{ "ticker": { "uuid": "7a9c390a-a3bd-49d7-8d5b-15f7f4a6a6f0", "symbol": "AS", "name": "Amer Sports, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/7a9c390a-a3bd-49d7-8d5b-15f7f4a6a6f0/", "api_url": "https://sharemaestro.com/factors/api/tickers/7a9c390a-a3bd-49d7-8d5b-15f7f4a6a6f0/" }, "ticker_metadata": { "id": 255, "uuid": "7a9c390a-a3bd-49d7-8d5b-15f7f4a6a6f0", "symbol": "AS", "name": "Amer Sports, Inc.", "asset_type": "equity", "market_cap": 20701229000, "stock_exchange_id": 3, "industry": "Leisure", "sector": "Consumer Cyclical", "description": "Amer Sports, Inc. is a leading global player in the sports equipment and apparel sector, headquartered in Finland. Renowned for its diverse portfolio of high-performance brands\u2014including Salomon, Wilson, and Atomic\u2014Amer Sports addresses a variety of sports markets from skiing to tennis. The company is committed to innovation and sustainability, aligning its product development with the growing global emphasis on health and fitness. As it continues to enhance its technological capabilities, Amer Sports is strategically positioned to serve both recreational and competitive athletes worldwide.", "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": "7a9c390a-a3bd-49d7-8d5b-15f7f4a6a6f0", "symbol": "AS", "name": "Amer Sports, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/7a9c390a-a3bd-49d7-8d5b-15f7f4a6a6f0/", "api_url": "https://sharemaestro.com/factors/api/tickers/7a9c390a-a3bd-49d7-8d5b-15f7f4a6a6f0/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.09, "value": 0.07, "quality": 0.74, "momentum": 0.19, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 34.1, "market_cap": 19513324495.5, "pe_ratio": 42.6614, "earnings_yield": 0.0234, "ebitda_to_ev": 0.0535, "shareholder_yield": 0, "roe": 0.0678, "piotroski_f_score": 7, "momentum_12_1": -0.0397, "volatility_252d": 0.3787 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:55.385271+00:00", "batch_id": "" }, "size": { "price_close": 34.1, "market_cap": 19513324495.5, "market_cap_usd": 19513324495.5, "enterprise_value": 19139524495.5, "shares_outstanding": 572238255, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 42.6614, "pb_ratio": 2.8933, "ptbv_ratio": 11.396, "ps_ratio": 2.7721, "pcf_ratio": 26.4767, "pfcf_ratio": 19.5622, "ev_ebitda": 18.6764, "ev_ebit": 23.4582, "ev_sales": 2.719, "ev_fcf": 19.1875, "earnings_yield": 0.0234, "fcf_yield": 0.0521, "price_to_sales": 2.7721, "price_to_book": 2.8933, "price_to_cashflow": 26.4767, "ebitda_to_ev": 0.0535, "sales_yield": 0.3678 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.5823, "operating_margin": 0.1159, "net_margin": 0.065, "ebitda_margin": 0.1456, "fcf_margin": 0.1417, "roe": 0.0678, "roa": 0.0457, "roic": 0.0906, "roc_greenblatt": null, "asset_turnover": 0.7032, "cash_conversion": 2.1808, "accruals_ratio": -0.0279, "sbc_to_revenue": 0.0053, "piotroski_f_score": 7, "altman_z_score": 4.7088, "earnings_stability_5y": 0.8241, "revenue_stability_5y": 0.3584, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4094, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.4826, "net_debt_to_ebitda": -0.3648, "debt_to_assets": 0.031, "interest_coverage": 8.1103, "current_ratio": 1.6641, "quick_ratio": 0.8177, "net_debt": -373800000, "local_beta": 0.0014, "volatility_252d": 0.3787, "volatility_60d": 0.8836, "max_drawdown_12m": -0.2878, "risk_adjusted_momentum": -0.1049 }, "growth": { "revenue_growth_1y": 0.2885, "revenue_growth_3y_cagr": 0.2251, "revenue_growth_5y_cagr": 0.2183, "eps_growth_1y": 1.2632, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.3881, "book_value_growth_1y": 0.0342, "revenue_growth": 0.2885, "earnings_growth": 1.2632 }, "momentum": { "price_return_1m": -0.0536, "price_return_3m": 0.0035, "price_return_6m": -0.0478, "price_return_9m": -0.0673, "price_return_12m": -0.0912, "price_return_12m_ex1m": -0.0397, "momentum_6m": -0.0478, "momentum_12m": -0.0912, "momentum_12_1": -0.0397, "distance_from_52w_high": -0.1873, "distance_from_52w_low": 0.1544, "relative_strength": -0.1911 }, "raw_ttm": { "revenue_ttm": 7039200000, "gross_profit_ttm": 4098600000, "ebit_ttm": 815900000, "ebitda_ttm": 1024800000, "net_income_ttm": 457400000, "eps_diluted_ttm": 0.7993, "operating_cash_flow_ttm": 737000000, "capital_expenditure_ttm": 260500000, "fcf_ttm": 997500000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 100600000, "cash_and_equivalents": 683700000, "total_current_assets": 3318300000, "total_current_liabilities": 1994000000, "net_ppe": null, "total_assets": 10010600000, "total_debt": 309900000, "total_equity": 6744200000, "net_working_capital": 950500000, "book_value_per_share": 11.7857, "retained_earnings": -135800000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1712300000, "tangible_book_per_share": 2.9923 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 81, "rank_pb": 62, "rank_ptbv": 84, "rank_ps": 60, "rank_pcf": 84, "rank_ev_ebitda": 74, "rank_ev_ebit": 75, "rank_earnings_yield": 81, "rank_fcf_yield": 67, "rank_dividend_yield": 82, "rank_shareholder_yield": 82, "rank_total_yield": 82, "rank_roe": 55, "rank_roc": 50, "rank_roic": 42, "rank_gross_margin": 35, "rank_fcf_margin": 61, "rank_piotroski": 15, "rank_accruals": 60, "rank_sue": 50, "rank_eps_growth_1y": 11, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 16, "rank_momentum_12m": 72, "rank_momentum_12m_ex1m": 69, "rank_relative_strength": 70 }, "composites": { "value_composite": 93, "quality_composite": 26, "momentum_composite": 81, "growth_composite": 5, "yield_composite": 88, "svqf_composite": 90, "vc1_composite": 90, "vc2_composite": 92, "vc3_composite": 92, "trending_value_composite": null, "overall_composite": 91, "quality_value_composite": 0.2276, "os_score": 0.09, "value_percentile": 0.07, "quality_percentile": 0.74, "momentum_percentile": 0.19, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 4, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3478, "ticker_id": 255, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:55.385271+00:00", "batch_id": "", "os_score_delta": null, "price_close": 34.1, "market_cap": 19513324495.5, "market_cap_usd": 19513324495.5, "enterprise_value": 19139524495.5, "shares_outstanding": 572238255, "fx_rate_to_usd": null, "pe_ratio": 42.6614003, "pb_ratio": 2.89334903, "ptbv_ratio": 11.39597296, "ps_ratio": 2.77209406, "pcf_ratio": 26.47669538, "pfcf_ratio": 19.56223007, "ev_ebitda": 18.67635099, "ev_ebit": 23.4581744, "ev_sales": 2.71899143, "ev_fcf": 19.18749323, "earnings_yield": 0.02344039, "fcf_yield": 0.05211728, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.58225367, "operating_margin": 0.11590806, "net_margin": 0.06497897, "ebitda_margin": 0.14558473, "fcf_margin": 0.14170644, "roe": 0.06782124, "roa": 0.04569157, "roic": 0.09064187, "roc_greenblatt": null, "asset_turnover": 0.70317463, "cash_conversion": 2.18080455, "accruals_ratio": -0.02793039, "sbc_to_revenue": 0.00528469, "debt_to_equity": 0.48263693, "net_debt_to_ebitda": -0.3647541, "debt_to_assets": 0.03095719, "interest_coverage": 8.11033797, "current_ratio": 1.66414243, "quick_ratio": 0.81765296, "net_debt": -373800000, "revenue_growth_1y": 0.28847562, "revenue_growth_3y_cagr": 0.22508619, "revenue_growth_5y_cagr": 0.21831861, "eps_growth_1y": 1.26323602, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.38811578, "book_value_growth_1y": 0.03415301, "piotroski_f_score": 7, "altman_z_score": 4.70881857, "earnings_stability_5y": 0.824107, "revenue_stability_5y": 0.358425, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05356647, "price_return_3m": 0.00353149, "price_return_6m": -0.04775202, "price_return_9m": -0.06728665, "price_return_12m": -0.09115139, "price_return_12m_ex1m": -0.03971215, "distance_from_52w_high": -0.18732126, "distance_from_52w_low": 0.15436696, "relative_strength": -0.19111497, "local_beta": 0.0014, "volatility_252d": 0.37875, "volatility_60d": 0.883638, "max_drawdown_12m": -0.28784957, "revenue_ttm": 7039200000, "gross_profit_ttm": 4098600000, "ebit_ttm": 815900000, "ebitda_ttm": 1024800000, "net_income_ttm": 457400000, "eps_diluted_ttm": 0.79931741, "operating_cash_flow_ttm": 737000000, "capital_expenditure_ttm": 260500000, "fcf_ttm": 997500000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 100600000, "cash_and_equivalents": 683700000, "total_current_assets": 3318300000, "total_current_liabilities": 1994000000, "net_ppe": null, "total_assets": 10010600000, "total_debt": 309900000, "total_equity": 6744200000, "net_working_capital": 950500000, "book_value_per_share": 11.78565037, "retained_earnings": -135800000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1712300000, "tangible_book_per_share": 2.99228509, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 81, "rank_pb": 62, "rank_ptbv": 84, "rank_ps": 60, "rank_pcf": 84, "rank_ev_ebitda": 74, "rank_ev_ebit": 75, "rank_earnings_yield": 81, "rank_fcf_yield": 67, "rank_dividend_yield": 82, "rank_shareholder_yield": 82, "rank_total_yield": 82, "rank_roe": 55, "rank_roc": 50, "rank_roic": 42, "rank_gross_margin": 35, "rank_fcf_margin": 61, "rank_piotroski": 15, "rank_accruals": 60, "rank_sue": 50, "rank_eps_growth_1y": 11, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 16, "rank_momentum_12m": 72, "rank_momentum_12m_ex1m": 69, "rank_relative_strength": 70, "value_composite": 93, "quality_composite": 26, "momentum_composite": 81, "growth_composite": 5, "yield_composite": 88, "svqf_composite": 90, "vc1_composite": 90, "vc2_composite": 92, "vc3_composite": 92, "trending_value_composite": null, "overall_composite": 91, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 4, "small_cap_core_rank": null, "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": 34.1, "os": 0.09, "value": 0.07, "quality": 0.74, "momentum": 0.19, "confidence": 1, "coverage": 1, "pe_ratio": 42.6614, "earnings_yield": 0.0234, "shareholder_yield": 0, "roe": 0.0678, "momentum_12_1": -0.0397, "complete_fields": { "id": 3478, "ticker_id": 255, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:55.385271+00:00", "batch_id": "", "os_score_delta": null, "price_close": 34.1, "market_cap": 19513324495.5, "market_cap_usd": 19513324495.5, "enterprise_value": 19139524495.5, "shares_outstanding": 572238255, "fx_rate_to_usd": null, "pe_ratio": 42.6614003, "pb_ratio": 2.89334903, "ptbv_ratio": 11.39597296, "ps_ratio": 2.77209406, "pcf_ratio": 26.47669538, "pfcf_ratio": 19.56223007, "ev_ebitda": 18.67635099, "ev_ebit": 23.4581744, "ev_sales": 2.71899143, "ev_fcf": 19.18749323, "earnings_yield": 0.02344039, "fcf_yield": 0.05211728, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.58225367, "operating_margin": 0.11590806, "net_margin": 0.06497897, "ebitda_margin": 0.14558473, "fcf_margin": 0.14170644, "roe": 0.06782124, "roa": 0.04569157, "roic": 0.09064187, "roc_greenblatt": null, "asset_turnover": 0.70317463, "cash_conversion": 2.18080455, "accruals_ratio": -0.02793039, "sbc_to_revenue": 0.00528469, "debt_to_equity": 0.48263693, "net_debt_to_ebitda": -0.3647541, "debt_to_assets": 0.03095719, "interest_coverage": 8.11033797, "current_ratio": 1.66414243, "quick_ratio": 0.81765296, "net_debt": -373800000, "revenue_growth_1y": 0.28847562, "revenue_growth_3y_cagr": 0.22508619, "revenue_growth_5y_cagr": 0.21831861, "eps_growth_1y": 1.26323602, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.38811578, "book_value_growth_1y": 0.03415301, "piotroski_f_score": 7, "altman_z_score": 4.70881857, "earnings_stability_5y": 0.824107, "revenue_stability_5y": 0.358425, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05356647, "price_return_3m": 0.00353149, "price_return_6m": -0.04775202, "price_return_9m": -0.06728665, "price_return_12m": -0.09115139, "price_return_12m_ex1m": -0.03971215, "distance_from_52w_high": -0.18732126, "distance_from_52w_low": 0.15436696, "relative_strength": -0.19111497, "local_beta": 0.0014, "volatility_252d": 0.37875, "volatility_60d": 0.883638, "max_drawdown_12m": -0.28784957, "revenue_ttm": 7039200000, "gross_profit_ttm": 4098600000, "ebit_ttm": 815900000, "ebitda_ttm": 1024800000, "net_income_ttm": 457400000, "eps_diluted_ttm": 0.79931741, "operating_cash_flow_ttm": 737000000, "capital_expenditure_ttm": 260500000, "fcf_ttm": 997500000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 100600000, "cash_and_equivalents": 683700000, "total_current_assets": 3318300000, "total_current_liabilities": 1994000000, "net_ppe": null, "total_assets": 10010600000, "total_debt": 309900000, "total_equity": 6744200000, "net_working_capital": 950500000, "book_value_per_share": 11.78565037, "retained_earnings": -135800000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1712300000, "tangible_book_per_share": 2.99228509, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 81, "rank_pb": 62, "rank_ptbv": 84, "rank_ps": 60, "rank_pcf": 84, "rank_ev_ebitda": 74, "rank_ev_ebit": 75, "rank_earnings_yield": 81, "rank_fcf_yield": 67, "rank_dividend_yield": 82, "rank_shareholder_yield": 82, "rank_total_yield": 82, "rank_roe": 55, "rank_roc": 50, "rank_roic": 42, "rank_gross_margin": 35, "rank_fcf_margin": 61, "rank_piotroski": 15, "rank_accruals": 60, "rank_sue": 50, "rank_eps_growth_1y": 11, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 16, "rank_momentum_12m": 72, "rank_momentum_12m_ex1m": 69, "rank_relative_strength": 70, "value_composite": 93, "quality_composite": 26, "momentum_composite": 81, "growth_composite": 5, "yield_composite": 88, "svqf_composite": 90, "vc1_composite": 90, "vc2_composite": 92, "vc3_composite": 92, "trending_value_composite": null, "overall_composite": 91, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 4, "small_cap_core_rank": null, "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": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:27.378492+00:00", "is_restated": false, "income_statement": { "revenue": 6566200000, "cost_of_revenue": 2781900000, "gross_profit": 3784300000, "ebit": 722200000, "ebitda": 1106400000, "pretax_income": 624500000, "tax_provision": 184100000, "net_income": 427400000, "net_income_to_common": 427400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 652300000, "total_current_assets": 3304000000, "total_assets": 10064400000, "short_term_debt": 299900000, "long_term_debt": 792300000, "total_debt": 1092200000, "total_liabilities": 4243500000, "total_equity": 5802000000, "shares_outstanding": 563075693, "goodwill_and_intangibles": 5120300000 }, "cash_flow": { "operating_cash_flow": 729200000, "capital_expenditure": 225500000, "free_cash_flow": 954700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 218169, "ticker_id": 255, "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:27.378492+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "722200000", "ebitda": "1106400000", "netIncome": "427400000", "grossProfit": "3784300000", "depreciation": "None", "totalRevenue": "6566200000", "costOfRevenue": "2781900000", "interestIncome": "6400000", "incomeBeforeTax": "624500000", "interestExpense": "97700000", "operatingIncome": "679700000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "184100000", "reportedCurrency": "USD", "netInterestIncome": "-96600000", "nonInterestIncome": "None", "operatingExpenses": "3104600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2781900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "384200000", "sellingGeneralAndAdministrative": "3104600000", "netIncomeFromContinuingOperations": "440400000" }, "balance": { "goodwill": "2338300000", "inventory": "1622100000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "10064400000", "longTermDebt": "792300000", "shortTermDebt": "299900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2782000000", "reportedCurrency": "USD", "retainedEarnings": "-213600000", "totalLiabilities": "4243500000", "otherCurrentAssets": "200000000", "totalCurrentAssets": "3304000000", "currentLongTermDebt": "142800000", "longTermInvestments": "68700000", "shortTermInvestments": "None", "currentNetReceivables": "829600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6760400000", "currentAccountsPayable": "769800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1461200000", "shortLongTermDebtTotal": "2414000000", "totalShareholderEquity": "5802000000", "capitalLeaseObligations": "818000000", "otherCurrentLiabilities": "1139500000", "totalCurrentLiabilities": "2209200000", "otherNonCurrentLiabilities": "7200000", "totalNonCurrentLiabilities": "2034300000", "cashAndShortTermInvestments": "652300000", "commonStockSharesOutstanding": "563075693", "intangibleAssetsExcludingGoodwill": "2782000000", "cashAndCashEquivalentsAtCarryingValue": "652300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "427400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-318300000", "operatingCashflow": "729200000", "capitalExpenditures": "225500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-123400000", "cashflowFromInvestment": "-338100000", "stockBasedCompensation": "37200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "36800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "384200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6566200000, "cost_of_revenue": 2781900000, "gross_profit": 3784300000, "research_and_development": null, "selling_general_admin": 3104600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 722200000, "depreciation_amortisation": 384200000, "ebitda": 1106400000, "interest_expense": 97700000, "interest_income": null, "other_non_operating": null, "pretax_income": 624500000, "tax_provision": 184100000, "effective_tax_rate": null, "net_income": 427400000, "net_income_continuing_ops": 440400000, "net_income_to_common": 427400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 