{ "ticker": { "uuid": "6fefe431-e6d4-454d-a52c-15e9284f0492", "symbol": "CSL", "name": "Carlisle Companies Incorporated", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Building Products & Equipment", "page_url": "https://sharemaestro.com/factors/ticker/6fefe431-e6d4-454d-a52c-15e9284f0492/", "api_url": "https://sharemaestro.com/factors/api/tickers/6fefe431-e6d4-454d-a52c-15e9284f0492/" }, "ticker_metadata": { "id": 868, "uuid": "6fefe431-e6d4-454d-a52c-15e9284f0492", "symbol": "CSL", "name": "Carlisle Companies Incorporated", "asset_type": "equity", "market_cap": 13952763000, "stock_exchange_id": 3, "industry": "Building Products & Equipment", "sector": "Industrials", "description": "Carlisle Companies Incorporated is a diversified manufacturer of engineered products in the United States, Europe, Asia, Canada, Mexico, the Middle East, Africa, and internationally. The company is headquartered in Scottsdale, Arizona.", "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": "6fefe431-e6d4-454d-a52c-15e9284f0492", "symbol": "CSL", "name": "Carlisle Companies Incorporated", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Building Products & Equipment", "page_url": "https://sharemaestro.com/factors/ticker/6fefe431-e6d4-454d-a52c-15e9284f0492/", "api_url": "https://sharemaestro.com/factors/api/tickers/6fefe431-e6d4-454d-a52c-15e9284f0492/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.25, "value": 0.22, "quality": 0.85, "momentum": 0.2, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 345.98, "market_cap": 14219778000, "pe_ratio": 19.6108, "earnings_yield": 0.051, "ebitda_to_ev": 0.0744, "shareholder_yield": 0.0128, "roe": 0.4386, "piotroski_f_score": 5, "momentum_12_1": -0.0378, "volatility_252d": 0.3899 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:28.518819+00:00", "batch_id": "" }, "size": { "price_close": 345.98, "market_cap": 14219778000, "market_cap_usd": 14219778000, "enterprise_value": 16332178000, "shares_outstanding": 41100000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 19.6108, "pb_ratio": 8.6014, "ptbv_ratio": null, "ps_ratio": 2.8576, "pcf_ratio": 13.4977, "pfcf_ratio": 12.0099, "ev_ebitda": 13.4454, "ev_ebit": 16.0623, "ev_sales": 3.2821, "ev_fcf": 13.7941, "earnings_yield": 0.051, "fcf_yield": 0.0725, "price_to_sales": 2.8576, "price_to_book": 8.6014, "price_to_cashflow": 13.4977, "ebitda_to_ev": 0.0744, "sales_yield": 0.3047 }, "yield": { "dividend_yield": 0.0128, "buyback_yield": 0, "shareholder_yield": 0.0128, "debt_paydown_yield": null, "total_yield": 0.0128 }, "quality": { "gross_margin": 0.3557, "operating_margin": 0.2043, "net_margin": 0.1457, "ebitda_margin": 0.2441, "fcf_margin": 0.2379, "roe": 0.4386, "roa": 0.1211, "roic": 0.2104, "roc_greenblatt": null, "asset_turnover": 0.8308, "cash_conversion": 1.6329, "accruals_ratio": -0.0548, "sbc_to_revenue": -0.0016, "piotroski_f_score": 5, "altman_z_score": 5.3782, "earnings_stability_5y": 0.7817, "revenue_stability_5y": 0.1265, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2955, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.6231, "net_debt_to_ebitda": 1.739, "debt_to_assets": 0.4814, "interest_coverage": 11.0522, "current_ratio": 3.38, "quick_ratio": 2.5801, "net_debt": 2112400000, "local_beta": 0.0014, "volatility_252d": 0.3899, "volatility_60d": 0.761, "max_drawdown_12m": -0.291, "risk_adjusted_momentum": -0.0968 }, "growth": { "revenue_growth_1y": -0.0053, "revenue_growth_3y_cagr": -0.027, "revenue_growth_5y_cagr": 0.0481, "eps_growth_1y": -0.4258, "eps_growth_3y_cagr": -0.0711, "eps_growth_5y_cagr": 0.1827, "fcf_growth_1y": 0.2101, "book_value_growth_1y": -0.2053, "revenue_growth": -0.0053, "earnings_growth": -0.4258 }, "momentum": { "price_return_1m": -0.0368, "price_return_3m": -0.021, "price_return_6m": 0.0753, "price_return_9m": -0.1184, "price_return_12m": -0.0732, "price_return_12m_ex1m": -0.0378, "momentum_6m": 0.0753, "momentum_12m": -0.0732, "momentum_12_1": -0.0378, "distance_from_52w_high": -0.1949, "distance_from_52w_low": 0.1354, "relative_strength": -0.1731 }, "raw_ttm": { "revenue_ttm": 4976200000, "gross_profit_ttm": 1770100000, "ebit_ttm": 1016800000, "ebitda_ttm": 1214700000, "net_income_ttm": 725100000, "eps_diluted_ttm": 17.6423, "operating_cash_flow_ttm": 1053500000, "capital_expenditure_ttm": 130500000, "fcf_ttm": 1184000000, "dividends_paid_ttm": 181600000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 92000000, "cash_and_equivalents": 771300000, "total_current_assets": 2032400000, "total_current_liabilities": 601300000, "net_ppe": null, "total_assets": 5989700000, "total_debt": 2883700000, "total_equity": 1653200000, "net_working_capital": 659800000, "book_value_per_share": 40.2238, "retained_earnings": 7414500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1277400000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 52, "rank_pb": 88, "rank_ptbv": 50, "rank_ps": 62, "rank_pcf": 59, "rank_ev_ebitda": 57, "rank_ev_ebit": 60, "rank_earnings_yield": 52, "rank_fcf_yield": 54, "rank_dividend_yield": 42, "rank_shareholder_yield": 42, "rank_total_yield": 43, "rank_roe": 6, "rank_roc": 50, "rank_roic": 15, "rank_gross_margin": 63, "rank_fcf_margin": 40, "rank_piotroski": 58, "rank_accruals": 40, "rank_sue": 50, "rank_eps_growth_1y": 89, "rank_eps_growth_5y": 31, "rank_revenue_growth_1y": 76, "rank_momentum_12m": 71, "rank_momentum_12m_ex1m": 69, "rank_relative_strength": 68 }, "composites": { "value_composite": 78, "quality_composite": 15, "momentum_composite": 80, "growth_composite": 88, "yield_composite": 29, "svqf_composite": 76, "vc1_composite": 81, "vc2_composite": 77, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 75, "quality_value_composite": 0.4324, "os_score": 0.25, "value_percentile": 0.22, "quality_percentile": 0.85, "momentum_percentile": 0.2, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 77, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3780, "ticker_id": 868, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:28.518819+00:00", "batch_id": "", "os_score_delta": null, "price_close": 345.98, "market_cap": 14219778000, "market_cap_usd": 14219778000, "enterprise_value": 16332178000, "shares_outstanding": 41100000, "fx_rate_to_usd": null, "pe_ratio": 19.61078196, "pb_ratio": 8.60136584, "ptbv_ratio": null, "ps_ratio": 2.85755757, "pcf_ratio": 13.49765354, "pfcf_ratio": 12.00994764, "ev_ebitda": 13.44544167, "ev_ebit": 16.06233084, "ev_sales": 3.2820582, "ev_fcf": 13.79406926, "earnings_yield": 0.05099236, "fcf_yield": 0.07249492, "dividend_yield": 0.01277094, "buyback_yield": 0, "shareholder_yield": 0.01277094, "debt_paydown_yield": null, "total_yield": 0.01277094, "gross_margin": 0.35571319, "operating_margin": 0.20433262, "net_margin": 0.1457136, "ebitda_margin": 0.24410193, "fcf_margin": 0.23793256, "roe": 0.43860392, "roa": 0.12105782, "roic": 0.21039921, "roc_greenblatt": null, "asset_turnover": 0.83079286, "cash_conversion": 1.63287822, "accruals_ratio": -0.05482745, "sbc_to_revenue": -0.00164784, "debt_to_equity": 2.6230946, "net_debt_to_ebitda": 1.73903021, "debt_to_assets": 0.48144314, "interest_coverage": 11.05217391, "current_ratio": 3.38000998, "quick_ratio": 2.5800765, "net_debt": 2112400000, "revenue_growth_1y": -0.0053369, "revenue_growth_3y_cagr": -0.02699413, "revenue_growth_5y_cagr": 0.04805265, "eps_growth_1y": -0.42579981, "eps_growth_3y_cagr": -0.07105474, "eps_growth_5y_cagr": 0.18269111, "fcf_growth_1y": 0.210139, "book_value_growth_1y": -0.20534051, "piotroski_f_score": 5, "altman_z_score": 5.37818634, "earnings_stability_5y": 0.781713, "revenue_stability_5y": 0.126495, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03681876, "price_return_3m": -0.02098108, "price_return_6m": 0.07531093, "price_return_9m": -0.11836034, "price_return_12m": -0.07318585, "price_return_12m_ex1m": -0.03775727, "distance_from_52w_high": -0.19491923, "distance_from_52w_low": 0.13543616, "relative_strength": -0.17314943, "local_beta": 0.0014, "volatility_252d": 0.38989, "volatility_60d": 0.761021, "max_drawdown_12m": -0.29095021, "revenue_ttm": 4976200000, "gross_profit_ttm": 1770100000, "ebit_ttm": 1016800000, "ebitda_ttm": 1214700000, "net_income_ttm": 725100000, "eps_diluted_ttm": 17.64233577, "operating_cash_flow_ttm": 1053500000, "capital_expenditure_ttm": 130500000, "fcf_ttm": 1184000000, "dividends_paid_ttm": 181600000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 92000000, "cash_and_equivalents": 771300000, "total_current_assets": 2032400000, "total_current_liabilities": 601300000, "net_ppe": null, "total_assets": 5989700000, "total_debt": 2883700000, "total_equity": 1653200000, "net_working_capital": 659800000, "book_value_per_share": 40.22384428, "retained_earnings": 7414500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1277400000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 52, "rank_pb": 88, "rank_ptbv": 50, "rank_ps": 62, "rank_pcf": 59, "rank_ev_ebitda": 57, "rank_ev_ebit": 60, "rank_earnings_yield": 52, "rank_fcf_yield": 54, "rank_dividend_yield": 42, "rank_shareholder_yield": 42, "rank_total_yield": 43, "rank_roe": 6, "rank_roc": 50, "rank_roic": 15, "rank_gross_margin": 63, "rank_fcf_margin": 40, "rank_piotroski": 58, "rank_accruals": 40, "rank_sue": 50, "rank_eps_growth_1y": 89, "rank_eps_growth_5y": 31, "rank_revenue_growth_1y": 76, "rank_momentum_12m": 71, "rank_momentum_12m_ex1m": 69, "rank_relative_strength": 68, "value_composite": 78, "quality_composite": 15, "momentum_composite": 80, "growth_composite": 88, "yield_composite": 29, "svqf_composite": 76, "vc1_composite": 81, "vc2_composite": 77, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 75, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 77, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 345.98, "os": 0.25, "value": 0.22, "quality": 0.85, "momentum": 0.2, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 19.6108, "earnings_yield": 0.051, "shareholder_yield": 0.0128, "roe": 0.4386, "momentum_12_1": -0.0378, "complete_fields": { "id": 3780, "ticker_id": 868, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:28.518819+00:00", "batch_id": "", "os_score_delta": null, "price_close": 345.98, "market_cap": 14219778000, "market_cap_usd": 14219778000, "enterprise_value": 16332178000, "shares_outstanding": 41100000, "fx_rate_to_usd": null, "pe_ratio": 19.61078196, "pb_ratio": 8.60136584, "ptbv_ratio": null, "ps_ratio": 2.85755757, "pcf_ratio": 13.49765354, "pfcf_ratio": 12.00994764, "ev_ebitda": 13.44544167, "ev_ebit": 16.06233084, "ev_sales": 3.2820582, "ev_fcf": 13.79406926, "earnings_yield": 0.05099236, "fcf_yield": 0.07249492, "dividend_yield": 0.01277094, "buyback_yield": 0, "shareholder_yield": 0.01277094, "debt_paydown_yield": null, "total_yield": 0.01277094, "gross_margin": 0.35571319, "operating_margin": 0.20433262, "net_margin": 0.1457136, "ebitda_margin": 0.24410193, "fcf_margin": 0.23793256, "roe": 0.43860392, "roa": 0.12105782, "roic": 0.21039921, "roc_greenblatt": null, "asset_turnover": 0.83079286, "cash_conversion": 1.63287822, "accruals_ratio": -0.05482745, "sbc_to_revenue": -0.00164784, "debt_to_equity": 2.6230946, "net_debt_to_ebitda": 1.73903021, "debt_to_assets": 0.48144314, "interest_coverage": 11.05217391, "current_ratio": 3.38000998, "quick_ratio": 2.5800765, "net_debt": 2112400000, "revenue_growth_1y": -0.0053369, "revenue_growth_3y_cagr": -0.02699413, "revenue_growth_5y_cagr": 0.04805265, "eps_growth_1y": -0.42579981, "eps_growth_3y_cagr": -0.07105474, "eps_growth_5y_cagr": 0.18269111, "fcf_growth_1y": 0.210139, "book_value_growth_1y": -0.20534051, "piotroski_f_score": 5, "altman_z_score": 5.37818634, "earnings_stability_5y": 0.781713, "revenue_stability_5y": 0.126495, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03681876, "price_return_3m": -0.02098108, "price_return_6m": 0.07531093, "price_return_9m": -0.11836034, "price_return_12m": -0.07318585, "price_return_12m_ex1m": -0.03775727, "distance_from_52w_high": -0.19491923, "distance_from_52w_low": 0.13543616, "relative_strength": -0.17314943, "local_beta": 0.0014, "volatility_252d": 0.38989, "volatility_60d": 0.761021, "max_drawdown_12m": -0.29095021, "revenue_ttm": 4976200000, "gross_profit_ttm": 1770100000, "ebit_ttm": 1016800000, "ebitda_ttm": 1214700000, "net_income_ttm": 725100000, "eps_diluted_ttm": 17.64233577, "operating_cash_flow_ttm": 1053500000, "capital_expenditure_ttm": 130500000, "fcf_ttm": 1184000000, "dividends_paid_ttm": 181600000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 92000000, "cash_and_equivalents": 771300000, "total_current_assets": 2032400000, "total_current_liabilities": 601300000, "net_ppe": null, "total_assets": 5989700000, "total_debt": 2883700000, "total_equity": 1653200000, "net_working_capital": 659800000, "book_value_per_share": 40.22384428, "retained_earnings": 7414500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1277400000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 52, "rank_pb": 88, "rank_ptbv": 50, "rank_ps": 62, "rank_pcf": 59, "rank_ev_ebitda": 57, "rank_ev_ebit": 60, "rank_earnings_yield": 52, "rank_fcf_yield": 54, "rank_dividend_yield": 42, "rank_shareholder_yield": 42, "rank_total_yield": 43, "rank_roe": 6, "rank_roc": 50, "rank_roic": 15, "rank_gross_margin": 63, "rank_fcf_margin": 40, "rank_piotroski": 58, "rank_accruals": 40, "rank_sue": 50, "rank_eps_growth_1y": 89, "rank_eps_growth_5y": 31, "rank_revenue_growth_1y": 76, "rank_momentum_12m": 71, "rank_momentum_12m_ex1m": 69, "rank_relative_strength": 68, "value_composite": 78, "quality_composite": 15, "momentum_composite": 80, "growth_composite": 88, "yield_composite": 29, "svqf_composite": 76, "vc1_composite": 81, "vc2_composite": 77, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 75, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 77, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:44.131940+00:00", "is_restated": false, "income_statement": { "revenue": 5019900000, "cost_of_revenue": 3227300000, "gross_profit": 1792600000, "ebit": 1027300000, "ebitda": 1223800000, "pretax_income": 948800000, "tax_provision": 206300000, "net_income": 740700000, "net_income_to_common": 740700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1112100000, "total_current_assets": 2277400000, "total_assets": 6263000000, "short_term_debt": 0, "long_term_debt": 2881600000, "total_debt": 2881600000, "total_liabilities": 4467600000, "total_equity": 1795400000, "shares_outstanding": 43200000, "goodwill_and_intangibles": 2964400000 }, "cash_flow": { "operating_cash_flow": 1100000000, "capital_expenditure": 131199999, "free_cash_flow": 1231199999, "dividends_paid": 181100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244294, "ticker_id": 868, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:44.131940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1027300000", "ebitda": "1223800000", "netIncome": "740700000", "grossProfit": "1792600000", "depreciation": "None", "totalRevenue": "5019900000", "costOfRevenue": "3227300000", "interestIncome": "52600000", "incomeBeforeTax": "948800000", "interestExpense": "78500000", "operatingIncome": "1000100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "206300000", "reportedCurrency": "USD", "netInterestIncome": "-52600000", "nonInterestIncome": "None", "operatingExpenses": "792500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "47100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3227300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "196500000", "sellingGeneralAndAdministrative": "745400000", "netIncomeFromContinuingOperations": "742500000" }, "balance": { "goodwill": "1538900000", "inventory": "447300000", "commonStock": "78700000", "currentDebt": "None", "investments": "None", "totalAssets": "6263000000", "longTermDebt": "2881600000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1425500000", "reportedCurrency": "USD", "retainedEarnings": "7332500000", "totalLiabilities": "4467600000", "otherCurrentAssets": "124200000", "totalCurrentAssets": "2277400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "593800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3985600000", "currentAccountsPayable": "233000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "936700000", "shortLongTermDebtTotal": "2881600000", "totalShareholderEquity": "1795400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "503000000", "totalCurrentLiabilities": "736000000", "otherNonCurrentLiabilities": "261900000", "totalNonCurrentLiabilities": "3731600000", "cashAndShortTermInvestments": "1112100000", "commonStockSharesOutstanding": "43200000", "intangibleAssetsExcludingGoodwill": "1425500000", "cashAndCashEquivalentsAtCarryingValue": "1112100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "742800000", "profitLoss": "None", "dividendPayout": "181100000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "33200000", "operatingCashflow": "1100000000", "capitalExpenditures": "131199999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-503700000", "cashflowFromInvestment": "-240400000", "stockBasedCompensation": "-13500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "181100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1300000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "196500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5019900000, "cost_of_revenue": 3227300000, "gross_profit": 1792600000, "research_and_development": 47100000, "selling_general_admin": 745400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1027300000, "depreciation_amortisation": 196500000, "ebitda": 1223800000, "interest_expense": 78500000, "interest_income": null, "other_non_operating": null, "pretax_income": 948800000, "tax_provision": 206300000, "effective_tax_rate": null, "net_income": 740700000, "net_income_continuing_ops": 742500000, "net_income_to_common": 740700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1112100000, "short_term_investments": null, "net_receivables": 593800000, "inventory": 447300000, "other_current_assets": null, "total_current_assets": 2277400000, "net_ppe": null, "goodwill": 1538900000, "intangible_assets": 1425500000, "goodwill_and_intangibles": 2964400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3985600000, "total_assets": 6263000000, "short_term_debt": 0, "accounts_payable": 233000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 736000000, "long_term_debt": 2881600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3731600000, "total_liabilities": 4467600000, "total_debt": 2881600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7332500000, "total_equity": 1795400000, "shares_outstanding": 43200000, "operating_cash_flow": 1100000000, "stock_based_compensation": -13500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 131199999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -240400000, "dividends_paid": 181100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -503700000, "free_cash_flow": 1231199999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1027300000", "ebitda": "1223800000", "netIncome": "740700000", "grossProfit": "1792600000", "depreciation": "None", "totalRevenue": "5019900000", "costOfRevenue": "3227300000", "interestIncome": "52600000", "incomeBeforeTax": "948800000", "interestExpense": "78500000", "operatingIncome": "1000100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "206300000", "reportedCurrency": "USD", "netInterestIncome": "-52600000", "nonInterestIncome": "None", "operatingExpenses": "792500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "47100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3227300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "196500000", "sellingGeneralAndAdministrative": "745400000", "netIncomeFromContinuingOperations": "742500000" }, "balance": { "goodwill": "1538900000", "inventory": "447300000", "commonStock": "78700000", "currentDebt": "None", "investments": "None", "totalAssets": "6263000000", "longTermDebt": "2881600000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1425500000", "reportedCurrency": "USD", "retainedEarnings": "7332500000", "totalLiabilities": "4467600000", "otherCurrentAssets": "124200000", "totalCurrentAssets": "2277400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "593800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3985600000", "currentAccountsPayable": "233000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "936700000", "shortLongTermDebtTotal": "2881600000", "totalShareholderEquity": "1795400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "503000000", "totalCurrentLiabilities": "736000000", "otherNonCurrentLiabilities": "261900000", "totalNonCurrentLiabilities": "3731600000", "cashAndShortTermInvestments": "1112100000", "commonStockSharesOutstanding": "43200000", "intangibleAssetsExcludingGoodwill": "1425500000", "cashAndCashEquivalentsAtCarryingValue": "1112100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "742800000", "profitLoss": "None", "dividendPayout": "181100000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "33200000", "operatingCashflow": "1100000000", "capitalExpenditures": "131199999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-503700000", "cashflowFromInvestment": "-240400000", "stockBasedCompensation": "-13500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "181100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1300000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "196500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:44.131940+00:00", "is_restated": false, "income_statement": { "revenue": 5003600000, "cost_of_revenue": 3115900000, "gross_profit": 1887700000, "ebit": 1184200000, "ebitda": 1356800000, "pretax_income": 1110900000, "tax_provision": 245800000, "net_income": 1311800000, "net_income_to_common": 1311800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 753500000, "total_current_assets": 1926300000, "total_assets": 5816600000, "short_term_debt": 3200000, "long_term_debt": 1887400000, "total_debt": 1890600000, "total_liabilities": 3353300000, "total_equity": 2463300000, "shares_outstanding": 47100000, "goodwill_and_intangibles": 2982900000 }, "cash_flow": { "operating_cash_flow": 1059099999, "capital_expenditure": 113300000, "free_cash_flow": 1172399999, "dividends_paid": 172400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244299, "ticker_id": 868, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:44.131940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1184200000", "ebitda": "1356800000", "netIncome": "1311800000", "grossProfit": "1887700000", "depreciation": "None", "totalRevenue": "5003600000", "costOfRevenue": "3115900000", "interestIncome": "60300000", "incomeBeforeTax": "1110900000", "interestExpense": "73300000", "operatingIncome": "1143100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "245800000", "reportedCurrency": "USD", "netInterestIncome": "-13000000", "nonInterestIncome": "None", "operatingExpenses": "744600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "35400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3115900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "172600000", "sellingGeneralAndAdministrative": "107900000", "netIncomeFromContinuingOperations": "865100000" }, "balance": { "goodwill": "1478000000", "inventory": "472700000", "commonStock": "78700000", "currentDebt": "None", "investments": "None", "totalAssets": "5816600000", "longTermDebt": "1887400000", "shortTermDebt": "3200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1504900000", "reportedCurrency": "USD", "retainedEarnings": "6773100000", "totalLiabilities": "3353300000", "otherCurrentAssets": "120400000", "totalCurrentAssets": "1926300000", "currentLongTermDebt": "3200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "579700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3890300000", "currentAccountsPayable": "261100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "833400000", "shortLongTermDebtTotal": "3200000", "totalShareholderEquity": "2463300000", "capitalLeaseObligations": "100500000", "otherCurrentLiabilities": "317900000", "totalCurrentLiabilities": "665800000", "otherNonCurrentLiabilities": "81600000", "totalNonCurrentLiabilities": "2021700000", "cashAndShortTermInvestments": "753500000", "commonStockSharesOutstanding": "47100000", "intangibleAssetsExcludingGoodwill": "1504900000", "cashAndCashEquivalentsAtCarryingValue": "753500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1311800000", "profitLoss": "None", "dividendPayout": "172400000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-103700000", "operatingCashflow": "1059099999", "capitalExpenditures": "113300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2110199999", "cashflowFromInvestment": "1229600000", "stockBasedCompensation": "30100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "172400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1585900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5003600000, "cost_of_revenue": 3115900000, "gross_profit": 1887700000, "research_and_development": 35400000, "selling_general_admin": 107900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1184200000, "depreciation_amortisation": 172600000, "ebitda": 1356800000, "interest_expense": 73300000, "interest_income": null, "other_non_operating": null, "pretax_income": 1110900000, "tax_provision": 245800000, "effective_tax_rate": null, "net_income": 1311800000, "net_income_continuing_ops": 865100000, "net_income_to_common": 1311800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 753500000, "short_term_investments": null, "net_receivables": 579700000, "inventory": 472700000, "other_current_assets": null, "total_current_assets": 1926300000, "net_ppe": null, "goodwill": 1478000000, "intangible_assets": 1504900000, "goodwill_and_intangibles": 2982900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3890300000, "total_assets": 5816600000, "short_term_debt": 3200000, "accounts_payable": 261100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 665800000, "long_term_debt": 1887400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2021700000, "total_liabilities": 3353300000, "total_debt": 1890600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6773100000, "total_equity": 2463300000, "shares_outstanding": 47100000, "operating_cash_flow": 1059099999, "stock_based_compensation": 30100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 113300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1229600000, "dividends_paid": 172400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2110199999, "free_cash_flow": 1172399999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1184200000", "ebitda": "1356800000", "netIncome": "1311800000", "grossProfit": "1887700000", "depreciation": "None", "totalRevenue": "5003600000", "costOfRevenue": "3115900000", "interestIncome": "60300000", "incomeBeforeTax": "1110900000", "interestExpense": "73300000", "operatingIncome": "1143100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "245800000", "reportedCurrency": "USD", "netInterestIncome": "-13000000", "nonInterestIncome": "None", "operatingExpenses": "744600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "35400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3115900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "172600000", "sellingGeneralAndAdministrative": "107900000", "netIncomeFromContinuingOperations": "865100000" }, "balance": { "goodwill": "1478000000", "inventory": "472700000", "commonStock": "78700000", "currentDebt": "None", "investments": "None", "totalAssets": "5816600000", "longTermDebt": "1887400000", "shortTermDebt": "3200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1504900000", "reportedCurrency": "USD", "retainedEarnings": "6773100000", "totalLiabilities": "3353300000", "otherCurrentAssets": "120400000", "totalCurrentAssets": "1926300000", "currentLongTermDebt": "3200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "579700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3890300000", "currentAccountsPayable": "261100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "833400000", "shortLongTermDebtTotal": "3200000", "totalShareholderEquity": "2463300000", "capitalLeaseObligations": "100500000", "otherCurrentLiabilities": "317900000", "totalCurrentLiabilities": "665800000", "otherNonCurrentLiabilities": "81600000", "totalNonCurrentLiabilities": "2021700000", "cashAndShortTermInvestments": "753500000", "commonStockSharesOutstanding": "47100000", "intangibleAssetsExcludingGoodwill": "1504900000", "cashAndCashEquivalentsAtCarryingValue": "753500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1311800000", "profitLoss": "None", "dividendPayout": "172400000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-103700000", "operatingCashflow": "1059099999", "capitalExpenditures": "113300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2110199999", "cashflowFromInvestment": "1229600000", "stockBasedCompensation": "30100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "172400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1585900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:44.131940+00:00", "is_restated": false, "income_statement": { "revenue": 4586900000, "cost_of_revenue": 2952700000, "gross_profit": 1634200000, "ebit": 1006000000, "ebitda": 1210700000, "pretax_income": 930400000, "tax_provision": 211500000, "net_income": 767400000, "net_income_to_common": 767400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 576700000, "total_current_assets": 3408100000, "total_assets": 6620000000, "short_term_debt": 402700000, "long_term_debt": 1886700000, "total_debt": 2289400000, "total_liabilities": 3791000000, "total_equity": 2829000000, "shares_outstanding": 50400000, "goodwill_and_intangibles": 2455400000 }, "cash_flow": { "operating_cash_flow": 1207700000, "capital_expenditure": 142200000, "free_cash_flow": 1349900000, "dividends_paid": 160300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244304, "ticker_id": 868, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:44.131940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1006000000", "ebitda": "1210700000", "netIncome": "767400000", "grossProfit": "1634200000", "depreciation": "None", "totalRevenue": "4586900000", "costOfRevenue": "2952700000", "interestIncome": "16000000", "incomeBeforeTax": "930400000", "interestExpense": "75600000", "operatingIncome": "982800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "211500000", "reportedCurrency": "USD", "netInterestIncome": "-59300000", "nonInterestIncome": "None", "operatingExpenses": "651400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2952700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "204700000", "sellingGeneralAndAdministrative": "797700000", "netIncomeFromContinuingOperations": "747400000" }, "balance": { "goodwill": "1202500000", "inventory": "361700000", "commonStock": "78700000", "currentDebt": "None", "investments": "None", "totalAssets": "6620000000", "longTermDebt": "1886700000", "shortTermDebt": "402700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1252900000", "reportedCurrency": "USD", "retainedEarnings": "5634000000", "totalLiabilities": "3791000000", "otherCurrentAssets": "1854400000", "totalCurrentAssets": "3408100000", "currentLongTermDebt": "402700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "615300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3211900000", "currentAccountsPayable": "245500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "705600000", "shortLongTermDebtTotal": "2324200000", "totalShareholderEquity": "2829000000", "capitalLeaseObligations": "34800000", "otherCurrentLiabilities": "491800000", "totalCurrentLiabilities": "1186300000", "otherNonCurrentLiabilities": "72500000", "totalNonCurrentLiabilities": "2604700000", "cashAndShortTermInvestments": "576700000", "commonStockSharesOutstanding": "50400000", "intangibleAssetsExcludingGoodwill": "1252900000", "cashAndCashEquivalentsAtCarryingValue": "576700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "767400000", "profitLoss": "None", "dividendPayout": "160300000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "158000000", "operatingCashflow": "1207700000", "capitalExpenditures": "142200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1349700000", "cashflowFromInvestment": "352400000", "stockBasedCompensation": "41500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "160300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-900000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "204700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4586900000, "cost_of_revenue": 2952700000, "gross_profit": 1634200000, "research_and_development": 28700000, "selling_general_admin": 797700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1006000000, "depreciation_amortisation": 204700000, "ebitda": 1210700000, "interest_expense": 75600000, "interest_income": null, "other_non_operating": null, "pretax_income": 930400000, "tax_provision": 211500000, "effective_tax_rate": null, "net_income": 767400000, "net_income_continuing_ops": 747400000, "net_income_to_common": 767400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 576700000, "short_term_investments": null, "net_receivables": 615300000, "inventory": 361700000, "other_current_assets": null, "total_current_assets": 3408100000, "net_ppe": null, "goodwill": 1202500000, "intangible_assets": 1252900000, "goodwill_and_intangibles": 2455400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3211900000, "total_assets": 6620000000, "short_term_debt": 402700000, "accounts_payable": 245500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1186300000, "long_term_debt": 1886700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2604700000, "total_liabilities": 3791000000, "total_debt": 2289400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5634000000, "total_equity": 2829000000, "shares_outstanding": 50400000, "operating_cash_flow": 1207700000, "stock_based_compensation": 41500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 142200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 352400000, "dividends_paid": 160300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1349700000, "free_cash_flow": 1349900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1006000000", "ebitda": "1210700000", "netIncome": "767400000", "grossProfit": "1634200000", "depreciation": "None", "totalRevenue": "4586900000", "costOfRevenue": "2952700000", "interestIncome": "16000000", "incomeBeforeTax": "930400000", "interestExpense": "75600000", "operatingIncome": "982800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "211500000", "reportedCurrency": "USD", "netInterestIncome": "-59300000", "nonInterestIncome": "None", "operatingExpenses": "651400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2952700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "204700000", "sellingGeneralAndAdministrative": "797700000", "netIncomeFromContinuingOperations": "747400000" }, "balance": { "goodwill": "1202500000", "inventory": "361700000", "commonStock": "78700000", "currentDebt": "None", "investments": "None", "totalAssets": "6620000000", "longTermDebt": "1886700000", "shortTermDebt": "402700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1252900000", "reportedCurrency": "USD", "retainedEarnings": "5634000000", "totalLiabilities": "3791000000", "otherCurrentAssets": "1854400000", "totalCurrentAssets": "3408100000", "currentLongTermDebt": "402700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "615300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3211900000", "currentAccountsPayable": "245500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "705600000", "shortLongTermDebtTotal": "2324200000", "totalShareholderEquity": "2829000000", "capitalLeaseObligations": "34800000", "otherCurrentLiabilities": "491800000", "totalCurrentLiabilities": "1186300000", "otherNonCurrentLiabilities": "72500000", "totalNonCurrentLiabilities": "2604700000", "cashAndShortTermInvestments": "576700000", "commonStockSharesOutstanding": "50400000", "intangibleAssetsExcludingGoodwill": "1252900000", "cashAndCashEquivalentsAtCarryingValue": "576700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "767400000", "profitLoss": "None", "dividendPayout": "160300000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "158000000", "operatingCashflow": "1207700000", "capitalExpenditures": "142200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1349700000", "cashflowFromInvestment": "352400000", "stockBasedCompensation": "41500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "160300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-900000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "204700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:44.131940+00:00", "is_restated": false, "income_statement": { "revenue": 5449400000, "cost_of_revenue": 3583400000, "gross_profit": 1866000000, "ebit": 1209600000, "ebitda": 1460900000, "pretax_income": 1123700000, "tax_provision": 265700000, "net_income": 924000000, "net_income_to_common": 924000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 364800000, "total_current_assets": 2245000000, "total_assets": 7222000000, "short_term_debt": 301700000, "long_term_debt": 2281500000, "total_debt": 2583200000, "total_liabilities": 4197600000, "total_equity": 3024400000, "shares_outstanding": 52500000, "goodwill_and_intangibles": 4038000000 }, "cash_flow": { "operating_cash_flow": 1000900000, "capital_expenditure": 183500000, "free_cash_flow": 1184400000, "dividends_paid": 134400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244309, "ticker_id": 868, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:44.131940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1209600000", "ebitda": "1460900000", "netIncome": "924000000", "grossProfit": "1866000000", "depreciation": "None", "totalRevenue": "5449400000", "costOfRevenue": "3583400000", "interestIncome": "7100000", "incomeBeforeTax": "1123700000", "interestExpense": "85900000", "operatingIncome": "1204800000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "265700000", "reportedCurrency": "USD", "netInterestIncome": "-78800000", "nonInterestIncome": "None", "operatingExpenses": "661200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19000000", "otherNonOperatingIncome": "5800000", "costofGoodsAndServicesSold": "3583400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "251300000", "sellingGeneralAndAdministrative": "811500000", "netIncomeFromContinuingOperations": "925200000" }, "balance": { "goodwill": "2200700000", "inventory": "518000000", "commonStock": "78700000", "currentDebt": "None", "investments": "None", "totalAssets": "7222000000", "longTermDebt": "2281500000", "shortTermDebt": "301700000", "treasuryStock": "-2436200000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1837300000", "reportedCurrency": "USD", "retainedEarnings": "5027100000", "totalLiabilities": "4197600000", "otherCurrentAssets": "746900000", "totalCurrentAssets": "2245000000", "currentLongTermDebt": "301800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "615300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4977000000", "currentAccountsPayable": "273500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "822700000", "shortLongTermDebtTotal": "2623200000", "totalShareholderEquity": "3024400000", "capitalLeaseObligations": "50800000", "otherCurrentLiabilities": "465300000", "totalCurrentLiabilities": "1078400000", "otherNonCurrentLiabilities": "837700000", "totalNonCurrentLiabilities": "3119200000", "cashAndShortTermInvestments": "364800000", "commonStockSharesOutstanding": "52500000", "intangibleAssetsExcludingGoodwill": "1837300000", "cashAndCashEquivalentsAtCarryingValue": "364800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1000900000", "profitLoss": "None", "dividendPayout": "134400000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-165200000", "operatingCashflow": "1000900000", "capitalExpenditures": "183500000", "changeInReceivables": "-25900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-862000000", "cashflowFromInvestment": "-61100000", "stockBasedCompensation": "31200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "134400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "77800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "251300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5449400000, "cost_of_revenue": 3583400000, "gross_profit": 1866000000, "research_and_development": 19000000, "selling_general_admin": 811500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1209600000, "depreciation_amortisation": 251300000, "ebitda": 1460900000, "interest_expense": 85900000, "interest_income": null, "other_non_operating": null, "pretax_income": 1123700000, "tax_provision": 265700000, "effective_tax_rate": null, "net_income": 924000000, "net_income_continuing_ops": 925200000, "net_income_to_common": 924000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 364800000, "short_term_investments": null, "net_receivables": 615300000, "inventory": 518000000, "other_current_assets": null, "total_current_assets": 2245000000, "net_ppe": null, "goodwill": 2200700000, "intangible_assets": 1837300000, "goodwill_and_intangibles": 4038000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4977000000, "total_assets": 7222000000, "short_term_debt": 301700000, "accounts_payable": 273500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1078400000, "long_term_debt": 2281500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3119200000, "total_liabilities": 4197600000, "total_debt": 2583200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5027100000, "total_equity": 3024400000, "shares_outstanding": 52500000, "operating_cash_flow": 1000900000, "stock_based_compensation": 31200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 183500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -61100000, "dividends_paid": 134400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -862000000, "free_cash_flow": 1184400000, "net_change_in_cash": 77800000 }, "raw_data": { "income": { "ebit": "1209600000", "ebitda": "1460900000", "netIncome": "924000000", "grossProfit": "1866000000", "depreciation": "None", "totalRevenue": "5449400000", "costOfRevenue": "3583400000", "interestIncome": "7100000", "incomeBeforeTax": "1123700000", "interestExpense": "85900000", "operatingIncome": "1204800000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "265700000", "reportedCurrency": "USD", "netInterestIncome": "-78800000", "nonInterestIncome": "None", "operatingExpenses": "661200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19000000", "otherNonOperatingIncome": "5800000", "costofGoodsAndServicesSold": "3583400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "251300000", "sellingGeneralAndAdministrative": "811500000", "netIncomeFromContinuingOperations": "925200000" }, "balance": { "goodwill": "2200700000", "inventory": "518000000", "commonStock": "78700000", "currentDebt": "None", "investments": "None", "totalAssets": "7222000000", "longTermDebt": "2281500000", "shortTermDebt": "301700000", "treasuryStock": "-2436200000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1837300000", "reportedCurrency": "USD", "retainedEarnings": "5027100000", "totalLiabilities": "4197600000", "otherCurrentAssets": "746900000", "totalCurrentAssets": "2245000000", "currentLongTermDebt": "301800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "615300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4977000000", "currentAccountsPayable": "273500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "822700000", "shortLongTermDebtTotal": "2623200000", "totalShareholderEquity": "3024400000", "capitalLeaseObligations": "50800000", "otherCurrentLiabilities": "465300000", "totalCurrentLiabilities": "1078400000", "otherNonCurrentLiabilities": "837700000", "totalNonCurrentLiabilities": "3119200000", "cashAndShortTermInvestments": "364800000", "commonStockSharesOutstanding": "52500000", "intangibleAssetsExcludingGoodwill": "1837300000", "cashAndCashEquivalentsAtCarryingValue": "364800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1000900000", "profitLoss": "None", "dividendPayout": "134400000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-165200000", "operatingCashflow": "1000900000", "capitalExpenditures": "183500000", "changeInReceivables": "-25900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-862000000", "cashflowFromInvestment": "-61100000", "stockBasedCompensation": "31200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "134400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "77800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "251300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:44.131940+00:00", "is_restated": false, "income_statement": { "revenue": 3836700000, "cost_of_revenue": 2741200000, "gross_profit": 1095500000, "ebit": 570100000, "ebitda": 796300000, "pretax_income": 489900000, "tax_provision": 104300000, "net_income": 421700000, "net_income_to_common": 421700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 324400000, "total_current_assets": 2150900000, "total_assets": 7246800000, "short_term_debt": 352000000, "long_term_debt": 2575400000, "total_debt": 2927400000, "total_liabilities": 4617300000, "total_equity": 2629500000, "shares_outstanding": 53200000, "goodwill_and_intangibles": 4207700000 }, "cash_flow": { "operating_cash_flow": 421700000, "capital_expenditure": 134800000, "free_cash_flow": 556500000, "dividends_paid": 112500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244314, "ticker_id": 868, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:44.131940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "570100000", "ebitda": "796300000", "netIncome": "421700000", "grossProfit": "1095500000", "depreciation": "None", "totalRevenue": "3836700000", "costOfRevenue": "2741200000", "interestIncome": "1200000", "incomeBeforeTax": "489900000", "interestExpense": "80300000", "operatingIncome": "573400000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "104300000", "reportedCurrency": "USD", "netInterestIncome": "-79100000", "nonInterestIncome": "None", "operatingExpenses": "522100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16400000", "otherNonOperatingIncome": "-4700000", "costofGoodsAndServicesSold": "2741200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "226200000", "sellingGeneralAndAdministrative": "698200000", "netIncomeFromContinuingOperations": "387000000" }, "balance": { "goodwill": "2199000000", "inventory": "605100000", "commonStock": "78700000", "currentDebt": "None", "investments": "None", "totalAssets": "7246800000", "longTermDebt": "2575400000", "shortTermDebt": "352000000", "treasuryStock": "-2063200000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2008700000", "reportedCurrency": "USD", "retainedEarnings": "4237700000", "totalLiabilities": "4617300000", "otherCurrentAssets": "334700000", "totalCurrentAssets": "2150900000", "currentLongTermDebt": "352000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "886700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5095900000", "currentAccountsPayable": "432400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "759900000", "shortLongTermDebtTotal": "2991800000", "totalShareholderEquity": "2629500000", "capitalLeaseObligations": "64400000", "otherCurrentLiabilities": "331800000", "totalCurrentLiabilities": "1169500000", "otherNonCurrentLiabilities": "872400000", "totalNonCurrentLiabilities": "3447800000", "cashAndShortTermInvestments": "324400000", "commonStockSharesOutstanding": "53200000", "intangibleAssetsExcludingGoodwill": "2008700000", "cashAndCashEquivalentsAtCarryingValue": "324400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "421700000", "profitLoss": "None", "dividendPayout": "112500000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-136800000", "operatingCashflow": "421700000", "capitalExpenditures": "134800000", "changeInReceivables": "-206900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "488100000", "cashflowFromInvestment": "-1486400000", "stockBasedCompensation": "19400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-576600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-315600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "226200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3836700000, "cost_of_revenue": 2741200000, "gross_profit": 1095500000, "research_and_development": 16400000, "selling_general_admin": 698200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 570100000, "depreciation_amortisation": 226200000, "ebitda": 796300000, "interest_expense": 80300000, "interest_income": null, "other_non_operating": null, "pretax_income": 489900000, "tax_provision": 104300000, "effective_tax_rate": null, "net_income": 421700000, "net_income_continuing_ops": 387000000, "net_income_to_common": 421700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 324400000, "short_term_investments": null, "net_receivables": 886700000, "inventory": 605100000, "other_current_assets": null, "total_current_assets": 2150900000, "net_ppe": null, "goodwill": 2199000000, "intangible_assets": 2008700000, "goodwill_and_intangibles": 4207700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5095900000, "total_assets": 7246800000, "short_term_debt": 352000000, "accounts_payable": 432400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1169500000, "long_term_debt": 2575400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3447800000, "total_liabilities": 4617300000, "total_debt": 2927400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4237700000, "total_equity": 2629500000, "shares_outstanding": 53200000, "operating_cash_flow": 421700000, "stock_based_compensation": 19400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 134800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1486400000, "dividends_paid": 112500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 488100000, "free_cash_flow": 556500000, "net_change_in_cash": -576600000 }, "raw_data": { "income": { "ebit": "570100000", "ebitda": "796300000", "netIncome": "421700000", "grossProfit": "1095500000", "depreciation": "None", "totalRevenue": "3836700000", "costOfRevenue": "2741200000", "interestIncome": "1200000", "incomeBeforeTax": "489900000", "interestExpense": "80300000", "operatingIncome": "573400000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "104300000", "reportedCurrency": "USD", "netInterestIncome": "-79100000", "nonInterestIncome": "None", "operatingExpenses": "522100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16400000", "otherNonOperatingIncome": "-4700000", "costofGoodsAndServicesSold": "2741200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "226200000", "sellingGeneralAndAdministrative": "698200000", "netIncomeFromContinuingOperations": "387000000" }, "balance": { "goodwill": "2199000000", "inventory": "605100000", "commonStock": "78700000", "currentDebt": "None", "investments": "None", "totalAssets": "7246800000", "longTermDebt": "2575400000", "shortTermDebt": "352000000", "treasuryStock": "-2063200000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2008700000", "reportedCurrency": "USD", "retainedEarnings": "4237700000", "totalLiabilities": "4617300000", "otherCurrentAssets": "334700000", "totalCurrentAssets": "2150900000", "currentLongTermDebt": "352000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "886700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5095900000", "currentAccountsPayable": "432400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "759900000", "shortLongTermDebtTotal": "2991800000", "totalShareholderEquity": "2629500000", "capitalLeaseObligations": "64400000", "otherCurrentLiabilities": "331800000", "totalCurrentLiabilities": "1169500000", "otherNonCurrentLiabilities": "872400000", "totalNonCurrentLiabilities": "3447800000", "cashAndShortTermInvestments": "324400000", "commonStockSharesOutstanding": "53200000", "intangibleAssetsExcludingGoodwill": "2008700000", "cashAndCashEquivalentsAtCarryingValue": "324400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "421700000", "profitLoss": "None", "dividendPayout": "112500000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-136800000", "operatingCashflow": "421700000", "capitalExpenditures": "134800000", "changeInReceivables": "-206900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "488100000", "cashflowFromInvestment": "-1486400000", "stockBasedCompensation": "19400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-576600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-315600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "226200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:44.131940+00:00", "is_restated": false, "income_statement": { "revenue": 3969900000, "cost_of_revenue": 2832500000, "gross_profit": 1137400000, "ebit": 480800000, "ebitda": 705000000, "pretax_income": 404200000, "tax_provision": 78500000, "net_income": 320100000, "net_income_to_common": 320100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 897100000, "total_current_assets": 2209300000, "total_assets": 5866400000, "short_term_debt": 1100000, "long_term_debt": 2080200000, "total_debt": 2081300000, "total_liabilities": 3328700000, "total_equity": 2537700000, "shares_outstanding": 55000000, "goodwill_and_intangibles": 2602600000 }, "cash_flow": { "operating_cash_flow": 696700000, "capital_expenditure": 95500000, "free_cash_flow": 792200000, "dividends_paid": 112400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244319, "ticker_id": 868, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:44.131940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "480800000", "ebitda": "705000000", "netIncome": "320100000", "grossProfit": "1137400000", "depreciation": "None", "totalRevenue": "3969900000", "costOfRevenue": "2832500000", "interestIncome": "4800000", "incomeBeforeTax": "404200000", "interestExpense": "76600000", "operatingIncome": "487800000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "78500000", "reportedCurrency": "USD", "netInterestIncome": "-71800000", "nonInterestIncome": "None", "operatingExpenses": "649600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45400000", "otherNonOperatingIncome": "-5700000", "costofGoodsAndServicesSold": "2832500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "224200000", "sellingGeneralAndAdministrative": "641500000", "netIncomeFromContinuingOperations": "324200000" }, "balance": { "goodwill": "1641700000", "inventory": "432700000", "commonStock": "78700000", "currentDebt": "None", "investments": "None", "totalAssets": "5866400000", "longTermDebt": "2080200000", "shortTermDebt": "1100000", "treasuryStock": "-1814400000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "960900000", "reportedCurrency": "USD", "retainedEarnings": "3928700000", "totalLiabilities": "3328700000", "otherCurrentAssets": "240600000", "totalCurrentAssets": "2209300000", "currentLongTermDebt": "1100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "638900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3657100000", "currentAccountsPayable": "284500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "774100000", "shortLongTermDebtTotal": "2134400000", "totalShareholderEquity": "2537700000", "capitalLeaseObligations": "55100000", "otherCurrentLiabilities": "313300000", "totalCurrentLiabilities": "646200000", "otherNonCurrentLiabilities": "602300000", "totalNonCurrentLiabilities": "2682500000", "cashAndShortTermInvestments": "897100000", "commonStockSharesOutstanding": "55000000", "intangibleAssetsExcludingGoodwill": "960900000", "cashAndCashEquivalentsAtCarryingValue": "897100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "320100000", "profitLoss": "None", "dividendPayout": "112400000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "16400000", "operatingCashflow": "696700000", "capitalExpenditures": "95500000", "changeInReceivables": "78900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24700000", "cashflowFromInvestment": "-122600000", "stockBasedCompensation": "29900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "549400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-382400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "224200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3969900000, "cost_of_revenue": 2832500000, "gross_profit": 1137400000, "research_and_development": 45400000, "selling_general_admin": 641500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 480800000, "depreciation_amortisation": 224200000, "ebitda": 705000000, "interest_expense": 76600000, "interest_income": null, "other_non_operating": null, "pretax_income": 404200000, "tax_provision": 78500000, "effective_tax_rate": null, "net_income": 320100000, "net_income_continuing_ops": 324200000, "net_income_to_common": 320100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 897100000, "short_term_investments": null, "net_receivables": 638900000, "inventory": 432700000, "other_current_assets": null, "total_current_assets": 2209300000, "net_ppe": null, "goodwill": 1641700000, "intangible_assets": 960900000, "goodwill_and_intangibles": 2602600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3657100000, "total_assets": 5866400000, "short_term_debt": 1100000, "accounts_payable": 284500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 646200000, "long_term_debt": 2080200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2682500000, "total_liabilities": 3328700000, "total_debt": 2081300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3928700000, "total_equity": 2537700000, "shares_outstanding": 55000000, "operating_cash_flow": 696700000, "stock_based_compensation": 29900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 95500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -122600000, "dividends_paid": 112400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24700000, "free_cash_flow": 792200000, "net_change_in_cash": 549400000 }, "raw_data": { "income": { "ebit": "480800000", "ebitda": "705000000", "netIncome": "320100000", "grossProfit": "1137400000", "depreciation": "None", "totalRevenue": "3969900000", "costOfRevenue": "2832500000", "interestIncome": "4800000", "incomeBeforeTax": "404200000", "interestExpense": "76600000", "operatingIncome": "487800000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "78500000", "reportedCurrency": "USD", "netInterestIncome": "-71800000", "nonInterestIncome": "None", "operatingExpenses": "649600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45400000", "otherNonOperatingIncome": "-5700000", "costofGoodsAndServicesSold": "2832500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "224200000", "sellingGeneralAndAdministrative": "641500000", "netIncomeFromContinuingOperations": "324200000" }, "balance": { "goodwill": "1641700000", "inventory": "432700000", "commonStock": "78700000", "currentDebt": "None", "investments": "None", "totalAssets": "5866400000", "longTermDebt": "2080200000", "shortTermDebt": "1100000", "treasuryStock": "-1814400000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "960900000", "reportedCurrency": "USD", "retainedEarnings": "3928700000", "totalLiabilities": "3328700000", "otherCurrentAssets": "240600000", "totalCurrentAssets": "2209300000", "currentLongTermDebt": "1100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "638900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3657100000", "currentAccountsPayable": "284500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "774100000", "shortLongTermDebtTotal": "2134400000", "totalShareholderEquity": "2537700000", "capitalLeaseObligations": "55100000", "otherCurrentLiabilities": "313300000", "totalCurrentLiabilities": "646200000", "otherNonCurrentLiabilities": "602300000", "totalNonCurrentLiabilities": "2682500000", "cashAndShortTermInvestments": "897100000", "commonStockSharesOutstanding": "55000000", "intangibleAssetsExcludingGoodwill": "960900000", "cashAndCashEquivalentsAtCarryingValue": "897100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "320100000", "profitLoss": "None", "dividendPayout": "112400000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "16400000", "operatingCashflow": "696700000", "capitalExpenditures": "95500000", "changeInReceivables": "78900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24700000", "cashflowFromInvestment": "-122600000", "stockBasedCompensation": "29900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "549400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-382400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "224200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:44.131940+00:00", "is_restated": false, "income_statement": { "revenue": 4484600000, "cost_of_revenue": 3178500000, "gross_profit": 1306100000, "ebit": 641100000, "ebitda": 846500000, "pretax_income": 575100000, "tax_provision": 117300000, "net_income": 472800000, "net_income_to_common": 472800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 351200000, "total_current_assets": 1752000000, "total_assets": 5496000000, "short_term_debt": 250200000, "long_term_debt": 1341400000, "total_debt": 1591600000, "total_liabilities": 2853200000, "total_equity": 2642800000, "shares_outstanding": 57547000, "goodwill_and_intangibles": 2856900000 }, "cash_flow": { "operating_cash_flow": 703100000, "capital_expenditure": 88900000, "free_cash_flow": 792000000, "dividends_paid": 102900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244324, "ticker_id": 868, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:44.131940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "641100000", "ebitda": "846500000", "netIncome": "472800000", "grossProfit": "1306100000", "depreciation": "None", "totalRevenue": "4484600000", "costOfRevenue": "3178500000", "interestIncome": "7900000", "incomeBeforeTax": "575100000", "interestExpense": "66100000", "operatingIncome": "634100000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "117300000", "reportedCurrency": "USD", "netInterestIncome": "-58200000", "nonInterestIncome": "None", "operatingExpenses": "672000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "52200000", "otherNonOperatingIncome": "7200000", "costofGoodsAndServicesSold": "3178500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "205400000", "sellingGeneralAndAdministrative": "667100000", "netIncomeFromContinuingOperations": "473700000" }, "balance": { "goodwill": "1716300000", "inventory": "510600000", "commonStock": "78700000", "currentDebt": "None", "investments": "None", "totalAssets": "5496000000", "longTermDebt": "1341400000", "shortTermDebt": "250200000", "treasuryStock": "-1449700000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1140600000", "reportedCurrency": "USD", "retainedEarnings": "3721300000", "totalLiabilities": "2853200000", "otherCurrentAssets": "107200000", "totalCurrentAssets": "1752000000", "currentLongTermDebt": "250200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "783000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3744000000", "currentAccountsPayable": "327300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "783500000", "shortLongTermDebtTotal": "1653400000", "totalShareholderEquity": "2642800000", "capitalLeaseObligations": "61800000", "otherCurrentLiabilities": "271800000", "totalCurrentLiabilities": "899000000", "otherNonCurrentLiabilities": "612800000", "totalNonCurrentLiabilities": "1954200000", "cashAndShortTermInvestments": "351200000", "commonStockSharesOutstanding": "57547000", "intangibleAssetsExcludingGoodwill": "1140600000", "cashAndCashEquivalentsAtCarryingValue": "351200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "472800000", "profitLoss": "None", "dividendPayout": "102900000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1900000", "operatingCashflow": "703100000", "capitalExpenditures": "88900000", "changeInReceivables": "-25700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-461200000", "cashflowFromInvestment": "-694900000", "stockBasedCompensation": "26100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-453000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-382100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "205400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4484600000, "cost_of_revenue": 3178500000, "gross_profit": 1306100000, "research_and_development": 52200000, "selling_general_admin": 667100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 641100000, "depreciation_amortisation": 205400000, "ebitda": 846500000, "interest_expense": 66100000, "interest_income": null, "other_non_operating": null, "pretax_income": 575100000, "tax_provision": 117300000, "effective_tax_rate": null, "net_income": 472800000, "net_income_continuing_ops": 473700000, "net_income_to_common": 472800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 351200000, "short_term_investments": null, "net_receivables": 783000000, "inventory": 510600000, "other_current_assets": null, "total_current_assets": 1752000000, "net_ppe": null, "goodwill": 1716300000, "intangible_assets": 1140600000, "goodwill_and_intangibles": 2856900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3744000000, "total_assets": 5496000000, "short_term_debt": 250200000, "accounts_payable": 327300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 899000000, "long_term_debt": 1341400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1954200000, "total_liabilities": 2853200000, "total_debt": 1591600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3721300000, "total_equity": 2642800000, "shares_outstanding": 57547000, "operating_cash_flow": 703100000, "stock_based_compensation": 26100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 88900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -694900000, "dividends_paid": 102900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -461200000, "free_cash_flow": 792000000, "net_change_in_cash": -453000000 }, "raw_data": { "income": { "ebit": "641100000", "ebitda": "846500000", "netIncome": "472800000", "grossProfit": "1306100000", "depreciation": "None", "totalRevenue": "4484600000", "costOfRevenue": "3178500000", "interestIncome": "7900000", "incomeBeforeTax": "575100000", "interestExpense": "66100000", "operatingIncome": "634100000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "117300000", "reportedCurrency": "USD", "netInterestIncome": "-58200000", "nonInterestIncome": "None", "operatingExpenses": "672000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "52200000", "otherNonOperatingIncome": "7200000", "costofGoodsAndServicesSold": "3178500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "205400000", "sellingGeneralAndAdministrative": "667100000", "netIncomeFromContinuingOperations": "473700000" }, "balance": { "goodwill": "1716300000", "inventory": "510600000", "commonStock": "78700000", "currentDebt": "None", "investments": "None", "totalAssets": "5496000000", "longTermDebt": "1341400000", "shortTermDebt": "250200000", "treasuryStock": "-1449700000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1140600000", "reportedCurrency": "USD", "retainedEarnings": "3721300000", "totalLiabilities": "2853200000", "otherCurrentAssets": "107200000", "totalCurrentAssets": "1752000000", "currentLongTermDebt": "250200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "783000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3744000000", "currentAccountsPayable": "327300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "783500000", "shortLongTermDebtTotal": "1653400000", "totalShareholderEquity": "2642800000", "capitalLeaseObligations": "61800000", "otherCurrentLiabilities": "271800000", "totalCurrentLiabilities": "899000000", "otherNonCurrentLiabilities": "612800000", "totalNonCurrentLiabilities": "1954200000", "cashAndShortTermInvestments": "351200000", "commonStockSharesOutstanding": "57547000", "intangibleAssetsExcludingGoodwill": "1140600000", "cashAndCashEquivalentsAtCarryingValue": "351200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "472800000", "profitLoss": "None", "dividendPayout": "102900000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1900000", "operatingCashflow": "703100000", "capitalExpenditures": "88900000", "changeInReceivables": "-25700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-461200000", "cashflowFromInvestment": "-694900000", "stockBasedCompensation": "26100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-453000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-382100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "205400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:44.131940+00:00", "is_restated": false, "income_statement": { "revenue": 4479500000, "cost_of_revenue": 3304800000, "gross_profit": 1174700000, "ebit": 510600000, "ebitda": 701200000, "pretax_income": 445900000, "tax_provision": 87300000, "net_income": 611100000, "net_income_to_common": 611100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 803600000, "total_current_assets": 2056700000, "total_assets": 5249200000, "short_term_debt": 16700000, "long_term_debt": 1587800000, "total_debt": 1604500000, "total_liabilities": 2651800000, "total_equity": 2597400000, "shares_outstanding": 60786000, "goodwill_and_intangibles": 2409500000 }, "cash_flow": { "operating_cash_flow": 339200000, "capital_expenditure": 120700000, "free_cash_flow": 459900000, "dividends_paid": 93500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244329, "ticker_id": 868, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:44.131940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "510600000", "ebitda": "701200000", "netIncome": "611100000", "grossProfit": "1174700000", "depreciation": "None", "totalRevenue": "4479500000", "costOfRevenue": "3304800000", "interestIncome": "11200000", "incomeBeforeTax": "445900000", "interestExpense": "64700000", "operatingIncome": "509000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "87300000", "reportedCurrency": "USD", "netInterestIncome": "-53500000", "nonInterestIncome": "None", "operatingExpenses": "665700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "55100000", "otherNonOperatingIncome": "-9600000", "costofGoodsAndServicesSold": "3304800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "190600000", "sellingGeneralAndAdministrative": "625400000", "netIncomeFromContinuingOperations": "358600000" }, "balance": { "goodwill": "1441800000", "inventory": "457500000", "commonStock": "78700000", "currentDebt": "None", "investments": "None", "totalAssets": "5249200000", "longTermDebt": "1587800000", "shortTermDebt": "16700000", "treasuryStock": "-1102400000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "967700000", "reportedCurrency": "USD", "retainedEarnings": "3351400000", "totalLiabilities": "2651800000", "otherCurrentAssets": "75300000", "totalCurrentAssets": "2056700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "698300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3192500000", "currentAccountsPayable": "312100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "760100000", "shortLongTermDebtTotal": "1604500000", "totalShareholderEquity": "2597400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "241300000", "totalCurrentLiabilities": "595600000", "otherNonCurrentLiabilities": "468400000", "totalNonCurrentLiabilities": "2056200000", "cashAndShortTermInvestments": "803600000", "commonStockSharesOutstanding": "60786000", "intangibleAssetsExcludingGoodwill": "967700000", "cashAndCashEquivalentsAtCarryingValue": "803600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "611100000", "profitLoss": "None", "dividendPayout": "93500000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-29000000", "operatingCashflow": "339200000", "capitalExpenditures": "120700000", "changeInReceivables": "-54500000", "changeInExchangeRate": "-1100000", "cashflowFromFinancing": "-540700000", "cashflowFromInvestment": "629200000", "stockBasedCompensation": "23900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "426600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-459800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "190600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4479500000, "cost_of_revenue": 3304800000, "gross_profit": 1174700000, "research_and_development": 55100000, "selling_general_admin": 625400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 510600000, "depreciation_amortisation": 190600000, "ebitda": 701200000, "interest_expense": 64700000, "interest_income": null, "other_non_operating": null, "pretax_income": 445900000, "tax_provision": 87300000, "effective_tax_rate": null, "net_income": 611100000, "net_income_continuing_ops": 358600000, "net_income_to_common": 611100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 803600000, "short_term_investments": null, "net_receivables": 698300000, "inventory": 457500000, "other_current_assets": null, "total_current_assets": 2056700000, "net_ppe": null, "goodwill": 1441800000, "intangible_assets": 967700000, "goodwill_and_intangibles": 2409500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3192500000, "total_assets": 5249200000, "short_term_debt": 16700000, "accounts_payable": 312100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 595600000, "long_term_debt": 1587800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2056200000, "total_liabilities": 2651800000, "total_debt": 1604500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3351400000, "total_equity": 2597400000, "shares_outstanding": 60786000, "operating_cash_flow": 339200000, "stock_based_compensation": 23900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 120700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 629200000, "dividends_paid": 93500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -540700000, "free_cash_flow": 459900000, "net_change_in_cash": 426600000 }, "raw_data": { "income": { "ebit": "510600000", "ebitda": "701200000", "netIncome": "611100000", "grossProfit": "1174700000", "depreciation": "None", "totalRevenue": "4479500000", "costOfRevenue": "3304800000", "interestIncome": "11200000", "incomeBeforeTax": "445900000", "interestExpense": "64700000", "operatingIncome": "509000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "87300000", "reportedCurrency": "USD", "netInterestIncome": "-53500000", "nonInterestIncome": "None", "operatingExpenses": "665700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "55100000", "otherNonOperatingIncome": "-9600000", "costofGoodsAndServicesSold": "3304800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "190600000", "sellingGeneralAndAdministrative": "625400000", "netIncomeFromContinuingOperations": "358600000" }, "balance": { "goodwill": "1441800000", "inventory": "457500000", "commonStock": "78700000", "currentDebt": "None", "investments": "None", "totalAssets": "5249200000", "longTermDebt": "1587800000", "shortTermDebt": "16700000", "treasuryStock": "-1102400000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "967700000", "reportedCurrency": "USD", "retainedEarnings": "3351400000", "totalLiabilities": "2651800000", "otherCurrentAssets": "75300000", "totalCurrentAssets": "2056700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "698300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3192500000", "currentAccountsPayable": "312100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "760100000", "shortLongTermDebtTotal": "1604500000", "totalShareholderEquity": "2597400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "241300000", "totalCurrentLiabilities": "595600000", "otherNonCurrentLiabilities": "468400000", "totalNonCurrentLiabilities": "2056200000", "cashAndShortTermInvestments": "803600000", "commonStockSharesOutstanding": "60786000", "intangibleAssetsExcludingGoodwill": "967700000", "cashAndCashEquivalentsAtCarryingValue": "803600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "611100000", "profitLoss": "None", "dividendPayout": "93500000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-29000000", "operatingCashflow": "339200000", "capitalExpenditures": "120700000", "changeInReceivables": "-54500000", "changeInExchangeRate": "-1100000", "cashflowFromFinancing": "-540700000", "cashflowFromInvestment": "629200000", "stockBasedCompensation": "23900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "426600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-459800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "190600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:44.131940+00:00", "is_restated": false, "income_statement": { "revenue": 1052100000, "cost_of_revenue": 688900000, "gross_profit": 363200000, "ebit": 179300000, "ebitda": 228500000, "pretax_income": 163200000, "tax_provision": 35500000, "net_income": 127700000, "net_income_to_common": 127700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 771300000, "total_current_assets": 2032400000, "total_assets": 5989700000, "short_term_debt": null, "long_term_debt": 2883700000, "total_debt": 2883700000, "total_liabilities": 4336500000, "total_equity": 1653200000, "shares_outstanding": 41100000, "goodwill_and_intangibles": 2930600000 }, "cash_flow": { "operating_cash_flow": -44700000, "capital_expenditure": 28300000, "free_cash_flow": -16400000, "dividends_paid": 45700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244292, "ticker_id": 868, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:44.131940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "179300000", "ebitda": "228500000", "netIncome": "127700000", "grossProfit": "363200000", "depreciation": "None", "totalRevenue": "1052100000", "costOfRevenue": "688900000", "interestIncome": "8900000", "incomeBeforeTax": "163200000", "interestExpense": "28300000", "operatingIncome": "180300000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "35500000", "reportedCurrency": "USD", "netInterestIncome": "-19400000", "nonInterestIncome": "None", "operatingExpenses": "182900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "688900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49200000", "sellingGeneralAndAdministrative": "171800000", "netIncomeFromContinuingOperations": "127700000" }, "balance": { "goodwill": "1537200000", "inventory": "481000000", "commonStock": "78700000", "currentDebt": "None", "investments": "None", "totalAssets": "5989700000", "longTermDebt": "2883700000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1393400000", "reportedCurrency": "USD", "retainedEarnings": "7414500000", "totalLiabilities": "4336500000", "otherCurrentAssets": "88000000", "totalCurrentAssets": "2032400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "692100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3957299999", "currentAccountsPayable": "316400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2883700000", "totalShareholderEquity": "1653200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "284900000", "totalCurrentLiabilities": "601300000", "otherNonCurrentLiabilities": "261500000", "totalNonCurrentLiabilities": "3735200000", "cashAndShortTermInvestments": "771300000", "commonStockSharesOutstanding": "41100000", "intangibleAssetsExcludingGoodwill": "1393400000", "cashAndCashEquivalentsAtCarryingValue": "771300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "127700000", "profitLoss": "None", "dividendPayout": "45700000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-34600000", "operatingCashflow": "-44700000", "capitalExpenditures": "28300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-268000000", "cashflowFromInvestment": "-28000000", "stockBasedCompensation": "8500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1052100000, "cost_of_revenue": 688900000, "gross_profit": 363200000, "research_and_development": 12100000, "selling_general_admin": 171800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 179300000, "depreciation_amortisation": 49200000, "ebitda": 228500000, "interest_expense": 28300000, "interest_income": null, "other_non_operating": null, "pretax_income": 163200000, "tax_provision": 35500000, "effective_tax_rate": null, "net_income": 127700000, "net_income_continuing_ops": 127700000, "net_income_to_common": 127700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 771300000, "short_term_investments": null, "net_receivables": 692100000, "inventory": 481000000, "other_current_assets": null, "total_current_assets": 2032400000, "net_ppe": null, "goodwill": 1537200000, "intangible_assets": 1393400000, "goodwill_and_intangibles": 2930600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3957299999, "total_assets": 5989700000, "short_term_debt": null, "accounts_payable": 316400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 601300000, "long_term_debt": 2883700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3735200000, "total_liabilities": 4336500000, "total_debt": 2883700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7414500000, "total_equity": 1653200000, "shares_outstanding": 41100000, "operating_cash_flow": -44700000, "stock_based_compensation": 8500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28000000, "dividends_paid": 45700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -268000000, "free_cash_flow": -16400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "179300000", "ebitda": "228500000", "netIncome": "127700000", "grossProfit": "363200000", "depreciation": "None", "totalRevenue": "1052100000", "costOfRevenue": "688900000", "interestIncome": "8900000", "incomeBeforeTax": "163200000", "interestExpense": "28300000", "operatingIncome": "180300000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "35500000", "reportedCurrency": "USD", "netInterestIncome": "-19400000", "nonInterestIncome": "None", "operatingExpenses": "182900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "688900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49200000", "sellingGeneralAndAdministrative": "171800000", "netIncomeFromContinuingOperations": "127700000" }, "balance": { "goodwill": "1537200000", "inventory": "481000000", "commonStock": "78700000", "currentDebt": "None", "investments": "None", "totalAssets": "5989700000", "longTermDebt": "2883700000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1393400000", "reportedCurrency": "USD", "retainedEarnings": "7414500000", "totalLiabilities": "4336500000", "otherCurrentAssets": "88000000", "totalCurrentAssets": "2032400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "692100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3957299999", "currentAccountsPayable": "316400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2883700000", "totalShareholderEquity": "1653200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "284900000", "totalCurrentLiabilities": "601300000", "otherNonCurrentLiabilities": "261500000", "totalNonCurrentLiabilities": "3735200000", "cashAndShortTermInvestments": "771300000", "commonStockSharesOutstanding": "41100000", "intangibleAssetsExcludingGoodwill": "1393400000", "cashAndCashEquivalentsAtCarryingValue": "771300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "127700000", "profitLoss": "None", "dividendPayout": "45700000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-34600000", "operatingCashflow": "-44700000", "capitalExpenditures": "28300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-268000000", "cashflowFromInvestment": "-28000000", "stockBasedCompensation": "8500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:44.131940+00:00", "is_restated": false, "income_statement": { "revenue": 1127700000, "cost_of_revenue": 747100000, "gross_profit": 380600000, "ebit": 200100000, "ebitda": 250100000, "pretax_income": 172400000, "tax_provision": 39000000, "net_income": 127400000, "net_income_to_common": 127400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1112100000, "total_current_assets": 2277400000, "total_assets": 6263000000, "short_term_debt": 0, "long_term_debt": 2881600000, "total_debt": 2881600000, "total_liabilities": 4467600000, "total_equity": 1795400000, "shares_outstanding": 41800000, "goodwill_and_intangibles": 2964400000 }, "cash_flow": { "operating_cash_flow": 384200000, "capital_expenditure": 39900000, "free_cash_flow": 424100000, "dividends_paid": 45800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244293, "ticker_id": 868, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:44.131940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "200100000", "ebitda": "250100000", "netIncome": "127400000", "grossProfit": "380600000", "depreciation": "None", "totalRevenue": "1127700000", "costOfRevenue": "747100000", "interestIncome": "16400000", "incomeBeforeTax": "172400000", "interestExpense": "27700000", "operatingIncome": "191100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "39000000", "reportedCurrency": "USD", "netInterestIncome": "-16400000", "nonInterestIncome": "None", "operatingExpenses": "189500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "747100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50000000", "sellingGeneralAndAdministrative": "176600000", "netIncomeFromContinuingOperations": "133400000" }, "balance": { "goodwill": "1538900000", "inventory": "447300000", "commonStock": "78700000", "currentDebt": "None", "investments": "None", "totalAssets": "6263000000", "longTermDebt": "2881600000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1425500000", "reportedCurrency": "USD", "retainedEarnings": "7332500000", "totalLiabilities": "4467600000", "otherCurrentAssets": "124200000", "totalCurrentAssets": "2277400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "593800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3985600000", "currentAccountsPayable": "233000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "936700000", "shortLongTermDebtTotal": "2881600000", "totalShareholderEquity": "1795400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "503000000", "totalCurrentLiabilities": "736000000", "otherNonCurrentLiabilities": "261900000", "totalNonCurrentLiabilities": "3731600000", "cashAndShortTermInvestments": "1112100000", "commonStockSharesOutstanding": "41800000", "intangibleAssetsExcludingGoodwill": "1425500000", "cashAndCashEquivalentsAtCarryingValue": "1112100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "139000000", "profitLoss": "None", "dividendPayout": "45800000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "33500000", "operatingCashflow": "384200000", "capitalExpenditures": "39900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-338300000", "cashflowFromInvestment": "-41000000", "stockBasedCompensation": "7500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1127700000, "cost_of_revenue": 747100000, "gross_profit": 380600000, "research_and_development": 12900000, "selling_general_admin": 176600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 200100000, "depreciation_amortisation": 50000000, "ebitda": 250100000, "interest_expense": 27700000, "interest_income": null, "other_non_operating": null, "pretax_income": 172400000, "tax_provision": 39000000, "effective_tax_rate": null, "net_income": 127400000, "net_income_continuing_ops": 133400000, "net_income_to_common": 127400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1112100000, "short_term_investments": null, "net_receivables": 593800000, "inventory": 447300000, "other_current_assets": null, "total_current_assets": 2277400000, "net_ppe": null, "goodwill": 1538900000, "intangible_assets": 1425500000, "goodwill_and_intangibles": 2964400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3985600000, "total_assets": 6263000000, "short_term_debt": 0, "accounts_payable": 233000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 736000000, "long_term_debt": 2881600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3731600000, "total_liabilities": 4467600000, "total_debt": 2881600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7332500000, "total_equity": 1795400000, "shares_outstanding": 41800000, "operating_cash_flow": 384200000, "stock_based_compensation": 7500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41000000, "dividends_paid": 45800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -338300000, "free_cash_flow": 424100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "200100000", "ebitda": "250100000", "netIncome": "127400000", "grossProfit": "380600000", "depreciation": "None", "totalRevenue": "1127700000", "costOfRevenue": "747100000", "interestIncome": "16400000", "incomeBeforeTax": "172400000", "interestExpense": "27700000", "operatingIncome": "191100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "39000000", "reportedCurrency": "USD", "netInterestIncome": "-16400000", "nonInterestIncome": "None", "operatingExpenses": "189500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "747100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50000000", "sellingGeneralAndAdministrative": "176600000", "netIncomeFromContinuingOperations": "133400000" }, "balance": { "goodwill": "1538900000", "inventory": "447300000", "commonStock": "78700000", "currentDebt": "None", "investments": "None", "totalAssets": "6263000000", "longTermDebt": "2881600000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1425500000", "reportedCurrency": "USD", "retainedEarnings": "7332500000", "totalLiabilities": "4467600000", "otherCurrentAssets": "124200000", "totalCurrentAssets": "2277400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "593800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3985600000", "currentAccountsPayable": "233000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "936700000", "shortLongTermDebtTotal": "2881600000", "totalShareholderEquity": "1795400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "503000000", "totalCurrentLiabilities": "736000000", "otherNonCurrentLiabilities": "261900000", "totalNonCurrentLiabilities": "3731600000", "cashAndShortTermInvestments": "1112100000", "commonStockSharesOutstanding": "41800000", "intangibleAssetsExcludingGoodwill": "1425500000", "cashAndCashEquivalentsAtCarryingValue": "1112100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "139000000", "profitLoss": "None", "dividendPayout": "45800000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "33500000", "operatingCashflow": "384200000", "capitalExpenditures": "39900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-338300000", "cashflowFromInvestment": "-41000000", "stockBasedCompensation": "7500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:44.131940+00:00", "is_restated": false, "income_statement": { "revenue": 1346900000, "cost_of_revenue": 861700000, "gross_profit": 485200000, "ebit": 299100000, "ebitda": 348900000, "pretax_income": 277800000, "tax_provision": 64300000, "net_income": 214200000, "net_income_to_common": 214200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1105000000, "total_current_assets": 2483100000, "total_assets": 6456600000, "short_term_debt": 4500000, "long_term_debt": 2878800000, "total_debt": 2883300000, "total_liabilities": 4464800000, "total_equity": 1991800000, "shares_outstanding": 42900000, "goodwill_and_intangibles": 2982800000 }, "cash_flow": { "operating_cash_flow": 426900000, "capital_expenditure": 33500000, "free_cash_flow": 460400000, "dividends_paid": 47000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244295, "ticker_id": 868, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:44.131940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "299100000", "ebitda": "348900000", "netIncome": "214200000", "grossProfit": "485200000", "depreciation": "None", "totalRevenue": "1346900000", "costOfRevenue": "861700000", "interestIncome": "6800000", "incomeBeforeTax": "277800000", "interestExpense": "21300000", "operatingIncome": "293900000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "64300000", "reportedCurrency": "USD", "netInterestIncome": "-14500000", "nonInterestIncome": "None", "operatingExpenses": "191300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "861700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49800000", "sellingGeneralAndAdministrative": "177900000", "netIncomeFromContinuingOperations": "213500000" }, "balance": { "goodwill": "1530100000", "inventory": "481400000", "commonStock": "78700000", "currentDebt": "None", "investments": "None", "totalAssets": "6456600000", "longTermDebt": "2878800000", "shortTermDebt": "4500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1452700000", "reportedCurrency": "USD", "retainedEarnings": "7250900000", "totalLiabilities": "4464800000", "otherCurrentAssets": "122400000", "totalCurrentAssets": "2483100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "774300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3973500000", "currentAccountsPayable": "294700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "783200000", "shortLongTermDebtTotal": "2878800000", "totalShareholderEquity": "1991800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "465500000", "totalCurrentLiabilities": "764700000", "otherNonCurrentLiabilities": "252300000", "totalNonCurrentLiabilities": "3700100000", "cashAndShortTermInvestments": "1105000000", "commonStockSharesOutstanding": "42900000", "intangibleAssetsExcludingGoodwill": "1452700000", "cashAndCashEquivalentsAtCarryingValue": "1105000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "212400000", "profitLoss": "None", "dividendPayout": "47000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "18200000", "operatingCashflow": "426900000", "capitalExpenditures": "33500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "643500000", "cashflowFromInvestment": "-33500000", "stockBasedCompensation": "-200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1346900000, "cost_of_revenue": 861700000, "gross_profit": 485200000, "research_and_development": 12400000, "selling_general_admin": 177900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 299100000, "depreciation_amortisation": 49800000, "ebitda": 348900000, "interest_expense": 21300000, "interest_income": null, "other_non_operating": null, "pretax_income": 277800000, "tax_provision": 64300000, "effective_tax_rate": null, "net_income": 214200000, "net_income_continuing_ops": 213500000, "net_income_to_common": 214200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1105000000, "short_term_investments": null, "net_receivables": 774300000, "inventory": 481400000, "other_current_assets": null, "total_current_assets": 2483100000, "net_ppe": null, "goodwill": 1530100000, "intangible_assets": 1452700000, "goodwill_and_intangibles": 2982800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3973500000, "total_assets": 6456600000, "short_term_debt": 4500000, "accounts_payable": 294700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 764700000, "long_term_debt": 2878800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3700100000, "total_liabilities": 4464800000, "total_debt": 2883300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7250900000, "total_equity": 1991800000, "shares_outstanding": 42900000, "operating_cash_flow": 426900000, "stock_based_compensation": -200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33500000, "dividends_paid": 47000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 643500000, "free_cash_flow": 460400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "299100000", "ebitda": "348900000", "netIncome": "214200000", "grossProfit": "485200000", "depreciation": "None", "totalRevenue": "1346900000", "costOfRevenue": "861700000", "interestIncome": "6800000", "incomeBeforeTax": "277800000", "interestExpense": "21300000", "operatingIncome": "293900000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "64300000", "reportedCurrency": "USD", "netInterestIncome": "-14500000", "nonInterestIncome": "None", "operatingExpenses": "191300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "861700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49800000", "sellingGeneralAndAdministrative": "177900000", "netIncomeFromContinuingOperations": "213500000" }, "balance": { "goodwill": "1530100000", "inventory": "481400000", "commonStock": "78700000", "currentDebt": "None", "investments": "None", "totalAssets": "6456600000", "longTermDebt": "2878800000", "shortTermDebt": "4500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1452700000", "reportedCurrency": "USD", "retainedEarnings": "7250900000", "totalLiabilities": "4464800000", "otherCurrentAssets": "122400000", "totalCurrentAssets": "2483100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "774300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3973500000", "currentAccountsPayable": "294700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "783200000", "shortLongTermDebtTotal": "2878800000", "totalShareholderEquity": "1991800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "465500000", "totalCurrentLiabilities": "764700000", "otherNonCurrentLiabilities": "252300000", "totalNonCurrentLiabilities": "3700100000", "cashAndShortTermInvestments": "1105000000", "commonStockSharesOutstanding": "42900000", "intangibleAssetsExcludingGoodwill": "1452700000", "cashAndCashEquivalentsAtCarryingValue": "1105000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "212400000", "profitLoss": "None", "dividendPayout": "47000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "18200000", "operatingCashflow": "426900000", "capitalExpenditures": "33500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "643500000", "cashflowFromInvestment": "-33500000", "stockBasedCompensation": "-200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:44.131940+00:00", "is_restated": false, "income_statement": { "revenue": 1449500000, "cost_of_revenue": 908400000, "gross_profit": 541100000, "ebit": 338300000, "ebitda": 387200000, "pretax_income": 323600000, "tax_provision": 68100000, "net_income": 255800000, "net_income_to_common": 255800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68400000, "total_current_assets": 1526900000, "total_assets": 5519400000, "short_term_debt": 4300000, "long_term_debt": 1891500000, "total_debt": 1895800000, "total_liabilities": 3398800000, "total_equity": 2120600000, "shares_outstanding": 44000000, "goodwill_and_intangibles": 3019600000 }, "cash_flow": { "operating_cash_flow": 287100000, "capital_expenditure": 28800000, "free_cash_flow": 315900000, "dividends_paid": 43100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244296, "ticker_id": 868, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:44.131940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "338300000", "ebitda": "387200000", "netIncome": "255800000", "grossProfit": "541100000", "depreciation": "None", "totalRevenue": "1449500000", "costOfRevenue": "908400000", "interestIncome": "13300000", "incomeBeforeTax": "323600000", "interestExpense": "14700000", "operatingIncome": "335000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "68100000", "reportedCurrency": "USD", "netInterestIncome": "-13300000", "nonInterestIncome": "None", "operatingExpenses": "206100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "908400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48900000", "sellingGeneralAndAdministrative": "196900000", "netIncomeFromContinuingOperations": "255500000" }, "balance": { "goodwill": "1535500000", "inventory": "500900000", "commonStock": "78700000", "currentDebt": "None", "investments": "None", "totalAssets": "5519400000", "longTermDebt": "1891500000", "shortTermDebt": "4300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1484100000", "reportedCurrency": "USD", "retainedEarnings": "7083800000", "totalLiabilities": "3398800000", "otherCurrentAssets": "75900000", "totalCurrentAssets": "1526900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "881700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3992500000", "currentAccountsPayable": "338400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "769700000", "shortLongTermDebtTotal": "1891500000", "totalShareholderEquity": "2120600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "354400000", "totalCurrentLiabilities": "697100000", "otherNonCurrentLiabilities": "247700000", "totalNonCurrentLiabilities": "2701700000", "cashAndShortTermInvestments": "68400000", "commonStockSharesOutstanding": "44000000", "intangibleAssetsExcludingGoodwill": "1484100000", "cashAndCashEquivalentsAtCarryingValue": "68400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-143300000", "profitLoss": "None", "dividendPayout": "43100000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "36100000", "operatingCashflow": "287100000", "capitalExpenditures": "28800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-352500000", "cashflowFromInvestment": "-87000000", "stockBasedCompensation": "-24000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-47800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1449500000, "cost_of_revenue": 908400000, "gross_profit": 541100000, "research_and_development": 11100000, "selling_general_admin": 196900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 338300000, "depreciation_amortisation": 48900000, "ebitda": 387200000, "interest_expense": 14700000, "interest_income": null, "other_non_operating": null, "pretax_income": 323600000, "tax_provision": 68100000, "effective_tax_rate": null, "net_income": 255800000, "net_income_continuing_ops": 255500000, "net_income_to_common": 255800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68400000, "short_term_investments": null, "net_receivables": 881700000, "inventory": 500900000, "other_current_assets": null, "total_current_assets": 1526900000, "net_ppe": null, "goodwill": 1535500000, "intangible_assets": 1484100000, "goodwill_and_intangibles": 3019600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3992500000, "total_assets": 5519400000, "short_term_debt": 4300000, "accounts_payable": 338400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 697100000, "long_term_debt": 1891500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2701700000, "total_liabilities": 3398800000, "total_debt": 1895800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7083800000, "total_equity": 2120600000, "shares_outstanding": 44000000, "operating_cash_flow": 287100000, "stock_based_compensation": -24000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -87000000, "dividends_paid": 43100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -352500000, "free_cash_flow": 315900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "338300000", "ebitda": "387200000", "netIncome": "255800000", "grossProfit": "541100000", "depreciation": "None", "totalRevenue": "1449500000", "costOfRevenue": "908400000", "interestIncome": "13300000", "incomeBeforeTax": "323600000", "interestExpense": "14700000", "operatingIncome": "335000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "68100000", "reportedCurrency": "USD", "netInterestIncome": "-13300000", "nonInterestIncome": "None", "operatingExpenses": "206100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "908400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48900000", "sellingGeneralAndAdministrative": "196900000", "netIncomeFromContinuingOperations": "255500000" }, "balance": { "goodwill": "1535500000", "inventory": "500900000", "commonStock": "78700000", "currentDebt": "None", "investments": "None", "totalAssets": "5519400000", "longTermDebt": "1891500000", "shortTermDebt": "4300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1484100000", "reportedCurrency": "USD", "retainedEarnings": "7083800000", "totalLiabilities": "3398800000", "otherCurrentAssets": "75900000", "totalCurrentAssets": "1526900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "881700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3992500000", "currentAccountsPayable": "338400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "769700000", "shortLongTermDebtTotal": "1891500000", "totalShareholderEquity": "2120600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "354400000", "totalCurrentLiabilities": "697100000", "otherNonCurrentLiabilities": "247700000", "totalNonCurrentLiabilities": "2701700000", "cashAndShortTermInvestments": "68400000", "commonStockSharesOutstanding": "44000000", "intangibleAssetsExcludingGoodwill": "1484100000", "cashAndCashEquivalentsAtCarryingValue": "68400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-143300000", "profitLoss": "None", "dividendPayout": "43100000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "36100000", "operatingCashflow": "287100000", "capitalExpenditures": "28800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-352500000", "cashflowFromInvestment": "-87000000", "stockBasedCompensation": "-24000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-47800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:44.131940+00:00", "is_restated": false, "income_statement": { "revenue": 1095800000, "cost_of_revenue": 710100000, "gross_profit": 385700000, "ebit": 189800000, "ebitda": 237600000, "pretax_income": 175000000, "tax_provision": 34900000, "net_income": 143300000, "net_income_to_common": 143300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 220200000, "total_current_assets": 1531600000, "total_assets": 5450900000, "short_term_debt": 3900000, "long_term_debt": 1890500000, "total_debt": 1894400000, "total_liabilities": 3284400000, "total_equity": 2166500000, "shares_outstanding": 44700000, "goodwill_and_intangibles": 2986100000 }, "cash_flow": { "operating_cash_flow": 1800000, "capital_expenditure": 29000000, "free_cash_flow": 30800000, "dividends_paid": 45200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244297, "ticker_id": 868, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:44.131940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "189800000", "ebitda": "237600000", "netIncome": "143300000", "grossProfit": "385700000", "depreciation": "None", "totalRevenue": "1095800000", "costOfRevenue": "710100000", "interestIncome": "6400000", "incomeBeforeTax": "175000000", "interestExpense": "14800000", "operatingIncome": "183600000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "34900000", "reportedCurrency": "USD", "netInterestIncome": "-8400000", "nonInterestIncome": "None", "operatingExpenses": "202100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "710100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47800000", "sellingGeneralAndAdministrative": "194000000", "netIncomeFromContinuingOperations": "140100000" }, "balance": { "goodwill": "1490100000", "inventory": "529600000", "commonStock": "78700000", "currentDebt": "None", "investments": "None", "totalAssets": "5450900000", "longTermDebt": "1890500000", "shortTermDebt": "3900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1496000000", "reportedCurrency": "USD", "retainedEarnings": "6871100000", "totalLiabilities": "3284400000", "otherCurrentAssets": "82400000", "totalCurrentAssets": "1531600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "699400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3919300000", "currentAccountsPayable": "313500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "738300000", "shortLongTermDebtTotal": "1890500000", "totalShareholderEquity": "2166500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "275700000", "totalCurrentLiabilities": "593100000", "otherNonCurrentLiabilities": "244200000", "totalNonCurrentLiabilities": "2691300000", "cashAndShortTermInvestments": "220200000", "commonStockSharesOutstanding": "44700000", "intangibleAssetsExcludingGoodwill": "1496000000", "cashAndCashEquivalentsAtCarryingValue": "220200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "143300000", "profitLoss": "None", "dividendPayout": "45200000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-54600000", "operatingCashflow": "1800000", "capitalExpenditures": "29000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-456400000", "cashflowFromInvestment": "-78900000", "stockBasedCompensation": "10700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1095800000, "cost_of_revenue": 710100000, "gross_profit": 385700000, "research_and_development": 10700000, "selling_general_admin": 194000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 189800000, "depreciation_amortisation": 47800000, "ebitda": 237600000, "interest_expense": 14800000, "interest_income": null, "other_non_operating": null, "pretax_income": 175000000, "tax_provision": 34900000, "effective_tax_rate": null, "net_income": 143300000, "net_income_continuing_ops": 140100000, "net_income_to_common": 143300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 220200000, "short_term_investments": null, "net_receivables": 699400000, "inventory": 529600000, "other_current_assets": null, "total_current_assets": 1531600000, "net_ppe": null, "goodwill": 1490100000, "intangible_assets": 1496000000, "goodwill_and_intangibles": 2986100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3919300000, "total_assets": 5450900000, "short_term_debt": 3900000, "accounts_payable": 313500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 593100000, "long_term_debt": 1890500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2691300000, "total_liabilities": 3284400000, "total_debt": 1894400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6871100000, "total_equity": 2166500000, "shares_outstanding": 44700000, "operating_cash_flow": 1800000, "stock_based_compensation": 10700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -78900000, "dividends_paid": 45200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -456400000, "free_cash_flow": 30800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "189800000", "ebitda": "237600000", "netIncome": "143300000", "grossProfit": "385700000", "depreciation": "None", "totalRevenue": "1095800000", "costOfRevenue": "710100000", "interestIncome": "6400000", "incomeBeforeTax": "175000000", "interestExpense": "14800000", "operatingIncome": "183600000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "34900000", "reportedCurrency": "USD", "netInterestIncome": "-8400000", "nonInterestIncome": "None", "operatingExpenses": "202100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "710100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47800000", "sellingGeneralAndAdministrative": "194000000", "netIncomeFromContinuingOperations": "140100000" }, "balance": { "goodwill": "1490100000", "inventory": "529600000", "commonStock": "78700000", "currentDebt": "None", "investments": "None", "totalAssets": "5450900000", "longTermDebt": "1890500000", "shortTermDebt": "3900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1496000000", "reportedCurrency": "USD", "retainedEarnings": "6871100000", "totalLiabilities": "3284400000", "otherCurrentAssets": "82400000", "totalCurrentAssets": "1531600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "699400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3919300000", "currentAccountsPayable": "313500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "738300000", "shortLongTermDebtTotal": "1890500000", "totalShareholderEquity": "2166500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "275700000", "totalCurrentLiabilities": "593100000", "otherNonCurrentLiabilities": "244200000", "totalNonCurrentLiabilities": "2691300000", "cashAndShortTermInvestments": "220200000", "commonStockSharesOutstanding": "44700000", "intangibleAssetsExcludingGoodwill": "1496000000", "cashAndCashEquivalentsAtCarryingValue": "220200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "143300000", "profitLoss": "None", "dividendPayout": "45200000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-54600000", "operatingCashflow": "1800000", "capitalExpenditures": "29000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-456400000", "cashflowFromInvestment": "-78900000", "stockBasedCompensation": "10700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:44.131940+00:00", "is_restated": false, "income_statement": { "revenue": 1122900000, "cost_of_revenue": 717400000, "gross_profit": 405500000, "ebit": 219300000, "ebitda": 265300000, "pretax_income": 202000000, "tax_provision": 39600000, "net_income": 162800000, "net_income_to_common": 162800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 753500000, "total_current_assets": 1926300000, "total_assets": 5816600000, "short_term_debt": 3200000, "long_term_debt": 1887400000, "total_debt": 1890600000, "total_liabilities": 3353300000, "total_equity": 2463300000, "shares_outstanding": 47100000, "goodwill_and_intangibles": 2982900000 }, "cash_flow": { "operating_cash_flow": 370600000, "capital_expenditure": 36600000, "free_cash_flow": 407200000, "dividends_paid": 45000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244298, "ticker_id": 868, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:44.131940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "219300000", "ebitda": "265300000", "netIncome": "162800000", "grossProfit": "405500000", "depreciation": "None", "totalRevenue": "1122900000", "costOfRevenue": "717400000", "interestIncome": "16000000", "incomeBeforeTax": "202000000", "interestExpense": "17300000", "operatingIncome": "224000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "39600000", "reportedCurrency": "USD", "netInterestIncome": "-1300000", "nonInterestIncome": "None", "operatingExpenses": "181500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "717400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46000000", "sellingGeneralAndAdministrative": "300000", "netIncomeFromContinuingOperations": "162400000" }, "balance": { "goodwill": "1478000000", "inventory": "472700000", "commonStock": "78700000", "currentDebt": "None", "investments": "None", "totalAssets": "5816600000", "longTermDebt": "1887400000", "shortTermDebt": "3200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1504900000", "reportedCurrency": "USD", "retainedEarnings": "6773100000", "totalLiabilities": "3353300000", "otherCurrentAssets": "120400000", "totalCurrentAssets": "1926300000", "currentLongTermDebt": "3200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "579700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3890300000", "currentAccountsPayable": "261100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "833400000", "shortLongTermDebtTotal": "1991100000", "totalShareholderEquity": "2463300000", "capitalLeaseObligations": "100500000", "otherCurrentLiabilities": "317900000", "totalCurrentLiabilities": "665800000", "otherNonCurrentLiabilities": "81600000", "totalNonCurrentLiabilities": "2687500000", "cashAndShortTermInvestments": "753500000", "commonStockSharesOutstanding": "47100000", "intangibleAssetsExcludingGoodwill": "1504900000", "cashAndCashEquivalentsAtCarryingValue": "753500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "162800000", "profitLoss": "None", "dividendPayout": "45000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "200000", "operatingCashflow": "370600000", "capitalExpenditures": "36600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-867300000", "cashflowFromInvestment": "-279300000", "stockBasedCompensation": "7200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-419800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1122900000, "cost_of_revenue": 717400000, "gross_profit": 405500000, "research_and_development": 8800000, "selling_general_admin": 300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 219300000, "depreciation_amortisation": 46000000, "ebitda": 265300000, "interest_expense": 17300000, "interest_income": null, "other_non_operating": null, "pretax_income": 202000000, "tax_provision": 39600000, "effective_tax_rate": null, "net_income": 162800000, "net_income_continuing_ops": 162400000, "net_income_to_common": 162800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 753500000, "short_term_investments": null, "net_receivables": 579700000, "inventory": 472700000, "other_current_assets": null, "total_current_assets": 1926300000, "net_ppe": null, "goodwill": 1478000000, "intangible_assets": 1504900000, "goodwill_and_intangibles": 2982900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3890300000, "total_assets": 5816600000, "short_term_debt": 3200000, "accounts_payable": 261100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 665800000, "long_term_debt": 1887400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2687500000, "total_liabilities": 3353300000, "total_debt": 1890600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6773100000, "total_equity": 2463300000, "shares_outstanding": 47100000, "operating_cash_flow": 370600000, "stock_based_compensation": 7200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -279300000, "dividends_paid": 45000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -867300000, "free_cash_flow": 407200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "219300000", "ebitda": "265300000", "netIncome": "162800000", "grossProfit": "405500000", "depreciation": "None", "totalRevenue": "1122900000", "costOfRevenue": "717400000", "interestIncome": "16000000", "incomeBeforeTax": "202000000", "interestExpense": "17300000", "operatingIncome": "224000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "39600000", "reportedCurrency": "USD", "netInterestIncome": "-1300000", "nonInterestIncome": "None", "operatingExpenses": "181500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "717400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46000000", "sellingGeneralAndAdministrative": "300000", "netIncomeFromContinuingOperations": "162400000" }, "balance": { "goodwill": "1478000000", "inventory": "472700000", "commonStock": "78700000", "currentDebt": "None", "investments": "None", "totalAssets": "5816600000", "longTermDebt": "1887400000", "shortTermDebt": "3200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1504900000", "reportedCurrency": "USD", "retainedEarnings": "6773100000", "totalLiabilities": "3353300000", "otherCurrentAssets": "120400000", "totalCurrentAssets": "1926300000", "currentLongTermDebt": "3200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "579700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3890300000", "currentAccountsPayable": "261100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "833400000", "shortLongTermDebtTotal": "1991100000", "totalShareholderEquity": "2463300000", "capitalLeaseObligations": "100500000", "otherCurrentLiabilities": "317900000", "totalCurrentLiabilities": "665800000", "otherNonCurrentLiabilities": "81600000", "totalNonCurrentLiabilities": "2687500000", "cashAndShortTermInvestments": "753500000", "commonStockSharesOutstanding": "47100000", "intangibleAssetsExcludingGoodwill": "1504900000", "cashAndCashEquivalentsAtCarryingValue": "753500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "162800000", "profitLoss": "None", "dividendPayout": "45000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "200000", "operatingCashflow": "370600000", "capitalExpenditures": "36600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-867300000", "cashflowFromInvestment": "-279300000", "stockBasedCompensation": "7200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-419800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:44.131940+00:00", "is_restated": false, "income_statement": { "revenue": 1333600000, "cost_of_revenue": 819200000, "gross_profit": 514400000, "ebit": 340100000, "ebitda": 384700000, "pretax_income": 321500000, "tax_provision": 74900000, "net_income": 244300000, "net_income_to_common": 244300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1530600000, "total_current_assets": 2911400000, "total_assets": 6478400000, "short_term_debt": 403000000, "long_term_debt": 1887200000, "total_debt": 2290200000, "total_liabilities": 3715500000, "total_equity": 2762900000, "shares_outstanding": 46500000, "goodwill_and_intangibles": 2767900000 }, "cash_flow": { "operating_cash_flow": 312800000, "capital_expenditure": 19300000, "free_cash_flow": 332100000, "dividends_paid": 45700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244300, "ticker_id": 868, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:44.131940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "340100000", "ebitda": "384700000", "netIncome": "244300000", "grossProfit": "514400000", "depreciation": "None", "totalRevenue": "1333600000", "costOfRevenue": "819200000", "interestIncome": "22600000", "incomeBeforeTax": "321500000", "interestExpense": "18600000", "operatingIncome": "316400000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "74900000", "reportedCurrency": "USD", "netInterestIncome": "4000000", "nonInterestIncome": "None", "operatingExpenses": "198000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "819200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44600000", "sellingGeneralAndAdministrative": "191800000", "netIncomeFromContinuingOperations": "246600000" }, "balance": { "goodwill": "1342000000", "inventory": "462400000", "commonStock": "78700000", "currentDebt": "None", "investments": "None", "totalAssets": "6478400000", "longTermDebt": "1887200000", "shortTermDebt": "403000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1425900000", "reportedCurrency": "USD", "retainedEarnings": "6655300000", "totalLiabilities": "3715500000", "otherCurrentAssets": "119200000", "totalCurrentAssets": "2911400000", "currentLongTermDebt": "403000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "799200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3567000000", "currentAccountsPayable": "327300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "670700000", "shortLongTermDebtTotal": "2290200000", "totalShareholderEquity": "2762900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "279900000", "totalCurrentLiabilities": "1068400000", "otherNonCurrentLiabilities": "444400000", "totalNonCurrentLiabilities": "2647100000", "cashAndShortTermInvestments": "1530600000", "commonStockSharesOutstanding": "46500000", "intangibleAssetsExcludingGoodwill": "1425900000", "cashAndCashEquivalentsAtCarryingValue": "1530600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "246100000", "profitLoss": "None", "dividendPayout": "45700000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-34600000", "operatingCashflow": "312800000", "capitalExpenditures": "19300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-501000000", "cashflowFromInvestment": "-17700000", "stockBasedCompensation": "8100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-466100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1333600000, "cost_of_revenue": 819200000, "gross_profit": 514400000, "research_and_development": 8100000, "selling_general_admin": 191800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 340100000, "depreciation_amortisation": 44600000, "ebitda": 384700000, "interest_expense": 18600000, "interest_income": null, "other_non_operating": null, "pretax_income": 321500000, "tax_provision": 74900000, "effective_tax_rate": null, "net_income": 244300000, "net_income_continuing_ops": 246600000, "net_income_to_common": 244300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1530600000, "short_term_investments": null, "net_receivables": 799200000, "inventory": 462400000, "other_current_assets": null, "total_current_assets": 2911400000, "net_ppe": null, "goodwill": 1342000000, "intangible_assets": 1425900000, "goodwill_and_intangibles": 2767900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3567000000, "total_assets": 6478400000, "short_term_debt": 403000000, "accounts_payable": 327300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1068400000, "long_term_debt": 1887200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2647100000, "total_liabilities": 3715500000, "total_debt": 2290200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6655300000, "total_equity": 2762900000, "shares_outstanding": 46500000, "operating_cash_flow": 312800000, "stock_based_compensation": 8100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17700000, "dividends_paid": 45700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -501000000, "free_cash_flow": 332100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "340100000", "ebitda": "384700000", "netIncome": "244300000", "grossProfit": "514400000", "depreciation": "None", "totalRevenue": "1333600000", "costOfRevenue": "819200000", "interestIncome": "22600000", "incomeBeforeTax": "321500000", "interestExpense": "18600000", "operatingIncome": "316400000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "74900000", "reportedCurrency": "USD", "netInterestIncome": "4000000", "nonInterestIncome": "None", "operatingExpenses": "198000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "819200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44600000", "sellingGeneralAndAdministrative": "191800000", "netIncomeFromContinuingOperations": "246600000" }, "balance": { "goodwill": "1342000000", "inventory": "462400000", "commonStock": "78700000", "currentDebt": "None", "investments": "None", "totalAssets": "6478400000", "longTermDebt": "1887200000", "shortTermDebt": "403000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1425900000", "reportedCurrency": "USD", "retainedEarnings": "6655300000", "totalLiabilities": "3715500000", "otherCurrentAssets": "119200000", "totalCurrentAssets": "2911400000", "currentLongTermDebt": "403000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "799200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3567000000", "currentAccountsPayable": "327300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "670700000", "shortLongTermDebtTotal": "2290200000", "totalShareholderEquity": "2762900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "279900000", "totalCurrentLiabilities": "1068400000", "otherNonCurrentLiabilities": "444400000", "totalNonCurrentLiabilities": "2647100000", "cashAndShortTermInvestments": "1530600000", "commonStockSharesOutstanding": "46500000", "intangibleAssetsExcludingGoodwill": "1425900000", "cashAndCashEquivalentsAtCarryingValue": "1530600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "246100000", "profitLoss": "None", "dividendPayout": "45700000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-34600000", "operatingCashflow": "312800000", "capitalExpenditures": "19300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-501000000", "cashflowFromInvestment": "-17700000", "stockBasedCompensation": "8100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-466100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:44.131940+00:00", "is_restated": false, "income_statement": { "revenue": 1450600000, "cost_of_revenue": 881700000, "gross_profit": 568900000, "ebit": 391400000, "ebitda": 434500000, "pretax_income": 372600000, "tax_provision": 87400000, "net_income": 712400000, "net_income_to_common": 712400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1736300000, "total_current_assets": 3152100000, "total_assets": 6728300000, "short_term_debt": 402900000, "long_term_debt": 1887200000, "total_debt": 2290100000, "total_liabilities": 3724000000, "total_equity": 3004300000, "shares_outstanding": 47900000, "goodwill_and_intangibles": 2787200000 }, "cash_flow": { "operating_cash_flow": 183400000, "capital_expenditure": 24900000, "free_cash_flow": 208300000, "dividends_paid": 40200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244301, "ticker_id": 868, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:44.131940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "391400000", "ebitda": "434500000", "netIncome": "712400000", "grossProfit": "568900000", "depreciation": "None", "totalRevenue": "1450600000", "costOfRevenue": "881700000", "interestIncome": "13800000", "incomeBeforeTax": "372600000", "interestExpense": "18800000", "operatingIncome": "377500000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "87400000", "reportedCurrency": "USD", "netInterestIncome": "-5000000", "nonInterestIncome": "None", "operatingExpenses": "191400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "881700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43100000", "sellingGeneralAndAdministrative": "300000", "netIncomeFromContinuingOperations": "285200000" }, "balance": { "goodwill": "1337300000", "inventory": "426300000", "commonStock": "78700000", "currentDebt": "None", "investments": "None", "totalAssets": "6728300000", "longTermDebt": "1887200000", "shortTermDebt": "402900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1449900000", "reportedCurrency": "USD", "retainedEarnings": "6456900000", "totalLiabilities": "3724000000", "otherCurrentAssets": "85900000", "totalCurrentAssets": "3152100000", "currentLongTermDebt": "402900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "903600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3576200000", "currentAccountsPayable": "363400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2290100000", "totalShareholderEquity": "3004300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "242400000", "totalCurrentLiabilities": "1089700000", "otherNonCurrentLiabilities": "439000000", "totalNonCurrentLiabilities": "2634300000", "cashAndShortTermInvestments": "1736300000", "commonStockSharesOutstanding": "47900000", "intangibleAssetsExcludingGoodwill": "1449900000", "cashAndCashEquivalentsAtCarryingValue": "1736300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "712400000", "profitLoss": "None", "dividendPayout": "40200000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-16500000", "operatingCashflow": "183400000", "capitalExpenditures": "24900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-575800000", "cashflowFromInvestment": "1558600000", "stockBasedCompensation": "2800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-550000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1450600000, "cost_of_revenue": 881700000, "gross_profit": 568900000, "research_and_development": 9300000, "selling_general_admin": 300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 391400000, "depreciation_amortisation": 43100000, "ebitda": 434500000, "interest_expense": 18800000, "interest_income": null, "other_non_operating": null, "pretax_income": 372600000, "tax_provision": 87400000, "effective_tax_rate": null, "net_income": 712400000, "net_income_continuing_ops": 285200000, "net_income_to_common": 712400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1736300000, "short_term_investments": null, "net_receivables": 903600000, "inventory": 426300000, "other_current_assets": null, "total_current_assets": 3152100000, "net_ppe": null, "goodwill": 1337300000, "intangible_assets": 1449900000, "goodwill_and_intangibles": 2787200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3576200000, "total_assets": 6728300000, "short_term_debt": 402900000, "accounts_payable": 363400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1089700000, "long_term_debt": 1887200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2634300000, "total_liabilities": 3724000000, "total_debt": 2290100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6456900000, "total_equity": 3004300000, "shares_outstanding": 47900000, "operating_cash_flow": 183400000, "stock_based_compensation": 2800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1558600000, "dividends_paid": 40200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -575800000, "free_cash_flow": 208300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "391400000", "ebitda": "434500000", "netIncome": "712400000", "grossProfit": "568900000", "depreciation": "None", "totalRevenue": "1450600000", "costOfRevenue": "881700000", "interestIncome": "13800000", "incomeBeforeTax": "372600000", "interestExpense": "18800000", "operatingIncome": "377500000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "87400000", "reportedCurrency": "USD", "netInterestIncome": "-5000000", "nonInterestIncome": "None", "operatingExpenses": "191400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "881700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43100000", "sellingGeneralAndAdministrative": "300000", "netIncomeFromContinuingOperations": "285200000" }, "balance": { "goodwill": "1337300000", "inventory": "426300000", "commonStock": "78700000", "currentDebt": "None", "investments": "None", "totalAssets": "6728300000", "longTermDebt": "1887200000", "shortTermDebt": "402900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1449900000", "reportedCurrency": "USD", "retainedEarnings": "6456900000", "totalLiabilities": "3724000000", "otherCurrentAssets": "85900000", "totalCurrentAssets": "3152100000", "currentLongTermDebt": "402900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "903600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3576200000", "currentAccountsPayable": "363400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2290100000", "totalShareholderEquity": "3004300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "242400000", "totalCurrentLiabilities": "1089700000", "otherNonCurrentLiabilities": "439000000", "totalNonCurrentLiabilities": "2634300000", "cashAndShortTermInvestments": "1736300000", "commonStockSharesOutstanding": "47900000", "intangibleAssetsExcludingGoodwill": "1449900000", "cashAndCashEquivalentsAtCarryingValue": "1736300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "712400000", "profitLoss": "None", "dividendPayout": "40200000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-16500000", "operatingCashflow": "183400000", "capitalExpenditures": "24900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-575800000", "cashflowFromInvestment": "1558600000", "stockBasedCompensation": "2800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-550000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:44.131940+00:00", "is_restated": false, "income_statement": { "revenue": 1096500000, "cost_of_revenue": 697600000, "gross_profit": 398900000, "ebit": 233400000, "ebitda": 272300000, "pretax_income": 214800000, "tax_provision": 43900000, "net_income": 192300000, "net_income_to_common": 192300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 552600000, "total_current_assets": 3463400000, "total_assets": 6645900000, "short_term_debt": 402800000, "long_term_debt": 1886900000, "total_debt": 2289700000, "total_liabilities": 3786600000, "total_equity": 2859300000, "shares_outstanding": 48400000, "goodwill_and_intangibles": 2426100000 }, "cash_flow": { "operating_cash_flow": 163500000, "capital_expenditure": 32500000, "free_cash_flow": 196000000, "dividends_paid": 41500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244302, "ticker_id": 868, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:44.131940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "233400000", "ebitda": "272300000", "netIncome": "192300000", "grossProfit": "398900000", "depreciation": "None", "totalRevenue": "1096500000", "costOfRevenue": "697600000", "interestIncome": "7900000", "incomeBeforeTax": "214800000", "interestExpense": "18600000", "operatingIncome": "225200000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "43900000", "reportedCurrency": "USD", "netInterestIncome": "-10700000", "nonInterestIncome": "None", "operatingExpenses": "173700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "697600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38900000", "sellingGeneralAndAdministrative": "166800000", "netIncomeFromContinuingOperations": "170900000" }, "balance": { "goodwill": "1199300000", "inventory": "399800000", "commonStock": "78700000", "currentDebt": "None", "investments": "None", "totalAssets": "6645900000", "longTermDebt": "1886900000", "shortTermDebt": "402800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1226800000", "reportedCurrency": "USD", "retainedEarnings": "5784800000", "totalLiabilities": "3786600000", "otherCurrentAssets": "1810200000", "totalCurrentAssets": "3463400000", "currentLongTermDebt": "402800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "700800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3182500000", "currentAccountsPayable": "322900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2289700000", "totalShareholderEquity": "2859300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "401800000", "totalCurrentLiabilities": "1174700000", "otherNonCurrentLiabilities": "422500000", "totalNonCurrentLiabilities": "2611900000", "cashAndShortTermInvestments": "552600000", "commonStockSharesOutstanding": "48400000", "intangibleAssetsExcludingGoodwill": "1226800000", "cashAndCashEquivalentsAtCarryingValue": "552600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "192300000", "profitLoss": "None", "dividendPayout": "41500000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-52800000", "operatingCashflow": "163500000", "capitalExpenditures": "32500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-166100000", "cashflowFromInvestment": "-32000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1096500000, "cost_of_revenue": 697600000, "gross_profit": 398900000, "research_and_development": 9200000, "selling_general_admin": 166800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 233400000, "depreciation_amortisation": 38900000, "ebitda": 272300000, "interest_expense": 18600000, "interest_income": null, "other_non_operating": null, "pretax_income": 214800000, "tax_provision": 43900000, "effective_tax_rate": null, "net_income": 192300000, "net_income_continuing_ops": 170900000, "net_income_to_common": 192300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 552600000, "short_term_investments": null, "net_receivables": 700800000, "inventory": 399800000, "other_current_assets": null, "total_current_assets": 3463400000, "net_ppe": null, "goodwill": 1199300000, "intangible_assets": 1226800000, "goodwill_and_intangibles": 2426100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3182500000, "total_assets": 6645900000, "short_term_debt": 402800000, "accounts_payable": 322900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1174700000, "long_term_debt": 1886900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2611900000, "total_liabilities": 3786600000, "total_debt": 2289700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5784800000, "total_equity": 2859300000, "shares_outstanding": 48400000, "operating_cash_flow": 163500000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32000000, "dividends_paid": 41500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -166100000, "free_cash_flow": 196000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "233400000", "ebitda": "272300000", "netIncome": "192300000", "grossProfit": "398900000", "depreciation": "None", "totalRevenue": "1096500000", "costOfRevenue": "697600000", "interestIncome": "7900000", "incomeBeforeTax": "214800000", "interestExpense": "18600000", "operatingIncome": "225200000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "43900000", "reportedCurrency": "USD", "netInterestIncome": "-10700000", "nonInterestIncome": "None", "operatingExpenses": "173700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "697600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38900000", "sellingGeneralAndAdministrative": "166800000", "netIncomeFromContinuingOperations": "170900000" }, "balance": { "goodwill": "1199300000", "inventory": "399800000", "commonStock": "78700000", "currentDebt": "None", "investments": "None", "totalAssets": "6645900000", "longTermDebt": "1886900000", "shortTermDebt": "402800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1226800000", "reportedCurrency": "USD", "retainedEarnings": "5784800000", "totalLiabilities": "3786600000", "otherCurrentAssets": "1810200000", "totalCurrentAssets": "3463400000", "currentLongTermDebt": "402800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "700800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3182500000", "currentAccountsPayable": "322900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2289700000", "totalShareholderEquity": "2859300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "401800000", "totalCurrentLiabilities": "1174700000", "otherNonCurrentLiabilities": "422500000", "totalNonCurrentLiabilities": "2611900000", "cashAndShortTermInvestments": "552600000", "commonStockSharesOutstanding": "48400000", "intangibleAssetsExcludingGoodwill": "1226800000", "cashAndCashEquivalentsAtCarryingValue": "552600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "192300000", "profitLoss": "None", "dividendPayout": "41500000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-52800000", "operatingCashflow": "163500000", "capitalExpenditures": "32500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-166100000", "cashflowFromInvestment": "-32000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:44.131940+00:00", "is_restated": false, "income_statement": { "revenue": 1127500000, "cost_of_revenue": 707800000, "gross_profit": 419700000, "ebit": 263100000, "ebitda": 298500000, "pretax_income": 244500000, "tax_provision": 52800000, "net_income": 205500000, "net_income_to_common": 205500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 576700000, "total_current_assets": 3408100000, "total_assets": 6620000000, "short_term_debt": 402700000, "long_term_debt": 1886700000, "total_debt": 2289400000, "total_liabilities": 3791000000, "total_equity": 2829000000, "shares_outstanding": 48900000, "goodwill_and_intangibles": 2455400000 }, "cash_flow": { "operating_cash_flow": 402500000, "capital_expenditure": 35900000, "free_cash_flow": 438400000, "dividends_paid": 41000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244303, "ticker_id": 868, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:44.131940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "263100000", "ebitda": "298500000", "netIncome": "205500000", "grossProfit": "419700000", "depreciation": "None", "totalRevenue": "1127500000", "costOfRevenue": "707800000", "interestIncome": "7600000", "incomeBeforeTax": "244500000", "interestExpense": "18600000", "operatingIncome": "253600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "52800000", "reportedCurrency": "USD", "netInterestIncome": "-11000000", "nonInterestIncome": "None", "operatingExpenses": "166100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "707800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35400000", "sellingGeneralAndAdministrative": "157600000", "netIncomeFromContinuingOperations": "191700000" }, "balance": { "goodwill": "1202500000", "inventory": "361700000", "commonStock": "78700000", "currentDebt": "None", "investments": "None", "totalAssets": "6620000000", "longTermDebt": "1886700000", "shortTermDebt": "402700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1252900000", "reportedCurrency": "USD", "retainedEarnings": "5634000000", "totalLiabilities": "3791000000", "otherCurrentAssets": "1854400000", "totalCurrentAssets": "3408100000", "currentLongTermDebt": "402700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "615300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3211900000", "currentAccountsPayable": "245500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2324200000", "totalShareholderEquity": "2829000000", "capitalLeaseObligations": "34800000", "otherCurrentLiabilities": "491800000", "totalCurrentLiabilities": "1186300000", "otherNonCurrentLiabilities": "72500000", "totalNonCurrentLiabilities": "2604700000", "cashAndShortTermInvestments": "576700000", "commonStockSharesOutstanding": "48900000", "intangibleAssetsExcludingGoodwill": "1252900000", "cashAndCashEquivalentsAtCarryingValue": "576700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "191300000", "profitLoss": "None", "dividendPayout": "41000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "41000000", "operatingCashflow": "402500000", "capitalExpenditures": "35900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-862400000", "cashflowFromInvestment": "938300000", "stockBasedCompensation": "5100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-320000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1127500000, "cost_of_revenue": 707800000, "gross_profit": 419700000, "research_and_development": 8000000, "selling_general_admin": 157600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 263100000, "depreciation_amortisation": 35400000, "ebitda": 298500000, "interest_expense": 18600000, "interest_income": null, "other_non_operating": null, "pretax_income": 244500000, "tax_provision": 52800000, "effective_tax_rate": null, "net_income": 205500000, "net_income_continuing_ops": 191700000, "net_income_to_common": 205500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 576700000, "short_term_investments": null, "net_receivables": 615300000, "inventory": 361700000, "other_current_assets": null, "total_current_assets": 3408100000, "net_ppe": null, "goodwill": 1202500000, "intangible_assets": 1252900000, "goodwill_and_intangibles": 2455400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3211900000, "total_assets": 6620000000, "short_term_debt": 402700000, "accounts_payable": 245500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1186300000, "long_term_debt": 1886700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2604700000, "total_liabilities": 3791000000, "total_debt": 2289400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5634000000, "total_equity": 2829000000, "shares_outstanding": 48900000, "operating_cash_flow": 402500000, "stock_based_compensation": 5100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 938300000, "dividends_paid": 41000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -862400000, "free_cash_flow": 438400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "263100000", "ebitda": "298500000", "netIncome": "205500000", "grossProfit": "419700000", "depreciation": "None", "totalRevenue": "1127500000", "costOfRevenue": "707800000", "interestIncome": "7600000", "incomeBeforeTax": "244500000", "interestExpense": "18600000", "operatingIncome": "253600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "52800000", "reportedCurrency": "USD", "netInterestIncome": "-11000000", "nonInterestIncome": "None", "operatingExpenses": "166100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "707800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35400000", "sellingGeneralAndAdministrative": "157600000", "netIncomeFromContinuingOperations": "191700000" }, "balance": { "goodwill": "1202500000", "inventory": "361700000", "commonStock": "78700000", "currentDebt": "None", "investments": "None", "totalAssets": "6620000000", "longTermDebt": "1886700000", "shortTermDebt": "402700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1252900000", "reportedCurrency": "USD", "retainedEarnings": "5634000000", "totalLiabilities": "3791000000", "otherCurrentAssets": "1854400000", "totalCurrentAssets": "3408100000", "currentLongTermDebt": "402700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "615300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3211900000", "currentAccountsPayable": "245500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2324200000", "totalShareholderEquity": "2829000000", "capitalLeaseObligations": "34800000", "otherCurrentLiabilities": "491800000", "totalCurrentLiabilities": "1186300000", "otherNonCurrentLiabilities": "72500000", "totalNonCurrentLiabilities": "2604700000", "cashAndShortTermInvestments": "576700000", "commonStockSharesOutstanding": "48900000", "intangibleAssetsExcludingGoodwill": "1252900000", "cashAndCashEquivalentsAtCarryingValue": "576700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "191300000", "profitLoss": "None", "dividendPayout": "41000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "41000000", "operatingCashflow": "402500000", "capitalExpenditures": "35900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-862400000", "cashflowFromInvestment": "938300000", "stockBasedCompensation": "5100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-320000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:44.131940+00:00", "is_restated": false, "income_statement": { "revenue": 1259800000, "cost_of_revenue": 793700000, "gross_profit": 466100000, "ebit": 302900000, "ebitda": 353200000, "pretax_income": 283500000, "tax_provision": 66600000, "net_income": 265600000, "net_income_to_common": 265600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 108000000, "total_current_assets": 3657000000, "total_assets": 6816000000, "short_term_debt": 2300000, "long_term_debt": 2283200000, "total_debt": 2285500000, "total_liabilities": 3892200000, "total_equity": 2923800000, "shares_outstanding": 50100000, "goodwill_and_intangibles": 2440500000 }, "cash_flow": { "operating_cash_flow": 441700000, "capital_expenditure": 36200000, "free_cash_flow": 477900000, "dividends_paid": 42100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244305, "ticker_id": 868, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:44.131940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "302900000", "ebitda": "353200000", "netIncome": "265600000", "grossProfit": "466100000", "depreciation": "None", "totalRevenue": "1259800000", "costOfRevenue": "793700000", "interestIncome": "3600000", "incomeBeforeTax": "283500000", "interestExpense": "19400000", "operatingIncome": "299900000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "66600000", "reportedCurrency": "USD", "netInterestIncome": "-15800000", "nonInterestIncome": "None", "operatingExpenses": "166200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "793700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50300000", "sellingGeneralAndAdministrative": "161700000", "netIncomeFromContinuingOperations": "216900000" }, "balance": { "goodwill": "1177800000", "inventory": "394800000", "commonStock": "78700000", "currentDebt": "None", "investments": "None", "totalAssets": "6816000000", "longTermDebt": "2283200000", "shortTermDebt": "2300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1262700000", "reportedCurrency": "USD", "retainedEarnings": "5469500000", "totalLiabilities": "3892200000", "otherCurrentAssets": "2386100000", "totalCurrentAssets": "3657000000", "currentLongTermDebt": "2300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "768100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3159000000", "currentAccountsPayable": "328400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "627200000", "shortLongTermDebtTotal": "2285500000", "totalShareholderEquity": "2923800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "498500000", "totalCurrentLiabilities": "875600000", "otherNonCurrentLiabilities": "444300000", "totalNonCurrentLiabilities": "3016600000", "cashAndShortTermInvestments": "108000000", "commonStockSharesOutstanding": "50100000", "intangibleAssetsExcludingGoodwill": "1262700000", "cashAndCashEquivalentsAtCarryingValue": "108000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "265600000", "profitLoss": "None", "dividendPayout": "42100000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "57500000", "operatingCashflow": "441700000", "capitalExpenditures": "36200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-667400000", "cashflowFromInvestment": "-86700000", "stockBasedCompensation": "11500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-330000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1259800000, "cost_of_revenue": 793700000, "gross_profit": 466100000, "research_and_development": 7200000, "selling_general_admin": 161700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 302900000, "depreciation_amortisation": 50300000, "ebitda": 353200000, "interest_expense": 19400000, "interest_income": null, "other_non_operating": null, "pretax_income": 283500000, "tax_provision": 66600000, "effective_tax_rate": null, "net_income": 265600000, "net_income_continuing_ops": 216900000, "net_income_to_common": 265600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 108000000, "short_term_investments": null, "net_receivables": 768100000, "inventory": 394800000, "other_current_assets": null, "total_current_assets": 3657000000, "net_ppe": null, "goodwill": 1177800000, "intangible_assets": 1262700000, "goodwill_and_intangibles": 2440500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3159000000, "total_assets": 6816000000, "short_term_debt": 2300000, "accounts_payable": 328400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 875600000, "long_term_debt": 2283200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3016600000, "total_liabilities": 3892200000, "total_debt": 2285500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5469500000, "total_equity": 2923800000, "shares_outstanding": 50100000, "operating_cash_flow": 441700000, "stock_based_compensation": 11500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -86700000, "dividends_paid": 42100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -667400000, "free_cash_flow": 477900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "302900000", "ebitda": "353200000", "netIncome": "265600000", "grossProfit": "466100000", "depreciation": "None", "totalRevenue": "1259800000", "costOfRevenue": "793700000", "interestIncome": "3600000", "incomeBeforeTax": "283500000", "interestExpense": "19400000", "operatingIncome": "299900000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "66600000", "reportedCurrency": "USD", "netInterestIncome": "-15800000", "nonInterestIncome": "None", "operatingExpenses": "166200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "793700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50300000", "sellingGeneralAndAdministrative": "161700000", "netIncomeFromContinuingOperations": "216900000" }, "balance": { "goodwill": "1177800000", "inventory": "394800000", "commonStock": "78700000", "currentDebt": "None", "investments": "None", "totalAssets": "6816000000", "longTermDebt": "2283200000", "shortTermDebt": "2300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1262700000", "reportedCurrency": "USD", "retainedEarnings": "5469500000", "totalLiabilities": "3892200000", "otherCurrentAssets": "2386100000", "totalCurrentAssets": "3657000000", "currentLongTermDebt": "2300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "768100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3159000000", "currentAccountsPayable": "328400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "627200000", "shortLongTermDebtTotal": "2285500000", "totalShareholderEquity": "2923800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "498500000", "totalCurrentLiabilities": "875600000", "otherNonCurrentLiabilities": "444300000", "totalNonCurrentLiabilities": "3016600000", "cashAndShortTermInvestments": "108000000", "commonStockSharesOutstanding": "50100000", "intangibleAssetsExcludingGoodwill": "1262700000", "cashAndCashEquivalentsAtCarryingValue": "108000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "265600000", "profitLoss": "None", "dividendPayout": "42100000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "57500000", "operatingCashflow": "441700000", "capitalExpenditures": "36200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-667400000", "cashflowFromInvestment": "-86700000", "stockBasedCompensation": "11500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-330000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:44.131940+00:00", "is_restated": false, "income_statement": { "revenue": 1307000000, "cost_of_revenue": 829800000, "gross_profit": 477200000, "ebit": 313800000, "ebitda": 372300000, "pretax_income": 295000000, "tax_provision": 68300000, "net_income": 194600000, "net_income_to_common": 194600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 379300000, "total_current_assets": 2692900000, "total_assets": 7176200000, "short_term_debt": 302000000, "long_term_debt": 2282200000, "total_debt": 2584200000, "total_liabilities": 4144200000, "total_equity": 3032000000, "shares_outstanding": 51200000, "goodwill_and_intangibles": 3570200000 }, "cash_flow": { "operating_cash_flow": 221100000, "capital_expenditure": 29900000, "free_cash_flow": 251000000, "dividends_paid": 38300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 244306, "ticker_id": 868, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:30:44.131940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "313800000", "ebitda": "372300000", "netIncome": "194600000", "grossProfit": "477200000", "depreciation": "None", "totalRevenue": "1307000000", "costOfRevenue": "829800000", "interestIncome": "4500000", "incomeBeforeTax": "295000000", "interestExpense": "18800000", "operatingIncome": "308600000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "68300000", "reportedCurrency": "USD", "netInterestIncome": "-14300000", "nonInterestIncome": "None", "operatingExpenses": "168600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6700000", "otherNonOperatingIncome": "4300000", "costofGoodsAndServicesSold": "829800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58500000", "sellingGeneralAndAdministrative": "49200000", "netIncomeFromContinuingOperations": "241500000" }, "balance": { "goodwill": "2018200000", "inventory": "599200000", "commonStock": "78700000", "currentDebt": "None", "investments": "None", "totalAssets": "7176200000", "longTermDebt": "2282200000", "shortTermDebt": "302000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1552000000", "reportedCurrency": "USD", "retainedEarnings": "5246100000", "totalLiabilities": "4144200000", "otherCurrentAssets": "674000000", "totalCurrentAssets": "2692900000", "currentLongTermDebt": "302000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1040400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4483300000", "currentAccountsPayable": "397200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "798800000", "shortLongTermDebtTotal": "2584200000", "totalShareholderEquity": "3032000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "300000000", "totalCurrentLiabilities": "1045300000", "otherNonCurrentLiabilities": "816700000", "totalNonCurrentLiabilities": "3098900000", "cashAndShortTermInvestments": "379300000", "commonStockSharesOutstanding": "51200000", "intangibleAssetsExcludingGoodwill": "1552000000", "cashAndCashEquivalentsAtCarryingValue": "379300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "194600000", "profitLoss": "None", "dividendPayout": "38300000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "88400000", "operatingCashflow": "221100000", "capitalExpenditures": "29900000", "changeInReceivables": "-296700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-232300000", "cashflowFromInvestment": "-24200000", "stockBasedCompensation": "13500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-35400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1307000000, "cost_of_revenue": 829800000, "gross_profit": 477200000, "research_and_development": 6700000, "selling_general_admin": 49200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 313800000, "depreciation_amortisation": 58500000, "ebitda": 372300000, "interest_expense": 18800000, "interest_income": null, "other_non_operating": null, "pretax_income": 295000000, "tax_provision": 68300000, "effective_tax_rate": null, "net_income": 194600000, "net_income_continuing_ops": 241500000, "net_income_to_common": 194600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 379300000, "short_term_investments": null, "net_receivables": 1040400000, "inventory": 599200000, "other_current_assets": null, "total_current_assets": 2692900000, "net_ppe": null, "goodwill": 2018200000, "intangible_assets": 1552000000, "goodwill_and_intangibles": 3570200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4483300000, "total_assets": 7176200000, "short_term_debt": 302000000, "accounts_payable": 397200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1045300000, "long_term_debt": 2282200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3098900000, "total_liabilities": 4144200000, "total_debt": 2584200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5246100000, "total_equity": 3032000000, "shares_outstanding": 51200000, "operating_cash_flow": 221100000, "stock_based_compensation": 13500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24200000, "dividends_paid": 38300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -232300000, "free_cash_flow": 251000000, "net_change_in_cash": -35400000 }, "raw_data": { "income": { "ebit": "313800000", "ebitda": "372300000", "netIncome": "194600000", "grossProfit": "477200000", "depreciation": "None", "totalRevenue": "1307000000", "costOfRevenue": "829800000", "interestIncome": "4500000", "incomeBeforeTax": "295000000", "interestExpense": "18800000", "operatingIncome": "308600000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "68300000", "reportedCurrency": "USD", "netInterestIncome": "-14300000", "nonInterestIncome": "None", "operatingExpenses": "168600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6700000", "otherNonOperatingIncome": "4300000", "costofGoodsAndServicesSold": "829800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58500000", "sellingGeneralAndAdministrative": "49200000", "netIncomeFromContinuingOperations": "241500000" }, "balance": { "goodwill": "2018200000", "inventory": "599200000", "commonStock": "78700000", "currentDebt": "None", "investments": "None", "totalAssets": "7176200000", "longTermDebt": "2282200000", "shortTermDebt": "302000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1552000000", "reportedCurrency": "USD", "retainedEarnings": "5246100000", "totalLiabilities": "4144200000", "otherCurrentAssets": "674000000", "totalCurrentAssets": "2692900000", "currentLongTermDebt": "302000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1040400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4483300000", "currentAccountsPayable": "397200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "798800000", "shortLongTermDebtTotal": "2584200000", "totalShareholderEquity": "3032000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "300000000", "totalCurrentLiabilities": "1045300000", "otherNonCurrentLiabilities": "816700000", "totalNonCurrentLiabilities": "3098900000", "cashAndShortTermInvestments": "379300000", "commonStockSharesOutstanding": "51200000", "intangibleAssetsExcludingGoodwill": "1552000000", "cashAndCashEquivalentsAtCarryingValue": "379300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "194600000", "profitLoss": "None", "dividendPayout": "38300000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "88400000", "operatingCashflow": "221100000", "capitalExpenditures": "29900000", "changeInReceivables": "-296700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-232300000", "cashflowFromInvestment": "-24200000", "stockBasedCompensation": "13500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-35400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58500000", "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": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }