherCurrentAssets": "124000000", "totalCurrentAssets": "940300000", "currentLongTermDebt": "57200000", "longTermInvestments": "78200000", "shortTermInvestments": "None", "currentNetReceivables": "186900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1801700000", "currentAccountsPayable": "229200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "887900000", "shortLongTermDebtTotal": "2380200000", "totalShareholderEquity": "-357500000", "capitalLeaseObligations": "273800000", "otherCurrentLiabilities": "381700000", "totalCurrentLiabilities": "739700000", "otherNonCurrentLiabilities": "36500000", "totalNonCurrentLiabilities": "2359800000", "cashAndShortTermInvestments": "36600000", "commonStockSharesOutstanding": "58700000", "intangibleAssetsExcludingGoodwill": "401800000", "cashAndCashEquivalentsAtCarryingValue": "36600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "145200000", "profitLoss": "None", "dividendPayout": "154300000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-17900000", "operatingCashflow": "371300000", "capitalExpenditures": "97400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-294000000", "cashflowFromInvestment": "-112100000", "stockBasedCompensation": "69000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "154300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:17.681962+00:00", "is_restated": false, "income_statement": { "revenue": 3552700000, "cost_of_revenue": 2702200000, "gross_profit": 850500000, "ebit": 135200000, "ebitda": 215800000, "pretax_income": -23600000, "tax_provision": 11300000, "net_income": -34900000, "net_income_to_common": -34900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71600000, "total_current_assets": 980400000, "total_assets": 2871900000, "short_term_debt": 127900000, "long_term_debt": 2174200000, "total_debt": 2302100000, "total_liabilities": 3262500000, "total_equity": -390600000, "shares_outstanding": 56800000, "goodwill_and_intangibles": 662700000 }, "cash_flow": { "operating_cash_flow": 667500000, "capital_expenditure": 84000000, "free_cash_flow": 751500000, "dividends_paid": 151300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330864, "ticker_id": 3665, "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:17.681962+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "135200000", "ebitda": "215800000", "netIncome": "-34900000", "grossProfit": "850500000", "depreciation": "None", "totalRevenue": "3552700000", "costOfRevenue": "2702200000", "interestIncome": "226900000", "incomeBeforeTax": "-23600000", "interestExpense": "158800000", "operatingIncome": "208800000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "11300000", "reportedCurrency": "USD", "netInterestIncome": "-158800000", "nonInterestIncome": "None", "operatingExpenses": "641700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2702200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80600000", "sellingGeneralAndAdministrative": "369500000", "netIncomeFromContinuingOperations": "-34900000" }, "balance": { "goodwill": "243900000", "inventory": "587500000", "commonStock": "362000000", "currentDebt": "None", "investments": "None", "totalAssets": "2871900000", "longTermDebt": "2174200000", "shortTermDebt": "127900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "418800000", "reportedCurrency": "USD", "retainedEarnings": "303800000", "totalLiabilities": "3262500000", "otherCurrentAssets": "144500000", "totalCurrentAssets": "980400000", "currentLongTermDebt": "52600000", "longTermInvestments": "91000000", "shortTermInvestments": "None", "currentNetReceivables": "176800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1891500000", "currentAccountsPayable": "254700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "874900000", "shortLongTermDebtTotal": "2517900000", "totalShareholderEquity": "-390600000", "capitalLeaseObligations": "291100000", "otherCurrentLiabilities": "351000000", "totalCurrentLiabilities": "750300000", "otherNonCurrentLiabilities": "42200000", "totalNonCurrentLiabilities": "2512200000", "cashAndShortTermInvestments": "71600000", "commonStockSharesOutstanding": "56800000", "intangibleAssetsExcludingGoodwill": "418800000", "cashAndCashEquivalentsAtCarryingValue": "71600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34900000", "profitLoss": "None", "dividendPayout": "151300000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "293800000", "operatingCashflow": "667500000", "capitalExpenditures": "84000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-527900000", "cashflowFromInvestment": "-100400000", "stockBasedCompensation": "80400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "151300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3552700000, "cost_of_revenue": 2702200000, "gross_profit": 850500000, "research_and_development": 34600000, "selling_general_admin": 369500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 135200000, "depreciation_amortisation": 80600000, "ebitda": 215800000, "interest_expense": 158800000, "interest_income": null, "other_non_operating": null, "pretax_income": -23600000, "tax_provision": 11300000, "effective_tax_rate": null, "net_income": -34900000, "net_income_continuing_ops": -34900000, "net_income_to_common": -34900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71600000, "short_term_investments": null, "net_receivables": 176800000, "inventory": 587500000, "other_current_assets": null, "total_current_assets": 980400000, "net_ppe": null, "goodwill": 243900000, "intangible_assets": 418800000, "goodwill_and_intangibles": 662700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1891500000, "total_assets": 2871900000, "short_term_debt": 127900000, "accounts_payable": 254700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 750300000, "long_term_debt": 2174200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2512200000, "total_liabilities": 3262500000, "total_debt": 2302100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 303800000, "total_equity": -390600000, "shares_outstanding": 56800000, "operating_cash_flow": 667500000, "stock_based_compensation": 80400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -100400000, "dividends_paid": 151300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -527900000, "free_cash_flow": 751500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "135200000", "ebitda": "215800000", "netIncome": "-34900000", "grossProfit": "850500000", "depreciation": "None", "totalRevenue": "3552700000", "costOfRevenue": "2702200000", "interestIncome": "226900000", "incomeBeforeTax": "-23600000", "interestExpense": "158800000", "operatingIncome": "208800000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "11300000", "reportedCurrency": "USD", "netInterestIncome": "-158800000", "nonInterestIncome": "None", "operatingExpenses": "641700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2702200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80600000", "sellingGeneralAndAdministrative": "369500000", "netIncomeFromContinuingOperations": "-34900000" }, "balance": { "goodwill": "243900000", "inventory": "587500000", "commonStock": "362000000", "currentDebt": "None", "investments": "None", "totalAssets": "2871900000", "longTermDebt": "2174200000", "shortTermDebt": "127900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "418800000", "reportedCurrency": "USD", "retainedEarnings": "303800000", "totalLiabilities": "3262500000", "otherCurrentAssets": "144500000", "totalCurrentAssets": "980400000", "currentLongTermDebt": "52600000", "longTermInvestments": "91000000", "shortTermInvestments": "None", "currentNetReceivables": "176800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1891500000", "currentAccountsPayable": "254700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "874900000", "shortLongTermDebtTotal": "2517900000", "totalShareholderEquity": "-390600000", "capitalLeaseObligations": "291100000", "otherCurrentLiabilities": "351000000", "totalCurrentLiabilities": "750300000", "otherNonCurrentLiabilities": "42200000", "totalNonCurrentLiabilities": "2512200000", "cashAndShortTermInvestments": "71600000", "commonStockSharesOutstanding": "56800000", "intangibleAssetsExcludingGoodwill": "418800000", "cashAndCashEquivalentsAtCarryingValue": "71600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34900000", "profitLoss": "None", "dividendPayout": "151300000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "293800000", "operatingCashflow": "667500000", "capitalExpenditures": "84000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-527900000", "cashflowFromInvestment": "-100400000", "stockBasedCompensation": "80400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "151300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:17.681962+00:00", "is_restated": false, "income_statement": { "revenue": 3551300000, "cost_of_revenue": 2894000000, "gross_profit": 657300000, "ebit": -275200000, "ebitda": -182700000, "pretax_income": -453300000, "tax_provision": -73200000, "net_income": -380100000, "net_income_to_common": -380100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31900000, "total_current_assets": 1397800000, "total_assets": 3413700000, "short_term_debt": 128700000, "long_term_debt": 2557400000, "total_debt": 2686100000, "total_liabilities": 3681000000, "total_equity": -267300000, "shares_outstanding": 56000000, "goodwill_and_intangibles": 680600000 }, "cash_flow": { "operating_cash_flow": 531000000, "capital_expenditure": 92800000, "free_cash_flow": 623800000, "dividends_paid": 149100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330869, "ticker_id": 3665, "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:17.681962+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-275200000", "ebitda": "-182700000", "netIncome": "-380100000", "grossProfit": "657300000", "depreciation": "None", "totalRevenue": "3551300000", "costOfRevenue": "2894000000", "interestIncome": "279200000", "incomeBeforeTax": "-453300000", "interestExpense": "178100000", "operatingIncome": "-174400000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-73200000", "reportedCurrency": "USD", "netInterestIncome": "-178100000", "nonInterestIncome": "None", "operatingExpenses": "831700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "35700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2894000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92500000", "sellingGeneralAndAdministrative": "369300000", "netIncomeFromContinuingOperations": "-380100000" }, "balance": { "goodwill": "243900000", "inventory": "880300000", "commonStock": "353100000", "currentDebt": "None", "investments": "None", "totalAssets": "3413700000", "longTermDebt": "2557400000", "shortTermDebt": "128700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "436700000", "reportedCurrency": "USD", "retainedEarnings": "490900000", "totalLiabilities": "3681000000", "otherCurrentAssets": "181400000", "totalCurrentAssets": "1397800000", "currentLongTermDebt": "52300000", "longTermInvestments": "91900000", "shortTermInvestments": "16700000", "currentNetReceivables": "304200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2015900000", "currentAccountsPayable": "271200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "610300000", "shortLongTermDebtTotal": "2906200000", "totalShareholderEquity": "-267300000", "capitalLeaseObligations": "296500000", "otherCurrentLiabilities": "345300000", "totalCurrentLiabilities": "773700000", "otherNonCurrentLiabilities": "349900000", "totalNonCurrentLiabilities": "2907300000", "cashAndShortTermInvestments": "31900000", "commonStockSharesOutstanding": "56000000", "intangibleAssetsExcludingGoodwill": "436700000", "cashAndCashEquivalentsAtCarryingValue": "31900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-380100000", "profitLoss": "None", "dividendPayout": "149100000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "450500000", "operatingCashflow": "531000000", "capitalExpenditures": "92800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-520100000", "cashflowFromInvestment": "-65700000", "stockBasedCompensation": "68900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "149100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3551300000, "cost_of_revenue": 2894000000, "gross_profit": 657300000, "research_and_development": 35700000, "selling_general_admin": 369300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -275200000, "depreciation_amortisation": 92500000, "ebitda": -182700000, "interest_expense": 178100000, "interest_income": null, "other_non_operating": null, "pretax_income": -453300000, "tax_provision": -73200000, "effective_tax_rate": null, "net_income": -380100000, "net_income_continuing_ops": -380100000, "net_income_to_common": -380100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31900000, "short_term_investments": 16700000, "net_receivables": 304200000, "inventory": 880300000, "other_current_assets": null, "total_current_assets": 1397800000, "net_ppe": null, "goodwill": 243900000, "intangible_assets": 436700000, "goodwill_and_intangibles": 680600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2015900000, "total_assets": 3413700000, "short_term_debt": 128700000, "accounts_payable": 271200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 773700000, "long_term_debt": 2557400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2907300000, "total_liabilities": 3681000000, "total_debt": 2686100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 490900000, "total_equity": -267300000, "shares_outstanding": 56000000, "operating_cash_flow": 531000000, "stock_based_compensation": 68900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 92800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -65700000, "dividends_paid": 149100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -520100000, "free_cash_flow": 623800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-275200000", "ebitda": "-182700000", "netIncome": "-380100000", "grossProfit": "657300000", "depreciation": "None", "totalRevenue": "3551300000", "costOfRevenue": "2894000000", "interestIncome": "279200000", "incomeBeforeTax": "-453300000", "interestExpense": "178100000", "operatingIncome": "-174400000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-73200000", "reportedCurrency": "USD", "netInterestIncome": "-178100000", "nonInterestIncome": "None", "operatingExpenses": "831700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "35700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2894000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92500000", "sellingGeneralAndAdministrative": "369300000", "netIncomeFromContinuingOperations": "-380100000" }, "balance": { "goodwill": "243900000", "inventory": "880300000", "commonStock": "353100000", "currentDebt": "None", "investments": "None", "totalAssets": "3413700000", "longTermDebt": "2557400000", "shortTermDebt": "128700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "436700000", "reportedCurrency": "USD", "retainedEarnings": "490900000", "totalLiabilities": "3681000000", "otherCurrentAssets": "181400000", "totalCurrentAssets": "1397800000", "currentLongTermDebt": "52300000", "longTermInvestments": "91900000", "shortTermInvestments": "16700000", "currentNetReceivables": "304200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2015900000", "currentAccountsPayable": "271200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "610300000", "shortLongTermDebtTotal": "2906200000", "totalShareholderEquity": "-267300000", "capitalLeaseObligations": "296500000", "otherCurrentLiabilities": "345300000", "totalCurrentLiabilities": "773700000", "otherNonCurrentLiabilities": "349900000", "totalNonCurrentLiabilities": "2907300000", "cashAndShortTermInvestments": "31900000", "commonStockSharesOutstanding": "56000000", "intangibleAssetsExcludingGoodwill": "436700000", "cashAndCashEquivalentsAtCarryingValue": "31900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-380100000", "profitLoss": "None", "dividendPayout": "149100000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "450500000", "operatingCashflow": "531000000", "capitalExpenditures": "92800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-520100000", "cashflowFromInvestment": "-65700000", "stockBasedCompensation": "68900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "149100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:17.681962+00:00", "is_restated": false, "income_statement": { "revenue": 3924100000, "cost_of_revenue": 3051200000, "gross_profit": 872900000, "ebit": -440000000, "ebitda": -334800000, "pretax_income": -558100000, "tax_provision": -120600000, "net_income": -437500000, "net_income_to_common": -437500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86800000, "total_current_assets": 1981900000, "total_assets": 4296800000, "short_term_debt": 220500000, "long_term_debt": 2826200000, "total_debt": 3046700000, "total_liabilities": 4149100000, "total_equity": 147700000, "shares_outstanding": 55500000, "goodwill_and_intangibles": 834200000 }, "cash_flow": { "operating_cash_flow": -129000000, "capital_expenditure": 113500000, "free_cash_flow": -15500000, "dividends_paid": 166200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330874, "ticker_id": 3665, "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:17.681962+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-440000000", "ebitda": "-334800000", "netIncome": "-437500000", "grossProfit": "872900000", "depreciation": "None", "totalRevenue": "3924100000", "costOfRevenue": "3051200000", "interestIncome": "131000000", "incomeBeforeTax": "-558100000", "interestExpense": "118100000", "operatingIncome": "-434000000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "-120600000", "reportedCurrency": "USD", "netInterestIncome": "-118100000", "nonInterestIncome": "None", "operatingExpenses": "1306900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45300000", "otherNonOperatingIncome": "-6000000", "costofGoodsAndServicesSold": "3051200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105200000", "sellingGeneralAndAdministrative": "416400000", "netIncomeFromContinuingOperations": "-437500000" }, "balance": { "goodwill": "254000000", "inventory": "1343500000", "commonStock": "364000000", "currentDebt": "None", "investments": "None", "totalAssets": "4296800000", "longTermDebt": "2826200000", "shortTermDebt": "220500000", "treasuryStock": "-1091800000", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "580200000", "reportedCurrency": "USD", "retainedEarnings": "1020100000", "totalLiabilities": "4149100000", "otherCurrentAssets": "252600000", "totalCurrentAssets": "1981900000", "currentLongTermDebt": "144300000", "longTermInvestments": "193800000", "shortTermInvestments": "117000000", "currentNetReceivables": "299000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2314900000", "currentAccountsPayable": "422600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "606000000", "shortLongTermDebtTotal": "3269900000", "totalShareholderEquity": "147700000", "capitalLeaseObligations": "299400000", "otherCurrentLiabilities": "291400000", "totalCurrentLiabilities": "963900000", "otherNonCurrentLiabilities": "359000000", "totalNonCurrentLiabilities": "3185200000", "cashAndShortTermInvestments": "86800000", "commonStockSharesOutstanding": "55500000", "intangibleAssetsExcludingGoodwill": "580200000", "cashAndCashEquivalentsAtCarryingValue": "86800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-437500000", "profitLoss": "None", "dividendPayout": "166200000", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "-203800000", "operatingCashflow": "-129000000", "capitalExpenditures": "113500000", "changeInReceivables": "102800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "255300000", "cashflowFromInvestment": "-283200000", "stockBasedCompensation": "34300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "166200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-156900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-257900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3924100000, "cost_of_revenue": 3051200000, "gross_profit": 872900000, "research_and_development": 45300000, "selling_general_admin": 416400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -440000000, "depreciation_amortisation": 105200000, "ebitda": -334800000, "interest_expense": 118100000, "interest_income": null, "other_non_operating": null, "pretax_income": -558100000, "tax_provision": -120600000, "effective_tax_rate": null, "net_income": -437500000, "net_income_continuing_ops": -437500000, "net_income_to_common": -437500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 86800000, "short_term_investments": 117000000, "net_receivables": 299000000, "inventory": 1343500000, "other_current_assets": null, "total_current_assets": 1981900000, "net_ppe": null, "goodwill": 254000000, "intangible_assets": 580200000, "goodwill_and_intangibles": 834200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2314900000, "total_assets": 4296800000, "short_term_debt": 220500000, "accounts_payable": 422600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 963900000, "long_term_debt": 2826200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3185200000, "total_liabilities": 4149100000, "total_debt": 3046700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1020100000, "total_equity": 147700000, "shares_outstanding": 55500000, "operating_cash_flow": -129000000, "stock_based_compensation": 34300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 113500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -283200000, "dividends_paid": 166200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 255300000, "free_cash_flow": -15500000, "net_change_in_cash": -156900000 }, "raw_data": { "income": { "ebit": "-440000000", "ebitda": "-334800000", "netIncome": "-437500000", "grossProfit": "872900000", "depreciation": "None", "totalRevenue": "3924100000", "costOfRevenue": "3051200000", "interestIncome": "131000000", "incomeBeforeTax": "-558100000", "interestExpense": "118100000", "operatingIncome": "-434000000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "-120600000", "reportedCurrency": "USD", "netInterestIncome": "-118100000", "nonInterestIncome": "None", "operatingExpenses": "1306900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45300000", "otherNonOperatingIncome": "-6000000", "costofGoodsAndServicesSold": "3051200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105200000", "sellingGeneralAndAdministrative": "416400000", "netIncomeFromContinuingOperations": "-437500000" }, "balance": { "goodwill": "254000000", "inventory": "1343500000", "commonStock": "364000000", "currentDebt": "None", "investments": "None", "totalAssets": "4296800000", "longTermDebt": "2826200000", "shortTermDebt": "220500000", "treasuryStock": "-1091800000", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "580200000", "reportedCurrency": "USD", "retainedEarnings": "1020100000", "totalLiabilities": "4149100000", "otherCurrentAssets": "252600000", "totalCurrentAssets": "1981900000", "currentLongTermDebt": "144300000", "longTermInvestments": "193800000", "shortTermInvestments": "117000000", "currentNetReceivables": "299000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2314900000", "currentAccountsPayable": "422600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "606000000", "shortLongTermDebtTotal": "3269900000", "totalShareholderEquity": "147700000", "capitalLeaseObligations": "299400000", "otherCurrentLiabilities": "291400000", "totalCurrentLiabilities": "963900000", "otherNonCurrentLiabilities": "359000000", "totalNonCurrentLiabilities": "3185200000", "cashAndShortTermInvestments": "86800000", "commonStockSharesOutstanding": "55500000", "intangibleAssetsExcludingGoodwill": "580200000", "cashAndCashEquivalentsAtCarryingValue": "86800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-437500000", "profitLoss": "None", "dividendPayout": "166200000", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "-203800000", "operatingCashflow": "-129000000", "capitalExpenditures": "113500000", "changeInReceivables": "102800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "255300000", "cashflowFromInvestment": "-283200000", "stockBasedCompensation": "34300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "166200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-156900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-257900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:17.681962+00:00", "is_restated": false, "income_statement": { "revenue": 4925000000, "cost_of_revenue": 3456000000, "gross_profit": 1469000000, "ebit": 756000000, "ebitda": 849800000, "pretax_income": 677100000, "tax_provision": 159800000, "net_income": 512500000, "net_income_to_common": 512500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 244100000, "total_current_assets": 2024000000, "total_assets": 4800000000, "short_term_debt": 124200000, "long_term_debt": 2236700000, "total_debt": 2360900000, "total_liabilities": 3786700000, "total_equity": 1013300000, "shares_outstanding": 57200000, "goodwill_and_intangibles": 1314800000 }, "cash_flow": { "operating_cash_flow": 271500000, "capital_expenditure": 106900000, "free_cash_flow": 378400000, "dividends_paid": 143000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330879, "ticker_id": 3665, "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:17.681962+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "756000000", "ebitda": "849800000", "netIncome": "512500000", "grossProfit": "1469000000", "depreciation": "None", "totalRevenue": "4925000000", "costOfRevenue": "3456000000", "interestIncome": "64500000", "incomeBeforeTax": "677100000", "interestExpense": "78900000", "operatingIncome": "723000000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "159800000", "reportedCurrency": "USD", "netInterestIncome": "-78900000", "nonInterestIncome": "None", "operatingExpenses": "746000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45400000", "otherNonOperatingIncome": "33000000", "costofGoodsAndServicesSold": "3456000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93800000", "sellingGeneralAndAdministrative": "503300000", "netIncomeFromContinuingOperations": "517300000" }, "balance": { "goodwill": "605200000", "inventory": "1126600000", "commonStock": "477000000", "currentDebt": "None", "investments": "None", "totalAssets": "4800000000", "longTermDebt": "2236700000", "shortTermDebt": "124200000", "treasuryStock": "-1002400000", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "709600000", "reportedCurrency": "USD", "retainedEarnings": "1605100000", "totalLiabilities": "3786700000", "otherCurrentAssets": "169900000", "totalCurrentAssets": "2024000000", "currentLongTermDebt": "57800000", "longTermInvestments": "207000000", "shortTermInvestments": "207000", "currentNetReceivables": "483400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2776000000", "currentAccountsPayable": "609400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "622200000", "shortLongTermDebtTotal": "2595300000", "totalShareholderEquity": "1013300000", "capitalLeaseObligations": "300800000", "otherCurrentLiabilities": "375100000", "totalCurrentLiabilities": "1140400000", "otherNonCurrentLiabilities": "409600000", "totalNonCurrentLiabilities": "2646300000", "cashAndShortTermInvestments": "244100000", "commonStockSharesOutstanding": "57200000", "intangibleAssetsExcludingGoodwill": "709600000", "cashAndCashEquivalentsAtCarryingValue": "244100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "513400000", "profitLoss": "None", "dividendPayout": "143000000", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "-496500000", "operatingCashflow": "271500000", "capitalExpenditures": "106900000", "changeInReceivables": "15500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "494000000", "cashflowFromInvestment": "-538600000", "stockBasedCompensation": "40600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "143000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "226900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-129300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4925000000, "cost_of_revenue": 3456000000, "gross_profit": 1469000000, "research_and_development": 45400000, "selling_general_admin": 503300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 756000000, "depreciation_amortisation": 93800000, "ebitda": 849800000, "interest_expense": 78900000, "interest_income": null, "other_non_operating": null, "pretax_income": 677100000, "tax_provision": 159800000, "effective_tax_rate": null, "net_income": 512500000, "net_income_continuing_ops": 517300000, "net_income_to_common": 512500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 244100000, "short_term_investments": 207000, "net_receivables": 483400000, "inventory": 1126600000, "other_current_assets": null, "total_current_assets": 2024000000, "net_ppe": null, "goodwill": 605200000, "intangible_assets": 709600000, "goodwill_and_intangibles": 1314800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2776000000, "total_assets": 4800000000, "short_term_debt": 124200000, "accounts_payable": 609400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1140400000, "long_term_debt": 2236700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2646300000, "total_liabilities": 3786700000, "total_debt": 2360900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1605100000, "total_equity": 1013300000, "shares_outstanding": 57200000, "operating_cash_flow": 271500000, "stock_based_compensation": 40600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 106900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -538600000, "dividends_paid": 143000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 494000000, "free_cash_flow": 378400000, "net_change_in_cash": 226900000 }, "raw_data": { "income": { "ebit": "756000000", "ebitda": "849800000", "netIncome": "512500000", "grossProfit": "1469000000", "depreciation": "None", "totalRevenue": "4925000000", "costOfRevenue": "3456000000", "interestIncome": "64500000", "incomeBeforeTax": "677100000", "interestExpense": "78900000", "operatingIncome": "723000000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "159800000", "reportedCurrency": "USD", "netInterestIncome": "-78900000", "nonInterestIncome": "None", "operatingExpenses": "746000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45400000", "otherNonOperatingIncome": "33000000", "costofGoodsAndServicesSold": "3456000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93800000", "sellingGeneralAndAdministrative": "503300000", "netIncomeFromContinuingOperations": "517300000" }, "balance": { "goodwill": "605200000", "inventory": "1126600000", "commonStock": "477000000", "currentDebt": "None", "investments": "None", "totalAssets": "4800000000", "longTermDebt": "2236700000", "shortTermDebt": "124200000", "treasuryStock": "-1002400000", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "709600000", "reportedCurrency": "USD", "retainedEarnings": "1605100000", "totalLiabilities": "3786700000", "otherCurrentAssets": "169900000", "totalCurrentAssets": "2024000000", "currentLongTermDebt": "57800000", "longTermInvestments": "207000000", "shortTermInvestments": "207000", "currentNetReceivables": "483400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2776000000", "currentAccountsPayable": "609400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "622200000", "shortLongTermDebtTotal": "2595300000", "totalShareholderEquity": "1013300000", "capitalLeaseObligations": "300800000", "otherCurrentLiabilities": "375100000", "totalCurrentLiabilities": "1140400000", "otherNonCurrentLiabilities": "409600000", "totalNonCurrentLiabilities": "2646300000", "cashAndShortTermInvestments": "244100000", "commonStockSharesOutstanding": "57200000", "intangibleAssetsExcludingGoodwill": "709600000", "cashAndCashEquivalentsAtCarryingValue": "244100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "513400000", "profitLoss": "None", "dividendPayout": "143000000", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "-496500000", "operatingCashflow": "271500000", "capitalExpenditures": "106900000", "changeInReceivables": "15500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "494000000", "cashflowFromInvestment": "-538600000", "stockBasedCompensation": "40600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "143000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "226900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-129300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-09-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:17.681962+00:00", "is_restated": false, "income_statement": { "revenue": 4131600000, "cost_of_revenue": 2784600000, "gross_profit": 1347000000, "ebit": 590200000, "ebitda": 684900000, "pretax_income": 510600000, "tax_provision": 123700000, "net_income": 387400000, "net_income_to_common": 387400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16600000, "total_current_assets": 1216600000, "total_assets": 3380500000, "short_term_debt": 113900000, "long_term_debt": 1455100000, "total_debt": 1569000000, "total_liabilities": 2677600000, "total_equity": 697200000, "shares_outstanding": 56900000, "goodwill_and_intangibles": 1223300000 }, "cash_flow": { "operating_cash_flow": 558000000, "capital_expenditure": 62700000, "free_cash_flow": 620700000, "dividends_paid": 411200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330884, "ticker_id": 3665, "period_end_date": "2020-09-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:17.681962+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "590200000", "ebitda": "684900000", "netIncome": "387400000", "grossProfit": "1347000000", "depreciation": "None", "totalRevenue": "4131600000", "costOfRevenue": "2784600000", "interestIncome": "79600000", "incomeBeforeTax": "510600000", "interestExpense": "88100000", "operatingIncome": "585200000", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "123700000", "reportedCurrency": "USD", "netInterestIncome": "-94700000", "nonInterestIncome": "None", "operatingExpenses": "761800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39700000", "otherNonOperatingIncome": "20100000", "costofGoodsAndServicesSold": "2784600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94700000", "sellingGeneralAndAdministrative": "539200000", "netIncomeFromContinuingOperations": "386900000" }, "balance": { "goodwill": "544100000", "inventory": "621900000", "commonStock": "482500000", "currentDebt": "None", "investments": "None", "totalAssets": "3380500000", "longTermDebt": "1455100000", "shortTermDebt": "113900000", "treasuryStock": "-921800000", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "679200000", "reportedCurrency": "USD", "retainedEarnings": "1235600000", "totalLiabilities": "2677600000", "otherCurrentAssets": "103300000", "totalCurrentAssets": "1216600000", "currentLongTermDebt": "66400000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "474800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2163900000", "currentAccountsPayable": "391000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "716000000", "shortLongTermDebtTotal": "1682300000", "totalShareholderEquity": "697200000", "capitalLeaseObligations": "160800000", "otherCurrentLiabilities": "402700000", "totalCurrentLiabilities": "950400000", "otherNonCurrentLiabilities": "272100000", "totalNonCurrentLiabilities": "1727200000", "cashAndShortTermInvestments": "16600000", "commonStockSharesOutstanding": "56900000", "intangibleAssetsExcludingGoodwill": "679200000", "cashAndCashEquivalentsAtCarryingValue": "16600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "388600000", "profitLoss": "None", "dividendPayout": "411200000", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "USD", "changeInInventory": "-80600000", "operatingCashflow": "558000000", "capitalExpenditures": "62700000", "changeInReceivables": "-188100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-607100000", "cashflowFromInvestment": "46900000", "stockBasedCompensation": "57900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "411200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4131600000, "cost_of_revenue": 2784600000, "gross_profit": 1347000000, "research_and_development": 39700000, "selling_general_admin": 539200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 590200000, "depreciation_amortisation": 94700000, "ebitda": 684900000, "interest_expense": 88100000, "interest_income": null, "other_non_operating": null, "pretax_income": 510600000, "tax_provision": 123700000, "effective_tax_rate": null, "net_income": 387400000, "net_income_continuing_ops": 386900000, "net_income_to_common": 387400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16600000, "short_term_investments": null, "net_receivables": 474800000, "inventory": 621900000, "other_current_assets": null, "total_current_assets": 1216600000, "net_ppe": null, "goodwill": 544100000, "intangible_assets": 679200000, "goodwill_and_intangibles": 1223300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2163900000, "total_assets": 3380500000, "short_term_debt": 113900000, "accounts_payable": 391000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 950400000, "long_term_debt": 1455100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1727200000, "total_liabilities": 2677600000, "total_debt": 1569000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1235600000, "total_equity": 697200000, "shares_outstanding": 56900000, "operating_cash_flow": 558000000, "stock_based_compensation": 57900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 46900000, "dividends_paid": 411200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -607100000, "free_cash_flow": 620700000, "net_change_in_cash": -2200000 }, "raw_data": { "income": { "ebit": "590200000", "ebitda": "684900000", "netIncome": "387400000", "grossProfit": "1347000000", "depreciation": "None", "totalRevenue": "4131600000", "costOfRevenue": "2784600000", "interestIncome": "79600000", "incomeBeforeTax": "510600000", "interestExpense": "88100000", "operatingIncome": "585200000", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "123700000", "reportedCurrency": "USD", "netInterestIncome": "-94700000", "nonInterestIncome": "None", "operatingExpenses": "761800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39700000", "otherNonOperatingIncome": "20100000", "costofGoodsAndServicesSold": "2784600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94700000", "sellingGeneralAndAdministrative": "539200000", "netIncomeFromContinuingOperations": "386900000" }, "balance": { "goodwill": "544100000", "inventory": "621900000", "commonStock": "482500000", "currentDebt": "None", "investments": "None", "totalAssets": "3380500000", "longTermDebt": "1455100000", "shortTermDebt": "113900000", "treasuryStock": "-921800000", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "679200000", "reportedCurrency": "USD", "retainedEarnings": "1235600000", "totalLiabilities": "2677600000", "otherCurrentAssets": "103300000", "totalCurrentAssets": "1216600000", "currentLongTermDebt": "66400000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "474800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2163900000", "currentAccountsPayable": "391000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "716000000", "shortLongTermDebtTotal": "1682300000", "totalShareholderEquity": "697200000", "capitalLeaseObligations": "160800000", "otherCurrentLiabilities": "402700000", "totalCurrentLiabilities": "950400000", "otherNonCurrentLiabilities": "272100000", "totalNonCurrentLiabilities": "1727200000", "cashAndShortTermInvestments": "16600000", "commonStockSharesOutstanding": "56900000", "intangibleAssetsExcludingGoodwill": "679200000", "cashAndCashEquivalentsAtCarryingValue": "16600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "388600000", "profitLoss": "None", "dividendPayout": "411200000", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "USD", "changeInInventory": "-80600000", "operatingCashflow": "558000000", "capitalExpenditures": "62700000", "changeInReceivables": "-188100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-607100000", "cashflowFromInvestment": "46900000", "stockBasedCompensation": "57900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "411200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-09-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:17.681962+00:00", "is_restated": false, "income_statement": { "revenue": 3156000000, "cost_of_revenue": 2136400000, "gross_profit": 1019600000, "ebit": 683000000, "ebitda": 772300000, "pretax_income": 581600000, "tax_provision": 144900000, "net_income": 460700000, "net_income_to_common": 460700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18800000, "total_current_assets": 1041700000, "total_assets": 3028700000, "short_term_debt": 128100000, "long_term_debt": 1523500000, "total_debt": 1651600000, "total_liabilities": 2305500000, "total_equity": 723200000, "shares_outstanding": 56300000, "goodwill_and_intangibles": 1246200000 }, "cash_flow": { "operating_cash_flow": 226800000, "capital_expenditure": 42400000, "free_cash_flow": 269200000, "dividends_paid": 124500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330889, "ticker_id": 3665, "period_end_date": "2019-09-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:17.681962+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "683000000", "ebitda": "772300000", "netIncome": "460700000", "grossProfit": "1019600000", "depreciation": "None", "totalRevenue": "3156000000", "costOfRevenue": "2136400000", "interestIncome": "98500000", "incomeBeforeTax": "581600000", "interestExpense": "101800000", "operatingIncome": "690800000", "fiscalDateEnding": "2019-09-30", "incomeTaxExpense": "144900000", "reportedCurrency": "USD", "netInterestIncome": "-101800000", "nonInterestIncome": "None", "operatingExpenses": "602600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2136400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89300000", "sellingGeneralAndAdministrative": "408500000", "netIncomeFromContinuingOperations": "436700000" }, "balance": { "goodwill": "538700000", "inventory": "540300000", "commonStock": "442200000", "currentDebt": "None", "investments": "None", "totalAssets": "3028700000", "longTermDebt": "1523500000", "shortTermDebt": "128100000", "treasuryStock": "-904300000", "deferredRevenue": "None", "fiscalDateEnding": "2019-09-30", "intangibleAssets": "707500000", "reportedCurrency": "USD", "retainedEarnings": "1274700000", "totalLiabilities": "2305500000", "otherCurrentAssets": "174200000", "totalCurrentAssets": "1041700000", "currentLongTermDebt": "128100000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "308400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1987000000", "currentAccountsPayable": "214200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "546000000", "shortLongTermDebtTotal": "1651600000", "totalShareholderEquity": "723200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "255800000", "totalCurrentLiabilities": "620500000", "otherNonCurrentLiabilities": "38300000", "totalNonCurrentLiabilities": "1685000000", "cashAndShortTermInvestments": "18800000", "commonStockSharesOutstanding": "56300000", "intangibleAssetsExcludingGoodwill": "707500000", "cashAndCashEquivalentsAtCarryingValue": "18800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "460200000", "profitLoss": "None", "dividendPayout": "124500000", "fiscalDateEnding": "2019-09-30", "reportedCurrency": "USD", "changeInInventory": "-65000000", "operatingCashflow": "226800000", "capitalExpenditures": "42400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-496500000", "cashflowFromInvestment": "255200000", "stockBasedCompensation": "38400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "124500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3156000000, "cost_of_revenue": 2136400000, "gross_profit": 1019600000, "research_and_development": 39600000, "selling_general_admin": 408500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 683000000, "depreciation_amortisation": 89300000, "ebitda": 772300000, "interest_expense": 101800000, "interest_income": null, "other_non_operating": null, "pretax_income": 581600000, "tax_provision": 144900000, "effective_tax_rate": null, "net_income": 460700000, "net_income_continuing_ops": 436700000, "net_income_to_common": 460700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18800000, "short_term_investments": null, "net_receivables": 308400000, "inventory": 540300000, "other_current_assets": null, "total_current_assets": 1041700000, "net_ppe": null, "goodwill": 538700000, "intangible_assets": 707500000, "goodwill_and_intangibles": 1246200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1987000000, "total_assets": 3028700000, "short_term_debt": 128100000, "accounts_payable": 214200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 620500000, "long_term_debt": 1523500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1685000000, "total_liabilities": 2305500000, "total_debt": 1651600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1274700000, "total_equity": 723200000, "shares_outstanding": 56300000, "operating_cash_flow": 226800000, "stock_based_compensation": 38400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 255200000, "dividends_paid": 124500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -496500000, "free_cash_flow": 269200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "683000000", "ebitda": "772300000", "netIncome": "460700000", "grossProfit": "1019600000", "depreciation": "None", "totalRevenue": "3156000000", "costOfRevenue": "2136400000", "interestIncome": "98500000", "incomeBeforeTax": "581600000", "interestExpense": "101800000", "operatingIncome": "690800000", "fiscalDateEnding": "2019-09-30", "incomeTaxExpense": "144900000", "reportedCurrency": "USD", "netInterestIncome": "-101800000", "nonInterestIncome": "None", "operatingExpenses": "602600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2136400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89300000", "sellingGeneralAndAdministrative": "408500000", "netIncomeFromContinuingOperations": "436700000" }, "balance": { "goodwill": "538700000", "inventory": "540300000", "commonStock": "442200000", "currentDebt": "None", "investments": "None", "totalAssets": "3028700000", "longTermDebt": "1523500000", "shortTermDebt": "128100000", "treasuryStock": "-904300000", "deferredRevenue": "None", "fiscalDateEnding": "2019-09-30", "intangibleAssets": "707500000", "reportedCurrency": "USD", "retainedEarnings": "1274700000", "totalLiabilities": "2305500000", "otherCurrentAssets": "174200000", "totalCurrentAssets": "1041700000", "currentLongTermDebt": "128100000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "308400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1987000000", "currentAccountsPayable": "214200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "546000000", "shortLongTermDebtTotal": "1651600000", "totalShareholderEquity": "723200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "255800000", "totalCurrentLiabilities": "620500000", "otherNonCurrentLiabilities": "38300000", "totalNonCurrentLiabilities": "1685000000", "cashAndShortTermInvestments": "18800000", "commonStockSharesOutstanding": "56300000", "intangibleAssetsExcludingGoodwill": "707500000", "cashAndCashEquivalentsAtCarryingValue": "18800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "460200000", "profitLoss": "None", "dividendPayout": "124500000", "fiscalDateEnding": "2019-09-30", "reportedCurrency": "USD", "changeInInventory": "-65000000", "operatingCashflow": "226800000", "capitalExpenditures": "42400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-496500000", "cashflowFromInvestment": "255200000", "stockBasedCompensation": "38400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "124500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-09-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:17.681962+00:00", "is_restated": false, "income_statement": { "revenue": 2663400000, "cost_of_revenue": 1798800000, "gross_profit": 864600000, "ebit": 203100000, "ebitda": 286500000, "pretax_income": 115700000, "tax_provision": -11900000, "net_income": 63700000, "net_income_to_common": 63700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33900000, "total_current_assets": 885700000, "total_assets": 3054500000, "short_term_debt": 132600000, "long_term_debt": 1883800000, "total_debt": 2016400000, "total_liabilities": 2694900000, "total_equity": 359600000, "shares_outstanding": 57100000, "goodwill_and_intangibles": 1400300000 }, "cash_flow": { "operating_cash_flow": 342500000, "capital_expenditure": 68200000, "free_cash_flow": 410700000, "dividends_paid": 120000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330894, "ticker_id": 3665, "period_end_date": "2018-09-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:17.681962+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "203100000", "ebitda": "286500000", "netIncome": "63700000", "grossProfit": "864600000", "depreciation": "None", "totalRevenue": "2663400000", "costOfRevenue": "1798800000", "interestIncome": "81500000", "incomeBeforeTax": "115700000", "interestExpense": "86400000", "operatingIncome": "198900000", "fiscalDateEnding": "2018-09-30", "incomeTaxExpense": "-11900000", "reportedCurrency": "USD", "netInterestIncome": "-86400000", "nonInterestIncome": "None", "operatingExpenses": "540100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "42500000", "otherNonOperatingIncome": "4900000", "costofGoodsAndServicesSold": "1798800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83400000", "sellingGeneralAndAdministrative": "364500000", "netIncomeFromContinuingOperations": "127600000" }, "balance": { "goodwill": "543000000", "inventory": "481400000", "commonStock": "420300000", "currentDebt": "None", "investments": "None", "totalAssets": "3054500000", "longTermDebt": "1883800000", "shortTermDebt": "132600000", "treasuryStock": "-939600000", "deferredRevenue": "None", "fiscalDateEnding": "2018-09-30", "intangibleAssets": "857300000", "reportedCurrency": "USD", "retainedEarnings": "919900000", "totalLiabilities": "2694900000", "otherCurrentAssets": "59900000", "totalCurrentAssets": "885700000", "currentLongTermDebt": "132600000", "longTermInvestments": "36100000", "shortTermInvestments": "0", "currentNetReceivables": "310500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2168800000", "currentAccountsPayable": "150500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "530800000", "shortLongTermDebtTotal": "2016400000", "totalShareholderEquity": "359600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "318300000", "totalCurrentLiabilities": "612700000", "otherNonCurrentLiabilities": "21900000", "totalNonCurrentLiabilities": "2082200000", "cashAndShortTermInvestments": "33900000", "commonStockSharesOutstanding": "57100000", "intangibleAssetsExcludingGoodwill": "857300000", "cashAndCashEquivalentsAtCarryingValue": "33900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63700000", "profitLoss": "None", "dividendPayout": "120000000", "fiscalDateEnding": "2018-09-30", "reportedCurrency": "USD", "changeInInventory": "14300000", "operatingCashflow": "342500000", "capitalExpenditures": "68200000", "changeInReceivables": "-2700000", "changeInExchangeRate": "400000", "cashflowFromFinancing": "151200000", "cashflowFromInvestment": "-580700000", "stockBasedCompensation": "40400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "120000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-86600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-327700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2663400000, "cost_of_revenue": 1798800000, "gross_profit": 864600000, "research_and_development": 42500000, "selling_general_admin": 364500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 203100000, "depreciation_amortisation": 83400000, "ebitda": 286500000, "interest_expense": 86400000, "interest_income": null, "other_non_operating": null, "pretax_income": 115700000, "tax_provision": -11900000, "effective_tax_rate": null, "net_income": 63700000, "net_income_continuing_ops": 127600000, "net_income_to_common": 63700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33900000, "short_term_investments": 0, "net_receivables": 310500000, "inventory": 481400000, "other_current_assets": null, "total_current_assets": 885700000, "net_ppe": null, "goodwill": 543000000, "intangible_assets": 857300000, "goodwill_and_intangibles": 1400300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2168800000, "total_assets": 3054500000, "short_term_debt": 132600000, "accounts_payable": 150500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 612700000, "long_term_debt": 1883800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2082200000, "total_liabilities": 2694900000, "total_debt": 2016400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 919900000, "total_equity": 359600000, "shares_outstanding": 57100000, "operating_cash_flow": 342500000, "stock_based_compensation": 40400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -580700000, "dividends_paid": 120000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 151200000, "free_cash_flow": 410700000, "net_change_in_cash": -86600000 }, "raw_data": { "income": { "ebit": "203100000", "ebitda": "286500000", "netIncome": "63700000", "grossProfit": "864600000", "depreciation": "None", "totalRevenue": "2663400000", "costOfRevenue": "1798800000", "interestIncome": "81500000", "incomeBeforeTax": "115700000", "interestExpense": "86400000", "operatingIncome": "198900000", "fiscalDateEnding": "2018-09-30", "incomeTaxExpense": "-11900000", "reportedCurrency": "USD", "netInterestIncome": "-86400000", "nonInterestIncome": "None", "operatingExpenses": "540100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "42500000", "otherNonOperatingIncome": "4900000", "costofGoodsAndServicesSold": "1798800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83400000", "sellingGeneralAndAdministrative": "364500000", "netIncomeFromContinuingOperations": "127600000" }, "balance": { "goodwill": "543000000", "inventory": "481400000", "commonStock": "420300000", "currentDebt": "None", "investments": "None", "totalAssets": "3054500000", "longTermDebt": "1883800000", "shortTermDebt": "132600000", "treasuryStock": "-939600000", "deferredRevenue": "None", "fiscalDateEnding": "2018-09-30", "intangibleAssets": "857300000", "reportedCurrency": "USD", "retainedEarnings": "919900000", "totalLiabilities": "2694900000", "otherCurrentAssets": "59900000", "totalCurrentAssets": "885700000", "currentLongTermDebt": "132600000", "longTermInvestments": "36100000", "shortTermInvestments": "0", "currentNetReceivables": "310500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2168800000", "currentAccountsPayable": "150500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "530800000", "shortLongTermDebtTotal": "2016400000", "totalShareholderEquity": "359600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "318300000", "totalCurrentLiabilities": "612700000", "otherNonCurrentLiabilities": "21900000", "totalNonCurrentLiabilities": "2082200000", "cashAndShortTermInvestments": "33900000", "commonStockSharesOutstanding": "57100000", "intangibleAssetsExcludingGoodwill": "857300000", "cashAndCashEquivalentsAtCarryingValue": "33900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63700000", "profitLoss": "None", "dividendPayout": "120000000", "fiscalDateEnding": "2018-09-30", "reportedCurrency": "USD", "changeInInventory": "14300000", "operatingCashflow": "342500000", "capitalExpenditures": "68200000", "changeInReceivables": "-2700000", "changeInExchangeRate": "400000", "cashflowFromFinancing": "151200000", "cashflowFromInvestment": "-580700000", "stockBasedCompensation": "40400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "120000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-86600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-327700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:17.681962+00:00", "is_restated": false, "income_statement": { "revenue": 1459500000, "cost_of_revenue": 849000000, "gross_profit": 610500000, "ebit": 411300000, "ebitda": 427400000, "pretax_income": 364900000, "tax_provision": 101600000, "net_income": 238600000, "net_income_to_common": 238600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6200000, "total_current_assets": 1621900000, "total_assets": 3412000000, "short_term_debt": 279400000, "long_term_debt": 2068400000, "total_debt": 2347800000, "total_liabilities": 3698500000, "total_equity": -286500000, "shares_outstanding": 59100000, "goodwill_and_intangibles": 594800000 }, "cash_flow": { "operating_cash_flow": 220000000, "capital_expenditure": 18600000, "free_cash_flow": 238600000, "dividends_paid": 39500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330856, "ticker_id": 3665, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:17.681962+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "411300000", "ebitda": "427400000", "netIncome": "238600000", "grossProfit": "610500000", "depreciation": "None", "totalRevenue": "1459500000", "costOfRevenue": "849000000", "interestIncome": "None", "incomeBeforeTax": "364900000", "interestExpense": "31300000", "operatingIncome": "411300000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "101600000", "reportedCurrency": "USD", "netInterestIncome": "-31300000", "nonInterestIncome": "None", "operatingExpenses": "199200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "849000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16100000", "sellingGeneralAndAdministrative": "191200000", "netIncomeFromContinuingOperations": "263300000" }, "balance": { "goodwill": "243900000", "inventory": "696000000", "commonStock": "346300000", "currentDebt": "None", "investments": "None", "totalAssets": "3412000000", "longTermDebt": "2068400000", "shortTermDebt": "279400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "350900000", "reportedCurrency": "USD", "retainedEarnings": "331000000", "totalLiabilities": "3698500000", "otherCurrentAssets": "153000000", "totalCurrentAssets": "1621900000", "currentLongTermDebt": "279400000", "longTermInvestments": "36000000", "shortTermInvestments": "None", "currentNetReceivables": "766700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1790100000", "currentAccountsPayable": "385800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2347800000", "totalShareholderEquity": "-286500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "610400000", "totalCurrentLiabilities": "1275600000", "otherNonCurrentLiabilities": "354500000", "totalNonCurrentLiabilities": "2422900000", "cashAndShortTermInvestments": "6200000", "commonStockSharesOutstanding": "59100000", "intangibleAssetsExcludingGoodwill": "350900000", "cashAndCashEquivalentsAtCarryingValue": "6200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "263300000", "profitLoss": "None", "dividendPayout": "39500000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "150400000", "operatingCashflow": "220000000", "capitalExpenditures": "18600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-198600000", "cashflowFromInvestment": "-23600000", "stockBasedCompensation": "18900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1459500000, "cost_of_revenue": 849000000, "gross_profit": 610500000, "research_and_development": 7300000, "selling_general_admin": 191200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 411300000, "depreciation_amortisation": 16100000, "ebitda": 427400000, "interest_expense": 31300000, "interest_income": null, "other_non_operating": null, "pretax_income": 364900000, "tax_provision": 101600000, "effective_tax_rate": null, "net_income": 238600000, "net_income_continuing_ops": 263300000, "net_income_to_common": 238600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6200000, "short_term_investments": null, "net_receivables": 766700000, "inventory": 696000000, "other_current_assets": null, "total_current_assets": 1621900000, "net_ppe": null, "goodwill": 243900000, "intangible_assets": 350900000, "goodwill_and_intangibles": 594800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1790100000, "total_assets": 3412000000, "short_term_debt": 279400000, "accounts_payable": 385800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1275600000, "long_term_debt": 2068400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2422900000, "total_liabilities": 3698500000, "total_debt": 2347800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 331000000, "total_equity": -286500000, "shares_outstanding": 59100000, "operating_cash_flow": 220000000, "stock_based_compensation": 18900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23600000, "dividends_paid": 39500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -198600000, "free_cash_flow": 238600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "411300000", "ebitda": "427400000", "netIncome": "238600000", "grossProfit": "610500000", "depreciation": "None", "totalRevenue": "1459500000", "costOfRevenue": "849000000", "interestIncome": "None", "incomeBeforeTax": "364900000", "interestExpense": "31300000", "operatingIncome": "411300000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "101600000", "reportedCurrency": "USD", "netInterestIncome": "-31300000", "nonInterestIncome": "None", "operatingExpenses": "199200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "849000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16100000", "sellingGeneralAndAdministrative": "191200000", "netIncomeFromContinuingOperations": "263300000" }, "balance": { "goodwill": "243900000", "inventory": "696000000", "commonStock": "346300000", "currentDebt": "None", "investments": "None", "totalAssets": "3412000000", "longTermDebt": "2068400000", "shortTermDebt": "279400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "350900000", "reportedCurrency": "USD", "retainedEarnings": "331000000", "totalLiabilities": "3698500000", "otherCurrentAssets": "153000000", "totalCurrentAssets": "1621900000", "currentLongTermDebt": "279400000", "longTermInvestments": "36000000", "shortTermInvestments": "None", "currentNetReceivables": "766700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1790100000", "currentAccountsPayable": "385800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2347800000", "totalShareholderEquity": "-286500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "610400000", "totalCurrentLiabilities": "1275600000", "otherNonCurrentLiabilities": "354500000", "totalNonCurrentLiabilities": "2422900000", "cashAndShortTermInvestments": "6200000", "commonStockSharesOutstanding": "59100000", "intangibleAssetsExcludingGoodwill": "350900000", "cashAndCashEquivalentsAtCarryingValue": "6200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "263300000", "profitLoss": "None", "dividendPayout": "39500000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "150400000", "operatingCashflow": "220000000", "capitalExpenditures": "18600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-198600000", "cashflowFromInvestment": "-23600000", "stockBasedCompensation": "18900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:17.681962+00:00", "is_restated": false, "income_statement": { "revenue": 354400000, "cost_of_revenue": 265700000, "gross_profit": 88700000, "ebit": -36100000, "ebitda": -20300000, "pretax_income": -63300000, "tax_provision": -15500000, "net_income": -125000000, "net_income_to_common": -125000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8300000, "total_current_assets": 1257200000, "total_assets": 3034000000, "short_term_debt": 278300000, "long_term_debt": 2250200000, "total_debt": 2528500000, "total_liabilities": 3534600000, "total_equity": -500600000, "shares_outstanding": 57900000, "goodwill_and_intangibles": 595300000 }, "cash_flow": { "operating_cash_flow": -370400000, "capital_expenditure": 20000000, "free_cash_flow": -350400000, "dividends_paid": 38300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330857, "ticker_id": 3665, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:17.681962+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-36100000", "ebitda": "-20300000", "netIncome": "-125000000", "grossProfit": "88700000", "depreciation": "None", "totalRevenue": "354400000", "costOfRevenue": "265700000", "interestIncome": "40300000", "incomeBeforeTax": "-63300000", "interestExpense": "27200000", "operatingIncome": "-16000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-15500000", "reportedCurrency": "USD", "netInterestIncome": "-27200000", "nonInterestIncome": "None", "operatingExpenses": "104700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "265700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15800000", "sellingGeneralAndAdministrative": "74400000", "netIncomeFromContinuingOperations": "-47800000" }, "balance": { "goodwill": "243900000", "inventory": "846700000", "commonStock": "346900000", "currentDebt": "None", "investments": "None", "totalAssets": "3034000000", "longTermDebt": "2250200000", "shortTermDebt": "278300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "351400000", "reportedCurrency": "USD", "retainedEarnings": "131199999", "totalLiabilities": "3534600000", "otherCurrentAssets": "208400000", "totalCurrentAssets": "1257200000", "currentLongTermDebt": "278300000", "longTermInvestments": "40500000", "shortTermInvestments": "None", "currentNetReceivables": "193800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1776800000", "currentAccountsPayable": "283900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "617300000", "shortLongTermDebtTotal": "2528500000", "totalShareholderEquity": "-500600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "370200000", "totalCurrentLiabilities": "932400000", "otherNonCurrentLiabilities": "352000000", "totalNonCurrentLiabilities": "2602200000", "cashAndShortTermInvestments": "8300000", "commonStockSharesOutstanding": "57900000", "intangibleAssetsExcludingGoodwill": "351400000", "cashAndCashEquivalentsAtCarryingValue": "8300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47800000", "profitLoss": "None", "dividendPayout": "38300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-300900000", "operatingCashflow": "-370400000", "capitalExpenditures": "20000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "366800000", "cashflowFromInvestment": "-21800000", "stockBasedCompensation": "7400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 354400000, "cost_of_revenue": 265700000, "gross_profit": 88700000, "research_and_development": 9800000, "selling_general_admin": 74400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -36100000, "depreciation_amortisation": 15800000, "ebitda": -20300000, "interest_expense": 27200000, "interest_income": null, "other_non_operating": null, "pretax_income": -63300000, "tax_provision": -15500000, "effective_tax_rate": null, "net_income": -125000000, "net_income_continuing_ops": -47800000, "net_income_to_common": -125000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8300000, "short_term_investments": null, "net_receivables": 193800000, "inventory": 846700000, "other_current_assets": null, "total_current_assets": 1257200000, "net_ppe": null, "goodwill": 243900000, "intangible_assets": 351400000, "goodwill_and_intangibles": 595300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1776800000, "total_assets": 3034000000, "short_term_debt": 278300000, "accounts_payable": 283900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 932400000, "long_term_debt": 2250200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2602200000, "total_liabilities": 3534600000, "total_debt": 2528500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 131199999, "total_equity": -500600000, "shares_outstanding": 57900000, "operating_cash_flow": -370400000, "stock_based_compensation": 7400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21800000, "dividends_paid": 38300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 366800000, "free_cash_flow": -350400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-36100000", "ebitda": "-20300000", "netIncome": "-125000000", "grossProfit": "88700000", "depreciation": "None", "totalRevenue": "354400000", "costOfRevenue": "265700000", "interestIncome": "40300000", "incomeBeforeTax": "-63300000", "interestExpense": "27200000", "operatingIncome": "-16000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-15500000", "reportedCurrency": "USD", "netInterestIncome": "-27200000", "nonInterestIncome": "None", "operatingExpenses": "104700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "265700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15800000", "sellingGeneralAndAdministrative": "74400000", "netIncomeFromContinuingOperations": "-47800000" }, "balance": { "goodwill": "243900000", "inventory": "846700000", "commonStock": "346900000", "currentDebt": "None", "investments": "None", "totalAssets": "3034000000", "longTermDebt": "2250200000", "shortTermDebt": "278300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "351400000", "reportedCurrency": "USD", "retainedEarnings": "131199999", "totalLiabilities": "3534600000", "otherCurrentAssets": "208400000", "totalCurrentAssets": "1257200000", "currentLongTermDebt": "278300000", "longTermInvestments": "40500000", "shortTermInvestments": "None", "currentNetReceivables": "193800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1776800000", "currentAccountsPayable": "283900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "617300000", "shortLongTermDebtTotal": "2528500000", "totalShareholderEquity": "-500600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "370200000", "totalCurrentLiabilities": "932400000", "otherNonCurrentLiabilities": "352000000", "totalNonCurrentLiabilities": "2602200000", "cashAndShortTermInvestments": "8300000", "commonStockSharesOutstanding": "57900000", "intangibleAssetsExcludingGoodwill": "351400000", "cashAndCashEquivalentsAtCarryingValue": "8300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47800000", "profitLoss": "None", "dividendPayout": "38300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-300900000", "operatingCashflow": "-370400000", "capitalExpenditures": "20000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "366800000", "cashflowFromInvestment": "-21800000", "stockBasedCompensation": "7400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:17.681962+00:00", "is_restated": false, "income_statement": { "revenue": 387400000, "cost_of_revenue": 363900000, "gross_profit": 23500000, "ebit": -163800000, "ebitda": -145300000, "pretax_income": -190600000, "tax_provision": -38800000, "net_income": -151800000, "net_income_to_common": -151800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36600000, "total_current_assets": 940300000, "total_assets": 2742000000, "short_term_debt": 128800000, "long_term_debt": 2049200000, "total_debt": 2178000000, "total_liabilities": 3099500000, "total_equity": -357500000, "shares_outstanding": 57700000, "goodwill_and_intangibles": 645700000 }, "cash_flow": { "operating_cash_flow": 174100000, "capital_expenditure": 42900000, "free_cash_flow": 217000000, "dividends_paid": 38100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330858, "ticker_id": 3665, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:17.681962+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-163800000", "ebitda": "-145300000", "netIncome": "-151800000", "grossProfit": "23500000", "depreciation": "None", "totalRevenue": "387400000", "costOfRevenue": "363900000", "interestIncome": "39100000", "incomeBeforeTax": "-190600000", "interestExpense": "26800000", "operatingIncome": "-150100000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-38800000", "reportedCurrency": "USD", "netInterestIncome": "-26800000", "nonInterestIncome": "None", "operatingExpenses": "173600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "363900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18500000", "sellingGeneralAndAdministrative": "102400000", "netIncomeFromContinuingOperations": "-151900000" }, "balance": { "goodwill": "243900000", "inventory": "592800000", "commonStock": "351600000", "currentDebt": "None", "investments": "None", "totalAssets": "2742000000", "longTermDebt": "2049200000", "shortTermDebt": "128800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "401800000", "reportedCurrency": "USD", "retainedEarnings": "294700000", "totalLiabilities": "3099500000", "otherCurrentAssets": "124000000", "totalCurrentAssets": "940300000", "currentLongTermDebt": "57200000", "longTermInvestments": "78200000", "shortTermInvestments": "None", "currentNetReceivables": "186900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1801700000", "currentAccountsPayable": "229200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "887900000", "shortLongTermDebtTotal": "2380200000", "totalShareholderEquity": "-357500000", "capitalLeaseObligations": "273800000", "otherCurrentLiabilities": "381700000", "totalCurrentLiabilities": "739700000", "otherNonCurrentLiabilities": "36500000", "totalNonCurrentLiabilities": "2359800000", "cashAndShortTermInvestments": "36600000", "commonStockSharesOutstanding": "57700000", "intangibleAssetsExcludingGoodwill": "401800000", "cashAndCashEquivalentsAtCarryingValue": "36600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-151900000", "profitLoss": "None", "dividendPayout": "38100000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-60400000", "operatingCashflow": "174100000", "capitalExpenditures": "42900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135800000", "cashflowFromInvestment": "-52100000", "stockBasedCompensation": "13400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 387400000, "cost_of_revenue": 363900000, "gross_profit": 23500000, "research_and_development": 9100000, "selling_general_admin": 102400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -163800000, "depreciation_amortisation": 18500000, "ebitda": -145300000, "interest_expense": 26800000, "interest_income": null, "other_non_operating": null, "pretax_income": -190600000, "tax_provision": -38800000, "effective_tax_rate": null, "net_income": -151800000, "net_income_continuing_ops": -151900000, "net_income_to_common": -151800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36600000, "short_term_investments": null, "net_receivables": 186900000, "inventory": 592800000, "other_current_assets": null, "total_current_assets": 940300000, "net_ppe": null, "goodwill": 243900000, "intangible_assets": 401800000, "goodwill_and_intangibles": 645700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1801700000, "total_assets": 2742000000, "short_term_debt": 128800000, "accounts_payable": 229200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 739700000, "long_term_debt": 2049200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2359800000, "total_liabilities": 3099500000, "total_debt": 2178000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 294700000, "total_equity": -357500000, "shares_outstanding": 57700000, "operating_cash_flow": 174100000, "stock_based_compensation": 13400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52100000, "dividends_paid": 38100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -135800000, "free_cash_flow": 217000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-163800000", "ebitda": "-145300000", "netIncome": "-151800000", "grossProfit": "23500000", "depreciation": "None", "totalRevenue": "387400000", "costOfRevenue": "363900000", "interestIncome": "39100000", "incomeBeforeTax": "-190600000", "interestExpense": "26800000", "operatingIncome": "-150100000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-38800000", "reportedCurrency": "USD", "netInterestIncome": "-26800000", "nonInterestIncome": "None", "operatingExpenses": "173600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "363900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18500000", "sellingGeneralAndAdministrative": "102400000", "netIncomeFromContinuingOperations": "-151900000" }, "balance": { "goodwill": "243900000", "inventory": "592800000", "commonStock": "351600000", "currentDebt": "None", "investments": "None", "totalAssets": "2742000000", "longTermDebt": "2049200000", "shortTermDebt": "128800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "401800000", "reportedCurrency": "USD", "retainedEarnings": "294700000", "totalLiabilities": "3099500000", "otherCurrentAssets": "124000000", "totalCurrentAssets": "940300000", "currentLongTermDebt": "57200000", "longTermInvestments": "78200000", "shortTermInvestments": "None", "currentNetReceivables": "186900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1801700000", "currentAccountsPayable": "229200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "887900000", "shortLongTermDebtTotal": "2380200000", "totalShareholderEquity": "-357500000", "capitalLeaseObligations": "273800000", "otherCurrentLiabilities": "381700000", "totalCurrentLiabilities": "739700000", "otherNonCurrentLiabilities": "36500000", "totalNonCurrentLiabilities": "2359800000", "cashAndShortTermInvestments": "36600000", "commonStockSharesOutstanding": "57700000", "intangibleAssetsExcludingGoodwill": "401800000", "cashAndCashEquivalentsAtCarryingValue": "36600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-151900000", "profitLoss": "None", "dividendPayout": "38100000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-60400000", "operatingCashflow": "174100000", "capitalExpenditures": "42900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135800000", "cashflowFromInvestment": "-52100000", "stockBasedCompensation": "13400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:17.681962+00:00", "is_restated": false, "income_statement": { "revenue": 1188000000, "cost_of_revenue": 810000000, "gross_profit": 378000000, "ebit": 239100000, "ebitda": 257700000, "pretax_income": 207300000, "tax_provision": 58200000, "net_income": 149100000, "net_income_to_common": 149100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51100000, "total_current_assets": 1283300000, "total_assets": 3090600000, "short_term_debt": 52100000, "long_term_debt": 2136200000, "total_debt": 2188300000, "total_liabilities": 3261500000, "total_equity": -170900000, "shares_outstanding": 58600000, "goodwill_and_intangibles": 653500000 }, "cash_flow": { "operating_cash_flow": 454400000, "capital_expenditure": 16900000, "free_cash_flow": 471300000, "dividends_paid": 38200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330860, "ticker_id": 3665, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:17.681962+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "239100000", "ebitda": "257700000", "netIncome": "149100000", "grossProfit": "378000000", "depreciation": "None", "totalRevenue": "1188000000", "costOfRevenue": "810000000", "interestIncome": "6500000", "incomeBeforeTax": "207300000", "interestExpense": "31700000", "operatingIncome": "215000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "58200000", "reportedCurrency": "USD", "netInterestIncome": "-31800000", "nonInterestIncome": "None", "operatingExpenses": "163000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "810000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18600000", "sellingGeneralAndAdministrative": "91600000", "netIncomeFromContinuingOperations": "149100000" }, "balance": { "goodwill": "243900000", "inventory": "544300000", "commonStock": "347300000", "currentDebt": "None", "investments": "None", "totalAssets": "3090600000", "longTermDebt": "2136200000", "shortTermDebt": "52100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "409600000", "reportedCurrency": "USD", "retainedEarnings": "485200000", "totalLiabilities": "3261500000", "otherCurrentAssets": "114100000", "totalCurrentAssets": "1283300000", "currentLongTermDebt": "52100000", "longTermInvestments": "65900000", "shortTermInvestments": "None", "currentNetReceivables": "573800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1807300000", "currentAccountsPayable": "261700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "609400000", "shortLongTermDebtTotal": "2188300000", "totalShareholderEquity": "-170900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "484800000", "totalCurrentLiabilities": "798600000", "otherNonCurrentLiabilities": "326700000", "totalNonCurrentLiabilities": "2462900000", "cashAndShortTermInvestments": "51100000", "commonStockSharesOutstanding": "58600000", "intangibleAssetsExcludingGoodwill": "409600000", "cashAndCashEquivalentsAtCarryingValue": "51100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "149100000", "profitLoss": "None", "dividendPayout": "38200000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "231900000", "operatingCashflow": "454400000", "capitalExpenditures": "16900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-396100000", "cashflowFromInvestment": "-25300000", "stockBasedCompensation": "17500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1188000000, "cost_of_revenue": 810000000, "gross_profit": 378000000, "research_and_development": 9000000, "selling_general_admin": 91600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 239100000, "depreciation_amortisation": 18600000, "ebitda": 257700000, "interest_expense": 31700000, "interest_income": null, "other_non_operating": null, "pretax_income": 207300000, "tax_provision": 58200000, "effective_tax_rate": null, "net_income": 149100000, "net_income_continuing_ops": 149100000, "net_income_to_common": 149100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51100000, "short_term_investments": null, "net_receivables": 573800000, "inventory": 544300000, "other_current_assets": null, "total_current_assets": 1283300000, "net_ppe": null, "goodwill": 243900000, "intangible_assets": 409600000, "goodwill_and_intangibles": 653500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1807300000, "total_assets": 3090600000, "short_term_debt": 52100000, "accounts_payable": 261700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 798600000, "long_term_debt": 2136200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2462900000, "total_liabilities": 3261500000, "total_debt": 2188300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 485200000, "total_equity": -170900000, "shares_outstanding": 58600000, "operating_cash_flow": 454400000, "stock_based_compensation": 17500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25300000, "dividends_paid": 38200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -396100000, "free_cash_flow": 471300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "239100000", "ebitda": "257700000", "netIncome": "149100000", "grossProfit": "378000000", "depreciation": "None", "totalRevenue": "1188000000", "costOfRevenue": "810000000", "interestIncome": "6500000", "incomeBeforeTax": "207300000", "interestExpense": "31700000", "operatingIncome": "215000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "58200000", "reportedCurrency": "USD", "netInterestIncome": "-31800000", "nonInterestIncome": "None", "operatingExpenses": "163000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "810000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18600000", "sellingGeneralAndAdministrative": "91600000", "netIncomeFromContinuingOperations": "149100000" }, "balance": { "goodwill": "243900000", "inventory": "544300000", "commonStock": "347300000", "currentDebt": "None", "investments": "None", "totalAssets": "3090600000", "longTermDebt": "2136200000", "shortTermDebt": "52100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "409600000", "reportedCurrency": "USD", "retainedEarnings": "485200000", "totalLiabilities": "3261500000", "otherCurrentAssets": "114100000", "totalCurrentAssets": "1283300000", "currentLongTermDebt": "52100000", "longTermInvestments": "65900000", "shortTermInvestments": "None", "currentNetReceivables": "573800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1807300000", "currentAccountsPayable": "261700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "609400000", "shortLongTermDebtTotal": "2188300000", "totalShareholderEquity": "-170900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "484800000", "totalCurrentLiabilities": "798600000", "otherNonCurrentLiabilities": "326700000", "totalNonCurrentLiabilities": "2462900000", "cashAndShortTermInvestments": "51100000", "commonStockSharesOutstanding": "58600000", "intangibleAssetsExcludingGoodwill": "409600000", "cashAndCashEquivalentsAtCarryingValue": "51100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "149100000", "profitLoss": "None", "dividendPayout": "38200000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "231900000", "operatingCashflow": "454400000", "capitalExpenditures": "16900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-396100000", "cashflowFromInvestment": "-25300000", "stockBasedCompensation": "17500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:17.681962+00:00", "is_restated": false, "income_statement": { "revenue": 1421000000, "cost_of_revenue": 873100000, "gross_profit": 547900000, "ebit": 337500000, "ebitda": 356500000, "pretax_income": 300900000, "tax_provision": 83400000, "net_income": 217500000, "net_income_to_common": 217500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16900000, "total_current_assets": 1728600000, "total_assets": 3536700000, "short_term_debt": 54600000, "long_term_debt": 2493200000, "total_debt": 2547800000, "total_liabilities": 3826800000, "total_equity": -290100000, "shares_outstanding": 58400000, "goodwill_and_intangibles": 655900000 }, "cash_flow": { "operating_cash_flow": 188100000, "capital_expenditure": 8300000, "free_cash_flow": 196400000, "dividends_paid": 38800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330861, "ticker_id": 3665, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:17.681962+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "337500000", "ebitda": "356500000", "netIncome": "217500000", "grossProfit": "547900000", "depreciation": "None", "totalRevenue": "1421000000", "costOfRevenue": "873100000", "interestIncome": "42500000", "incomeBeforeTax": "300900000", "interestExpense": "36600000", "operatingIncome": "344700000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "83400000", "reportedCurrency": "USD", "netInterestIncome": "-36600000", "nonInterestIncome": "None", "operatingExpenses": "203200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "873100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19000000", "sellingGeneralAndAdministrative": "114000000", "netIncomeFromContinuingOperations": "217500000" }, "balance": { "goodwill": "243900000", "inventory": "773200000", "commonStock": "343400000", "currentDebt": "None", "investments": "None", "totalAssets": "3536700000", "longTermDebt": "2493200000", "shortTermDebt": "54600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "412000000", "reportedCurrency": "USD", "retainedEarnings": "373700000", "totalLiabilities": "3826800000", "otherCurrentAssets": "139200000", "totalCurrentAssets": "1728600000", "currentLongTermDebt": "54600000", "longTermInvestments": "40600000", "shortTermInvestments": "None", "currentNetReceivables": "799300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1808100000", "currentAccountsPayable": "396300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "863400000", "shortLongTermDebtTotal": "2547800000", "totalShareholderEquity": "-290100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "561600000", "totalCurrentLiabilities": "1012500000", "otherNonCurrentLiabilities": "321100000", "totalNonCurrentLiabilities": "2814300000", "cashAndShortTermInvestments": "16900000", "commonStockSharesOutstanding": "58400000", "intangibleAssetsExcludingGoodwill": "412000000", "cashAndCashEquivalentsAtCarryingValue": "16900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "217500000", "profitLoss": "None", "dividendPayout": "38800000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "137300000", "operatingCashflow": "188100000", "capitalExpenditures": "8300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-169800000", "cashflowFromInvestment": "-11400000", "stockBasedCompensation": "22600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1421000000, "cost_of_revenue": 873100000, "gross_profit": 547900000, "research_and_development": 9100000, "selling_general_admin": 114000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 337500000, "depreciation_amortisation": 19000000, "ebitda": 356500000, "interest_expense": 36600000, "interest_income": null, "other_non_operating": null, "pretax_income": 300900000, "tax_provision": 83400000, "effective_tax_rate": null, "net_income": 217500000, "net_income_continuing_ops": 217500000, "net_income_to_common": 217500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16900000, "short_term_investments": null, "net_receivables": 799300000, "inventory": 773200000, "other_current_assets": null, "total_current_assets": 1728600000, "net_ppe": null, "goodwill": 243900000, "intangible_assets": 412000000, "goodwill_and_intangibles": 655900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1808100000, "total_assets": 3536700000, "short_term_debt": 54600000, "accounts_payable": 396300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1012500000, "long_term_debt": 2493200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2814300000, "total_liabilities": 3826800000, "total_debt": 2547800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 373700000, "total_equity": -290100000, "shares_outstanding": 58400000, "operating_cash_flow": 188100000, "stock_based_compensation": 22600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11400000, "dividends_paid": 38800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -169800000, "free_cash_flow": 196400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "337500000", "ebitda": "356500000", "netIncome": "217500000", "grossProfit": "547900000", "depreciation": "None", "totalRevenue": "1421000000", "costOfRevenue": "873100000", "interestIncome": "42500000", "incomeBeforeTax": "300900000", "interestExpense": "36600000", "operatingIncome": "344700000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "83400000", "reportedCurrency": "USD", "netInterestIncome": "-36600000", "nonInterestIncome": "None", "operatingExpenses": "203200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "873100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19000000", "sellingGeneralAndAdministrative": "114000000", "netIncomeFromContinuingOperations": "217500000" }, "balance": { "goodwill": "243900000", "inventory": "773200000", "commonStock": "343400000", "currentDebt": "None", "investments": "None", "totalAssets": "3536700000", "longTermDebt": "2493200000", "shortTermDebt": "54600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "412000000", "reportedCurrency": "USD", "retainedEarnings": "373700000", "totalLiabilities": "3826800000", "otherCurrentAssets": "139200000", "totalCurrentAssets": "1728600000", "currentLongTermDebt": "54600000", "longTermInvestments": "40600000", "shortTermInvestments": "None", "currentNetReceivables": "799300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1808100000", "currentAccountsPayable": "396300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "863400000", "shortLongTermDebtTotal": "2547800000", "totalShareholderEquity": "-290100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "561600000", "totalCurrentLiabilities": "1012500000", "otherNonCurrentLiabilities": "321100000", "totalNonCurrentLiabilities": "2814300000", "cashAndShortTermInvestments": "16900000", "commonStockSharesOutstanding": "58400000", "intangibleAssetsExcludingGoodwill": "412000000", "cashAndCashEquivalentsAtCarryingValue": "16900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "217500000", "profitLoss": "None", "dividendPayout": "38800000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "137300000", "operatingCashflow": "188100000", "capitalExpenditures": "8300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-169800000", "cashflowFromInvestment": "-11400000", "stockBasedCompensation": "22600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:17.681962+00:00", "is_restated": false, "income_statement": { "revenue": 416800000, "cost_of_revenue": 322000000, "gross_profit": 94800000, "ebit": -62200000, "ebitda": -43300000, "pretax_income": -95900000, "tax_provision": -26400000, "net_income": -69500000, "net_income_to_common": -69500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9800000, "total_current_assets": 1285400000, "total_assets": 3170200000, "short_term_debt": 54600000, "long_term_debt": 2636900000, "total_debt": 2691500000, "total_liabilities": 3649700000, "total_equity": -479500000, "shares_outstanding": 57300000, "goodwill_and_intangibles": 658800000 }, "cash_flow": { "operating_cash_flow": -445300000, "capital_expenditure": 29300000, "free_cash_flow": -416000000, "dividends_paid": 39200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330862, "ticker_id": 3665, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:17.681962+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-62200000", "ebitda": "-43300000", "netIncome": "-69500000", "grossProfit": "94800000", "depreciation": "None", "totalRevenue": "416800000", "costOfRevenue": "322000000", "interestIncome": "43600000", "incomeBeforeTax": "-95900000", "interestExpense": "33700000", "operatingIncome": "-51000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-26400000", "reportedCurrency": "USD", "netInterestIncome": "-33700000", "nonInterestIncome": "None", "operatingExpenses": "145800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "322000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18900000", "sellingGeneralAndAdministrative": "96600000", "netIncomeFromContinuingOperations": "-69500000" }, "balance": { "goodwill": "243900000", "inventory": "909800000", "commonStock": "349100000", "currentDebt": "None", "investments": "None", "totalAssets": "3170200000", "longTermDebt": "2636900000", "shortTermDebt": "54600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "414900000", "reportedCurrency": "USD", "retainedEarnings": "195800000", "totalLiabilities": "3649700000", "otherCurrentAssets": "152200000", "totalCurrentAssets": "1285400000", "currentLongTermDebt": "54600000", "longTermInvestments": "46400000", "shortTermInvestments": "None", "currentNetReceivables": "213600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1884800000", "currentAccountsPayable": "309300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "867400000", "shortLongTermDebtTotal": "2691500000", "totalShareholderEquity": "-479500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "319900000", "totalCurrentLiabilities": "683800000", "otherNonCurrentLiabilities": "329000000", "totalNonCurrentLiabilities": "2965900000", "cashAndShortTermInvestments": "9800000", "commonStockSharesOutstanding": "57300000", "intangibleAssetsExcludingGoodwill": "414900000", "cashAndCashEquivalentsAtCarryingValue": "9800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-69500000", "profitLoss": "None", "dividendPayout": "39200000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-326700000", "operatingCashflow": "-445300000", "capitalExpenditures": "29300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "407700000", "cashflowFromInvestment": "-23300000", "stockBasedCompensation": "15500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 416800000, "cost_of_revenue": 322000000, "gross_profit": 94800000, "research_and_development": 7600000, "selling_general_admin": 96600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -62200000, "depreciation_amortisation": 18900000, "ebitda": -43300000, "interest_expense": 33700000, "interest_income": null, "other_non_operating": null, "pretax_income": -95900000, "tax_provision": -26400000, "effective_tax_rate": null, "net_income": -69500000, "net_income_continuing_ops": -69500000, "net_income_to_common": -69500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9800000, "short_term_investments": null, "net_receivables": 213600000, "inventory": 909800000, "other_current_assets": null, "total_current_assets": 1285400000, "net_ppe": null, "goodwill": 243900000, "intangible_assets": 414900000, "goodwill_and_intangibles": 658800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1884800000, "total_assets": 3170200000, "short_term_debt": 54600000, "accounts_payable": 309300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 683800000, "long_term_debt": 2636900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2965900000, "total_liabilities": 3649700000, "total_debt": 2691500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 195800000, "total_equity": -479500000, "shares_outstanding": 57300000, "operating_cash_flow": -445300000, "stock_based_compensation": 15500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23300000, "dividends_paid": 39200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 407700000, "free_cash_flow": -416000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-62200000", "ebitda": "-43300000", "netIncome": "-69500000", "grossProfit": "94800000", "depreciation": "None", "totalRevenue": "416800000", "costOfRevenue": "322000000", "interestIncome": "43600000", "incomeBeforeTax": "-95900000", "interestExpense": "33700000", "operatingIncome": "-51000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-26400000", "reportedCurrency": "USD", "netInterestIncome": "-33700000", "nonInterestIncome": "None", "operatingExpenses": "145800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "322000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18900000", "sellingGeneralAndAdministrative": "96600000", "netIncomeFromContinuingOperations": "-69500000" }, "balance": { "goodwill": "243900000", "inventory": "909800000", "commonStock": "349100000", "currentDebt": "None", "investments": "None", "totalAssets": "3170200000", "longTermDebt": "2636900000", "shortTermDebt": "54600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "414900000", "reportedCurrency": "USD", "retainedEarnings": "195800000", "totalLiabilities": "3649700000", "otherCurrentAssets": "152200000", "totalCurrentAssets": "1285400000", "currentLongTermDebt": "54600000", "longTermInvestments": "46400000", "shortTermInvestments": "None", "currentNetReceivables": "213600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1884800000", "currentAccountsPayable": "309300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "867400000", "shortLongTermDebtTotal": "2691500000", "totalShareholderEquity": "-479500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "319900000", "totalCurrentLiabilities": "683800000", "otherNonCurrentLiabilities": "329000000", "totalNonCurrentLiabilities": "2965900000", "cashAndShortTermInvestments": "9800000", "commonStockSharesOutstanding": "57300000", "intangibleAssetsExcludingGoodwill": "414900000", "cashAndCashEquivalentsAtCarryingValue": "9800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-69500000", "profitLoss": "None", "dividendPayout": "39200000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-326700000", "operatingCashflow": "-445300000", "capitalExpenditures": "29300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "407700000", "cashflowFromInvestment": "-23300000", "stockBasedCompensation": "15500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:17.681962+00:00", "is_restated": false, "income_statement": { "revenue": 414700000, "cost_of_revenue": 444200000, "gross_profit": -29500000, "ebit": -279000000, "ebitda": -259000000, "pretax_income": -312200000, "tax_provision": -68200000, "net_income": -244000000, "net_income_to_common": -244000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71600000, "total_current_assets": 980400000, "total_assets": 2871900000, "short_term_debt": 127900000, "long_term_debt": 2174200000, "total_debt": 2302100000, "total_liabilities": 3262500000, "total_equity": -390600000, "shares_outstanding": 56900000, "goodwill_and_intangibles": 662700000 }, "cash_flow": { "operating_cash_flow": 118500000, "capital_expenditure": 16600000, "free_cash_flow": 135100000, "dividends_paid": 37600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330863, "ticker_id": 3665, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:17.681962+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-279000000", "ebitda": "-259000000", "netIncome": "-244000000", "grossProfit": "-29500000", "depreciation": "None", "totalRevenue": "414700000", "costOfRevenue": "444200000", "interestIncome": "94800000", "incomeBeforeTax": "-312200000", "interestExpense": "33100000", "operatingIncome": "-216100000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-68200000", "reportedCurrency": "USD", "netInterestIncome": "-33200000", "nonInterestIncome": "None", "operatingExpenses": "186600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "444200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20000000", "sellingGeneralAndAdministrative": "89400000", "netIncomeFromContinuingOperations": "-244000000" }, "balance": { "goodwill": "243900000", "inventory": "587500000", "commonStock": "362000000", "currentDebt": "None", "investments": "None", "totalAssets": "2871900000", "longTermDebt": "2174200000", "shortTermDebt": "127900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "418800000", "reportedCurrency": "USD", "retainedEarnings": "303800000", "totalLiabilities": "3262500000", "otherCurrentAssets": "144500000", "totalCurrentAssets": "980400000", "currentLongTermDebt": "52600000", "longTermInvestments": "91000000", "shortTermInvestments": "None", "currentNetReceivables": "176800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1891500000", "currentAccountsPayable": "254700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "874900000", "shortLongTermDebtTotal": "2517900000", "totalShareholderEquity": "-390600000", "capitalLeaseObligations": "291100000", "otherCurrentLiabilities": "351000000", "totalCurrentLiabilities": "750300000", "otherNonCurrentLiabilities": "42200000", "totalNonCurrentLiabilities": "2512200000", "cashAndShortTermInvestments": "71600000", "commonStockSharesOutstanding": "56900000", "intangibleAssetsExcludingGoodwill": "418800000", "cashAndCashEquivalentsAtCarryingValue": "71600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-244000000", "profitLoss": "None", "dividendPayout": "37600000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "20400000", "operatingCashflow": "118500000", "capitalExpenditures": "16600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-306800000", "cashflowFromInvestment": "-20400000", "stockBasedCompensation": "14700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 414700000, "cost_of_revenue": 444200000, "gross_profit": -29500000, "research_and_development": 9400000, "selling_general_admin": 89400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -279000000, "depreciation_amortisation": 20000000, "ebitda": -259000000, "interest_expense": 33100000, "interest_income": null, "other_non_operating": null, "pretax_income": -312200000, "tax_provision": -68200000, "effective_tax_rate": null, "net_income": -244000000, "net_income_continuing_ops": -244000000, "net_income_to_common": -244000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71600000, "short_term_investments": null, "net_receivables": 176800000, "inventory": 587500000, "other_current_assets": null, "total_current_assets": 980400000, "net_ppe": null, "goodwill": 243900000, "intangible_assets": 418800000, "goodwill_and_intangibles": 662700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1891500000, "total_assets": 2871900000, "short_term_debt": 127900000, "accounts_payable": 254700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 750300000, "long_term_debt": 2174200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2512200000, "total_liabilities": 3262500000, "total_debt": 2302100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 303800000, "total_equity": -390600000, "shares_outstanding": 56900000, "operating_cash_flow": 118500000, "stock_based_compensation": 14700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20400000, "dividends_paid": 37600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -306800000, "free_cash_flow": 135100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-279000000", "ebitda": "-259000000", "netIncome": "-244000000", "grossProfit": "-29500000", "depreciation": "None", "totalRevenue": "414700000", "costOfRevenue": "444200000", "interestIncome": "94800000", "incomeBeforeTax": "-312200000", "interestExpense": "33100000", "operatingIncome": "-216100000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-68200000", "reportedCurrency": "USD", "netInterestIncome": "-33200000", "nonInterestIncome": "None", "operatingExpenses": "186600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "444200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20000000", "sellingGeneralAndAdministrative": "89400000", "netIncomeFromContinuingOperations": "-244000000" }, "balance": { "goodwill": "243900000", "inventory": "587500000", "commonStock": "362000000", "currentDebt": "None", "investments": "None", "totalAssets": "2871900000", "longTermDebt": "2174200000", "shortTermDebt": "127900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "418800000", "reportedCurrency": "USD", "retainedEarnings": "303800000", "totalLiabilities": "3262500000", "otherCurrentAssets": "144500000", "totalCurrentAssets": "980400000", "currentLongTermDebt": "52600000", "longTermInvestments": "91000000", "shortTermInvestments": "None", "currentNetReceivables": "176800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1891500000", "currentAccountsPayable": "254700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "874900000", "shortLongTermDebtTotal": "2517900000", "totalShareholderEquity": "-390600000", "capitalLeaseObligations": "291100000", "otherCurrentLiabilities": "351000000", "totalCurrentLiabilities": "750300000", "otherNonCurrentLiabilities": "42200000", "totalNonCurrentLiabilities": "2512200000", "cashAndShortTermInvestments": "71600000", "commonStockSharesOutstanding": "56900000", "intangibleAssetsExcludingGoodwill": "418800000", "cashAndCashEquivalentsAtCarryingValue": "71600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-244000000", "profitLoss": "None", "dividendPayout": "37600000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "20400000", "operatingCashflow": "118500000", "capitalExpenditures": "16600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-306800000", "cashflowFromInvestment": "-20400000", "stockBasedCompensation": "14700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:17.681962+00:00", "is_restated": false, "income_statement": { "revenue": 1202200000, "cost_of_revenue": 848100000, "gross_profit": 354100000, "ebit": 221800000, "ebitda": 242200000, "pretax_income": 183000000, "tax_provision": 50900000, "net_income": 132100000, "net_income_to_common": 132100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 279900000, "total_current_assets": 1538400000, "total_assets": 3489300000, "short_term_debt": 52900000, "long_term_debt": 2436400000, "total_debt": 2489300000, "total_liabilities": 3635500000, "total_equity": -146200000, "shares_outstanding": 58000000, "goodwill_and_intangibles": 668800000 }, "cash_flow": { "operating_cash_flow": 588000000, "capital_expenditure": 13200000, "free_cash_flow": 601200000, "dividends_paid": 37500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330865, "ticker_id": 3665, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:17.681962+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "221800000", "ebitda": "242200000", "netIncome": "132100000", "grossProfit": "354100000", "depreciation": "None", "totalRevenue": "1202200000", "costOfRevenue": "848100000", "interestIncome": "None", "incomeBeforeTax": "183000000", "interestExpense": "38800000", "operatingIncome": "200100000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "50900000", "reportedCurrency": "USD", "netInterestIncome": "-38800000", "nonInterestIncome": "None", "operatingExpenses": "154000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "848100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20400000", "sellingGeneralAndAdministrative": "89400000", "netIncomeFromContinuingOperations": "132100000" }, "balance": { "goodwill": "243900000", "inventory": "606800000", "commonStock": "360600000", "currentDebt": "None", "investments": "None", "totalAssets": "3489300000", "longTermDebt": "2436400000", "shortTermDebt": "52900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "424900000", "reportedCurrency": "USD", "retainedEarnings": "585800000", "totalLiabilities": "3635500000", "otherCurrentAssets": "147100000", "totalCurrentAssets": "1538400000", "currentLongTermDebt": "52900000", "longTermInvestments": "106800000", "shortTermInvestments": "11800000", "currentNetReceivables": "504600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1950900000", "currentAccountsPayable": "316700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2489300000", "totalShareholderEquity": "-146200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "484800000", "totalCurrentLiabilities": "854400000", "otherNonCurrentLiabilities": "344700000", "totalNonCurrentLiabilities": "2781100000", "cashAndShortTermInvestments": "279900000", "commonStockSharesOutstanding": "58000000", "intangibleAssetsExcludingGoodwill": "424900000", "cashAndCashEquivalentsAtCarryingValue": "279900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "132100000", "profitLoss": "None", "dividendPayout": "37500000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "216800000", "operatingCashflow": "588000000", "capitalExpenditures": "13200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-363900000", "cashflowFromInvestment": "-8900000", "stockBasedCompensation": "21100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1202200000, "cost_of_revenue": 848100000, "gross_profit": 354100000, "research_and_development": 8600000, "selling_general_admin": 89400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 221800000, "depreciation_amortisation": 20400000, "ebitda": 242200000, "interest_expense": 38800000, "interest_income": null, "other_non_operating": null, "pretax_income": 183000000, "tax_provision": 50900000, "effective_tax_rate": null, "net_income": 132100000, "net_income_continuing_ops": 132100000, "net_income_to_common": 132100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 279900000, "short_term_investments": 11800000, "net_receivables": 504600000, "inventory": 606800000, "other_current_assets": null, "total_current_assets": 1538400000, "net_ppe": null, "goodwill": 243900000, "intangible_assets": 424900000, "goodwill_and_intangibles": 668800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1950900000, "total_assets": 3489300000, "short_term_debt": 52900000, "accounts_payable": 316700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 854400000, "long_term_debt": 2436400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2781100000, "total_liabilities": 3635500000, "total_debt": 2489300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 585800000, "total_equity": -146200000, "shares_outstanding": 58000000, "operating_cash_flow": 588000000, "stock_based_compensation": 21100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8900000, "dividends_paid": 37500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -363900000, "free_cash_flow": 601200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "221800000", "ebitda": "242200000", "netIncome": "132100000", "grossProfit": "354100000", "depreciation": "None", "totalRevenue": "1202200000", "costOfRevenue": "848100000", "interestIncome": "None", "incomeBeforeTax": "183000000", "interestExpense": "38800000", "operatingIncome": "200100000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "50900000", "reportedCurrency": "USD", "netInterestIncome": "-38800000", "nonInterestIncome": "None", "operatingExpenses": "154000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "848100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20400000", "sellingGeneralAndAdministrative": "89400000", "netIncomeFromContinuingOperations": "132100000" }, "balance": { "goodwill": "243900000", "inventory": "606800000", "commonStock": "360600000", "currentDebt": "None", "investments": "None", "totalAssets": "3489300000", "longTermDebt": "2436400000", "shortTermDebt": "52900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "424900000", "reportedCurrency": "USD", "retainedEarnings": "585800000", "totalLiabilities": "3635500000", "otherCurrentAssets": "147100000", "totalCurrentAssets": "1538400000", "currentLongTermDebt": "52900000", "longTermInvestments": "106800000", "shortTermInvestments": "11800000", "currentNetReceivables": "504600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1950900000", "currentAccountsPayable": "316700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2489300000", "totalShareholderEquity": "-146200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "484800000", "totalCurrentLiabilities": "854400000", "otherNonCurrentLiabilities": "344700000", "totalNonCurrentLiabilities": "2781100000", "cashAndShortTermInvestments": "279900000", "commonStockSharesOutstanding": "58000000", "intangibleAssetsExcludingGoodwill": "424900000", "cashAndCashEquivalentsAtCarryingValue": "279900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "132100000", "profitLoss": "None", "dividendPayout": "37500000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "216800000", "operatingCashflow": "588000000", "capitalExpenditures": "13200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-363900000", "cashflowFromInvestment": "-8900000", "stockBasedCompensation": "21100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:17.681962+00:00", "is_restated": false, "income_statement": { "revenue": 1525400000, "cost_of_revenue": 1061700000, "gross_profit": 463700000, "ebit": 263900000, "ebitda": 284000000, "pretax_income": 219800000, "tax_provision": 62300000, "net_income": 157500000, "net_income_to_common": 157500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65100000, "total_current_assets": 1935100000, "total_assets": 3924200000, "short_term_debt": 57800000, "long_term_debt": 2760500000, "total_debt": 2818300000, "total_liabilities": 4175100000, "total_equity": -250900000, "shares_outstanding": 57400000, "goodwill_and_intangibles": 672800000 }, "cash_flow": { "operating_cash_flow": 304200000, "capital_expenditure": 16300000, "free_cash_flow": 320500000, "dividends_paid": 38800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330866, "ticker_id": 3665, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:17.681962+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "263900000", "ebitda": "284000000", "netIncome": "157500000", "grossProfit": "463700000", "depreciation": "None", "totalRevenue": "1525400000", "costOfRevenue": "1061700000", "interestIncome": "None", "incomeBeforeTax": "219800000", "interestExpense": "44100000", "operatingIncome": "272100000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "62300000", "reportedCurrency": "USD", "netInterestIncome": "-44100000", "nonInterestIncome": "None", "operatingExpenses": "191600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1061700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20100000", "sellingGeneralAndAdministrative": "105100000", "netIncomeFromContinuingOperations": "157500000" }, "balance": { "goodwill": "243900000", "inventory": "824300000", "commonStock": "353700000", "currentDebt": "None", "investments": "None", "totalAssets": "3924200000", "longTermDebt": "2760500000", "shortTermDebt": "57800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "428900000", "reportedCurrency": "USD", "retainedEarnings": "491800000", "totalLiabilities": "4175100000", "otherCurrentAssets": "168800000", "totalCurrentAssets": "1935100000", "currentLongTermDebt": "57800000", "longTermInvestments": "83800000", "shortTermInvestments": "5800001", "currentNetReceivables": "876900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1989100000", "currentAccountsPayable": "440400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2818300000", "totalShareholderEquity": "-250900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "562100000", "totalCurrentLiabilities": "1060300000", "otherNonCurrentLiabilities": "354300000", "totalNonCurrentLiabilities": "3114800000", "cashAndShortTermInvestments": "65100000", "commonStockSharesOutstanding": "57400000", "intangibleAssetsExcludingGoodwill": "428900000", "cashAndCashEquivalentsAtCarryingValue": "65100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "157500000", "profitLoss": "None", "dividendPayout": "38800000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "342900000", "operatingCashflow": "304200000", "capitalExpenditures": "16300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-231400000", "cashflowFromInvestment": "-17900000", "stockBasedCompensation": "28600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1525400000, "cost_of_revenue": 1061700000, "gross_profit": 463700000, "research_and_development": 8200000, "selling_general_admin": 105100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 263900000, "depreciation_amortisation": 20100000, "ebitda": 284000000, "interest_expense": 44100000, "interest_income": null, "other_non_operating": null, "pretax_income": 219800000, "tax_provision": 62300000, "effective_tax_rate": null, "net_income": 157500000, "net_income_continuing_ops": 157500000, "net_income_to_common": 157500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 65100000, "short_term_investments": 5800001, "net_receivables": 876900000, "inventory": 824300000, "other_current_assets": null, "total_current_assets": 1935100000, "net_ppe": null, "goodwill": 243900000, "intangible_assets": 428900000, "goodwill_and_intangibles": 672800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1989100000, "total_assets": 3924200000, "short_term_debt": 57800000, "accounts_payable": 440400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1060300000, "long_term_debt": 2760500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3114800000, "total_liabilities": 4175100000, "total_debt": 2818300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 491800000, "total_equity": -250900000, "shares_outstanding": 57400000, "operating_cash_flow": 304200000, "stock_based_compensation": 28600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17900000, "dividends_paid": 38800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -231400000, "free_cash_flow": 320500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "263900000", "ebitda": "284000000", "netIncome": "157500000", "grossProfit": "463700000", "depreciation": "None", "totalRevenue": "1525400000", "costOfRevenue": "1061700000", "interestIncome": "None", "incomeBeforeTax": "219800000", "interestExpense": "44100000", "operatingIncome": "272100000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "62300000", "reportedCurrency": "USD", "netInterestIncome": "-44100000", "nonInterestIncome": "None", "operatingExpenses": "191600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1061700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20100000", "sellingGeneralAndAdministrative": "105100000", "netIncomeFromContinuingOperations": "157500000" }, "balance": { "goodwill": "243900000", "inventory": "824300000", "commonStock": "353700000", "currentDebt": "None", "investments": "None", "totalAssets": "3924200000", "longTermDebt": "2760500000", "shortTermDebt": "57800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "428900000", "reportedCurrency": "USD", "retainedEarnings": "491800000", "totalLiabilities": "4175100000", "otherCurrentAssets": "168800000", "totalCurrentAssets": "1935100000", "currentLongTermDebt": "57800000", "longTermInvestments": "83800000", "shortTermInvestments": "5800001", "currentNetReceivables": "876900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1989100000", "currentAccountsPayable": "440400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2818300000", "totalShareholderEquity": "-250900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "562100000", "totalCurrentLiabilities": "1060300000", "otherNonCurrentLiabilities": "354300000", "totalNonCurrentLiabilities": "3114800000", "cashAndShortTermInvestments": "65100000", "commonStockSharesOutstanding": "57400000", "intangibleAssetsExcludingGoodwill": "428900000", "cashAndCashEquivalentsAtCarryingValue": "65100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "157500000", "profitLoss": "None", "dividendPayout": "38800000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "342900000", "operatingCashflow": "304200000", "capitalExpenditures": "16300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-231400000", "cashflowFromInvestment": "-17900000", "stockBasedCompensation": "28600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:17.681962+00:00", "is_restated": false, "income_statement": { "revenue": 410400000, "cost_of_revenue": 348200000, "gross_profit": 62200000, "ebit": -71400000, "ebitda": -51300000, "pretax_income": -114200000, "tax_provision": -33700000, "net_income": -80500000, "net_income_to_common": -80500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10400000, "total_current_assets": 1681400000, "total_assets": 3716100000, "short_term_debt": 54500000, "long_term_debt": 2969000000, "total_debt": 3023500000, "total_liabilities": 4101500000, "total_equity": -385400000, "shares_outstanding": 56700000, "goodwill_and_intangibles": 677100000 }, "cash_flow": { "operating_cash_flow": -343200000, "capital_expenditure": 37900000, "free_cash_flow": -305300000, "dividends_paid": 37400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330867, "ticker_id": 3665, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:17.681962+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-71400000", "ebitda": "-51300000", "netIncome": "-80500000", "grossProfit": "62200000", "depreciation": "None", "totalRevenue": "410400000", "costOfRevenue": "348200000", "interestIncome": "None", "incomeBeforeTax": "-114200000", "interestExpense": "42800000", "operatingIncome": "-47300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-33700000", "reportedCurrency": "USD", "netInterestIncome": "-42800000", "nonInterestIncome": "None", "operatingExpenses": "109500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "348200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20100000", "sellingGeneralAndAdministrative": "85500000", "netIncomeFromContinuingOperations": "-80500000" }, "balance": { "goodwill": "243900000", "inventory": "1169600000", "commonStock": "349600000", "currentDebt": "None", "investments": "None", "totalAssets": "3716100000", "longTermDebt": "2969000000", "shortTermDebt": "54500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "433200000", "reportedCurrency": "USD", "retainedEarnings": "372400000", "totalLiabilities": "4101500000", "otherCurrentAssets": "213800000", "totalCurrentAssets": "1681400000", "currentLongTermDebt": "54500000", "longTermInvestments": "90800000", "shortTermInvestments": "14400000", "currentNetReceivables": "287600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2034700000", "currentAccountsPayable": "332500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3023500000", "totalShareholderEquity": "-385400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "377100000", "totalCurrentLiabilities": "764100000", "otherNonCurrentLiabilities": "368400000", "totalNonCurrentLiabilities": "3337400000", "cashAndShortTermInvestments": "10400000", "commonStockSharesOutstanding": "56700000", "intangibleAssetsExcludingGoodwill": "433200000", "cashAndCashEquivalentsAtCarryingValue": "10400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-80500000", "profitLoss": "None", "dividendPayout": "37400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-286300000", "operatingCashflow": "-343200000", "capitalExpenditures": "37900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "374200000", "cashflowFromInvestment": "-53200000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 410400000, "cost_of_revenue": 348200000, "gross_profit": 62200000, "research_and_development": 8400000, "selling_general_admin": 85500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -71400000, "depreciation_amortisation": 20100000, "ebitda": -51300000, "interest_expense": 42800000, "interest_income": null, "other_non_operating": null, "pretax_income": -114200000, "tax_provision": -33700000, "effective_tax_rate": null, "net_income": -80500000, "net_income_continuing_ops": -80500000, "net_income_to_common": -80500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10400000, "short_term_investments": 14400000, "net_receivables": 287600000, "inventory": 1169600000, "other_current_assets": null, "total_current_assets": 1681400000, "net_ppe": null, "goodwill": 243900000, "intangible_assets": 433200000, "goodwill_and_intangibles": 677100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2034700000, "total_assets": 3716100000, "short_term_debt": 54500000, "accounts_payable": 332500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 764100000, "long_term_debt": 2969000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3337400000, "total_liabilities": 4101500000, "total_debt": 3023500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 372400000, "total_equity": -385400000, "shares_outstanding": 56700000, "operating_cash_flow": -343200000, "stock_based_compensation": 16000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53200000, "dividends_paid": 37400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 374200000, "free_cash_flow": -305300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-71400000", "ebitda": "-51300000", "netIncome": "-80500000", "grossProfit": "62200000", "depreciation": "None", "totalRevenue": "410400000", "costOfRevenue": "348200000", "interestIncome": "None", "incomeBeforeTax": "-114200000", "interestExpense": "42800000", "operatingIncome": "-47300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-33700000", "reportedCurrency": "USD", "netInterestIncome": "-42800000", "nonInterestIncome": "None", "operatingExpenses": "109500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "348200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20100000", "sellingGeneralAndAdministrative": "85500000", "netIncomeFromContinuingOperations": "-80500000" }, "balance": { "goodwill": "243900000", "inventory": "1169600000", "commonStock": "349600000", "currentDebt": "None", "investments": "None", "totalAssets": "3716100000", "longTermDebt": "2969000000", "shortTermDebt": "54500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "433200000", "reportedCurrency": "USD", "retainedEarnings": "372400000", "totalLiabilities": "4101500000", "otherCurrentAssets": "213800000", "totalCurrentAssets": "1681400000", "currentLongTermDebt": "54500000", "longTermInvestments": "90800000", "shortTermInvestments": "14400000", "currentNetReceivables": "287600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2034700000", "currentAccountsPayable": "332500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3023500000", "totalShareholderEquity": "-385400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "377100000", "totalCurrentLiabilities": "764100000", "otherNonCurrentLiabilities": "368400000", "totalNonCurrentLiabilities": "3337400000", "cashAndShortTermInvestments": "10400000", "commonStockSharesOutstanding": "56700000", "intangibleAssetsExcludingGoodwill": "433200000", "cashAndCashEquivalentsAtCarryingValue": "10400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-80500000", "profitLoss": "None", "dividendPayout": "37400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-286300000", "operatingCashflow": "-343200000", "capitalExpenditures": "37900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "374200000", "cashflowFromInvestment": "-53200000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:17.681962+00:00", "is_restated": false, "income_statement": { "revenue": 374500000, "cost_of_revenue": 431500000, "gross_profit": -57000000, "ebit": -520600000, "ebitda": -498500000, "pretax_income": -560600000, "tax_provision": -92200000, "net_income": -468400000, "net_income_to_common": -468400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31900000, "total_current_assets": 1397800000, "total_assets": 3413700000, "short_term_debt": 128700000, "long_term_debt": 2557400000, "total_debt": 2686100000, "total_liabilities": 3681000000, "total_equity": -267300000, "shares_outstanding": 56200000, "goodwill_and_intangibles": 680600000 }, "cash_flow": { "operating_cash_flow": 535300000, "capital_expenditure": 19000000, "free_cash_flow": 554300000, "dividends_paid": 37100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330868, "ticker_id": 3665, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:17.681962+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-520600000", "ebitda": "-498500000", "netIncome": "-468400000", "grossProfit": "-57000000", "depreciation": "None", "totalRevenue": "374500000", "costOfRevenue": "431500000", "interestIncome": "144600000", "incomeBeforeTax": "-560600000", "interestExpense": "40000000", "operatingIncome": "-416100000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-92200000", "reportedCurrency": "USD", "netInterestIncome": "-40000000", "nonInterestIncome": "None", "operatingExpenses": "359100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "431500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22100000", "sellingGeneralAndAdministrative": "85500000", "netIncomeFromContinuingOperations": "-468400000" }, "balance": { "goodwill": "243900000", "inventory": "880300000", "commonStock": "353100000", "currentDebt": "None", "investments": "None", "totalAssets": "3413700000", "longTermDebt": "2557400000", "shortTermDebt": "128700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "436700000", "reportedCurrency": "USD", "retainedEarnings": "490900000", "totalLiabilities": "3681000000", "otherCurrentAssets": "181400000", "totalCurrentAssets": "1397800000", "currentLongTermDebt": "52300000", "longTermInvestments": "91900000", "shortTermInvestments": "16700000", "currentNetReceivables": "304200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2015900000", "currentAccountsPayable": "271200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "610300000", "shortLongTermDebtTotal": "2906200000", "totalShareholderEquity": "-267300000", "capitalLeaseObligations": "296500000", "otherCurrentLiabilities": "345300000", "totalCurrentLiabilities": "773700000", "otherNonCurrentLiabilities": "349900000", "totalNonCurrentLiabilities": "2907300000", "cashAndShortTermInvestments": "31900000", "commonStockSharesOutstanding": "56200000", "intangibleAssetsExcludingGoodwill": "436700000", "cashAndCashEquivalentsAtCarryingValue": "31900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-468400000", "profitLoss": "None", "dividendPayout": "37100000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1900000", "operatingCashflow": "535300000", "capitalExpenditures": "19000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-509100000", "cashflowFromInvestment": "-65700000", "stockBasedCompensation": "16200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 374500000, "cost_of_revenue": 431500000, "gross_profit": -57000000, "research_and_development": 9500000, "selling_general_admin": 85500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -520600000, "depreciation_amortisation": 22100000, "ebitda": -498500000, "interest_expense": 40000000, "interest_income": null, "other_non_operating": null, "pretax_income": -560600000, "tax_provision": -92200000, "effective_tax_rate": null, "net_income": -468400000, "net_income_continuing_ops": -468400000, "net_income_to_common": -468400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31900000, "short_term_investments": 16700000, "net_receivables": 304200000, "inventory": 880300000, "other_current_assets": null, "total_current_assets": 1397800000, "net_ppe": null, "goodwill": 243900000, "intangible_assets": 436700000, "goodwill_and_intangibles": 680600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2015900000, "total_assets": 3413700000, "short_term_debt": 128700000, "accounts_payable": 271200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 773700000, "long_term_debt": 2557400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2907300000, "total_liabilities": 3681000000, "total_debt": 2686100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 490900000, "total_equity": -267300000, "shares_outstanding": 56200000, "operating_cash_flow": 535300000, "stock_based_compensation": 16200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -65700000, "dividends_paid": 37100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -509100000, "free_cash_flow": 554300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-520600000", "ebitda": "-498500000", "netIncome": "-468400000", "grossProfit": "-57000000", "depreciation": "None", "totalRevenue": "374500000", "costOfRevenue": "431500000", "interestIncome": "144600000", "incomeBeforeTax": "-560600000", "interestExpense": "40000000", "operatingIncome": "-416100000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-92200000", "reportedCurrency": "USD", "netInterestIncome": "-40000000", "nonInterestIncome": "None", "operatingExpenses": "359100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "431500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22100000", "sellingGeneralAndAdministrative": "85500000", "netIncomeFromContinuingOperations": "-468400000" }, "balance": { "goodwill": "243900000", "inventory": "880300000", "commonStock": "353100000", "currentDebt": "None", "investments": "None", "totalAssets": "3413700000", "longTermDebt": "2557400000", "shortTermDebt": "128700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "436700000", "reportedCurrency": "USD", "retainedEarnings": "490900000", "totalLiabilities": "3681000000", "otherCurrentAssets": "181400000", "totalCurrentAssets": "1397800000", "currentLongTermDebt": "52300000", "longTermInvestments": "91900000", "shortTermInvestments": "16700000", "currentNetReceivables": "304200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2015900000", "currentAccountsPayable": "271200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "610300000", "shortLongTermDebtTotal": "2906200000", "totalShareholderEquity": "-267300000", "capitalLeaseObligations": "296500000", "otherCurrentLiabilities": "345300000", "totalCurrentLiabilities": "773700000", "otherNonCurrentLiabilities": "349900000", "totalNonCurrentLiabilities": "2907300000", "cashAndShortTermInvestments": "31900000", "commonStockSharesOutstanding": "56200000", "intangibleAssetsExcludingGoodwill": "436700000", "cashAndCashEquivalentsAtCarryingValue": "31900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-468400000", "profitLoss": "None", "dividendPayout": "37100000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1900000", "operatingCashflow": "535300000", "capitalExpenditures": "19000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-509100000", "cashflowFromInvestment": "-65700000", "stockBasedCompensation": "16200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22100000", "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": "2026-06-07T03:25:17.681962+00:00", "is_restated": false, "income_statement": { "revenue": 1118700000, "cost_of_revenue": 912800000, "gross_profit": 205900000, "ebit": 99100000, "ebitda": 121800000, "pretax_income": 52000000, "tax_provision": 8300000, "net_income": 43700000, "net_income_to_common": 43700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27400000, "total_current_assets": 2251000000, "total_assets": 4454400000, "short_term_debt": 450700000, "long_term_debt": 2628800000, "total_debt": 3079500000, "total_liabilities": 4319600000, "total_equity": 134800000, "shares_outstanding": 56600000, "goodwill_and_intangibles": 814700000 }, "cash_flow": { "operating_cash_flow": 562600000, "capital_expenditure": 22000000, "free_cash_flow": 584600000, "dividends_paid": 37100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330870, "ticker_id": 3665, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:17.681962+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "99100000", "ebitda": "121800000", "netIncome": "43700000", "grossProfit": "205900000", "depreciation": "None", "totalRevenue": "1118700000", "costOfRevenue": "912800000", "interestIncome": "24900000", "incomeBeforeTax": "52000000", "interestExpense": "47100000", "operatingIncome": "77300000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "8300000", "reportedCurrency": "USD", "netInterestIncome": "-47100000", "nonInterestIncome": "None", "operatingExpenses": "128600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9000000", "otherNonOperatingIncome": "21800000", "costofGoodsAndServicesSold": "912800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22700000", "sellingGeneralAndAdministrative": "66900000", "netIncomeFromContinuingOperations": "43700000" }, "balance": { "goodwill": "254500000", "inventory": "884900000", "commonStock": "350500000", "currentDebt": "None", "investments": "None", "totalAssets": "4454400000", "longTermDebt": "2628800000", "shortTermDebt": "450700000", "treasuryStock": "-1032000000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "560200000", "reportedCurrency": "USD", "retainedEarnings": "996800000", "totalLiabilities": "4319600000", "otherCurrentAssets": "621000000", "totalCurrentAssets": "2251000000", "currentLongTermDebt": "450700000", "longTermInvestments": "196500000", "shortTermInvestments": "16300000", "currentNetReceivables": "717700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2203400000", "currentAccountsPayable": "365700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "590300000", "shortLongTermDebtTotal": "3079500000", "totalShareholderEquity": "134800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "512700000", "totalCurrentLiabilities": "1329100000", "otherNonCurrentLiabilities": "361700000", "totalNonCurrentLiabilities": "2990500000", "cashAndShortTermInvestments": "27400000", "commonStockSharesOutstanding": "56600000", "intangibleAssetsExcludingGoodwill": "560200000", "cashAndCashEquivalentsAtCarryingValue": "27400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43600000", "profitLoss": "None", "dividendPayout": "37100000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "243300000", "operatingCashflow": "562600000", "capitalExpenditures": "22000000", "changeInReceivables": "299700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-536300000", "cashflowFromInvestment": "-24000000", "stockBasedCompensation": "-5600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1118700000, "cost_of_revenue": 912800000, "gross_profit": 205900000, "research_and_development": 9000000, "selling_general_admin": 66900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 99100000, "depreciation_amortisation": 22700000, "ebitda": 121800000, "interest_expense": 47100000, "interest_income": null, "other_non_operating": null, "pretax_income": 52000000, "tax_provision": 8300000, "effective_tax_rate": null, "net_income": 43700000, "net_income_continuing_ops": 43700000, "net_income_to_common": 43700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27400000, "short_term_investments": 16300000, "net_receivables": 717700000, "inventory": 884900000, "other_current_assets": null, "total_current_assets": 2251000000, "net_ppe": null, "goodwill": 254500000, "intangible_assets": 560200000, "goodwill_and_intangibles": 814700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2203400000, "total_assets": 4454400000, "short_term_debt": 450700000, "accounts_payable": 365700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1329100000, "long_term_debt": 2628800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2990500000, "total_liabilities": 4319600000, "total_debt": 3079500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 996800000, "total_equity": 134800000, "shares_outstanding": 56600000, "operating_cash_flow": 562600000, "stock_based_compensation": -5600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24000000, "dividends_paid": 37100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -536300000, "free_cash_flow": 584600000, "net_change_in_cash": 2300000 }, "raw_data": { "income": { "ebit": "99100000", "ebitda": "121800000", "netIncome": "43700000", "grossProfit": "205900000", "depreciation": "None", "totalRevenue": "1118700000", "costOfRevenue": "912800000", "interestIncome": "24900000", "incomeBeforeTax": "52000000", "interestExpense": "47100000", "operatingIncome": "77300000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "8300000", "reportedCurrency": "USD", "netInterestIncome": "-47100000", "nonInterestIncome": "None", "operatingExpenses": "128600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9000000", "otherNonOperatingIncome": "21800000", "costofGoodsAndServicesSold": "912800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22700000", "sellingGeneralAndAdministrative": "66900000", "netIncomeFromContinuingOperations": "43700000" }, "balance": { "goodwill": "254500000", "inventory": "884900000", "commonStock": "350500000", "currentDebt": "None", "investments": "None", "totalAssets": "4454400000", "longTermDebt": "2628800000", "shortTermDebt": "450700000", "treasuryStock": "-1032000000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "560200000", "reportedCurrency": "USD", "retainedEarnings": "996800000", "totalLiabilities": "4319600000", "otherCurrentAssets": "621000000", "totalCurrentAssets": "2251000000", "currentLongTermDebt": "450700000", "longTermInvestments": "196500000", "shortTermInvestments": "16300000", "currentNetReceivables": "717700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2203400000", "currentAccountsPayable": "365700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "590300000", "shortLongTermDebtTotal": "3079500000", "totalShareholderEquity": "134800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "512700000", "totalCurrentLiabilities": "1329100000", "otherNonCurrentLiabilities": "361700000", "totalNonCurrentLiabilities": "2990500000", "cashAndShortTermInvestments": "27400000", "commonStockSharesOutstanding": "56600000", "intangibleAssetsExcludingGoodwill": "560200000", "cashAndCashEquivalentsAtCarryingValue": "27400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43600000", "profitLoss": "None", "dividendPayout": "37100000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "243300000", "operatingCashflow": "562600000", "capitalExpenditures": "22000000", "changeInReceivables": "299700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-536300000", "cashflowFromInvestment": "-24000000", "stockBasedCompensation": "-5600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22700000", "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-09-30" }, "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" ] } } }