652300000, "short_term_investments": null, "net_receivables": 829600000, "inventory": 1622100000, "other_current_assets": null, "total_current_assets": 3304000000, "net_ppe": null, "goodwill": 2338300000, "intangible_assets": 2782000000, "goodwill_and_intangibles": 5120300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6760400000, "total_assets": 10064400000, "short_term_debt": 299900000, "accounts_payable": 769800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2209200000, "long_term_debt": 792300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2034300000, "total_liabilities": 4243500000, "total_debt": 1092200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -213600000, "total_equity": 5802000000, "shares_outstanding": 563075693, "operating_cash_flow": 729200000, "stock_based_compensation": 37200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 225500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -338100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -123400000, "free_cash_flow": 954700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "722200000", "ebitda": "1106400000", "netIncome": "427400000", "grossProfit": "3784300000", "depreciation": "None", "totalRevenue": "6566200000", "costOfRevenue": "2781900000", "interestIncome": "6400000", "incomeBeforeTax": "624500000", "interestExpense": "97700000", "operatingIncome": "679700000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "184100000", "reportedCurrency": "USD", "netInterestIncome": "-96600000", "nonInterestIncome": "None", "operatingExpenses": "3104600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2781900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "384200000", "sellingGeneralAndAdministrative": "3104600000", "netIncomeFromContinuingOperations": "440400000" }, "balance": { "goodwill": "2338300000", "inventory": "1622100000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "10064400000", "longTermDebt": "792300000", "shortTermDebt": "299900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2782000000", "reportedCurrency": "USD", "retainedEarnings": "-213600000", "totalLiabilities": "4243500000", "otherCurrentAssets": "200000000", "totalCurrentAssets": "3304000000", "currentLongTermDebt": "142800000", "longTermInvestments": "68700000", "shortTermInvestments": "None", "currentNetReceivables": "829600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6760400000", "currentAccountsPayable": "769800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1461200000", "shortLongTermDebtTotal": "2414000000", "totalShareholderEquity": "5802000000", "capitalLeaseObligations": "818000000", "otherCurrentLiabilities": "1139500000", "totalCurrentLiabilities": "2209200000", "otherNonCurrentLiabilities": "7200000", "totalNonCurrentLiabilities": "2034300000", "cashAndShortTermInvestments": "652300000", "commonStockSharesOutstanding": "563075693", "intangibleAssetsExcludingGoodwill": "2782000000", "cashAndCashEquivalentsAtCarryingValue": "652300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "427400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-318300000", "operatingCashflow": "729200000", "capitalExpenditures": "225500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-123400000", "cashflowFromInvestment": "-338100000", "stockBasedCompensation": "37200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "36800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "384200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:27.378492+00:00", "is_restated": false, "income_statement": { "revenue": 5183300000, "cost_of_revenue": 2311500000, "gross_profit": 2871800000, "ebit": 380000000, "ebitda": 653800000, "pretax_income": 161200000, "tax_provision": 82800000, "net_income": 72600000, "net_income_to_common": 72600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 345400000, "total_current_assets": 2399300000, "total_assets": 8336300000, "short_term_debt": 253400000, "long_term_debt": 790800000, "total_debt": 1044200000, "total_liabilities": 3327900000, "total_equity": 4999300000, "shares_outstanding": 501745000, "goodwill_and_intangibles": 4717800000 }, "cash_flow": { "operating_cash_flow": 424700000, "capital_expenditure": 241700000, "free_cash_flow": 666400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 218174, "ticker_id": 255, "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:27.378492+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "380000000", "ebitda": "653800000", "netIncome": "72600000", "grossProfit": "2871800000", "depreciation": "None", "totalRevenue": "5183300000", "costOfRevenue": "2311500000", "interestIncome": "8800000", "incomeBeforeTax": "161200000", "interestExpense": "230800000", "operatingIncome": "470800000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "82800000", "reportedCurrency": "USD", "netInterestIncome": "-222500000", "nonInterestIncome": "None", "operatingExpenses": "2401000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2311500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "273800000", "sellingGeneralAndAdministrative": "2430400000", "netIncomeFromContinuingOperations": "78400000" }, "balance": { "goodwill": "2127700000", "inventory": "1223300000", "commonStock": "18400000", "currentDebt": "None", "investments": "None", "totalAssets": "8336300000", "longTermDebt": "790800000", "shortTermDebt": "253400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2590100000", "reportedCurrency": "USD", "retainedEarnings": "-984900000", "totalLiabilities": "3327900000", "otherCurrentAssets": "83900000", "totalCurrentAssets": "2399300000", "currentLongTermDebt": "136500000", "longTermInvestments": "16800000", "shortTermInvestments": "None", "currentNetReceivables": "746700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5937000000", "currentAccountsPayable": "549000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1073800000", "shortLongTermDebtTotal": "1483200000", "totalShareholderEquity": "4999300000", "capitalLeaseObligations": "555900000", "otherCurrentLiabilities": "667300000", "totalCurrentLiabilities": "1554400000", "otherNonCurrentLiabilities": "15500000", "totalNonCurrentLiabilities": "1773500000", "cashAndShortTermInvestments": "345400000", "commonStockSharesOutstanding": "501745000", "intangibleAssetsExcludingGoodwill": "2590100000", "cashAndCashEquivalentsAtCarryingValue": "345400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-172400000", "operatingCashflow": "424700000", "capitalExpenditures": "241700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-266000000", "cashflowFromInvestment": "-268300000", "stockBasedCompensation": "19500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2573500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "273800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5183300000, "cost_of_revenue": 2311500000, "gross_profit": 2871800000, "research_and_development": null, "selling_general_admin": 2430400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 380000000, "depreciation_amortisation": 273800000, "ebitda": 653800000, "interest_expense": 230800000, "interest_income": null, "other_non_operating": null, "pretax_income": 161200000, "tax_provision": 82800000, "effective_tax_rate": null, "net_income": 72600000, "net_income_continuing_ops": 78400000, "net_income_to_common": 72600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 345400000, "short_term_investments": null, "net_receivables": 746700000, "inventory": 1223300000, "other_current_assets": null, "total_current_assets": 2399300000, "net_ppe": null, "goodwill": 2127700000, "intangible_assets": 2590100000, "goodwill_and_intangibles": 4717800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5937000000, "total_assets": 8336300000, "short_term_debt": 253400000, "accounts_payable": 549000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1554400000, "long_term_debt": 790800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1773500000, "total_liabilities": 3327900000, "total_debt": 1044200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -984900000, "total_equity": 4999300000, "shares_outstanding": 501745000, "operating_cash_flow": 424700000, "stock_based_compensation": 19500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 241700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -268300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -266000000, "free_cash_flow": 666400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "380000000", "ebitda": "653800000", "netIncome": "72600000", "grossProfit": "2871800000", "depreciation": "None", "totalRevenue": "5183300000", "costOfRevenue": "2311500000", "interestIncome": "8800000", "incomeBeforeTax": "161200000", "interestExpense": "230800000", "operatingIncome": "470800000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "82800000", "reportedCurrency": "USD", "netInterestIncome": "-222500000", "nonInterestIncome": "None", "operatingExpenses": "2401000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2311500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "273800000", "sellingGeneralAndAdministrative": "2430400000", "netIncomeFromContinuingOperations": "78400000" }, "balance": { "goodwill": "2127700000", "inventory": "1223300000", "commonStock": "18400000", "currentDebt": "None", "investments": "None", "totalAssets": "8336300000", "longTermDebt": "790800000", "shortTermDebt": "253400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2590100000", "reportedCurrency": "USD", "retainedEarnings": "-984900000", "totalLiabilities": "3327900000", "otherCurrentAssets": "83900000", "totalCurrentAssets": "2399300000", "currentLongTermDebt": "136500000", "longTermInvestments": "16800000", "shortTermInvestments": "None", "currentNetReceivables": "746700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5937000000", "currentAccountsPayable": "549000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1073800000", "shortLongTermDebtTotal": "1483200000", "totalShareholderEquity": "4999300000", "capitalLeaseObligations": "555900000", "otherCurrentLiabilities": "667300000", "totalCurrentLiabilities": "1554400000", "otherNonCurrentLiabilities": "15500000", "totalNonCurrentLiabilities": "1773500000", "cashAndShortTermInvestments": "345400000", "commonStockSharesOutstanding": "501745000", "intangibleAssetsExcludingGoodwill": "2590100000", "cashAndCashEquivalentsAtCarryingValue": "345400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-172400000", "operatingCashflow": "424700000", "capitalExpenditures": "241700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-266000000", "cashflowFromInvestment": "-268300000", "stockBasedCompensation": "19500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2573500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "273800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:27.378492+00:00", "is_restated": false, "income_statement": { "revenue": 4400400000, "cost_of_revenue": 2092300000, "gross_profit": 2308100000, "ebit": 297100000, "ebitda": 518000000, "pretax_income": -104600000, "tax_provision": 104200000, "net_income": -208600000, "net_income_to_common": -208600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 483400000, "total_current_assets": 2351700000, "total_assets": 8373800000, "short_term_debt": 470400000, "long_term_debt": 5940400000, "total_debt": 6410800000, "total_liabilities": 8530600000, "total_equity": -160200000, "shares_outstanding": 489499607, "goodwill_and_intangibles": 5018700000 }, "cash_flow": { "operating_cash_flow": 199000000, "capital_expenditure": 139100000, "free_cash_flow": 338100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 218179, "ticker_id": 255, "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:27.378492+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "297100000", "ebitda": "518000000", "netIncome": "-208600000", "grossProfit": "2308100000", "depreciation": "None", "totalRevenue": "4400400000", "costOfRevenue": "2092300000", "interestIncome": "10500000", "incomeBeforeTax": "-104600000", "interestExpense": "401700000", "operatingIncome": "302500000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "104200000", "reportedCurrency": "USD", "netInterestIncome": "-399300000", "nonInterestIncome": "None", "operatingExpenses": "2005600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2092300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "220900000", "sellingGeneralAndAdministrative": "600800000", "netIncomeFromContinuingOperations": "-208800000" }, "balance": { "goodwill": "2270000000", "inventory": "1099600000", "commonStock": "642200000", "currentDebt": "None", "investments": "None", "totalAssets": "8373800000", "longTermDebt": "5940400000", "shortTermDebt": "470400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2748700000", "reportedCurrency": "USD", "retainedEarnings": "-1057500000", "totalLiabilities": "8530600000", "otherCurrentAssets": "51700000", "totalCurrentAssets": "2351700000", "currentLongTermDebt": "381000000", "longTermInvestments": "9200000", "shortTermInvestments": "None", "currentNetReceivables": "717000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6022100000", "currentAccountsPayable": "426500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "759000000", "shortLongTermDebtTotal": "6661200000", "totalShareholderEquity": "-160200000", "capitalLeaseObligations": "339800000", "otherCurrentLiabilities": "554240977", "totalCurrentLiabilities": "1573900000", "otherNonCurrentLiabilities": "29400000", "totalNonCurrentLiabilities": "6956700000", "cashAndShortTermInvestments": "483400000", "commonStockSharesOutstanding": "489499607", "intangibleAssetsExcludingGoodwill": "2748700000", "cashAndCashEquivalentsAtCarryingValue": "483400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-208600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-175100000", "operatingCashflow": "199000000", "capitalExpenditures": "139100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35000000", "cashflowFromInvestment": "-154800000", "stockBasedCompensation": "10700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "220900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4400400000, "cost_of_revenue": 2092300000, "gross_profit": 2308100000, "research_and_development": null, "selling_general_admin": 600800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 297100000, "depreciation_amortisation": 220900000, "ebitda": 518000000, "interest_expense": 401700000, "interest_income": null, "other_non_operating": null, "pretax_income": -104600000, "tax_provision": 104200000, "effective_tax_rate": null, "net_income": -208600000, "net_income_continuing_ops": -208800000, "net_income_to_common": -208600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 483400000, "short_term_investments": null, "net_receivables": 717000000, "inventory": 1099600000, "other_current_assets": null, "total_current_assets": 2351700000, "net_ppe": null, "goodwill": 2270000000, "intangible_assets": 2748700000, "goodwill_and_intangibles": 5018700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6022100000, "total_assets": 8373800000, "short_term_debt": 470400000, "accounts_payable": 426500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1573900000, "long_term_debt": 5940400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6956700000, "total_liabilities": 8530600000, "total_debt": 6410800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1057500000, "total_equity": -160200000, "shares_outstanding": 489499607, "operating_cash_flow": 199000000, "stock_based_compensation": 10700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 139100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -154800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 35000000, "free_cash_flow": 338100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "297100000", "ebitda": "518000000", "netIncome": "-208600000", "grossProfit": "2308100000", "depreciation": "None", "totalRevenue": "4400400000", "costOfRevenue": "2092300000", "interestIncome": "10500000", "incomeBeforeTax": "-104600000", "interestExpense": "401700000", "operatingIncome": "302500000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "104200000", "reportedCurrency": "USD", "netInterestIncome": "-399300000", "nonInterestIncome": "None", "operatingExpenses": "2005600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2092300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "220900000", "sellingGeneralAndAdministrative": "600800000", "netIncomeFromContinuingOperations": "-208800000" }, "balance": { "goodwill": "2270000000", "inventory": "1099600000", "commonStock": "642200000", "currentDebt": "None", "investments": "None", "totalAssets": "8373800000", "longTermDebt": "5940400000", "shortTermDebt": "470400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2748700000", "reportedCurrency": "USD", "retainedEarnings": "-1057500000", "totalLiabilities": "8530600000", "otherCurrentAssets": "51700000", "totalCurrentAssets": "2351700000", "currentLongTermDebt": "381000000", "longTermInvestments": "9200000", "shortTermInvestments": "None", "currentNetReceivables": "717000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6022100000", "currentAccountsPayable": "426500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "759000000", "shortLongTermDebtTotal": "6661200000", "totalShareholderEquity": "-160200000", "capitalLeaseObligations": "339800000", "otherCurrentLiabilities": "554240977", "totalCurrentLiabilities": "1573900000", "otherNonCurrentLiabilities": "29400000", "totalNonCurrentLiabilities": "6956700000", "cashAndShortTermInvestments": "483400000", "commonStockSharesOutstanding": "489499607", "intangibleAssetsExcludingGoodwill": "2748700000", "cashAndCashEquivalentsAtCarryingValue": "483400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-208600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-175100000", "operatingCashflow": "199000000", "capitalExpenditures": "139100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35000000", "cashflowFromInvestment": "-154800000", "stockBasedCompensation": "10700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "220900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:27.378492+00:00", "is_restated": false, "income_statement": { "revenue": 3571200000, "cost_of_revenue": 1785200000, "gross_profit": 1786000000, "ebit": 61300000, "ebitda": 258300000, "pretax_income": -182600000, "tax_provision": 48300000, "net_income": -252700000, "net_income_to_common": -252700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 402000000, "total_current_assets": 2172700000, "total_assets": 7397610681, "short_term_debt": 271800000, "long_term_debt": 5831200000, "total_debt": 6103000000, "total_liabilities": 7466854064, "total_equity": -69243382, "shares_outstanding": 489499607, "goodwill_and_intangibles": 4998400000 }, "cash_flow": { "operating_cash_flow": -91700000, "capital_expenditure": 87600000, "free_cash_flow": -4100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 218184, "ticker_id": 255, "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:27.378492+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61300000", "ebitda": "258300000", "netIncome": "-252700000", "grossProfit": "1786000000", "depreciation": "None", "totalRevenue": "3571200000", "costOfRevenue": "1785200000", "interestIncome": "9500000", "incomeBeforeTax": "-182600000", "interestExpense": "248900000", "operatingIncome": "50600000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "48300000", "reportedCurrency": "USD", "netInterestIncome": "-246200000", "nonInterestIncome": "None", "operatingExpenses": "1735400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1785200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "197000000", "sellingGeneralAndAdministrative": "415100000", "netIncomeFromContinuingOperations": "-230900000" }, "balance": { "goodwill": "2242400000", "inventory": "855001171", "commonStock": "601733427", "currentDebt": "None", "investments": "None", "totalAssets": "7397610681", "longTermDebt": "5831200000", "shortTermDebt": "271800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "2756000000", "reportedCurrency": "USD", "retainedEarnings": "-805621925", "totalLiabilities": "7466854064", "otherCurrentAssets": "157798829", "totalCurrentAssets": "2172700000", "currentLongTermDebt": "208300000", "longTermInvestments": "8900000", "shortTermInvestments": "None", "currentNetReceivables": "757900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5361817755", "currentAccountsPayable": "435600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "545500000", "shortLongTermDebtTotal": "6236000000", "totalShareholderEquity": "-69243382", "capitalLeaseObligations": "196500000", "otherCurrentLiabilities": "487683510", "totalCurrentLiabilities": "1279400000", "otherNonCurrentLiabilities": "11900000", "totalNonCurrentLiabilities": "6689600000", "cashAndShortTermInvestments": "402000000", "commonStockSharesOutstanding": "489499607", "intangibleAssetsExcludingGoodwill": "2756000000", "cashAndCashEquivalentsAtCarryingValue": "402000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-230900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "-355200000", "operatingCashflow": "-91700000", "capitalExpenditures": "87600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "81100000", "cashflowFromInvestment": "-118600000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "194300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3571200000, "cost_of_revenue": 1785200000, "gross_profit": 1786000000, "research_and_development": null, "selling_general_admin": 415100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61300000, "depreciation_amortisation": 197000000, "ebitda": 258300000, "interest_expense": 248900000, "interest_income": null, "other_non_operating": null, "pretax_income": -182600000, "tax_provision": 48300000, "effective_tax_rate": null, "net_income": -252700000, "net_income_continuing_ops": -230900000, "net_income_to_common": -252700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 402000000, "short_term_investments": null, "net_receivables": 757900000, "inventory": 855001171, "other_current_assets": null, "total_current_assets": 2172700000, "net_ppe": null, "goodwill": 2242400000, "intangible_assets": 2756000000, "goodwill_and_intangibles": 4998400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5361817755, "total_assets": 7397610681, "short_term_debt": 271800000, "accounts_payable": 435600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1279400000, "long_term_debt": 5831200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6689600000, "total_liabilities": 7466854064, "total_debt": 6103000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -805621925, "total_equity": -69243382, "shares_outstanding": 489499607, "operating_cash_flow": -91700000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 87600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -118600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 81100000, "free_cash_flow": -4100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "61300000", "ebitda": "258300000", "netIncome": "-252700000", "grossProfit": "1786000000", "depreciation": "None", "totalRevenue": "3571200000", "costOfRevenue": "1785200000", "interestIncome": "9500000", "incomeBeforeTax": "-182600000", "interestExpense": "248900000", "operatingIncome": "50600000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "48300000", "reportedCurrency": "USD", "netInterestIncome": "-246200000", "nonInterestIncome": "None", "operatingExpenses": "1735400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1785200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "197000000", "sellingGeneralAndAdministrative": "415100000", "netIncomeFromContinuingOperations": "-230900000" }, "balance": { "goodwill": "2242400000", "inventory": "855001171", "commonStock": "601733427", "currentDebt": "None", "investments": "None", "totalAssets": "7397610681", "longTermDebt": "5831200000", "shortTermDebt": "271800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "2756000000", "reportedCurrency": "USD", "retainedEarnings": "-805621925", "totalLiabilities": "7466854064", "otherCurrentAssets": "157798829", "totalCurrentAssets": "2172700000", "currentLongTermDebt": "208300000", "longTermInvestments": "8900000", "shortTermInvestments": "None", "currentNetReceivables": "757900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5361817755", "currentAccountsPayable": "435600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "545500000", "shortLongTermDebtTotal": "6236000000", "totalShareholderEquity": "-69243382", "capitalLeaseObligations": "196500000", "otherCurrentLiabilities": "487683510", "totalCurrentLiabilities": "1279400000", "otherNonCurrentLiabilities": "11900000", "totalNonCurrentLiabilities": "6689600000", "cashAndShortTermInvestments": "402000000", "commonStockSharesOutstanding": "489499607", "intangibleAssetsExcludingGoodwill": "2756000000", "cashAndCashEquivalentsAtCarryingValue": "402000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-230900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "-355200000", "operatingCashflow": "-91700000", "capitalExpenditures": "87600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "81100000", "cashflowFromInvestment": "-118600000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "194300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:27.378492+00:00", "is_restated": false, "income_statement": { "revenue": 3066500000, "cost_of_revenue": 1560900000, "gross_profit": 1505600000, "ebit": 175500000, "ebitda": 381600000, "pretax_income": -89800000, "tax_provision": 34700000, "net_income": -126300000, "net_income_to_common": -126300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 566700000, "total_current_assets": 1892300000, "total_assets": 6990942666, "short_term_debt": 101300000, "long_term_debt": 6036000000, "total_debt": 6137300000, "total_liabilities": 6957527259, "total_equity": 33415406, "shares_outstanding": 489499607, "goodwill_and_intangibles": 5350700000 }, "cash_flow": { "operating_cash_flow": 268000000, "capital_expenditure": 65900000, "free_cash_flow": 333900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 218185, "ticker_id": 255, "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:27.378492+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "175500000", "ebitda": "381600000", "netIncome": "-126300000", "grossProfit": "1505600000", "depreciation": "None", "totalRevenue": "3066500000", "costOfRevenue": "1560900000", "interestIncome": "1600000", "incomeBeforeTax": "-89800000", "interestExpense": "278600000", "operatingIncome": "186900000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "34700000", "reportedCurrency": "USD", "netInterestIncome": "-277300000", "nonInterestIncome": "None", "operatingExpenses": "1318700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1560900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "206100000", "sellingGeneralAndAdministrative": "364400000", "netIncomeFromContinuingOperations": "-124500000" }, "balance": { "goodwill": "2480300000", "inventory": "512486809", "commonStock": "563137530", "currentDebt": "None", "investments": "None", "totalAssets": "6990942666", "longTermDebt": "6036000000", "shortTermDebt": "101300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "2870400000", "reportedCurrency": "USD", "retainedEarnings": "-524270137", "totalLiabilities": "6957527259", "otherCurrentAssets": "183413191", "totalCurrentAssets": "1892300000", "currentLongTermDebt": "34800000", "longTermInvestments": "300000", "shortTermInvestments": "None", "currentNetReceivables": "629700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5326943369", "currentAccountsPayable": "320200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6295500000", "totalShareholderEquity": "33415406", "capitalLeaseObligations": "224700000", "otherCurrentLiabilities": "436558601", "totalCurrentLiabilities": "947200000", "otherNonCurrentLiabilities": "13600000", "totalNonCurrentLiabilities": "6964900000", "cashAndShortTermInvestments": "566700000", "commonStockSharesOutstanding": "489499607", "intangibleAssetsExcludingGoodwill": "2870400000", "cashAndCashEquivalentsAtCarryingValue": "566700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-124500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "-50900000", "operatingCashflow": "268000000", "capitalExpenditures": "65900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-369700000", "cashflowFromInvestment": "295400000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "195700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3066500000, "cost_of_revenue": 1560900000, "gross_profit": 1505600000, "research_and_development": null, "selling_general_admin": 364400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 175500000, "depreciation_amortisation": 206100000, "ebitda": 381600000, "interest_expense": 278600000, "interest_income": null, "other_non_operating": null, "pretax_income": -89800000, "tax_provision": 34700000, "effective_tax_rate": null, "net_income": -126300000, "net_income_continuing_ops": -124500000, "net_income_to_common": -126300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 566700000, "short_term_investments": null, "net_receivables": 629700000, "inventory": 512486809, "other_current_assets": null, "total_current_assets": 1892300000, "net_ppe": null, "goodwill": 2480300000, "intangible_assets": 2870400000, "goodwill_and_intangibles": 5350700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5326943369, "total_assets": 6990942666, "short_term_debt": 101300000, "accounts_payable": 320200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 947200000, "long_term_debt": 6036000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6964900000, "total_liabilities": 6957527259, "total_debt": 6137300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -524270137, "total_equity": 33415406, "shares_outstanding": 489499607, "operating_cash_flow": 268000000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 295400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -369700000, "free_cash_flow": 333900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "175500000", "ebitda": "381600000", "netIncome": "-126300000", "grossProfit": "1505600000", "depreciation": "None", "totalRevenue": "3066500000", "costOfRevenue": "1560900000", "interestIncome": "1600000", "incomeBeforeTax": "-89800000", "interestExpense": "278600000", "operatingIncome": "186900000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "34700000", "reportedCurrency": "USD", "netInterestIncome": "-277300000", "nonInterestIncome": "None", "operatingExpenses": "1318700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1560900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "206100000", "sellingGeneralAndAdministrative": "364400000", "netIncomeFromContinuingOperations": "-124500000" }, "balance": { "goodwill": "2480300000", "inventory": "512486809", "commonStock": "563137530", "currentDebt": "None", "investments": "None", "totalAssets": "6990942666", "longTermDebt": "6036000000", "shortTermDebt": "101300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "2870400000", "reportedCurrency": "USD", "retainedEarnings": "-524270137", "totalLiabilities": "6957527259", "otherCurrentAssets": "183413191", "totalCurrentAssets": "1892300000", "currentLongTermDebt": "34800000", "longTermInvestments": "300000", "shortTermInvestments": "None", "currentNetReceivables": "629700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5326943369", "currentAccountsPayable": "320200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6295500000", "totalShareholderEquity": "33415406", "capitalLeaseObligations": "224700000", "otherCurrentLiabilities": "436558601", "totalCurrentLiabilities": "947200000", "otherNonCurrentLiabilities": "13600000", "totalNonCurrentLiabilities": "6964900000", "cashAndShortTermInvestments": "566700000", "commonStockSharesOutstanding": "489499607", "intangibleAssetsExcludingGoodwill": "2870400000", "cashAndCashEquivalentsAtCarryingValue": "566700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-124500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "-50900000", "operatingCashflow": "268000000", "capitalExpenditures": "65900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-369700000", "cashflowFromInvestment": "295400000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "195700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-09-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:27.378492+00:00", "is_restated": false, "income_statement": { "revenue": 2446300000, "cost_of_revenue": 1297400000, "gross_profit": 1148900000, "ebit": 112600000, "ebitda": 342700000, "pretax_income": -147400000, "tax_provision": 26200000, "net_income": -237200000, "net_income_to_common": -237200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 389500000, "total_current_assets": 2155600000, "total_assets": 8622500000, "short_term_debt": 264200000, "long_term_debt": 6526300000, "total_debt": 6790500000, "total_liabilities": 8775400000, "total_equity": -152900000, "shares_outstanding": 489499607, "goodwill_and_intangibles": 5644500000 }, "cash_flow": { "operating_cash_flow": 297900000, "capital_expenditure": 92100000, "free_cash_flow": 390000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 218186, "ticker_id": 255, "period_end_date": "2020-09-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:27.378492+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "112600000", "ebitda": "342700000", "netIncome": "-237200000", "grossProfit": "1148900000", "depreciation": "None", "totalRevenue": "2446300000", "costOfRevenue": "1297400000", "interestIncome": "1000000", "incomeBeforeTax": "-147400000", "interestExpense": "272400000", "operatingIncome": "125100000", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "26200000", "reportedCurrency": "USD", "netInterestIncome": "-272000000", "nonInterestIncome": "None", "operatingExpenses": "1023800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1297400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "230100000", "sellingGeneralAndAdministrative": "277300000", "netIncomeFromContinuingOperations": "-173600000" }, "balance": { "goodwill": "2561200000", "inventory": "569500000", "commonStock": "640400000", "currentDebt": "None", "investments": "None", "totalAssets": "8622500000", "longTermDebt": "6526300000", "shortTermDebt": "264200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "3083300000", "reportedCurrency": "USD", "retainedEarnings": "-469900000", "totalLiabilities": "8775400000", "otherCurrentAssets": "593700000", "totalCurrentAssets": "2155600000", "currentLongTermDebt": "198200000", "longTermInvestments": "400000", "shortTermInvestments": "None", "currentNetReceivables": "602900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6466900000", "currentAccountsPayable": "293000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6985500000", "totalShareholderEquity": "-152900000", "capitalLeaseObligations": "261000000", "otherCurrentLiabilities": "485600000", "totalCurrentLiabilities": "1159900000", "otherNonCurrentLiabilities": "25700000", "totalNonCurrentLiabilities": "7615500000", "cashAndShortTermInvestments": "389500000", "commonStockSharesOutstanding": "489499607", "intangibleAssetsExcludingGoodwill": "3083300000", "cashAndCashEquivalentsAtCarryingValue": "389500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-173600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "USD", "changeInInventory": "43800000", "operatingCashflow": "297900000", "capitalExpenditures": "92100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165300000", "cashflowFromInvestment": "-106700000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "179900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2446300000, "cost_of_revenue": 1297400000, "gross_profit": 1148900000, "research_and_development": null, "selling_general_admin": 277300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 112600000, "depreciation_amortisation": 230100000, "ebitda": 342700000, "interest_expense": 272400000, "interest_income": null, "other_non_operating": null, "pretax_income": -147400000, "tax_provision": 26200000, "effective_tax_rate": null, "net_income": -237200000, "net_income_continuing_ops": -173600000, "net_income_to_common": -237200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 389500000, "short_term_investments": null, "net_receivables": 602900000, "inventory": 569500000, "other_current_assets": null, "total_current_assets": 2155600000, "net_ppe": null, "goodwill": 2561200000, "intangible_assets": 3083300000, "goodwill_and_intangibles": 5644500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6466900000, "total_assets": 8622500000, "short_term_debt": 264200000, "accounts_payable": 293000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1159900000, "long_term_debt": 6526300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7615500000, "total_liabilities": 8775400000, "total_debt": 6790500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -469900000, "total_equity": -152900000, "shares_outstanding": 489499607, "operating_cash_flow": 297900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 92100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -106700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -165300000, "free_cash_flow": 390000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "112600000", "ebitda": "342700000", "netIncome": "-237200000", "grossProfit": "1148900000", "depreciation": "None", "totalRevenue": "2446300000", "costOfRevenue": "1297400000", "interestIncome": "1000000", "incomeBeforeTax": "-147400000", "interestExpense": "272400000", "operatingIncome": "125100000", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "26200000", "reportedCurrency": "USD", "netInterestIncome": "-272000000", "nonInterestIncome": "None", "operatingExpenses": "1023800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1297400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "230100000", "sellingGeneralAndAdministrative": "277300000", "netIncomeFromContinuingOperations": "-173600000" }, "balance": { "goodwill": "2561200000", "inventory": "569500000", "commonStock": "640400000", "currentDebt": "None", "investments": "None", "totalAssets": "8622500000", "longTermDebt": "6526300000", "shortTermDebt": "264200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "3083300000", "reportedCurrency": "USD", "retainedEarnings": "-469900000", "totalLiabilities": "8775400000", "otherCurrentAssets": "593700000", "totalCurrentAssets": "2155600000", "currentLongTermDebt": "198200000", "longTermInvestments": "400000", "shortTermInvestments": "None", "currentNetReceivables": "602900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6466900000", "currentAccountsPayable": "293000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6985500000", "totalShareholderEquity": "-152900000", "capitalLeaseObligations": "261000000", "otherCurrentLiabilities": "485600000", "totalCurrentLiabilities": "1159900000", "otherNonCurrentLiabilities": "25700000", "totalNonCurrentLiabilities": "7615500000", "cashAndShortTermInvestments": "389500000", "commonStockSharesOutstanding": "489499607", "intangibleAssetsExcludingGoodwill": "3083300000", "cashAndCashEquivalentsAtCarryingValue": "389500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-173600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "USD", "changeInInventory": "43800000", "operatingCashflow": "297900000", "capitalExpenditures": "92100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165300000", "cashflowFromInvestment": "-106700000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "179900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:27.378492+00:00", "is_restated": false, "income_statement": { "revenue": 1945500000, "cost_of_revenue": 780100000, "gross_profit": 1165400000, "ebit": 313300000, "ebitda": 415900000, "pretax_income": 240600000, "tax_provision": 70500000, "net_income": 164600000, "net_income_to_common": 164600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 683700000, "total_current_assets": 3318300000, "total_assets": 10010600000, "short_term_debt": 309900000, "long_term_debt": null, "total_debt": 309900000, "total_liabilities": 3255000000, "total_equity": 6744200000, "shares_outstanding": 572238255, "goodwill_and_intangibles": 5031900000 }, "cash_flow": { "operating_cash_flow": 171500000, "capital_expenditure": 77600000, "free_cash_flow": 249100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 218166, "ticker_id": 255, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:27.378492+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "313300000", "ebitda": "415900000", "netIncome": "164600000", "grossProfit": "1165400000", "depreciation": "None", "totalRevenue": "1945500000", "costOfRevenue": "780100000", "interestIncome": "2700000", "incomeBeforeTax": "240600000", "interestExpense": "24900000", "operatingIncome": "313300000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "70500000", "reportedCurrency": "USD", "netInterestIncome": "-22200000", "nonInterestIncome": "None", "operatingExpenses": "852100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "780100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102600000", "sellingGeneralAndAdministrative": "856200000", "netIncomeFromContinuingOperations": "170100000" }, "balance": { "goodwill": "2296100000", "inventory": "1687900000", "commonStock": "19400000", "currentDebt": "None", "investments": "None", "totalAssets": "10010600000", "longTermDebt": "None", "shortTermDebt": "309900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2735800000", "reportedCurrency": "USD", "retainedEarnings": "-135800000", "totalLiabilities": "3255000000", "otherCurrentAssets": "222800000", "totalCurrentAssets": "3318300000", "currentLongTermDebt": "144900000", "longTermInvestments": "75300000", "shortTermInvestments": "None", "currentNetReceivables": "723900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6692300000", "currentAccountsPayable": "672600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1001000000", "totalShareholderEquity": "6744200000", "capitalLeaseObligations": "856100000", "otherCurrentLiabilities": "1011500000", "totalCurrentLiabilities": "1994000000", "otherNonCurrentLiabilities": "4500000", "totalNonCurrentLiabilities": "1261000000", "cashAndShortTermInvestments": "683700000", "commonStockSharesOutstanding": "572238255", "intangibleAssetsExcludingGoodwill": "2735800000", "cashAndCashEquivalentsAtCarryingValue": "683700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "164600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-79100000", "operatingCashflow": "171500000", "capitalExpenditures": "77600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47300000", "cashflowFromInvestment": "-89300000", "stockBasedCompensation": "12700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1945500000, "cost_of_revenue": 780100000, "gross_profit": 1165400000, "research_and_development": null, "selling_general_admin": 856200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 313300000, "depreciation_amortisation": 102600000, "ebitda": 415900000, "interest_expense": 24900000, "interest_income": null, "other_non_operating": null, "pretax_income": 240600000, "tax_provision": 70500000, "effective_tax_rate": null, "net_income": 164600000, "net_income_continuing_ops": 170100000, "net_income_to_common": 164600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 683700000, "short_term_investments": null, "net_receivables": 723900000, "inventory": 1687900000, "other_current_assets": null, "total_current_assets": 3318300000, "net_ppe": null, "goodwill": 2296100000, "intangible_assets": 2735800000, "goodwill_and_intangibles": 5031900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6692300000, "total_assets": 10010600000, "short_term_debt": 309900000, "accounts_payable": 672600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1994000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1261000000, "total_liabilities": 3255000000, "total_debt": 309900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -135800000, "total_equity": 6744200000, "shares_outstanding": 572238255, "operating_cash_flow": 171500000, "stock_based_compensation": 12700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -89300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -47300000, "free_cash_flow": 249100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "313300000", "ebitda": "415900000", "netIncome": "164600000", "grossProfit": "1165400000", "depreciation": "None", "totalRevenue": "1945500000", "costOfRevenue": "780100000", "interestIncome": "2700000", "incomeBeforeTax": "240600000", "interestExpense": "24900000", "operatingIncome": "313300000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "70500000", "reportedCurrency": "USD", "netInterestIncome": "-22200000", "nonInterestIncome": "None", "operatingExpenses": "852100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "780100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102600000", "sellingGeneralAndAdministrative": "856200000", "netIncomeFromContinuingOperations": "170100000" }, "balance": { "goodwill": "2296100000", "inventory": "1687900000", "commonStock": "19400000", "currentDebt": "None", "investments": "None", "totalAssets": "10010600000", "longTermDebt": "None", "shortTermDebt": "309900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2735800000", "reportedCurrency": "USD", "retainedEarnings": "-135800000", "totalLiabilities": "3255000000", "otherCurrentAssets": "222800000", "totalCurrentAssets": "3318300000", "currentLongTermDebt": "144900000", "longTermInvestments": "75300000", "shortTermInvestments": "None", "currentNetReceivables": "723900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6692300000", "currentAccountsPayable": "672600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1001000000", "totalShareholderEquity": "6744200000", "capitalLeaseObligations": "856100000", "otherCurrentLiabilities": "1011500000", "totalCurrentLiabilities": "1994000000", "otherNonCurrentLiabilities": "4500000", "totalNonCurrentLiabilities": "1261000000", "cashAndShortTermInvestments": "683700000", "commonStockSharesOutstanding": "572238255", "intangibleAssetsExcludingGoodwill": "2735800000", "cashAndCashEquivalentsAtCarryingValue": "683700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "164600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-79100000", "operatingCashflow": "171500000", "capitalExpenditures": "77600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47300000", "cashflowFromInvestment": "-89300000", "stockBasedCompensation": "12700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:27.378492+00:00", "is_restated": false, "income_statement": { "revenue": 2101100000, "cost_of_revenue": 889000000, "gross_profit": 1212100000, "ebit": 227500000, "ebitda": 333800000, "pretax_income": 207400000, "tax_provision": 73900000, "net_income": 131500000, "net_income_to_common": 131500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 652300000, "total_current_assets": 3304000000, "total_assets": 10064400000, "short_term_debt": 299900000, "long_term_debt": 792300000, "total_debt": 1092200000, "total_liabilities": 4243500000, "total_equity": 5802000000, "shares_outstanding": 563689476, "goodwill_and_intangibles": 5120300000 }, "cash_flow": { "operating_cash_flow": 624800000, "capital_expenditure": 76700000, "free_cash_flow": 701500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 218167, "ticker_id": 255, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:27.378492+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "227500000", "ebitda": "333800000", "netIncome": "131500000", "grossProfit": "1212100000", "depreciation": "None", "totalRevenue": "2101100000", "costOfRevenue": "889000000", "interestIncome": "2000000", "incomeBeforeTax": "207400000", "interestExpense": "20100000", "operatingIncome": "223800000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "73900000", "reportedCurrency": "USD", "netInterestIncome": "-23400000", "nonInterestIncome": "None", "operatingExpenses": "988300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "889000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106300000", "sellingGeneralAndAdministrative": "988300000", "netIncomeFromContinuingOperations": "133500000" }, "balance": { "goodwill": "2338300000", "inventory": "1622100000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "10064400000", "longTermDebt": "792300000", "shortTermDebt": "299900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2782000000", "reportedCurrency": "USD", "retainedEarnings": "-213600000", "totalLiabilities": "4243500000", "otherCurrentAssets": "200000000", "totalCurrentAssets": "3304000000", "currentLongTermDebt": "142800000", "longTermInvestments": "68700000", "shortTermInvestments": "None", "currentNetReceivables": "829600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6760400000", "currentAccountsPayable": "769800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1461200000", "shortLongTermDebtTotal": "2414000000", "totalShareholderEquity": "5802000000", "capitalLeaseObligations": "818000000", "otherCurrentLiabilities": "1139500000", "totalCurrentLiabilities": "2209200000", "otherNonCurrentLiabilities": "7200000", "totalNonCurrentLiabilities": "2034300000", "cashAndShortTermInvestments": "652300000", "commonStockSharesOutstanding": "563689476", "intangibleAssetsExcludingGoodwill": "2782000000", "cashAndCashEquivalentsAtCarryingValue": "652300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "92200000", "operatingCashflow": "624800000", "capitalExpenditures": "76700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-237700000", "cashflowFromInvestment": "-94800000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "36800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2101100000, "cost_of_revenue": 889000000, "gross_profit": 1212100000, "research_and_development": null, "selling_general_admin": 988300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 227500000, "depreciation_amortisation": 106300000, "ebitda": 333800000, "interest_expense": 20100000, "interest_income": null, "other_non_operating": null, "pretax_income": 207400000, "tax_provision": 73900000, "effective_tax_rate": null, "net_income": 131500000, "net_income_continuing_ops": 133500000, "net_income_to_common": 131500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 652300000, "short_term_investments": null, "net_receivables": 829600000, "inventory": 1622100000, "other_current_assets": null, "total_current_assets": 3304000000, "net_ppe": null, "goodwill": 2338300000, "intangible_assets": 2782000000, "goodwill_and_intangibles": 5120300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6760400000, "total_assets": 10064400000, "short_term_debt": 299900000, "accounts_payable": 769800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2209200000, "long_term_debt": 792300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2034300000, "total_liabilities": 4243500000, "total_debt": 1092200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -213600000, "total_equity": 5802000000, "shares_outstanding": 563689476, "operating_cash_flow": 624800000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -94800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -237700000, "free_cash_flow": 701500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "227500000", "ebitda": "333800000", "netIncome": "131500000", "grossProfit": "1212100000", "depreciation": "None", "totalRevenue": "2101100000", "costOfRevenue": "889000000", "interestIncome": "2000000", "incomeBeforeTax": "207400000", "interestExpense": "20100000", "operatingIncome": "223800000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "73900000", "reportedCurrency": "USD", "netInterestIncome": "-23400000", "nonInterestIncome": "None", "operatingExpenses": "988300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "889000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106300000", "sellingGeneralAndAdministrative": "988300000", "netIncomeFromContinuingOperations": "133500000" }, "balance": { "goodwill": "2338300000", "inventory": "1622100000", "commonStock": "18600000", "currentDebt": "None", "investments": "None", "totalAssets": "10064400000", "longTermDebt": "792300000", "shortTermDebt": "299900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2782000000", "reportedCurrency": "USD", "retainedEarnings": "-213600000", "totalLiabilities": "4243500000", "otherCurrentAssets": "200000000", "totalCurrentAssets": "3304000000", "currentLongTermDebt": "142800000", "longTermInvestments": "68700000", "shortTermInvestments": "None", "currentNetReceivables": "829600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6760400000", "currentAccountsPayable": "769800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1461200000", "shortLongTermDebtTotal": "2414000000", "totalShareholderEquity": "5802000000", "capitalLeaseObligations": "818000000", "otherCurrentLiabilities": "1139500000", "totalCurrentLiabilities": "2209200000", "otherNonCurrentLiabilities": "7200000", "totalNonCurrentLiabilities": "2034300000", "cashAndShortTermInvestments": "652300000", "commonStockSharesOutstanding": "563689476", "intangibleAssetsExcludingGoodwill": "2782000000", "cashAndCashEquivalentsAtCarryingValue": "652300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "92200000", "operatingCashflow": "624800000", "capitalExpenditures": "76700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-237700000", "cashflowFromInvestment": "-94800000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "36800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:27.378492+00:00", "is_restated": false, "income_statement": { "revenue": 1756300000, "cost_of_revenue": 758100000, "gross_profit": 998200000, "ebit": 223300000, "ebitda": 223300000, "pretax_income": 197700000, "tax_provision": 51300000, "net_income": 143100000, "net_income_to_common": 143100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 353300000, "total_current_assets": 3171300000, "total_assets": 9711500000, "short_term_debt": 501100000, "long_term_debt": 791900000, "total_debt": 1293000000, "total_liabilities": 4044700000, "total_equity": 5646700000, "shares_outstanding": 563532523, "goodwill_and_intangibles": 5068600000 }, "cash_flow": { "operating_cash_flow": -2500000, "capital_expenditure": 57100000, "free_cash_flow": 54600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 218168, "ticker_id": 255, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:27.378492+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "223300000", "ebitda": "223300000", "netIncome": "143100000", "grossProfit": "998200000", "depreciation": "None", "totalRevenue": "1756300000", "costOfRevenue": "758100000", "interestIncome": "1500000", "incomeBeforeTax": "197700000", "interestExpense": "25600000", "operatingIncome": "215900000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "51300000", "reportedCurrency": "USD", "netInterestIncome": "-24100000", "nonInterestIncome": "None", "operatingExpenses": "782300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "758100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118800000", "sellingGeneralAndAdministrative": "776600000", "netIncomeFromContinuingOperations": "146400000" }, "balance": { "goodwill": "2315100000", "inventory": "1710400000", "commonStock": "18500000", "currentDebt": "None", "investments": "None", "totalAssets": "9711500000", "longTermDebt": "791900000", "shortTermDebt": "501100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2753500000", "reportedCurrency": "USD", "retainedEarnings": "-339000000", "totalLiabilities": "4044700000", "otherCurrentAssets": "23000000", "totalCurrentAssets": "3171300000", "currentLongTermDebt": "353400000", "longTermInvestments": "67200000", "shortTermInvestments": "None", "currentNetReceivables": "1084600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6540200000", "currentAccountsPayable": "564500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1307900000", "shortLongTermDebtTotal": "1867900000", "totalShareholderEquity": "5646700000", "capitalLeaseObligations": "722600000", "otherCurrentLiabilities": "835700000", "totalCurrentLiabilities": "2098500000", "otherNonCurrentLiabilities": "7500000", "totalNonCurrentLiabilities": "1946199999", "cashAndShortTermInvestments": "353300000", "commonStockSharesOutstanding": "563532523", "intangibleAssetsExcludingGoodwill": "2753500000", "cashAndCashEquivalentsAtCarryingValue": "353300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "143100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-101400000", "operatingCashflow": "-2500000", "capitalExpenditures": "57100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "152000000", "cashflowFromInvestment": "-108100000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1756300000, "cost_of_revenue": 758100000, "gross_profit": 998200000, "research_and_development": null, "selling_general_admin": 776600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 223300000, "depreciation_amortisation": 118800000, "ebitda": 223300000, "interest_expense": 25600000, "interest_income": null, "other_non_operating": null, "pretax_income": 197700000, "tax_provision": 51300000, "effective_tax_rate": null, "net_income": 143100000, "net_income_continuing_ops": 146400000, "net_income_to_common": 143100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 353300000, "short_term_investments": null, "net_receivables": 1084600000, "inventory": 1710400000, "other_current_assets": null, "total_current_assets": 3171300000, "net_ppe": null, "goodwill": 2315100000, "intangible_assets": 2753500000, "goodwill_and_intangibles": 5068600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6540200000, "total_assets": 9711500000, "short_term_debt": 501100000, "accounts_payable": 564500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2098500000, "long_term_debt": 791900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1946199999, "total_liabilities": 4044700000, "total_debt": 1293000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -339000000, "total_equity": 5646700000, "shares_outstanding": 563532523, "operating_cash_flow": -2500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -108100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 152000000, "free_cash_flow": 54600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "223300000", "ebitda": "223300000", "netIncome": "143100000", "grossProfit": "998200000", "depreciation": "None", "totalRevenue": "1756300000", "costOfRevenue": "758100000", "interestIncome": "1500000", "incomeBeforeTax": "197700000", "interestExpense": "25600000", "operatingIncome": "215900000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "51300000", "reportedCurrency": "USD", "netInterestIncome": "-24100000", "nonInterestIncome": "None", "operatingExpenses": "782300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "758100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118800000", "sellingGeneralAndAdministrative": "776600000", "netIncomeFromContinuingOperations": "146400000" }, "balance": { "goodwill": "2315100000", "inventory": "1710400000", "commonStock": "18500000", "currentDebt": "None", "investments": "None", "totalAssets": "9711500000", "longTermDebt": "791900000", "shortTermDebt": "501100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2753500000", "reportedCurrency": "USD", "retainedEarnings": "-339000000", "totalLiabilities": "4044700000", "otherCurrentAssets": "23000000", "totalCurrentAssets": "3171300000", "currentLongTermDebt": "353400000", "longTermInvestments": "67200000", "shortTermInvestments": "None", "currentNetReceivables": "1084600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6540200000", "currentAccountsPayable": "564500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1307900000", "shortLongTermDebtTotal": "1867900000", "totalShareholderEquity": "5646700000", "capitalLeaseObligations": "722600000", "otherCurrentLiabilities": "835700000", "totalCurrentLiabilities": "2098500000", "otherNonCurrentLiabilities": "7500000", "totalNonCurrentLiabilities": "1946199999", "cashAndShortTermInvestments": "353300000", "commonStockSharesOutstanding": "563532523", "intangibleAssetsExcludingGoodwill": "2753500000", "cashAndCashEquivalentsAtCarryingValue": "353300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "143100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-101400000", "operatingCashflow": "-2500000", "capitalExpenditures": "57100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "152000000", "cashflowFromInvestment": "-108100000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:27.378492+00:00", "is_restated": false, "income_statement": { "revenue": 1236300000, "cost_of_revenue": 513400000, "gross_profit": 722900000, "ebit": 51800000, "ebitda": 51800000, "pretax_income": 21800000, "tax_provision": -600000, "net_income": 18200000, "net_income_to_common": 18200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 303400000, "total_current_assets": 2576600000, "total_assets": 9018900000, "short_term_debt": 411000000, "long_term_debt": 791500000, "total_debt": 1202500000, "total_liabilities": 3495100000, "total_equity": 5507000000, "shares_outstanding": 560798983, "goodwill_and_intangibles": 5066000000 }, "cash_flow": { "operating_cash_flow": -56800000, "capital_expenditure": 49100000, "free_cash_flow": -7700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 218170, "ticker_id": 255, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:27.378492+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51800000", "ebitda": "51800000", "netIncome": "18200000", "grossProfit": "722900000", "depreciation": "None", "totalRevenue": "1236300000", "costOfRevenue": "513400000", "interestIncome": "1400000", "incomeBeforeTax": "21800000", "interestExpense": "30000000", "operatingIncome": "43700000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-600000", "reportedCurrency": "USD", "netInterestIncome": "-30500000", "nonInterestIncome": "None", "operatingExpenses": "679200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "513400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81400000", "sellingGeneralAndAdministrative": "697800000", "netIncomeFromContinuingOperations": "22400000" }, "balance": { "goodwill": "2284600000", "inventory": "1597000000", "commonStock": "18500000", "currentDebt": "None", "investments": "None", "totalAssets": "9018900000", "longTermDebt": "791500000", "shortTermDebt": "411000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2781400000", "reportedCurrency": "USD", "retainedEarnings": "-464200000", "totalLiabilities": "3495100000", "otherCurrentAssets": "198200000", "totalCurrentAssets": "2576600000", "currentLongTermDebt": "143200000", "longTermInvestments": "60600000", "shortTermInvestments": "None", "currentNetReceivables": "478000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6442299999", "currentAccountsPayable": "529200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1215500000", "shortLongTermDebtTotal": "1718900000", "totalShareholderEquity": "5507000000", "capitalLeaseObligations": "650300000", "otherCurrentLiabilities": "671800000", "totalCurrentLiabilities": "1612000000", "otherNonCurrentLiabilities": "16400000", "totalNonCurrentLiabilities": "1883100000", "cashAndShortTermInvestments": "303400000", "commonStockSharesOutstanding": "560798983", "intangibleAssetsExcludingGoodwill": "2781400000", "cashAndCashEquivalentsAtCarryingValue": "303400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-282900000", "operatingCashflow": "-56800000", "capitalExpenditures": "49100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10300000", "cashflowFromInvestment": "-66000000", "stockBasedCompensation": "5900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "21100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1236300000, "cost_of_revenue": 513400000, "gross_profit": 722900000, "research_and_development": null, "selling_general_admin": 697800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51800000, "depreciation_amortisation": 81400000, "ebitda": 51800000, "interest_expense": 30000000, "interest_income": null, "other_non_operating": null, "pretax_income": 21800000, "tax_provision": -600000, "effective_tax_rate": null, "net_income": 18200000, "net_income_continuing_ops": 22400000, "net_income_to_common": 18200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 303400000, "short_term_investments": null, "net_receivables": 478000000, "inventory": 1597000000, "other_current_assets": null, "total_current_assets": 2576600000, "net_ppe": null, "goodwill": 2284600000, "intangible_assets": 2781400000, "goodwill_and_intangibles": 5066000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6442299999, "total_assets": 9018900000, "short_term_debt": 411000000, "accounts_payable": 529200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1612000000, "long_term_debt": 791500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1883100000, "total_liabilities": 3495100000, "total_debt": 1202500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -464200000, "total_equity": 5507000000, "shares_outstanding": 560798983, "operating_cash_flow": -56800000, "stock_based_compensation": 5900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10300000, "free_cash_flow": -7700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "51800000", "ebitda": "51800000", "netIncome": "18200000", "grossProfit": "722900000", "depreciation": "None", "totalRevenue": "1236300000", "costOfRevenue": "513400000", "interestIncome": "1400000", "incomeBeforeTax": "21800000", "interestExpense": "30000000", "operatingIncome": "43700000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-600000", "reportedCurrency": "USD", "netInterestIncome": "-30500000", "nonInterestIncome": "None", "operatingExpenses": "679200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "513400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81400000", "sellingGeneralAndAdministrative": "697800000", "netIncomeFromContinuingOperations": "22400000" }, "balance": { "goodwill": "2284600000", "inventory": "1597000000", "commonStock": "18500000", "currentDebt": "None", "investments": "None", "totalAssets": "9018900000", "longTermDebt": "791500000", "shortTermDebt": "411000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2781400000", "reportedCurrency": "USD", "retainedEarnings": "-464200000", "totalLiabilities": "3495100000", "otherCurrentAssets": "198200000", "totalCurrentAssets": "2576600000", "currentLongTermDebt": "143200000", "longTermInvestments": "60600000", "shortTermInvestments": "None", "currentNetReceivables": "478000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6442299999", "currentAccountsPayable": "529200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1215500000", "shortLongTermDebtTotal": "1718900000", "totalShareholderEquity": "5507000000", "capitalLeaseObligations": "650300000", "otherCurrentLiabilities": "671800000", "totalCurrentLiabilities": "1612000000", "otherNonCurrentLiabilities": "16400000", "totalNonCurrentLiabilities": "1883100000", "cashAndShortTermInvestments": "303400000", "commonStockSharesOutstanding": "560798983", "intangibleAssetsExcludingGoodwill": "2781400000", "cashAndCashEquivalentsAtCarryingValue": "303400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-282900000", "operatingCashflow": "-56800000", "capitalExpenditures": "49100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10300000", "cashflowFromInvestment": "-66000000", "stockBasedCompensation": "5900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "21100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:27.378492+00:00", "is_restated": false, "income_statement": { "revenue": 1472500000, "cost_of_revenue": 621400000, "gross_profit": 851100000, "ebit": 219600000, "ebitda": 219600000, "pretax_income": 197600000, "tax_provision": 59500000, "net_income": 134600000, "net_income_to_common": 134600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 422100000, "total_current_assets": 2444400000, "total_assets": 8527400000, "short_term_debt": 259000000, "long_term_debt": 791200000, "total_debt": 1050200000, "total_liabilities": 3296600000, "total_equity": 5218200000, "shares_outstanding": 557568000, "goodwill_and_intangibles": 4800300000 }, "cash_flow": { "operating_cash_flow": 163700000, "capital_expenditure": 42600000, "free_cash_flow": 206300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 218171, "ticker_id": 255, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:27.378492+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "219600000", "ebitda": "219600000", "netIncome": "134600000", "grossProfit": "851100000", "depreciation": "None", "totalRevenue": "1472500000", "costOfRevenue": "621400000", "interestIncome": "1500000", "incomeBeforeTax": "197600000", "interestExpense": "22000000", "operatingIncome": "214200000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "59500000", "reportedCurrency": "USD", "netInterestIncome": "-20500000", "nonInterestIncome": "None", "operatingExpenses": "636900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "621400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77700000", "sellingGeneralAndAdministrative": "641900000", "netIncomeFromContinuingOperations": "138100000" }, "balance": { "goodwill": "2161900000", "inventory": "1267200000", "commonStock": "18500000", "currentDebt": "None", "investments": "None", "totalAssets": "8527400000", "longTermDebt": "791200000", "shortTermDebt": "259000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2638400000", "reportedCurrency": "USD", "retainedEarnings": "-780300000", "totalLiabilities": "3296600000", "otherCurrentAssets": "193700000", "totalCurrentAssets": "2444400000", "currentLongTermDebt": "137400000", "longTermInvestments": "16900000", "shortTermInvestments": "None", "currentNetReceivables": "561400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6083000000", "currentAccountsPayable": "457000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1126600000", "shortLongTermDebtTotal": "1534300000", "totalShareholderEquity": "5218200000", "capitalLeaseObligations": "605700000", "otherCurrentLiabilities": "689300000", "totalCurrentLiabilities": "1468700000", "otherNonCurrentLiabilities": "14100000", "totalNonCurrentLiabilities": "1827900000", "cashAndShortTermInvestments": "422100000", "commonStockSharesOutstanding": "557568000", "intangibleAssetsExcludingGoodwill": "2638400000", "cashAndCashEquivalentsAtCarryingValue": "422100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "134600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-26200000", "operatingCashflow": "163700000", "capitalExpenditures": "42600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27400000", "cashflowFromInvestment": "-69200000", "stockBasedCompensation": "6500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1472500000, "cost_of_revenue": 621400000, "gross_profit": 851100000, "research_and_development": null, "selling_general_admin": 641900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 219600000, "depreciation_amortisation": 77700000, "ebitda": 219600000, "interest_expense": 22000000, "interest_income": null, "other_non_operating": null, "pretax_income": 197600000, "tax_provision": 59500000, "effective_tax_rate": null, "net_income": 134600000, "net_income_continuing_ops": 138100000, "net_income_to_common": 134600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 422100000, "short_term_investments": null, "net_receivables": 561400000, "inventory": 1267200000, "other_current_assets": null, "total_current_assets": 2444400000, "net_ppe": null, "goodwill": 2161900000, "intangible_assets": 2638400000, "goodwill_and_intangibles": 4800300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6083000000, "total_assets": 8527400000, "short_term_debt": 259000000, "accounts_payable": 457000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1468700000, "long_term_debt": 791200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1827900000, "total_liabilities": 3296600000, "total_debt": 1050200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -780300000, "total_equity": 5218200000, "shares_outstanding": 557568000, "operating_cash_flow": 163700000, "stock_based_compensation": 6500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -69200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27400000, "free_cash_flow": 206300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "219600000", "ebitda": "219600000", "netIncome": "134600000", "grossProfit": "851100000", "depreciation": "None", "totalRevenue": "1472500000", "costOfRevenue": "621400000", "interestIncome": "1500000", "incomeBeforeTax": "197600000", "interestExpense": "22000000", "operatingIncome": "214200000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "59500000", "reportedCurrency": "USD", "netInterestIncome": "-20500000", "nonInterestIncome": "None", "operatingExpenses": "636900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "621400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77700000", "sellingGeneralAndAdministrative": "641900000", "netIncomeFromContinuingOperations": "138100000" }, "balance": { "goodwill": "2161900000", "inventory": "1267200000", "commonStock": "18500000", "currentDebt": "None", "investments": "None", "totalAssets": "8527400000", "longTermDebt": "791200000", "shortTermDebt": "259000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2638400000", "reportedCurrency": "USD", "retainedEarnings": "-780300000", "totalLiabilities": "3296600000", "otherCurrentAssets": "193700000", "totalCurrentAssets": "2444400000", "currentLongTermDebt": "137400000", "longTermInvestments": "16900000", "shortTermInvestments": "None", "currentNetReceivables": "561400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6083000000", "currentAccountsPayable": "457000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1126600000", "shortLongTermDebtTotal": "1534300000", "totalShareholderEquity": "5218200000", "capitalLeaseObligations": "605700000", "otherCurrentLiabilities": "689300000", "totalCurrentLiabilities": "1468700000", "otherNonCurrentLiabilities": "14100000", "totalNonCurrentLiabilities": "1827900000", "cashAndShortTermInvestments": "422100000", "commonStockSharesOutstanding": "557568000", "intangibleAssetsExcludingGoodwill": "2638400000", "cashAndCashEquivalentsAtCarryingValue": "422100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "134600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-26200000", "operatingCashflow": "163700000", "capitalExpenditures": "42600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27400000", "cashflowFromInvestment": "-69200000", "stockBasedCompensation": "6500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:27.378492+00:00", "is_restated": false, "income_statement": { "revenue": 1635500000, "cost_of_revenue": 718000000, "gross_profit": 917500000, "ebit": 110800000, "ebitda": 188100000, "pretax_income": 70900000, "tax_provision": 53800000, "net_income": 15400000, "net_income_to_common": 15400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 345400000, "total_current_assets": 2399300000, "total_assets": 8336300000, "short_term_debt": 253400000, "long_term_debt": 790800000, "total_debt": 1044200000, "total_liabilities": 3327900000, "total_equity": 4999300000, "shares_outstanding": 524565000, "goodwill_and_intangibles": 4717800000 }, "cash_flow": { "operating_cash_flow": 406800000, "capital_expenditure": 92700000, "free_cash_flow": 499500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 218172, "ticker_id": 255, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:27.378492+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "110800000", "ebitda": "188100000", "netIncome": "15400000", "grossProfit": "917500000", "depreciation": "None", "totalRevenue": "1635500000", "costOfRevenue": "718000000", "interestIncome": "2500000", "incomeBeforeTax": "70900000", "interestExpense": "64099999", "operatingIncome": "193600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "53800000", "reportedCurrency": "USD", "netInterestIncome": "-49900000", "nonInterestIncome": "None", "operatingExpenses": "723900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "718000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77300000", "sellingGeneralAndAdministrative": "494300000", "netIncomeFromContinuingOperations": "17100000" }, "balance": { "goodwill": "2127700000", "inventory": "1223300000", "commonStock": "18400000", "currentDebt": "None", "investments": "None", "totalAssets": "8336300000", "longTermDebt": "790800000", "shortTermDebt": "253400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2590100000", "reportedCurrency": "USD", "retainedEarnings": "-984900000", "totalLiabilities": "3327900000", "otherCurrentAssets": "83900000", "totalCurrentAssets": "2399300000", "currentLongTermDebt": "136500000", "longTermInvestments": "16800000", "shortTermInvestments": "None", "currentNetReceivables": "746700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5937000000", "currentAccountsPayable": "549000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1073800000", "shortLongTermDebtTotal": "1483200000", "totalShareholderEquity": "4999300000", "capitalLeaseObligations": "555900000", "otherCurrentLiabilities": "667300000", "totalCurrentLiabilities": "1554400000", "otherNonCurrentLiabilities": "15500000", "totalNonCurrentLiabilities": "1773500000", "cashAndShortTermInvestments": "345400000", "commonStockSharesOutstanding": "524565000", "intangibleAssetsExcludingGoodwill": "2590100000", "cashAndCashEquivalentsAtCarryingValue": "345400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "66600000", "operatingCashflow": "406800000", "capitalExpenditures": "92700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-251700000", "cashflowFromInvestment": "-89400000", "stockBasedCompensation": "2800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2573500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1635500000, "cost_of_revenue": 718000000, "gross_profit": 917500000, "research_and_development": null, "selling_general_admin": 494300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 110800000, "depreciation_amortisation": 77300000, "ebitda": 188100000, "interest_expense": 64099999, "interest_income": null, "other_non_operating": null, "pretax_income": 70900000, "tax_provision": 53800000, "effective_tax_rate": null, "net_income": 15400000, "net_income_continuing_ops": 17100000, "net_income_to_common": 15400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 345400000, "short_term_investments": null, "net_receivables": 746700000, "inventory": 1223300000, "other_current_assets": null, "total_current_assets": 2399300000, "net_ppe": null, "goodwill": 2127700000, "intangible_assets": 2590100000, "goodwill_and_intangibles": 4717800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5937000000, "total_assets": 8336300000, "short_term_debt": 253400000, "accounts_payable": 549000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1554400000, "long_term_debt": 790800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1773500000, "total_liabilities": 3327900000, "total_debt": 1044200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -984900000, "total_equity": 4999300000, "shares_outstanding": 524565000, "operating_cash_flow": 406800000, "stock_based_compensation": 2800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 92700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -89400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -251700000, "free_cash_flow": 499500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "110800000", "ebitda": "188100000", "netIncome": "15400000", "grossProfit": "917500000", "depreciation": "None", "totalRevenue": "1635500000", "costOfRevenue": "718000000", "interestIncome": "2500000", "incomeBeforeTax": "70900000", "interestExpense": "64099999", "operatingIncome": "193600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "53800000", "reportedCurrency": "USD", "netInterestIncome": "-49900000", "nonInterestIncome": "None", "operatingExpenses": "723900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "718000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77300000", "sellingGeneralAndAdministrative": "494300000", "netIncomeFromContinuingOperations": "17100000" }, "balance": { "goodwill": "2127700000", "inventory": "1223300000", "commonStock": "18400000", "currentDebt": "None", "investments": "None", "totalAssets": "8336300000", "longTermDebt": "790800000", "shortTermDebt": "253400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2590100000", "reportedCurrency": "USD", "retainedEarnings": "-984900000", "totalLiabilities": "3327900000", "otherCurrentAssets": "83900000", "totalCurrentAssets": "2399300000", "currentLongTermDebt": "136500000", "longTermInvestments": "16800000", "shortTermInvestments": "None", "currentNetReceivables": "746700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5937000000", "currentAccountsPayable": "549000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1073800000", "shortLongTermDebtTotal": "1483200000", "totalShareholderEquity": "4999300000", "capitalLeaseObligations": "555900000", "otherCurrentLiabilities": "667300000", "totalCurrentLiabilities": "1554400000", "otherNonCurrentLiabilities": "15500000", "totalNonCurrentLiabilities": "1773500000", "cashAndShortTermInvestments": "345400000", "commonStockSharesOutstanding": "524565000", "intangibleAssetsExcludingGoodwill": "2590100000", "cashAndCashEquivalentsAtCarryingValue": "345400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "66600000", "operatingCashflow": "406800000", "capitalExpenditures": "92700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-251700000", "cashflowFromInvestment": "-89400000", "stockBasedCompensation": "2800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2573500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:27.378492+00:00", "is_restated": false, "income_statement": { "revenue": 1353800000, "cost_of_revenue": 606500000, "gross_profit": 747300000, "ebit": 173000000, "ebitda": 244200000, "pretax_income": 128900000, "tax_provision": 72700000, "net_income": 55800000, "net_income_to_common": 55800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 312000000, "total_current_assets": 2548300000, "total_assets": 8828400000, "short_term_debt": 394900000, "long_term_debt": 1984700000, "total_debt": 2379600000, "total_liabilities": 4716100000, "total_equity": 4104800000, "shares_outstanding": 507717000, "goodwill_and_intangibles": 5029100000 }, "cash_flow": { "operating_cash_flow": -48900000, "capital_expenditure": 65400000, "free_cash_flow": 16500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 218173, "ticker_id": 255, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:27.378492+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "173000000", "ebitda": "244200000", "netIncome": "55800000", "grossProfit": "747300000", "depreciation": "None", "totalRevenue": "1353800000", "costOfRevenue": "606500000", "interestIncome": "1100000", "incomeBeforeTax": "128900000", "interestExpense": "48900000", "operatingIncome": "176700000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "72700000", "reportedCurrency": "USD", "netInterestIncome": "-47800000", "nonInterestIncome": "None", "operatingExpenses": "570600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "606500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71200000", "sellingGeneralAndAdministrative": "165100000", "netIncomeFromContinuingOperations": "56200000" }, "balance": { "goodwill": "2280200000", "inventory": "1338500000", "commonStock": "16900000", "currentDebt": "None", "investments": "None", "totalAssets": "8828400000", "longTermDebt": "1984700000", "shortTermDebt": "394900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2748900000", "reportedCurrency": "USD", "retainedEarnings": "-797700000", "totalLiabilities": "4716100000", "otherCurrentAssets": "238300000", "totalCurrentAssets": "2548300000", "currentLongTermDebt": "286100000", "longTermInvestments": "9000000", "shortTermInvestments": "None", "currentNetReceivables": "659500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6280100000", "currentAccountsPayable": "482300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1012500000", "shortLongTermDebtTotal": "2787400000", "totalShareholderEquity": "4104800000", "capitalLeaseObligations": "516600000", "otherCurrentLiabilities": "693800000", "totalCurrentLiabilities": "1571400000", "otherNonCurrentLiabilities": "47300000", "totalNonCurrentLiabilities": "3144700000", "cashAndShortTermInvestments": "312000000", "commonStockSharesOutstanding": "507717000", "intangibleAssetsExcludingGoodwill": "2748900000", "cashAndCashEquivalentsAtCarryingValue": "312000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-71200000", "operatingCashflow": "-48900000", "capitalExpenditures": "65400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "151500000", "cashflowFromInvestment": "-64500000", "stockBasedCompensation": "6600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1517200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1353800000, "cost_of_revenue": 606500000, "gross_profit": 747300000, "research_and_development": null, "selling_general_admin": 165100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 173000000, "depreciation_amortisation": 71200000, "ebitda": 244200000, "interest_expense": 48900000, "interest_income": null, "other_non_operating": null, "pretax_income": 128900000, "tax_provision": 72700000, "effective_tax_rate": null, "net_income": 55800000, "net_income_continuing_ops": 56200000, "net_income_to_common": 55800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 312000000, "short_term_investments": null, "net_receivables": 659500000, "inventory": 1338500000, "other_current_assets": null, "total_current_assets": 2548300000, "net_ppe": null, "goodwill": 2280200000, "intangible_assets": 2748900000, "goodwill_and_intangibles": 5029100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6280100000, "total_assets": 8828400000, "short_term_debt": 394900000, "accounts_payable": 482300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1571400000, "long_term_debt": 1984700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3144700000, "total_liabilities": 4716100000, "total_debt": 2379600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -797700000, "total_equity": 4104800000, "shares_outstanding": 507717000, "operating_cash_flow": -48900000, "stock_based_compensation": 6600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 151500000, "free_cash_flow": 16500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "173000000", "ebitda": "244200000", "netIncome": "55800000", "grossProfit": "747300000", "depreciation": "None", "totalRevenue": "1353800000", "costOfRevenue": "606500000", "interestIncome": "1100000", "incomeBeforeTax": "128900000", "interestExpense": "48900000", "operatingIncome": "176700000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "72700000", "reportedCurrency": "USD", "netInterestIncome": "-47800000", "nonInterestIncome": "None", "operatingExpenses": "570600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "606500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71200000", "sellingGeneralAndAdministrative": "165100000", "netIncomeFromContinuingOperations": "56200000" }, "balance": { "goodwill": "2280200000", "inventory": "1338500000", "commonStock": "16900000", "currentDebt": "None", "investments": "None", "totalAssets": "8828400000", "longTermDebt": "1984700000", "shortTermDebt": "394900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2748900000", "reportedCurrency": "USD", "retainedEarnings": "-797700000", "totalLiabilities": "4716100000", "otherCurrentAssets": "238300000", "totalCurrentAssets": "2548300000", "currentLongTermDebt": "286100000", "longTermInvestments": "9000000", "shortTermInvestments": "None", "currentNetReceivables": "659500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6280100000", "currentAccountsPayable": "482300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1012500000", "shortLongTermDebtTotal": "2787400000", "totalShareholderEquity": "4104800000", "capitalLeaseObligations": "516600000", "otherCurrentLiabilities": "693800000", "totalCurrentLiabilities": "1571400000", "otherNonCurrentLiabilities": "47300000", "totalNonCurrentLiabilities": "3144700000", "cashAndShortTermInvestments": "312000000", "commonStockSharesOutstanding": "507717000", "intangibleAssetsExcludingGoodwill": "2748900000", "cashAndCashEquivalentsAtCarryingValue": "312000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-71200000", "operatingCashflow": "-48900000", "capitalExpenditures": "65400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "151500000", "cashflowFromInvestment": "-64500000", "stockBasedCompensation": "6600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1517200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:27.378492+00:00", "is_restated": false, "income_statement": { "revenue": 1001400000, "cost_of_revenue": 442500000, "gross_profit": 558900000, "ebit": -11100000, "ebitda": 51700000, "pretax_income": -53700000, "tax_provision": -51900000, "net_income": -3700000, "net_income_to_common": -3700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 255900000, "total_current_assets": 2192700000, "total_assets": 8244700000, "short_term_debt": 133300000, "long_term_debt": 2013900000, "total_debt": 2147200000, "total_liabilities": 4231000000, "total_equity": 4006600000, "shares_outstanding": 505250000, "goodwill_and_intangibles": 4946800000 }, "cash_flow": { "operating_cash_flow": -49700000, "capital_expenditure": 46000000, "free_cash_flow": -3700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 218175, "ticker_id": 255, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:27.378492+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11100000", "ebitda": "51700000", "netIncome": "-3700000", "grossProfit": "558900000", "depreciation": "None", "totalRevenue": "1001400000", "costOfRevenue": "442500000", "interestIncome": "2500000", "incomeBeforeTax": "-53700000", "interestExpense": "47700000", "operatingIncome": "-8500000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-51900000", "reportedCurrency": "USD", "netInterestIncome": "-45200000", "nonInterestIncome": "None", "operatingExpenses": "567400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "442500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62800000", "sellingGeneralAndAdministrative": "329200000", "netIncomeFromContinuingOperations": "-1800000" }, "balance": { "goodwill": "2246300000", "inventory": "1241000000", "commonStock": "16900000", "currentDebt": "None", "investments": "None", "totalAssets": "8244700000", "longTermDebt": "2013900000", "shortTermDebt": "133300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2700500000", "reportedCurrency": "USD", "retainedEarnings": "-941300000", "totalLiabilities": "4231000000", "otherCurrentAssets": "219200000", "totalCurrentAssets": "2192700000", "currentLongTermDebt": "31600000", "longTermInvestments": "9000000", "shortTermInvestments": "None", "currentNetReceivables": "476600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6052000000", "currentAccountsPayable": "454300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2477000000", "totalShareholderEquity": "4006600000", "capitalLeaseObligations": "431500000", "otherCurrentLiabilities": "526800000", "totalCurrentLiabilities": "1170800000", "otherNonCurrentLiabilities": "23000000", "totalNonCurrentLiabilities": "3060200000", "cashAndShortTermInvestments": "255900000", "commonStockSharesOutstanding": "505250000", "intangibleAssetsExcludingGoodwill": "2700500000", "cashAndCashEquivalentsAtCarryingValue": "255900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-149900000", "operatingCashflow": "-49700000", "capitalExpenditures": "46000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19100000", "cashflowFromInvestment": "-47100000", "stockBasedCompensation": "4500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1514800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1001400000, "cost_of_revenue": 442500000, "gross_profit": 558900000, "research_and_development": null, "selling_general_admin": 329200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11100000, "depreciation_amortisation": 62800000, "ebitda": 51700000, "interest_expense": 47700000, "interest_income": null, "other_non_operating": null, "pretax_income": -53700000, "tax_provision": -51900000, "effective_tax_rate": null, "net_income": -3700000, "net_income_continuing_ops": -1800000, "net_income_to_common": -3700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 255900000, "short_term_investments": null, "net_receivables": 476600000, "inventory": 1241000000, "other_current_assets": null, "total_current_assets": 2192700000, "net_ppe": null, "goodwill": 2246300000, "intangible_assets": 2700500000, "goodwill_and_intangibles": 4946800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6052000000, "total_assets": 8244700000, "short_term_debt": 133300000, "accounts_payable": 454300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1170800000, "long_term_debt": 2013900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3060200000, "total_liabilities": 4231000000, "total_debt": 2147200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -941300000, "total_equity": 4006600000, "shares_outstanding": 505250000, "operating_cash_flow": -49700000, "stock_based_compensation": 4500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19100000, "free_cash_flow": -3700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11100000", "ebitda": "51700000", "netIncome": "-3700000", "grossProfit": "558900000", "depreciation": "None", "totalRevenue": "1001400000", "costOfRevenue": "442500000", "interestIncome": "2500000", "incomeBeforeTax": "-53700000", "interestExpense": "47700000", "operatingIncome": "-8500000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-51900000", "reportedCurrency": "USD", "netInterestIncome": "-45200000", "nonInterestIncome": "None", "operatingExpenses": "567400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "442500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62800000", "sellingGeneralAndAdministrative": "329200000", "netIncomeFromContinuingOperations": "-1800000" }, "balance": { "goodwill": "2246300000", "inventory": "1241000000", "commonStock": "16900000", "currentDebt": "None", "investments": "None", "totalAssets": "8244700000", "longTermDebt": "2013900000", "shortTermDebt": "133300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2700500000", "reportedCurrency": "USD", "retainedEarnings": "-941300000", "totalLiabilities": "4231000000", "otherCurrentAssets": "219200000", "totalCurrentAssets": "2192700000", "currentLongTermDebt": "31600000", "longTermInvestments": "9000000", "shortTermInvestments": "None", "currentNetReceivables": "476600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6052000000", "currentAccountsPayable": "454300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2477000000", "totalShareholderEquity": "4006600000", "capitalLeaseObligations": "431500000", "otherCurrentLiabilities": "526800000", "totalCurrentLiabilities": "1170800000", "otherNonCurrentLiabilities": "23000000", "totalNonCurrentLiabilities": "3060200000", "cashAndShortTermInvestments": "255900000", "commonStockSharesOutstanding": "505250000", "intangibleAssetsExcludingGoodwill": "2700500000", "cashAndCashEquivalentsAtCarryingValue": "255900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-149900000", "operatingCashflow": "-49700000", "capitalExpenditures": "46000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19100000", "cashflowFromInvestment": "-47100000", "stockBasedCompensation": "4500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1514800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:27.378492+00:00", "is_restated": false, "income_statement": { "revenue": 1192500000, "cost_of_revenue": 544400000, "gross_profit": 648100000, "ebit": 83400000, "ebitda": 145900000, "pretax_income": 15100000, "tax_provision": 8200000, "net_income": 5100000, "net_income_to_common": 5100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 337300000, "total_current_assets": 2169700000, "total_assets": 7568981481, "short_term_debt": 99900000, "long_term_debt": 2021000000, "total_debt": 2120900000, "total_liabilities": 3841481481, "total_equity": 4020600000, "shares_outstanding": 466345776, "goodwill_and_intangibles": 4966800000 }, "cash_flow": { "operating_cash_flow": 116500000, "capital_expenditure": 62800000, "free_cash_flow": 179300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 218176, "ticker_id": 255, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:27.378492+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "83400000", "ebitda": "145900000", "netIncome": "5100000", "grossProfit": "648100000", "depreciation": "None", "totalRevenue": "1192500000", "costOfRevenue": "544400000", "interestIncome": "2700000", "incomeBeforeTax": "15100000", "interestExpense": "68300000", "operatingIncome": "109000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "8200000", "reportedCurrency": "USD", "netInterestIncome": "-67900000", "nonInterestIncome": "None", "operatingExpenses": "539100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "544400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62500000", "sellingGeneralAndAdministrative": "534200000", "netIncomeFromContinuingOperations": "6900000" }, "balance": { "goodwill": "2253700000", "inventory": "1100600000", "commonStock": "16900000", "currentDebt": "None", "investments": "None", "totalAssets": "7568981481", "longTermDebt": "2021000000", "shortTermDebt": "99900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2713100000", "reportedCurrency": "USD", "retainedEarnings": "-1052400000", "totalLiabilities": "3841481481", "otherCurrentAssets": "164700000", "totalCurrentAssets": "2169700000", "currentLongTermDebt": "6200000", "longTermInvestments": "9100000", "shortTermInvestments": "None", "currentNetReceivables": "567100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5560000000", "currentAccountsPayable": "387400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2400900000", "totalShareholderEquity": "4020600000", "capitalLeaseObligations": "373700000", "otherCurrentLiabilities": "503344445", "totalCurrentLiabilities": "1106200000", "otherNonCurrentLiabilities": "20500000", "totalNonCurrentLiabilities": "3042500000", "cashAndShortTermInvestments": "337300000", "commonStockSharesOutstanding": "466345776", "intangibleAssetsExcludingGoodwill": "2713100000", "cashAndCashEquivalentsAtCarryingValue": "337300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-17900000", "operatingCashflow": "116500000", "capitalExpenditures": "62800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-184900000", "cashflowFromInvestment": "-67300000", "stockBasedCompensation": "3400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1192500000, "cost_of_revenue": 544400000, "gross_profit": 648100000, "research_and_development": null, "selling_general_admin": 534200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83400000, "depreciation_amortisation": 62500000, "ebitda": 145900000, "interest_expense": 68300000, "interest_income": null, "other_non_operating": null, "pretax_income": 15100000, "tax_provision": 8200000, "effective_tax_rate": null, "net_income": 5100000, "net_income_continuing_ops": 6900000, "net_income_to_common": 5100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 337300000, "short_term_investments": null, "net_receivables": 567100000, "inventory": 1100600000, "other_current_assets": null, "total_current_assets": 2169700000, "net_ppe": null, "goodwill": 2253700000, "intangible_assets": 2713100000, "goodwill_and_intangibles": 4966800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5560000000, "total_assets": 7568981481, "short_term_debt": 99900000, "accounts_payable": 387400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1106200000, "long_term_debt": 2021000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3042500000, "total_liabilities": 3841481481, "total_debt": 2120900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1052400000, "total_equity": 4020600000, "shares_outstanding": 466345776, "operating_cash_flow": 116500000, "stock_based_compensation": 3400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -184900000, "free_cash_flow": 179300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "83400000", "ebitda": "145900000", "netIncome": "5100000", "grossProfit": "648100000", "depreciation": "None", "totalRevenue": "1192500000", "costOfRevenue": "544400000", "interestIncome": "2700000", "incomeBeforeTax": "15100000", "interestExpense": "68300000", "operatingIncome": "109000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "8200000", "reportedCurrency": "USD", "netInterestIncome": "-67900000", "nonInterestIncome": "None", "operatingExpenses": "539100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "544400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62500000", "sellingGeneralAndAdministrative": "534200000", "netIncomeFromContinuingOperations": "6900000" }, "balance": { "goodwill": "2253700000", "inventory": "1100600000", "commonStock": "16900000", "currentDebt": "None", "investments": "None", "totalAssets": "7568981481", "longTermDebt": "2021000000", "shortTermDebt": "99900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2713100000", "reportedCurrency": "USD", "retainedEarnings": "-1052400000", "totalLiabilities": "3841481481", "otherCurrentAssets": "164700000", "totalCurrentAssets": "2169700000", "currentLongTermDebt": "6200000", "longTermInvestments": "9100000", "shortTermInvestments": "None", "currentNetReceivables": "567100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5560000000", "currentAccountsPayable": "387400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2400900000", "totalShareholderEquity": "4020600000", "capitalLeaseObligations": "373700000", "otherCurrentLiabilities": "503344445", "totalCurrentLiabilities": "1106200000", "otherNonCurrentLiabilities": "20500000", "totalNonCurrentLiabilities": "3042500000", "cashAndShortTermInvestments": "337300000", "commonStockSharesOutstanding": "466345776", "intangibleAssetsExcludingGoodwill": "2713100000", "cashAndCashEquivalentsAtCarryingValue": "337300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-17900000", "operatingCashflow": "116500000", "capitalExpenditures": "62800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-184900000", "cashflowFromInvestment": "-67300000", "stockBasedCompensation": "3400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:27.378492+00:00", "is_restated": false, "income_statement": { "revenue": 1315000000, "cost_of_revenue": 631800000, "gross_profit": 683300000, "ebit": 58400000, "ebitda": 120800000, "pretax_income": -55100000, "tax_provision": 39800000, "net_income": -93000000, "net_income_to_common": -93000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 483400000, "total_current_assets": 2351700000, "total_assets": 7580500611, "short_term_debt": 470400000, "long_term_debt": 5940400000, "total_debt": 6410800000, "total_liabilities": 7722446023, "total_equity": -145023310, "shares_outstanding": 489499607, "goodwill_and_intangibles": 5018700000 }, "cash_flow": { "operating_cash_flow": 305100000, "capital_expenditure": 50100000, "free_cash_flow": 355200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 218177, "ticker_id": 255, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:27.378492+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58400000", "ebitda": "120800000", "netIncome": "-93000000", "grossProfit": "683300000", "depreciation": "None", "totalRevenue": "1315000000", "costOfRevenue": "631800000", "interestIncome": "6000000", "incomeBeforeTax": "-55100000", "interestExpense": "105100000", "operatingIncome": "59900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "39800000", "reportedCurrency": "USD", "netInterestIncome": "-108200000", "nonInterestIncome": "None", "operatingExpenses": "623300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "631800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62400000", "sellingGeneralAndAdministrative": "208600000", "netIncomeFromContinuingOperations": "-94900000" }, "balance": { "goodwill": "2270000000", "inventory": "1099600000", "commonStock": "581360611", "currentDebt": "None", "investments": "None", "totalAssets": "7580500611", "longTermDebt": "5940400000", "shortTermDebt": "470400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2748700000", "reportedCurrency": "USD", "retainedEarnings": "-957316797", "totalLiabilities": "7722446023", "otherCurrentAssets": "51600000", "totalCurrentAssets": "2351700000", "currentLongTermDebt": "381000000", "longTermInvestments": "9200000", "shortTermInvestments": "None", "currentNetReceivables": "717100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5451591000", "currentAccountsPayable": "426500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6661200000", "totalShareholderEquity": "-145023310", "capitalLeaseObligations": "339800000", "otherCurrentLiabilities": "554240977", "totalCurrentLiabilities": "1573900000", "otherNonCurrentLiabilities": "29400000", "totalNonCurrentLiabilities": "6956700000", "cashAndShortTermInvestments": "483400000", "commonStockSharesOutstanding": "489499607", "intangibleAssetsExcludingGoodwill": "2748700000", "cashAndCashEquivalentsAtCarryingValue": "483400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-93000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "134800000", "operatingCashflow": "305100000", "capitalExpenditures": "50100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62400000", "cashflowFromInvestment": "-59100000", "stockBasedCompensation": "46000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1315000000, "cost_of_revenue": 631800000, "gross_profit": 683300000, "research_and_development": null, "selling_general_admin": 208600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58400000, "depreciation_amortisation": 62400000, "ebitda": 120800000, "interest_expense": 105100000, "interest_income": null, "other_non_operating": null, "pretax_income": -55100000, "tax_provision": 39800000, "effective_tax_rate": null, "net_income": -93000000, "net_income_continuing_ops": -94900000, "net_income_to_common": -93000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 483400000, "short_term_investments": null, "net_receivables": 717100000, "inventory": 1099600000, "other_current_assets": null, "total_current_assets": 2351700000, "net_ppe": null, "goodwill": 2270000000, "intangible_assets": 2748700000, "goodwill_and_intangibles": 5018700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5451591000, "total_assets": 7580500611, "short_term_debt": 470400000, "accounts_payable": 426500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1573900000, "long_term_debt": 5940400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6956700000, "total_liabilities": 7722446023, "total_debt": 6410800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -957316797, "total_equity": -145023310, "shares_outstanding": 489499607, "operating_cash_flow": 305100000, "stock_based_compensation": 46000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -62400000, "free_cash_flow": 355200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "58400000", "ebitda": "120800000", "netIncome": "-93000000", "grossProfit": "683300000", "depreciation": "None", "totalRevenue": "1315000000", "costOfRevenue": "631800000", "interestIncome": "6000000", "incomeBeforeTax": "-55100000", "interestExpense": "105100000", "operatingIncome": "59900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "39800000", "reportedCurrency": "USD", "netInterestIncome": "-108200000", "nonInterestIncome": "None", "operatingExpenses": "623300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "631800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62400000", "sellingGeneralAndAdministrative": "208600000", "netIncomeFromContinuingOperations": "-94900000" }, "balance": { "goodwill": "2270000000", "inventory": "1099600000", "commonStock": "581360611", "currentDebt": "None", "investments": "None", "totalAssets": "7580500611", "longTermDebt": "5940400000", "shortTermDebt": "470400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2748700000", "reportedCurrency": "USD", "retainedEarnings": "-957316797", "totalLiabilities": "7722446023", "otherCurrentAssets": "51600000", "totalCurrentAssets": "2351700000", "currentLongTermDebt": "381000000", "longTermInvestments": "9200000", "shortTermInvestments": "None", "currentNetReceivables": "717100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5451591000", "currentAccountsPayable": "426500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6661200000", "totalShareholderEquity": "-145023310", "capitalLeaseObligations": "339800000", "otherCurrentLiabilities": "554240977", "totalCurrentLiabilities": "1573900000", "otherNonCurrentLiabilities": "29400000", "totalNonCurrentLiabilities": "6956700000", "cashAndShortTermInvestments": "483400000", "commonStockSharesOutstanding": "489499607", "intangibleAssetsExcludingGoodwill": "2748700000", "cashAndCashEquivalentsAtCarryingValue": "483400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-93000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "134800000", "operatingCashflow": "305100000", "capitalExpenditures": "50100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62400000", "cashflowFromInvestment": "-59100000", "stockBasedCompensation": "46000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:27.378492+00:00", "is_restated": false, "income_statement": { "revenue": 1153100000, "cost_of_revenue": 564900000, "gross_profit": 588200000, "ebit": 106100000, "ebitda": 160200000, "pretax_income": -3300000, "tax_provision": 32600000, "net_income": -37700000, "net_income_to_common": -37700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 268429752, "total_current_assets": 2229138134, "total_assets": 7694923258, "short_term_debt": 456300000, "long_term_debt": 5797700000, "total_debt": 6254000000, "total_liabilities": 7686611570, "total_equity": 3305785, "shares_outstanding": 489499607, "goodwill_and_intangibles": 4948200000 }, "cash_flow": { "operating_cash_flow": -39200000, "capital_expenditure": 34500000, "free_cash_flow": -4700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 218178, "ticker_id": 255, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:27.378492+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "106100000", "ebitda": "160200000", "netIncome": "-37700000", "grossProfit": "588200000", "depreciation": "None", "totalRevenue": "1153100000", "costOfRevenue": "564900000", "interestIncome": "1400000", "incomeBeforeTax": "-3300000", "interestExpense": "109400000", "operatingIncome": "104700000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "32600000", "reportedCurrency": "USD", "netInterestIncome": "-108300000", "nonInterestIncome": "None", "operatingExpenses": "483500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "564900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54100000", "sellingGeneralAndAdministrative": "147100000", "netIncomeFromContinuingOperations": "-35900000" }, "balance": { "goodwill": "2237500000", "inventory": "1131050767", "commonStock": "606564344", "currentDebt": "None", "investments": "None", "totalAssets": "7694923258", "longTermDebt": "5797700000", "shortTermDebt": "456300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2710700000", "reportedCurrency": "USD", "retainedEarnings": "-765997638", "totalLiabilities": "7686611570", "otherCurrentAssets": "206600000", "totalCurrentAssets": "2229138134", "currentLongTermDebt": "381900000", "longTermInvestments": "8800000", "shortTermInvestments": "None", "currentNetReceivables": "671800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5465785123", "currentAccountsPayable": "389400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6123069657", "totalShareholderEquity": "3305785", "capitalLeaseObligations": "259400000", "otherCurrentLiabilities": "558131169", "totalCurrentLiabilities": "1355371900", "otherNonCurrentLiabilities": "15600000", "totalNonCurrentLiabilities": "6331239669", "cashAndShortTermInvestments": "268429752", "commonStockSharesOutstanding": "489499607", "intangibleAssetsExcludingGoodwill": "2710700000", "cashAndCashEquivalentsAtCarryingValue": "268429752", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "11400000", "operatingCashflow": "-39200000", "capitalExpenditures": "34500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "92700000", "cashflowFromInvestment": "-39400000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1153100000, "cost_of_revenue": 564900000, "gross_profit": 588200000, "research_and_development": null, "selling_general_admin": 147100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 106100000, "depreciation_amortisation": 54100000, "ebitda": 160200000, "interest_expense": 109400000, "interest_income": null, "other_non_operating": null, "pretax_income": -3300000, "tax_provision": 32600000, "effective_tax_rate": null, "net_income": -37700000, "net_income_continuing_ops": -35900000, "net_income_to_common": -37700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 268429752, "short_term_investments": null, "net_receivables": 671800000, "inventory": 1131050767, "other_current_assets": null, "total_current_assets": 2229138134, "net_ppe": null, "goodwill": 2237500000, "intangible_assets": 2710700000, "goodwill_and_intangibles": 4948200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5465785123, "total_assets": 7694923258, "short_term_debt": 456300000, "accounts_payable": 389400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1355371900, "long_term_debt": 5797700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6331239669, "total_liabilities": 7686611570, "total_debt": 6254000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -765997638, "total_equity": 3305785, "shares_outstanding": 489499607, "operating_cash_flow": -39200000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 92700000, "free_cash_flow": -4700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "106100000", "ebitda": "160200000", "netIncome": "-37700000", "grossProfit": "588200000", "depreciation": "None", "totalRevenue": "1153100000", "costOfRevenue": "564900000", "interestIncome": "1400000", "incomeBeforeTax": "-3300000", "interestExpense": "109400000", "operatingIncome": "104700000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "32600000", "reportedCurrency": "USD", "netInterestIncome": "-108300000", "nonInterestIncome": "None", "operatingExpenses": "483500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "564900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54100000", "sellingGeneralAndAdministrative": "147100000", "netIncomeFromContinuingOperations": "-35900000" }, "balance": { "goodwill": "2237500000", "inventory": "1131050767", "commonStock": "606564344", "currentDebt": "None", "investments": "None", "totalAssets": "7694923258", "longTermDebt": "5797700000", "shortTermDebt": "456300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2710700000", "reportedCurrency": "USD", "retainedEarnings": "-765997638", "totalLiabilities": "7686611570", "otherCurrentAssets": "206600000", "totalCurrentAssets": "2229138134", "currentLongTermDebt": "381900000", "longTermInvestments": "8800000", "shortTermInvestments": "None", "currentNetReceivables": "671800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5465785123", "currentAccountsPayable": "389400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6123069657", "totalShareholderEquity": "3305785", "capitalLeaseObligations": "259400000", "otherCurrentLiabilities": "558131169", "totalCurrentLiabilities": "1355371900", "otherNonCurrentLiabilities": "15600000", "totalNonCurrentLiabilities": "6331239669", "cashAndShortTermInvestments": "268429752", "commonStockSharesOutstanding": "489499607", "intangibleAssetsExcludingGoodwill": "2710700000", "cashAndCashEquivalentsAtCarryingValue": "268429752", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "11400000", "operatingCashflow": "-39200000", "capitalExpenditures": "34500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "92700000", "cashflowFromInvestment": "-39400000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:27.378492+00:00", "is_restated": false, "income_statement": { "revenue": 856800000, "cost_of_revenue": 400200000, "gross_profit": 456600000, "ebit": 9300000, "ebitda": 61700000, "pretax_income": -91800000, "tax_provision": 5200000, "net_income": -96900000, "net_income_to_common": -96900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 278500000, "total_current_assets": 2140400000, "total_assets": 7914200000, "short_term_debt": 335000000, "long_term_debt": 5945200000, "total_debt": 6280200000, "total_liabilities": 8028200000, "total_equity": -117500000, "shares_outstanding": 489499607, "goodwill_and_intangibles": 5007600000 }, "cash_flow": { "operating_cash_flow": -124200000, "capital_expenditure": 30100000, "free_cash_flow": -94100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 218180, "ticker_id": 255, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:27.378492+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9300000", "ebitda": "61700000", "netIncome": "-96900000", "grossProfit": "456600000", "depreciation": "None", "totalRevenue": "856800000", "costOfRevenue": "400200000", "interestIncome": "1800000", "incomeBeforeTax": "-91800000", "interestExpense": "101100000", "operatingIncome": "7500000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5200000", "reportedCurrency": "USD", "netInterestIncome": "-99300000", "nonInterestIncome": "None", "operatingExpenses": "449100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "400200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52400000", "sellingGeneralAndAdministrative": "126500000", "netIncomeFromContinuingOperations": "-97000000" }, "balance": { "goodwill": "2256100000", "inventory": "1219200000", "commonStock": "642200000", "currentDebt": "None", "investments": "None", "totalAssets": "7914200000", "longTermDebt": "5945200000", "shortTermDebt": "335000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2751500000", "reportedCurrency": "USD", "retainedEarnings": "-830400000", "totalLiabilities": "8028200000", "otherCurrentAssets": "212400000", "totalCurrentAssets": "2140400000", "currentLongTermDebt": "268000000", "longTermInvestments": "8600000", "shortTermInvestments": "None", "currentNetReceivables": "619400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5773800000", "currentAccountsPayable": "434200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6426900000", "totalShareholderEquity": "-117500000", "capitalLeaseObligations": "213700000", "otherCurrentLiabilities": "431800000", "totalCurrentLiabilities": "1211200000", "otherNonCurrentLiabilities": "15400000", "totalNonCurrentLiabilities": "6817000000", "cashAndShortTermInvestments": "278500000", "commonStockSharesOutstanding": "489499607", "intangibleAssetsExcludingGoodwill": "2751500000", "cashAndCashEquivalentsAtCarryingValue": "278500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-96900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-186600000", "operatingCashflow": "-124200000", "capitalExpenditures": "30100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "91500000", "cashflowFromInvestment": "-28500000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 856800000, "cost_of_revenue": 400200000, "gross_profit": 456600000, "research_and_development": null, "selling_general_admin": 126500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9300000, "depreciation_amortisation": 52400000, "ebitda": 61700000, "interest_expense": 101100000, "interest_income": null, "other_non_operating": null, "pretax_income": -91800000, "tax_provision": 5200000, "effective_tax_rate": null, "net_income": -96900000, "net_income_continuing_ops": -97000000, "net_income_to_common": -96900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 278500000, "short_term_investments": null, "net_receivables": 619400000, "inventory": 1219200000, "other_current_assets": null, "total_current_assets": 2140400000, "net_ppe": null, "goodwill": 2256100000, "intangible_assets": 2751500000, "goodwill_and_intangibles": 5007600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5773800000, "total_assets": 7914200000, "short_term_debt": 335000000, "accounts_payable": 434200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1211200000, "long_term_debt": 5945200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6817000000, "total_liabilities": 8028200000, "total_debt": 6280200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -830400000, "total_equity": -117500000, "shares_outstanding": 489499607, "operating_cash_flow": -124200000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 91500000, "free_cash_flow": -94100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9300000", "ebitda": "61700000", "netIncome": "-96900000", "grossProfit": "456600000", "depreciation": "None", "totalRevenue": "856800000", "costOfRevenue": "400200000", "interestIncome": "1800000", "incomeBeforeTax": "-91800000", "interestExpense": "101100000", "operatingIncome": "7500000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5200000", "reportedCurrency": "USD", "netInterestIncome": "-99300000", "nonInterestIncome": "None", "operatingExpenses": "449100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "400200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52400000", "sellingGeneralAndAdministrative": "126500000", "netIncomeFromContinuingOperations": "-97000000" }, "balance": { "goodwill": "2256100000", "inventory": "1219200000", "commonStock": "642200000", "currentDebt": "None", "investments": "None", "totalAssets": "7914200000", "longTermDebt": "5945200000", "shortTermDebt": "335000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2751500000", "reportedCurrency": "USD", "retainedEarnings": "-830400000", "totalLiabilities": "8028200000", "otherCurrentAssets": "212400000", "totalCurrentAssets": "2140400000", "currentLongTermDebt": "268000000", "longTermInvestments": "8600000", "shortTermInvestments": "None", "currentNetReceivables": "619400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5773800000", "currentAccountsPayable": "434200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6426900000", "totalShareholderEquity": "-117500000", "capitalLeaseObligations": "213700000", "otherCurrentLiabilities": "431800000", "totalCurrentLiabilities": "1211200000", "otherNonCurrentLiabilities": "15400000", "totalNonCurrentLiabilities": "6817000000", "cashAndShortTermInvestments": "278500000", "commonStockSharesOutstanding": "489499607", "intangibleAssetsExcludingGoodwill": "2751500000", "cashAndCashEquivalentsAtCarryingValue": "278500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-96900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-186600000", "operatingCashflow": "-124200000", "capitalExpenditures": "30100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "91500000", "cashflowFromInvestment": "-28500000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 6, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-09-30" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }