{ "ticker": { "uuid": "7e021d4c-141d-4f47-8a43-c2d2a4605354", "symbol": "POST", "name": "Post Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/7e021d4c-141d-4f47-8a43-c2d2a4605354/", "api_url": "https://sharemaestro.com/factors/api/tickers/7e021d4c-141d-4f47-8a43-c2d2a4605354/" }, "ticker_metadata": { "id": 3186, "uuid": "7e021d4c-141d-4f47-8a43-c2d2a4605354", "symbol": "POST", "name": "Post Holdings Inc", "asset_type": "equity", "market_cap": 4384960000, "stock_exchange_id": 3, "industry": "Packaged Foods", "sector": "Consumer Defensive", "description": "Post Holdings, Inc. is a consumer packaged goods holding company in the United States and internationally. The company is headquartered in St. Louis, Missouri.", "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": "7e021d4c-141d-4f47-8a43-c2d2a4605354", "symbol": "POST", "name": "Post Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/7e021d4c-141d-4f47-8a43-c2d2a4605354/", "api_url": "https://sharemaestro.com/factors/api/tickers/7e021d4c-141d-4f47-8a43-c2d2a4605354/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.58, "value": 0.85, "quality": 0.21, "momentum": 0.16, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 90.43, "market_cap": 4892263000, "pe_ratio": 14.457, "earnings_yield": 0.0692, "ebitda_to_ev": 0.117, "shareholder_yield": 0, "roe": 0.1059, "piotroski_f_score": 4, "momentum_12_1": -0.0669, "volatility_252d": 0.2476 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "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": "2026-06-07T06:54:16.170090+00:00", "batch_id": "" }, "size": { "price_close": 90.43, "market_cap": 4892263000, "market_cap_usd": 4892263000, "enterprise_value": 12253263000, "shares_outstanding": 54100000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 14.457, "pb_ratio": 1.5316, "ptbv_ratio": null, "ps_ratio": 0.579, "pcf_ratio": 4.867, "pfcf_ratio": 3.2213, "ev_ebitda": 8.5466, "ev_ebit": 14.1722, "ev_sales": 1.4503, "ev_fcf": 8.0683, "earnings_yield": 0.0692, "fcf_yield": 0.1239, "price_to_sales": 0.579, "price_to_book": 1.5316, "price_to_cashflow": 4.867, "ebitda_to_ev": 0.117, "sales_yield": 0.6895 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2656, "operating_margin": 0.1023, "net_margin": 0.0401, "ebitda_margin": 0.1697, "fcf_margin": 0.1798, "roe": 0.1059, "roa": 0.0261, "roic": 0.0616, "roc_greenblatt": null, "asset_turnover": 0.651, "cash_conversion": 4.4879, "accruals_ratio": -0.0514, "sbc_to_revenue": 0.0049, "piotroski_f_score": 4, "altman_z_score": 1.5065, "earnings_stability_5y": 0.2525, "revenue_stability_5y": 0.1898, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1729, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.0592, "net_debt_to_ebitda": 5.1343, "debt_to_assets": 0.588, "interest_coverage": 2.1647, "current_ratio": 1.8536, "quick_ratio": 1.0301, "net_debt": 7361000000, "local_beta": 0.0012, "volatility_252d": 0.2476, "volatility_60d": 0.5908, "max_drawdown_12m": -0.211, "risk_adjusted_momentum": -0.2703 }, "growth": { "revenue_growth_1y": 0.0716, "revenue_growth_3y_cagr": 0.1172, "revenue_growth_5y_cagr": 0.0744, "eps_growth_1y": -0.0529, "eps_growth_3y_cagr": -0.2373, "eps_growth_5y_cagr": 2.3464, "fcf_growth_1y": 0.0414, "book_value_growth_1y": -0.0242, "revenue_growth": 0.0716, "earnings_growth": -0.0529 }, "momentum": { "price_return_1m": -0.1139, "price_return_3m": -0.1432, "price_return_6m": -0.058, "price_return_9m": -0.1649, "price_return_12m": -0.1732, "price_return_12m_ex1m": -0.0669, "momentum_6m": -0.058, "momentum_12m": -0.1732, "momentum_12_1": -0.0669, "distance_from_52w_high": -0.211, "distance_from_52w_low": 0, "relative_strength": -0.2731 }, "raw_ttm": { "revenue_ttm": 8448800000, "gross_profit_ttm": 2243900000, "ebit_ttm": 864600001, "ebitda_ttm": 1433700000, "net_income_ttm": 338400000, "eps_diluted_ttm": 6.2551, "operating_cash_flow_ttm": 1005200000, "capital_expenditure_ttm": 513500000, "fcf_ttm": 1518700000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 399400000, "cash_and_equivalents": 269400000, "total_current_assets": 2051800000, "total_current_liabilities": 1106900000, "net_ppe": null, "total_assets": 12977200000, "total_debt": 7630400000, "total_equity": 3194300000, "net_working_capital": 676800000, "book_value_per_share": 59.0444, "retained_earnings": 2297600000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4472100000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 37, "rank_pb": 39, "rank_ptbv": 50, "rank_ps": 16, "rank_pcf": 17, "rank_ev_ebitda": 29, "rank_ev_ebit": 55, "rank_earnings_yield": 37, "rank_fcf_yield": 32, "rank_dividend_yield": 89, "rank_shareholder_yield": 89, "rank_total_yield": 89, "rank_roe": 42, "rank_roc": 50, "rank_roic": 55, "rank_gross_margin": 75, "rank_fcf_margin": 52, "rank_piotroski": 81, "rank_accruals": 42, "rank_sue": 50, "rank_eps_growth_1y": 70, "rank_eps_growth_5y": 1, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 78, "rank_momentum_12m_ex1m": 71, "rank_relative_strength": 76 }, "composites": { "value_composite": 15, "quality_composite": 79, "momentum_composite": 84, "growth_composite": 20, "yield_composite": 93, "svqf_composite": 19, "vc1_composite": 10, "vc2_composite": 19, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 42, "quality_value_composite": 0.4225, "os_score": 0.58, "value_percentile": 0.85, "quality_percentile": 0.21, "momentum_percentile": 0.16, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 24, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 4776, "ticker_id": 3186, "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": "2026-06-07T06:54:16.170090+00:00", "batch_id": "", "os_score_delta": null, "price_close": 90.43, "market_cap": 4892263000, "market_cap_usd": 4892263000, "enterprise_value": 12253263000, "shares_outstanding": 54100000, "fx_rate_to_usd": null, "pe_ratio": 14.45704196, "pb_ratio": 1.53156028, "ptbv_ratio": null, "ps_ratio": 0.57904827, "pcf_ratio": 4.86695483, "pfcf_ratio": 3.22134918, "ev_ebitda": 8.5466018, "ev_ebit": 14.17217556, "ev_sales": 1.45029626, "ev_fcf": 8.06825772, "earnings_yield": 0.06917044, "fcf_yield": 0.1239425, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.26558801, "operating_margin": 0.10233406, "net_margin": 0.04005303, "ebitda_margin": 0.16969274, "fcf_margin": 0.17975334, "roe": 0.1059387, "roa": 0.0260765, "roic": 0.06156078, "roc_greenblatt": null, "asset_turnover": 0.65104953, "cash_conversion": 4.48788416, "accruals_ratio": -0.05138242, "sbc_to_revenue": 0.00491194, "debt_to_equity": 3.0591992, "net_debt_to_ebitda": 5.13426798, "debt_to_assets": 0.58798508, "interest_coverage": 2.16474712, "current_ratio": 1.85364532, "quick_ratio": 1.03008402, "net_debt": 7361000000, "revenue_growth_1y": 0.07155721, "revenue_growth_3y_cagr": 0.11715824, "revenue_growth_5y_cagr": 0.0743917, "eps_growth_1y": -0.05289673, "eps_growth_3y_cagr": -0.23728609, "eps_growth_5y_cagr": 2.346357, "fcf_growth_1y": 0.04141809, "book_value_growth_1y": -0.02416005, "piotroski_f_score": 4, "altman_z_score": 1.50653842, "earnings_stability_5y": 0.252473, "revenue_stability_5y": 0.189845, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.11386575, "price_return_3m": -0.14324964, "price_return_6m": -0.05802083, "price_return_9m": -0.16492751, "price_return_12m": -0.17317363, "price_return_12m_ex1m": -0.06692877, "distance_from_52w_high": -0.21097635, "distance_from_52w_low": 0, "relative_strength": -0.27313721, "local_beta": 0.0012, "volatility_252d": 0.247618, "volatility_60d": 0.590829, "max_drawdown_12m": -0.21097635, "revenue_ttm": 8448800000, "gross_profit_ttm": 2243900000, "ebit_ttm": 864600001, "ebitda_ttm": 1433700000, "net_income_ttm": 338400000, "eps_diluted_ttm": 6.25508318, "operating_cash_flow_ttm": 1005200000, "capital_expenditure_ttm": 513500000, "fcf_ttm": 1518700000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 399400000, "cash_and_equivalents": 269400000, "total_current_assets": 2051800000, "total_current_liabilities": 1106900000, "net_ppe": null, "total_assets": 12977200000, "total_debt": 7630400000, "total_equity": 3194300000, "net_working_capital": 676800000, "book_value_per_share": 59.04436229, "retained_earnings": 2297600000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4472100000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 37, "rank_pb": 39, "rank_ptbv": 50, "rank_ps": 16, "rank_pcf": 17, "rank_ev_ebitda": 29, "rank_ev_ebit": 55, "rank_earnings_yield": 37, "rank_fcf_yield": 32, "rank_dividend_yield": 89, "rank_shareholder_yield": 89, "rank_total_yield": 89, "rank_roe": 42, "rank_roc": 50, "rank_roic": 55, "rank_gross_margin": 75, "rank_fcf_margin": 52, "rank_piotroski": 81, "rank_accruals": 42, "rank_sue": 50, "rank_eps_growth_1y": 70, "rank_eps_growth_5y": 1, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 78, "rank_momentum_12m_ex1m": 71, "rank_relative_strength": 76, "value_composite": 15, "quality_composite": 79, "momentum_composite": 84, "growth_composite": 20, "yield_composite": 93, "svqf_composite": 19, "vc1_composite": 10, "vc2_composite": 19, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 42, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 24, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 90.43, "os": 0.58, "value": 0.85, "quality": 0.21, "momentum": 0.16, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 14.457, "earnings_yield": 0.0692, "shareholder_yield": 0, "roe": 0.1059, "momentum_12_1": -0.0669, "complete_fields": { "id": 4776, "ticker_id": 3186, "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": "2026-06-07T06:54:16.170090+00:00", "batch_id": "", "os_score_delta": null, "price_close": 90.43, "market_cap": 4892263000, "market_cap_usd": 4892263000, "enterprise_value": 12253263000, "shares_outstanding": 54100000, "fx_rate_to_usd": null, "pe_ratio": 14.45704196, "pb_ratio": 1.53156028, "ptbv_ratio": null, "ps_ratio": 0.57904827, "pcf_ratio": 4.86695483, "pfcf_ratio": 3.22134918, "ev_ebitda": 8.5466018, "ev_ebit": 14.17217556, "ev_sales": 1.45029626, "ev_fcf": 8.06825772, "earnings_yield": 0.06917044, "fcf_yield": 0.1239425, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.26558801, "operating_margin": 0.10233406, "net_margin": 0.04005303, "ebitda_margin": 0.16969274, "fcf_margin": 0.17975334, "roe": 0.1059387, "roa": 0.0260765, "roic": 0.06156078, "roc_greenblatt": null, "asset_turnover": 0.65104953, "cash_conversion": 4.48788416, "accruals_ratio": -0.05138242, "sbc_to_revenue": 0.00491194, "debt_to_equity": 3.0591992, "net_debt_to_ebitda": 5.13426798, "debt_to_assets": 0.58798508, "interest_coverage": 2.16474712, "current_ratio": 1.85364532, "quick_ratio": 1.03008402, "net_debt": 7361000000, "revenue_growth_1y": 0.07155721, "revenue_growth_3y_cagr": 0.11715824, "revenue_growth_5y_cagr": 0.0743917, "eps_growth_1y": -0.05289673, "eps_growth_3y_cagr": -0.23728609, "eps_growth_5y_cagr": 2.346357, "fcf_growth_1y": 0.04141809, "book_value_growth_1y": -0.02416005, "piotroski_f_score": 4, "altman_z_score": 1.50653842, "earnings_stability_5y": 0.252473, "revenue_stability_5y": 0.189845, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.11386575, "price_return_3m": -0.14324964, "price_return_6m": -0.05802083, "price_return_9m": -0.16492751, "price_return_12m": -0.17317363, "price_return_12m_ex1m": -0.06692877, "distance_from_52w_high": -0.21097635, "distance_from_52w_low": 0, "relative_strength": -0.27313721, "local_beta": 0.0012, "volatility_252d": 0.247618, "volatility_60d": 0.590829, "max_drawdown_12m": -0.21097635, "revenue_ttm": 8448800000, "gross_profit_ttm": 2243900000, "ebit_ttm": 864600001, "ebitda_ttm": 1433700000, "net_income_ttm": 338400000, "eps_diluted_ttm": 6.25508318, "operating_cash_flow_ttm": 1005200000, "capital_expenditure_ttm": 513500000, "fcf_ttm": 1518700000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 399400000, "cash_and_equivalents": 269400000, "total_current_assets": 2051800000, "total_current_liabilities": 1106900000, "net_ppe": null, "total_assets": 12977200000, "total_debt": 7630400000, "total_equity": 3194300000, "net_working_capital": 676800000, "book_value_per_share": 59.04436229, "retained_earnings": 2297600000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4472100000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 37, "rank_pb": 39, "rank_ptbv": 50, "rank_ps": 16, "rank_pcf": 17, "rank_ev_ebitda": 29, "rank_ev_ebit": 55, "rank_earnings_yield": 37, "rank_fcf_yield": 32, "rank_dividend_yield": 89, "rank_shareholder_yield": 89, "rank_total_yield": 89, "rank_roe": 42, "rank_roc": 50, "rank_roic": 55, "rank_gross_margin": 75, "rank_fcf_margin": 52, "rank_piotroski": 81, "rank_accruals": 42, "rank_sue": 50, "rank_eps_growth_1y": 70, "rank_eps_growth_5y": 1, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 78, "rank_momentum_12m_ex1m": 71, "rank_relative_strength": 76, "value_composite": 15, "quality_composite": 79, "momentum_composite": 84, "growth_composite": 20, "yield_composite": 93, "svqf_composite": 19, "vc1_composite": 10, "vc2_composite": 19, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 42, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 24, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:37.214333+00:00", "is_restated": false, "income_statement": { "revenue": 8158100000, "cost_of_revenue": 6006700000, "gross_profit": 2151400000, "ebit": 805400001, "ebitda": 1329700000, "pretax_income": 444500000, "tax_provision": 108700000, "net_income": 335700000, "net_income_to_common": 335700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 176700000, "total_current_assets": 2024900000, "total_assets": 13528400000, "short_term_debt": 45800000, "long_term_debt": 7421700000, "total_debt": 7467500000, "total_liabilities": 9764600000, "total_equity": 3753100000, "shares_outstanding": 62900000, "goodwill_and_intangibles": 7859300000 }, "cash_flow": { "operating_cash_flow": 998300000, "capital_expenditure": 510200000, "free_cash_flow": 1508500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317197, "ticker_id": 3186, "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:37.214333+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "805400001", "ebitda": "1329700000", "netIncome": "335700000", "grossProfit": "2151400000", "depreciation": "None", "totalRevenue": "8158100000", "costOfRevenue": "6006700000", "interestIncome": "None", "incomeBeforeTax": "444500000", "interestExpense": "361400000", "operatingIncome": "851900000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "108700000", "reportedCurrency": "USD", "netInterestIncome": "-361400000", "nonInterestIncome": "None", "operatingExpenses": "1299500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6006700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "524299999", "sellingGeneralAndAdministrative": "1308600000", "netIncomeFromContinuingOperations": "335800000" }, "balance": { "goodwill": "4844700000", "inventory": "875000000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "13528400000", "longTermDebt": "7421700000", "shortTermDebt": "45800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3014600000", "reportedCurrency": "USD", "retainedEarnings": "2118900000", "totalLiabilities": "9764600000", "otherCurrentAssets": "237800000", "totalCurrentAssets": "2024900000", "currentLongTermDebt": "1200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "735400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11503500000", "currentAccountsPayable": "624000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7700800000", "totalShareholderEquity": "3753100000", "capitalLeaseObligations": "277900000", "otherCurrentLiabilities": "543300000", "totalCurrentLiabilities": "1213100000", "otherNonCurrentLiabilities": "33500000", "totalNonCurrentLiabilities": "8551500000", "cashAndShortTermInvestments": "176700000", "commonStockSharesOutstanding": "62900000", "intangibleAssetsExcludingGoodwill": "3014600000", "cashAndCashEquivalentsAtCarryingValue": "176700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "335700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "4500000", "operatingCashflow": "998300000", "capitalExpenditures": "510200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-188600000", "cashflowFromInvestment": "-1419300000", "stockBasedCompensation": "81600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-709000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "524299999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8158100000, "cost_of_revenue": 6006700000, "gross_profit": 2151400000, "research_and_development": 31900000, "selling_general_admin": 1308600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 805400001, "depreciation_amortisation": 524299999, "ebitda": 1329700000, "interest_expense": 361400000, "interest_income": null, "other_non_operating": null, "pretax_income": 444500000, "tax_provision": 108700000, "effective_tax_rate": null, "net_income": 335700000, "net_income_continuing_ops": 335800000, "net_income_to_common": 335700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 176700000, "short_term_investments": null, "net_receivables": 735400000, "inventory": 875000000, "other_current_assets": null, "total_current_assets": 2024900000, "net_ppe": null, "goodwill": 4844700000, "intangible_assets": 3014600000, "goodwill_and_intangibles": 7859300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11503500000, "total_assets": 13528400000, "short_term_debt": 45800000, "accounts_payable": 624000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1213100000, "long_term_debt": 7421700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8551500000, "total_liabilities": 9764600000, "total_debt": 7467500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2118900000, "total_equity": 3753100000, "shares_outstanding": 62900000, "operating_cash_flow": 998300000, "stock_based_compensation": 81600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 510200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1419300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -188600000, "free_cash_flow": 1508500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "805400001", "ebitda": "1329700000", "netIncome": "335700000", "grossProfit": "2151400000", "depreciation": "None", "totalRevenue": "8158100000", "costOfRevenue": "6006700000", "interestIncome": "None", "incomeBeforeTax": "444500000", "interestExpense": "361400000", "operatingIncome": "851900000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "108700000", "reportedCurrency": "USD", "netInterestIncome": "-361400000", "nonInterestIncome": "None", "operatingExpenses": "1299500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6006700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "524299999", "sellingGeneralAndAdministrative": "1308600000", "netIncomeFromContinuingOperations": "335800000" }, "balance": { "goodwill": "4844700000", "inventory": "875000000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "13528400000", "longTermDebt": "7421700000", "shortTermDebt": "45800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3014600000", "reportedCurrency": "USD", "retainedEarnings": "2118900000", "totalLiabilities": "9764600000", "otherCurrentAssets": "237800000", "totalCurrentAssets": "2024900000", "currentLongTermDebt": "1200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "735400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11503500000", "currentAccountsPayable": "624000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7700800000", "totalShareholderEquity": "3753100000", "capitalLeaseObligations": "277900000", "otherCurrentLiabilities": "543300000", "totalCurrentLiabilities": "1213100000", "otherNonCurrentLiabilities": "33500000", "totalNonCurrentLiabilities": "8551500000", "cashAndShortTermInvestments": "176700000", "commonStockSharesOutstanding": "62900000", "intangibleAssetsExcludingGoodwill": "3014600000", "cashAndCashEquivalentsAtCarryingValue": "176700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "335700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "4500000", "operatingCashflow": "998300000", "capitalExpenditures": "510200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-188600000", "cashflowFromInvestment": "-1419300000", "stockBasedCompensation": "81600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-709000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "524299999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:37.214333+00:00", "is_restated": false, "income_statement": { "revenue": 7922700000, "cost_of_revenue": 5765100000, "gross_profit": 2157600000, "ebit": 788600000, "ebitda": 1265500000, "pretax_income": 472000000, "tax_provision": 105100000, "net_income": 366700000, "net_income_to_common": 366700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 787400000, "total_current_assets": 2231600000, "total_assets": 12854200000, "short_term_debt": 42200000, "long_term_debt": 6811600000, "total_debt": 6853800000, "total_liabilities": 8752900000, "total_equity": 4090600000, "shares_outstanding": 66900000, "goodwill_and_intangibles": 7846700000 }, "cash_flow": { "operating_cash_flow": 931700000, "capital_expenditure": 429500000, "free_cash_flow": 1361200000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317202, "ticker_id": 3186, "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:37.214333+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "788600000", "ebitda": "1265500000", "netIncome": "366700000", "grossProfit": "2157600000", "depreciation": "None", "totalRevenue": "7922700000", "costOfRevenue": "5765100000", "interestIncome": "None", "incomeBeforeTax": "472000000", "interestExpense": "316500000", "operatingIncome": "835400000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "105100000", "reportedCurrency": "USD", "netInterestIncome": "-316500000", "nonInterestIncome": "None", "operatingExpenses": "1322200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5765100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "476900000", "sellingGeneralAndAdministrative": "1330400000", "netIncomeFromContinuingOperations": "366900000" }, "balance": { "goodwill": "4700700000", "inventory": "754200000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "12854200000", "longTermDebt": "6811600000", "shortTermDebt": "42200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3146000000", "reportedCurrency": "USD", "retainedEarnings": "1783200000", "totalLiabilities": "8752900000", "otherCurrentAssets": "107100000", "totalCurrentAssets": "2231600000", "currentLongTermDebt": "1200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "582900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10622600000", "currentAccountsPayable": "458200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7061200000", "totalShareholderEquity": "4090600000", "capitalLeaseObligations": "248400000", "otherCurrentLiabilities": "434900000", "totalCurrentLiabilities": "944900000", "otherNonCurrentLiabilities": "24600000", "totalNonCurrentLiabilities": "7808000000", "cashAndShortTermInvestments": "787400000", "commonStockSharesOutstanding": "66900000", "intangibleAssetsExcludingGoodwill": "3146000000", "cashAndCashEquivalentsAtCarryingValue": "787400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "366700000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "63300000", "operatingCashflow": "931700000", "capitalExpenditures": "429500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "415600000", "cashflowFromInvestment": "-677500000", "stockBasedCompensation": "84400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "476900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7922700000, "cost_of_revenue": 5765100000, "gross_profit": 2157600000, "research_and_development": 29000000, "selling_general_admin": 1330400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 788600000, "depreciation_amortisation": 476900000, "ebitda": 1265500000, "interest_expense": 316500000, "interest_income": null, "other_non_operating": null, "pretax_income": 472000000, "tax_provision": 105100000, "effective_tax_rate": null, "net_income": 366700000, "net_income_continuing_ops": 366900000, "net_income_to_common": 366700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 787400000, "short_term_investments": null, "net_receivables": 582900000, "inventory": 754200000, "other_current_assets": null, "total_current_assets": 2231600000, "net_ppe": null, "goodwill": 4700700000, "intangible_assets": 3146000000, "goodwill_and_intangibles": 7846700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10622600000, "total_assets": 12854200000, "short_term_debt": 42200000, "accounts_payable": 458200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 944900000, "long_term_debt": 6811600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7808000000, "total_liabilities": 8752900000, "total_debt": 6853800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1783200000, "total_equity": 4090600000, "shares_outstanding": 66900000, "operating_cash_flow": 931700000, "stock_based_compensation": 84400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 429500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -677500000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 415600000, "free_cash_flow": 1361200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "788600000", "ebitda": "1265500000", "netIncome": "366700000", "grossProfit": "2157600000", "depreciation": "None", "totalRevenue": "7922700000", "costOfRevenue": "5765100000", "interestIncome": "None", "incomeBeforeTax": "472000000", "interestExpense": "316500000", "operatingIncome": "835400000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "105100000", "reportedCurrency": "USD", "netInterestIncome": "-316500000", "nonInterestIncome": "None", "operatingExpenses": "1322200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5765100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "476900000", "sellingGeneralAndAdministrative": "1330400000", "netIncomeFromContinuingOperations": "366900000" }, "balance": { "goodwill": "4700700000", "inventory": "754200000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "12854200000", "longTermDebt": "6811600000", "shortTermDebt": "42200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3146000000", "reportedCurrency": "USD", "retainedEarnings": "1783200000", "totalLiabilities": "8752900000", "otherCurrentAssets": "107100000", "totalCurrentAssets": "2231600000", "currentLongTermDebt": "1200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "582900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10622600000", "currentAccountsPayable": "458200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7061200000", "totalShareholderEquity": "4090600000", "capitalLeaseObligations": "248400000", "otherCurrentLiabilities": "434900000", "totalCurrentLiabilities": "944900000", "otherNonCurrentLiabilities": "24600000", "totalNonCurrentLiabilities": "7808000000", "cashAndShortTermInvestments": "787400000", "commonStockSharesOutstanding": "66900000", "intangibleAssetsExcludingGoodwill": "3146000000", "cashAndCashEquivalentsAtCarryingValue": "787400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "366700000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "63300000", "operatingCashflow": "931700000", "capitalExpenditures": "429500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "415600000", "cashflowFromInvestment": "-677500000", "stockBasedCompensation": "84400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "476900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:37.214333+00:00", "is_restated": false, "income_statement": { "revenue": 6991000000, "cost_of_revenue": 5234800000, "gross_profit": 1756200000, "ebit": 692000000, "ebitda": 1099100000, "pretax_income": 412600000, "tax_provision": 99700000, "net_income": 301300000, "net_income_to_common": 301300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 93300000, "total_current_assets": 1478500000, "total_assets": 11646700000, "short_term_debt": 23900000, "long_term_debt": 6039000000, "total_debt": 6062900000, "total_liabilities": 7795400000, "total_equity": 3842100000, "shares_outstanding": 67000000, "goodwill_and_intangibles": 7786800000 }, "cash_flow": { "operating_cash_flow": 750300000, "capital_expenditure": 303000000, "free_cash_flow": 1053300000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317207, "ticker_id": 3186, "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:37.214333+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "692000000", "ebitda": "1099100000", "netIncome": "301300000", "grossProfit": "1756200000", "depreciation": "None", "totalRevenue": "6991000000", "costOfRevenue": "5234800000", "interestIncome": "None", "incomeBeforeTax": "412600000", "interestExpense": "279100000", "operatingIncome": "695600000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "99700000", "reportedCurrency": "USD", "netInterestIncome": "-279100000", "nonInterestIncome": "None", "operatingExpenses": "1060599999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5234800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "407100000", "sellingGeneralAndAdministrative": "1078400000", "netIncomeFromContinuingOperations": "312900000" }, "balance": { "goodwill": "4574400000", "inventory": "789900000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "11646700000", "longTermDebt": "6039000000", "shortTermDebt": "23900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3212400000", "reportedCurrency": "USD", "retainedEarnings": "1416500000", "totalLiabilities": "7795400000", "otherCurrentAssets": "72300000", "totalCurrentAssets": "1478500000", "currentLongTermDebt": "1100000", "longTermInvestments": "6100000", "shortTermInvestments": "10600000", "currentNetReceivables": "512400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10168200000", "currentAccountsPayable": "368800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2197600000", "shortLongTermDebtTotal": "6232500000", "totalShareholderEquity": "3842100000", "capitalLeaseObligations": "192400000", "otherCurrentLiabilities": "391200000", "totalCurrentLiabilities": "805300000", "otherNonCurrentLiabilities": "276700000", "totalNonCurrentLiabilities": "6990100000", "cashAndShortTermInvestments": "93300000", "commonStockSharesOutstanding": "67000000", "intangibleAssetsExcludingGoodwill": "3212400000", "cashAndCashEquivalentsAtCarryingValue": "93300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "301300000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-31900000", "operatingCashflow": "750300000", "capitalExpenditures": "303000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-555700000", "cashflowFromInvestment": "-669300000", "stockBasedCompensation": "77200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-699600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "407100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6991000000, "cost_of_revenue": 5234800000, "gross_profit": 1756200000, "research_and_development": 22900000, "selling_general_admin": 1078400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 692000000, "depreciation_amortisation": 407100000, "ebitda": 1099100000, "interest_expense": 279100000, "interest_income": null, "other_non_operating": null, "pretax_income": 412600000, "tax_provision": 99700000, "effective_tax_rate": null, "net_income": 301300000, "net_income_continuing_ops": 312900000, "net_income_to_common": 301300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 93300000, "short_term_investments": 10600000, "net_receivables": 512400000, "inventory": 789900000, "other_current_assets": null, "total_current_assets": 1478500000, "net_ppe": null, "goodwill": 4574400000, "intangible_assets": 3212400000, "goodwill_and_intangibles": 7786800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10168200000, "total_assets": 11646700000, "short_term_debt": 23900000, "accounts_payable": 368800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 805300000, "long_term_debt": 6039000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6990100000, "total_liabilities": 7795400000, "total_debt": 6062900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1416500000, "total_equity": 3842100000, "shares_outstanding": 67000000, "operating_cash_flow": 750300000, "stock_based_compensation": 77200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 303000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -669300000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -555700000, "free_cash_flow": 1053300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "692000000", "ebitda": "1099100000", "netIncome": "301300000", "grossProfit": "1756200000", "depreciation": "None", "totalRevenue": "6991000000", "costOfRevenue": "5234800000", "interestIncome": "None", "incomeBeforeTax": "412600000", "interestExpense": "279100000", "operatingIncome": "695600000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "99700000", "reportedCurrency": "USD", "netInterestIncome": "-279100000", "nonInterestIncome": "None", "operatingExpenses": "1060599999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5234800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "407100000", "sellingGeneralAndAdministrative": "1078400000", "netIncomeFromContinuingOperations": "312900000" }, "balance": { "goodwill": "4574400000", "inventory": "789900000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "11646700000", "longTermDebt": "6039000000", "shortTermDebt": "23900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3212400000", "reportedCurrency": "USD", "retainedEarnings": "1416500000", "totalLiabilities": "7795400000", "otherCurrentAssets": "72300000", "totalCurrentAssets": "1478500000", "currentLongTermDebt": "1100000", "longTermInvestments": "6100000", "shortTermInvestments": "10600000", "currentNetReceivables": "512400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10168200000", "currentAccountsPayable": "368800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2197600000", "shortLongTermDebtTotal": "6232500000", "totalShareholderEquity": "3842100000", "capitalLeaseObligations": "192400000", "otherCurrentLiabilities": "391200000", "totalCurrentLiabilities": "805300000", "otherNonCurrentLiabilities": "276700000", "totalNonCurrentLiabilities": "6990100000", "cashAndShortTermInvestments": "93300000", "commonStockSharesOutstanding": "67000000", "intangibleAssetsExcludingGoodwill": "3212400000", "cashAndCashEquivalentsAtCarryingValue": "93300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "301300000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-31900000", "operatingCashflow": "750300000", "capitalExpenditures": "303000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-555700000", "cashflowFromInvestment": "-669300000", "stockBasedCompensation": "77200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-699600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "407100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:37.214333+00:00", "is_restated": false, "income_statement": { "revenue": 5851200000, "cost_of_revenue": 4590400000, "gross_profit": 1260800000, "ebit": 1213100000, "ebitda": 1593300000, "pretax_income": 828200000, "tax_provision": 85700000, "net_income": 756600000, "net_income_to_common": 756600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 586500000, "total_current_assets": 2223400000, "total_assets": 11308000000, "short_term_debt": 26600000, "long_term_debt": 5956600000, "total_debt": 5983200000, "total_liabilities": 7735700000, "total_equity": 3254000000, "shares_outstanding": 62700000, "goodwill_and_intangibles": 7061800000 }, "cash_flow": { "operating_cash_flow": 384200000, "capital_expenditure": 255300000, "free_cash_flow": 639500000, "dividends_paid": 547200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317212, "ticker_id": 3186, "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:37.214333+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1213100000", "ebitda": "1593300000", "netIncome": "756600000", "grossProfit": "1260800000", "depreciation": "None", "totalRevenue": "5851200000", "costOfRevenue": "4590400000", "interestIncome": "None", "incomeBeforeTax": "828200000", "interestExpense": "317800000", "operatingIncome": "384300000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "85700000", "reportedCurrency": "USD", "netInterestIncome": "-317800000", "nonInterestIncome": "None", "operatingExpenses": "876500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18900000", "otherNonOperatingIncome": "462400000", "costofGoodsAndServicesSold": "4590400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "380200000", "sellingGeneralAndAdministrative": "904700000", "netIncomeFromContinuingOperations": "742500000" }, "balance": { "goodwill": "4349600000", "inventory": "549100000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "11308000000", "longTermDebt": "5956600000", "shortTermDebt": "26600000", "treasuryStock": "-2341200000", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "2712200000", "reportedCurrency": "USD", "retainedEarnings": "1109000000", "totalLiabilities": "7735700000", "otherCurrentAssets": "448800000", "totalCurrentAssets": "2223400000", "currentLongTermDebt": "1100000", "longTermInvestments": "31000000", "shortTermInvestments": "94800000", "currentNetReceivables": "544200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9084600000", "currentAccountsPayable": "452700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1874800000", "shortLongTermDebtTotal": "6096900000", "totalShareholderEquity": "3254000000", "capitalLeaseObligations": "139200000", "otherCurrentLiabilities": "325400000", "totalCurrentLiabilities": "823800000", "otherNonCurrentLiabilities": "25400000", "totalNonCurrentLiabilities": "6911900000", "cashAndShortTermInvestments": "586500000", "commonStockSharesOutstanding": "62700000", "intangibleAssetsExcludingGoodwill": "2712200000", "cashAndCashEquivalentsAtCarryingValue": "586500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "742500000", "profitLoss": "None", "dividendPayout": "547200000", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "-86800000", "operatingCashflow": "384200000", "capitalExpenditures": "255300000", "changeInReceivables": "-102000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-237200000", "cashflowFromInvestment": "-221000000", "stockBasedCompensation": "65800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "547200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-225100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-443000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "380200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5851200000, "cost_of_revenue": 4590400000, "gross_profit": 1260800000, "research_and_development": 18900000, "selling_general_admin": 904700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1213100000, "depreciation_amortisation": 380200000, "ebitda": 1593300000, "interest_expense": 317800000, "interest_income": null, "other_non_operating": null, "pretax_income": 828200000, "tax_provision": 85700000, "effective_tax_rate": null, "net_income": 756600000, "net_income_continuing_ops": 742500000, "net_income_to_common": 756600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 586500000, "short_term_investments": 94800000, "net_receivables": 544200000, "inventory": 549100000, "other_current_assets": null, "total_current_assets": 2223400000, "net_ppe": null, "goodwill": 4349600000, "intangible_assets": 2712200000, "goodwill_and_intangibles": 7061800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9084600000, "total_assets": 11308000000, "short_term_debt": 26600000, "accounts_payable": 452700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 823800000, "long_term_debt": 5956600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6911900000, "total_liabilities": 7735700000, "total_debt": 5983200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1109000000, "total_equity": 3254000000, "shares_outstanding": 62700000, "operating_cash_flow": 384200000, "stock_based_compensation": 65800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 255300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -221000000, "dividends_paid": 547200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -237200000, "free_cash_flow": 639500000, "net_change_in_cash": -225100000 }, "raw_data": { "income": { "ebit": "1213100000", "ebitda": "1593300000", "netIncome": "756600000", "grossProfit": "1260800000", "depreciation": "None", "totalRevenue": "5851200000", "costOfRevenue": "4590400000", "interestIncome": "None", "incomeBeforeTax": "828200000", "interestExpense": "317800000", "operatingIncome": "384300000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "85700000", "reportedCurrency": "USD", "netInterestIncome": "-317800000", "nonInterestIncome": "None", "operatingExpenses": "876500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18900000", "otherNonOperatingIncome": "462400000", "costofGoodsAndServicesSold": "4590400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "380200000", "sellingGeneralAndAdministrative": "904700000", "netIncomeFromContinuingOperations": "742500000" }, "balance": { "goodwill": "4349600000", "inventory": "549100000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "11308000000", "longTermDebt": "5956600000", "shortTermDebt": "26600000", "treasuryStock": "-2341200000", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "2712200000", "reportedCurrency": "USD", "retainedEarnings": "1109000000", "totalLiabilities": "7735700000", "otherCurrentAssets": "448800000", "totalCurrentAssets": "2223400000", "currentLongTermDebt": "1100000", "longTermInvestments": "31000000", "shortTermInvestments": "94800000", "currentNetReceivables": "544200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9084600000", "currentAccountsPayable": "452700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1874800000", "shortLongTermDebtTotal": "6096900000", "totalShareholderEquity": "3254000000", "capitalLeaseObligations": "139200000", "otherCurrentLiabilities": "325400000", "totalCurrentLiabilities": "823800000", "otherNonCurrentLiabilities": "25400000", "totalNonCurrentLiabilities": "6911900000", "cashAndShortTermInvestments": "586500000", "commonStockSharesOutstanding": "62700000", "intangibleAssetsExcludingGoodwill": "2712200000", "cashAndCashEquivalentsAtCarryingValue": "586500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "742500000", "profitLoss": "None", "dividendPayout": "547200000", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "-86800000", "operatingCashflow": "384200000", "capitalExpenditures": "255300000", "changeInReceivables": "-102000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-237200000", "cashflowFromInvestment": "-221000000", "stockBasedCompensation": "65800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "547200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-225100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-443000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "380200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:37.214333+00:00", "is_restated": false, "income_statement": { "revenue": 4980700000, "cost_of_revenue": 3750200000, "gross_profit": 1230500000, "ebit": 546600000, "ebitda": 913100000, "pretax_income": 170100000, "tax_provision": 58200000, "net_income": 166700000, "net_income_to_common": 166700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 664500000, "total_current_assets": 2086100000, "total_assets": 12414700000, "short_term_debt": 24600000, "long_term_debt": 6922800000, "total_debt": 6947400000, "total_liabilities": 9355500000, "total_equity": 2742400000, "shares_outstanding": 65300000, "goodwill_and_intangibles": 7715000000 }, "cash_flow": { "operating_cash_flow": 588200000, "capital_expenditure": 192500000, "free_cash_flow": 780700000, "dividends_paid": 1827600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317217, "ticker_id": 3186, "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:37.214333+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "546600000", "ebitda": "913100000", "netIncome": "166700000", "grossProfit": "1230500000", "depreciation": "None", "totalRevenue": "4980700000", "costOfRevenue": "3750200000", "interestIncome": "None", "incomeBeforeTax": "170100000", "interestExpense": "332600000", "operatingIncome": "423900000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "58200000", "reportedCurrency": "USD", "netInterestIncome": "-375800000", "nonInterestIncome": "None", "operatingExpenses": "806600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21900000", "otherNonOperatingIncome": "-15900000", "costofGoodsAndServicesSold": "3750200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "366500000", "sellingGeneralAndAdministrative": "974100000", "netIncomeFromContinuingOperations": "250600000" }, "balance": { "goodwill": "4567500000", "inventory": "476600000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "12414700000", "longTermDebt": "6922800000", "shortTermDebt": "24600000", "treasuryStock": "-1902200000", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "3147500000", "reportedCurrency": "USD", "retainedEarnings": "347300000", "totalLiabilities": "9355500000", "otherCurrentAssets": "492600000", "totalCurrentAssets": "2086100000", "currentLongTermDebt": "117400000", "longTermInvestments": "70700000", "shortTermInvestments": "0", "currentNetReceivables": "452400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10328600000", "currentAccountsPayable": "384200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1839400000", "shortLongTermDebtTotal": "6571400000", "totalShareholderEquity": "2742400000", "capitalLeaseObligations": "139600000", "otherCurrentLiabilities": "618200000", "totalCurrentLiabilities": "1049200000", "otherNonCurrentLiabilities": "519600000", "totalNonCurrentLiabilities": "8306300000", "cashAndShortTermInvestments": "664500000", "commonStockSharesOutstanding": "65300000", "intangibleAssetsExcludingGoodwill": "3147500000", "cashAndCashEquivalentsAtCarryingValue": "664500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "206700000", "profitLoss": "None", "dividendPayout": "1827600000", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "54500000", "operatingCashflow": "588200000", "capitalExpenditures": "192500000", "changeInReceivables": "-111000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-167500000", "cashflowFromInvestment": "-793600000", "stockBasedCompensation": "55800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1827600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-372900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-397100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "420200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4980700000, "cost_of_revenue": 3750200000, "gross_profit": 1230500000, "research_and_development": 21900000, "selling_general_admin": 974100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 546600000, "depreciation_amortisation": 366500000, "ebitda": 913100000, "interest_expense": 332600000, "interest_income": null, "other_non_operating": null, "pretax_income": 170100000, "tax_provision": 58200000, "effective_tax_rate": null, "net_income": 166700000, "net_income_continuing_ops": 250600000, "net_income_to_common": 166700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 664500000, "short_term_investments": 0, "net_receivables": 452400000, "inventory": 476600000, "other_current_assets": null, "total_current_assets": 2086100000, "net_ppe": null, "goodwill": 4567500000, "intangible_assets": 3147500000, "goodwill_and_intangibles": 7715000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10328600000, "total_assets": 12414700000, "short_term_debt": 24600000, "accounts_payable": 384200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1049200000, "long_term_debt": 6922800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8306300000, "total_liabilities": 9355500000, "total_debt": 6947400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 347300000, "total_equity": 2742400000, "shares_outstanding": 65300000, "operating_cash_flow": 588200000, "stock_based_compensation": 55800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 192500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -793600000, "dividends_paid": 1827600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -167500000, "free_cash_flow": 780700000, "net_change_in_cash": -372900000 }, "raw_data": { "income": { "ebit": "546600000", "ebitda": "913100000", "netIncome": "166700000", "grossProfit": "1230500000", "depreciation": "None", "totalRevenue": "4980700000", "costOfRevenue": "3750200000", "interestIncome": "None", "incomeBeforeTax": "170100000", "interestExpense": "332600000", "operatingIncome": "423900000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "58200000", "reportedCurrency": "USD", "netInterestIncome": "-375800000", "nonInterestIncome": "None", "operatingExpenses": "806600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21900000", "otherNonOperatingIncome": "-15900000", "costofGoodsAndServicesSold": "3750200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "366500000", "sellingGeneralAndAdministrative": "974100000", "netIncomeFromContinuingOperations": "250600000" }, "balance": { "goodwill": "4567500000", "inventory": "476600000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "12414700000", "longTermDebt": "6922800000", "shortTermDebt": "24600000", "treasuryStock": "-1902200000", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "3147500000", "reportedCurrency": "USD", "retainedEarnings": "347300000", "totalLiabilities": "9355500000", "otherCurrentAssets": "492600000", "totalCurrentAssets": "2086100000", "currentLongTermDebt": "117400000", "longTermInvestments": "70700000", "shortTermInvestments": "0", "currentNetReceivables": "452400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10328600000", "currentAccountsPayable": "384200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1839400000", "shortLongTermDebtTotal": "6571400000", "totalShareholderEquity": "2742400000", "capitalLeaseObligations": "139600000", "otherCurrentLiabilities": "618200000", "totalCurrentLiabilities": "1049200000", "otherNonCurrentLiabilities": "519600000", "totalNonCurrentLiabilities": "8306300000", "cashAndShortTermInvestments": "664500000", "commonStockSharesOutstanding": "65300000", "intangibleAssetsExcludingGoodwill": "3147500000", "cashAndCashEquivalentsAtCarryingValue": "664500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "206700000", "profitLoss": "None", "dividendPayout": "1827600000", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "54500000", "operatingCashflow": "588200000", "capitalExpenditures": "192500000", "changeInReceivables": "-111000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-167500000", "cashflowFromInvestment": "-793600000", "stockBasedCompensation": "55800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1827600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-372900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-397100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "420200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-09-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:37.214333+00:00", "is_restated": false, "income_statement": { "revenue": 5698700000, "cost_of_revenue": 4046200000, "gross_profit": 1652500000, "ebit": 440800000, "ebitda": 810700000, "pretax_income": 32500000, "tax_provision": 3500000, "net_income": 800000, "net_income_to_common": 800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1187900000, "total_current_assets": 2287800000, "total_assets": 12146700000, "short_term_debt": 88500000, "long_term_debt": 6959000000, "total_debt": 7047500000, "total_liabilities": 9317700000, "total_equity": 2854500000, "shares_outstanding": 70100000, "goodwill_and_intangibles": 7636100000 }, "cash_flow": { "operating_cash_flow": 625600000, "capital_expenditure": 234600000, "free_cash_flow": 860200000, "dividends_paid": 4284100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317222, "ticker_id": 3186, "period_end_date": "2020-09-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:37.214333+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "440800000", "ebitda": "810700000", "netIncome": "800000", "grossProfit": "1652500000", "depreciation": "None", "totalRevenue": "5698700000", "costOfRevenue": "4046200000", "interestIncome": "None", "incomeBeforeTax": "32500000", "interestExpense": "377400000", "operatingIncome": "734600000", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "3500000", "reportedCurrency": "USD", "netInterestIncome": "-388600000", "nonInterestIncome": "None", "operatingExpenses": "917900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28500000", "otherNonOperatingIncome": "-290900000", "costofGoodsAndServicesSold": "4046200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "369900000", "sellingGeneralAndAdministrative": "934300000", "netIncomeFromContinuingOperations": "59900000" }, "balance": { "goodwill": "4438600000", "inventory": "599400000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "12146700000", "longTermDebt": "6959000000", "shortTermDebt": "88500000", "treasuryStock": "-1508500000", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "3197500000", "reportedCurrency": "USD", "retainedEarnings": "208600000", "totalLiabilities": "9317700000", "otherCurrentAssets": "58900000", "totalCurrentAssets": "2287800000", "currentLongTermDebt": "64900000", "longTermInvestments": "114100000", "shortTermInvestments": "6800000", "currentNetReceivables": "441600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9858900000", "currentAccountsPayable": "357100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1779700000", "shortLongTermDebtTotal": "7150500000", "totalShareholderEquity": "2854500000", "capitalLeaseObligations": "126600000", "otherCurrentLiabilities": "521100000", "totalCurrentLiabilities": "974400000", "otherNonCurrentLiabilities": "33700000", "totalNonCurrentLiabilities": "8343300000", "cashAndShortTermInvestments": "1187900000", "commonStockSharesOutstanding": "70100000", "intangibleAssetsExcludingGoodwill": "3197500000", "cashAndCashEquivalentsAtCarryingValue": "1187900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29000000", "profitLoss": "None", "dividendPayout": "4284100000", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "USD", "changeInInventory": "-4600000", "operatingCashflow": "625600000", "capitalExpenditures": "234600000", "changeInReceivables": "20300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-272000000", "cashflowFromInvestment": "-218500000", "stockBasedCompensation": "49700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4284100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "135100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-589100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "370300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5698700000, "cost_of_revenue": 4046200000, "gross_profit": 1652500000, "research_and_development": 28500000, "selling_general_admin": 934300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 440800000, "depreciation_amortisation": 369900000, "ebitda": 810700000, "interest_expense": 377400000, "interest_income": null, "other_non_operating": null, "pretax_income": 32500000, "tax_provision": 3500000, "effective_tax_rate": null, "net_income": 800000, "net_income_continuing_ops": 59900000, "net_income_to_common": 800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1187900000, "short_term_investments": 6800000, "net_receivables": 441600000, "inventory": 599400000, "other_current_assets": null, "total_current_assets": 2287800000, "net_ppe": null, "goodwill": 4438600000, "intangible_assets": 3197500000, "goodwill_and_intangibles": 7636100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9858900000, "total_assets": 12146700000, "short_term_debt": 88500000, "accounts_payable": 357100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 974400000, "long_term_debt": 6959000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8343300000, "total_liabilities": 9317700000, "total_debt": 7047500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 208600000, "total_equity": 2854500000, "shares_outstanding": 70100000, "operating_cash_flow": 625600000, "stock_based_compensation": 49700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 234600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -218500000, "dividends_paid": 4284100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -272000000, "free_cash_flow": 860200000, "net_change_in_cash": 135100000 }, "raw_data": { "income": { "ebit": "440800000", "ebitda": "810700000", "netIncome": "800000", "grossProfit": "1652500000", "depreciation": "None", "totalRevenue": "5698700000", "costOfRevenue": "4046200000", "interestIncome": "None", "incomeBeforeTax": "32500000", "interestExpense": "377400000", "operatingIncome": "734600000", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "3500000", "reportedCurrency": "USD", "netInterestIncome": "-388600000", "nonInterestIncome": "None", "operatingExpenses": "917900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28500000", "otherNonOperatingIncome": "-290900000", "costofGoodsAndServicesSold": "4046200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "369900000", "sellingGeneralAndAdministrative": "934300000", "netIncomeFromContinuingOperations": "59900000" }, "balance": { "goodwill": "4438600000", "inventory": "599400000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "12146700000", "longTermDebt": "6959000000", "shortTermDebt": "88500000", "treasuryStock": "-1508500000", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "3197500000", "reportedCurrency": "USD", "retainedEarnings": "208600000", "totalLiabilities": "9317700000", "otherCurrentAssets": "58900000", "totalCurrentAssets": "2287800000", "currentLongTermDebt": "64900000", "longTermInvestments": "114100000", "shortTermInvestments": "6800000", "currentNetReceivables": "441600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9858900000", "currentAccountsPayable": "357100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1779700000", "shortLongTermDebtTotal": "7150500000", "totalShareholderEquity": "2854500000", "capitalLeaseObligations": "126600000", "otherCurrentLiabilities": "521100000", "totalCurrentLiabilities": "974400000", "otherNonCurrentLiabilities": "33700000", "totalNonCurrentLiabilities": "8343300000", "cashAndShortTermInvestments": "1187900000", "commonStockSharesOutstanding": "70100000", "intangibleAssetsExcludingGoodwill": "3197500000", "cashAndCashEquivalentsAtCarryingValue": "1187900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29000000", "profitLoss": "None", "dividendPayout": "4284100000", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "USD", "changeInInventory": "-4600000", "operatingCashflow": "625600000", "capitalExpenditures": "234600000", "changeInReceivables": "20300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-272000000", "cashflowFromInvestment": "-218500000", "stockBasedCompensation": "49700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4284100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "135100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-589100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "370300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-09-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:37.214333+00:00", "is_restated": false, "income_statement": { "revenue": 5681100000, "cost_of_revenue": 4035200000, "gross_profit": 1645900000, "ebit": 512500000, "ebitda": 892100000, "pretax_income": 122100000, "tax_provision": -3900000, "net_income": 124700000, "net_income_to_common": 124700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1050700000, "total_current_assets": 2126300000, "total_assets": 11951600000, "short_term_debt": 13500000, "long_term_debt": 7066000000, "total_debt": 7079500000, "total_liabilities": 9014300000, "total_equity": 2925900000, "shares_outstanding": 75100000, "goodwill_and_intangibles": 7738300000 }, "cash_flow": { "operating_cash_flow": 688000000, "capital_expenditure": 273900000, "free_cash_flow": 961900000, "dividends_paid": 4000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317227, "ticker_id": 3186, "period_end_date": "2019-09-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:37.214333+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "512500000", "ebitda": "892100000", "netIncome": "124700000", "grossProfit": "1645900000", "depreciation": "None", "totalRevenue": "5681100000", "costOfRevenue": "4035200000", "interestIncome": "666000000", "incomeBeforeTax": "122100000", "interestExpense": "322400000", "operatingIncome": "749600000", "fiscalDateEnding": "2019-09-30", "incomeTaxExpense": "-3900000", "reportedCurrency": "USD", "netInterestIncome": "-322400000", "nonInterestIncome": "None", "operatingExpenses": "896300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4035200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "379600000", "sellingGeneralAndAdministrative": "911600000", "netIncomeFromContinuingOperations": "126000000" }, "balance": { "goodwill": "4399800000", "inventory": "579800000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "11951600000", "longTermDebt": "7066000000", "shortTermDebt": "13500000", "treasuryStock": "-920700000", "deferredRevenue": "None", "fiscalDateEnding": "2019-09-30", "intangibleAssets": "3338500000", "reportedCurrency": "USD", "retainedEarnings": "207800000", "totalLiabilities": "9014300000", "otherCurrentAssets": "50700000", "totalCurrentAssets": "2126300000", "currentLongTermDebt": "13500000", "longTermInvestments": "145500000", "shortTermInvestments": "None", "currentNetReceivables": "445100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9825300000", "currentAccountsPayable": "395600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1736000000", "shortLongTermDebtTotal": "7079500000", "totalShareholderEquity": "2925900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "393800000", "totalCurrentLiabilities": "802900000", "otherNonCurrentLiabilities": "26400000", "totalNonCurrentLiabilities": "8211400000", "cashAndShortTermInvestments": "1050700000", "commonStockSharesOutstanding": "75100000", "intangibleAssetsExcludingGoodwill": "3338500000", "cashAndCashEquivalentsAtCarryingValue": "1050700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "124700000", "profitLoss": "None", "dividendPayout": "4000000", "fiscalDateEnding": "2019-09-30", "reportedCurrency": "USD", "changeInInventory": "-97900000", "operatingCashflow": "688000000", "capitalExpenditures": "273900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-652400000", "cashflowFromInvestment": "26700000", "stockBasedCompensation": "38900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-322100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "379600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5681100000, "cost_of_revenue": 4035200000, "gross_profit": 1645900000, "research_and_development": 25000000, "selling_general_admin": 911600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 512500000, "depreciation_amortisation": 379600000, "ebitda": 892100000, "interest_expense": 322400000, "interest_income": null, "other_non_operating": null, "pretax_income": 122100000, "tax_provision": -3900000, "effective_tax_rate": null, "net_income": 124700000, "net_income_continuing_ops": 126000000, "net_income_to_common": 124700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1050700000, "short_term_investments": null, "net_receivables": 445100000, "inventory": 579800000, "other_current_assets": null, "total_current_assets": 2126300000, "net_ppe": null, "goodwill": 4399800000, "intangible_assets": 3338500000, "goodwill_and_intangibles": 7738300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9825300000, "total_assets": 11951600000, "short_term_debt": 13500000, "accounts_payable": 395600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 802900000, "long_term_debt": 7066000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8211400000, "total_liabilities": 9014300000, "total_debt": 7079500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 207800000, "total_equity": 2925900000, "shares_outstanding": 75100000, "operating_cash_flow": 688000000, "stock_based_compensation": 38900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 273900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 26700000, "dividends_paid": 4000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -652400000, "free_cash_flow": 961900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "512500000", "ebitda": "892100000", "netIncome": "124700000", "grossProfit": "1645900000", "depreciation": "None", "totalRevenue": "5681100000", "costOfRevenue": "4035200000", "interestIncome": "666000000", "incomeBeforeTax": "122100000", "interestExpense": "322400000", "operatingIncome": "749600000", "fiscalDateEnding": "2019-09-30", "incomeTaxExpense": "-3900000", "reportedCurrency": "USD", "netInterestIncome": "-322400000", "nonInterestIncome": "None", "operatingExpenses": "896300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4035200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "379600000", "sellingGeneralAndAdministrative": "911600000", "netIncomeFromContinuingOperations": "126000000" }, "balance": { "goodwill": "4399800000", "inventory": "579800000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "11951600000", "longTermDebt": "7066000000", "shortTermDebt": "13500000", "treasuryStock": "-920700000", "deferredRevenue": "None", "fiscalDateEnding": "2019-09-30", "intangibleAssets": "3338500000", "reportedCurrency": "USD", "retainedEarnings": "207800000", "totalLiabilities": "9014300000", "otherCurrentAssets": "50700000", "totalCurrentAssets": "2126300000", "currentLongTermDebt": "13500000", "longTermInvestments": "145500000", "shortTermInvestments": "None", "currentNetReceivables": "445100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9825300000", "currentAccountsPayable": "395600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1736000000", "shortLongTermDebtTotal": "7079500000", "totalShareholderEquity": "2925900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "393800000", "totalCurrentLiabilities": "802900000", "otherNonCurrentLiabilities": "26400000", "totalNonCurrentLiabilities": "8211400000", "cashAndShortTermInvestments": "1050700000", "commonStockSharesOutstanding": "75100000", "intangibleAssetsExcludingGoodwill": "3338500000", "cashAndCashEquivalentsAtCarryingValue": "1050700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "124700000", "profitLoss": "None", "dividendPayout": "4000000", "fiscalDateEnding": "2019-09-30", "reportedCurrency": "USD", "changeInInventory": "-97900000", "operatingCashflow": "688000000", "capitalExpenditures": "273900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-652400000", "cashflowFromInvestment": "26700000", "stockBasedCompensation": "38900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-322100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "379600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-09-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:37.214333+00:00", "is_restated": false, "income_statement": { "revenue": 6257200000, "cost_of_revenue": 4580500000, "gross_profit": 1676700000, "ebit": 654300000, "ebitda": 1052700000, "pretax_income": 264400000, "tax_provision": -204000000, "net_income": 467300000, "net_income_to_common": 467300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 989700000, "total_current_assets": 2200300000, "total_assets": 13057500000, "short_term_debt": 22100000, "long_term_debt": 7232100000, "total_debt": 7254200000, "total_liabilities": 9997000000, "total_equity": 3050400000, "shares_outstanding": 75900000, "goodwill_and_intangibles": 8038900000 }, "cash_flow": { "operating_cash_flow": 718600000, "capital_expenditure": 225000000, "free_cash_flow": 943600000, "dividends_paid": 10800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317232, "ticker_id": 3186, "period_end_date": "2018-09-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:37.214333+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "654300000", "ebitda": "1052700000", "netIncome": "467300000", "grossProfit": "1676700000", "depreciation": "None", "totalRevenue": "6257200000", "costOfRevenue": "4580500000", "interestIncome": "387600000", "incomeBeforeTax": "264400000", "interestExpense": "387300000", "operatingIncome": "733100000", "fiscalDateEnding": "2018-09-30", "incomeTaxExpense": "-204000000", "reportedCurrency": "USD", "netInterestIncome": "-387300000", "nonInterestIncome": "None", "operatingExpenses": "943600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25100000", "otherNonOperatingIncome": "64200000", "costofGoodsAndServicesSold": "4580500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "398400000", "sellingGeneralAndAdministrative": "975200000", "netIncomeFromContinuingOperations": "468400000" }, "balance": { "goodwill": "4499600000", "inventory": "484200000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "13057500000", "longTermDebt": "7232100000", "shortTermDebt": "22100000", "treasuryStock": "-589900000", "deferredRevenue": "None", "fiscalDateEnding": "2018-09-30", "intangibleAssets": "3539300000", "reportedCurrency": "USD", "retainedEarnings": "88000000", "totalLiabilities": "9997000000", "otherCurrentAssets": "264100000", "totalCurrentAssets": "2200300000", "currentLongTermDebt": "22100000", "longTermInvestments": "39100000", "shortTermInvestments": "6400000", "currentNetReceivables": "462300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10857200000", "currentAccountsPayable": "365100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1709700000", "shortLongTermDebtTotal": "7254200000", "totalShareholderEquity": "3050400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "404900000", "totalCurrentLiabilities": "792100000", "otherNonCurrentLiabilities": "34900000", "totalNonCurrentLiabilities": "9204900000", "cashAndShortTermInvestments": "989700000", "commonStockSharesOutstanding": "75900000", "intangibleAssetsExcludingGoodwill": "3539300000", "cashAndCashEquivalentsAtCarryingValue": "989700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "467300000", "profitLoss": "None", "dividendPayout": "10800000", "fiscalDateEnding": "2018-09-30", "reportedCurrency": "USD", "changeInInventory": "3600000", "operatingCashflow": "718600000", "capitalExpenditures": "225000000", "changeInReceivables": "-6000000", "changeInExchangeRate": "-2000000", "cashflowFromFinancing": "423400000", "cashflowFromInvestment": "-1675600000", "stockBasedCompensation": "30900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-536200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-218700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "398400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6257200000, "cost_of_revenue": 4580500000, "gross_profit": 1676700000, "research_and_development": 25100000, "selling_general_admin": 975200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 654300000, "depreciation_amortisation": 398400000, "ebitda": 1052700000, "interest_expense": 387300000, "interest_income": null, "other_non_operating": null, "pretax_income": 264400000, "tax_provision": -204000000, "effective_tax_rate": null, "net_income": 467300000, "net_income_continuing_ops": 468400000, "net_income_to_common": 467300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 989700000, "short_term_investments": 6400000, "net_receivables": 462300000, "inventory": 484200000, "other_current_assets": null, "total_current_assets": 2200300000, "net_ppe": null, "goodwill": 4499600000, "intangible_assets": 3539300000, "goodwill_and_intangibles": 8038900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10857200000, "total_assets": 13057500000, "short_term_debt": 22100000, "accounts_payable": 365100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 792100000, "long_term_debt": 7232100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9204900000, "total_liabilities": 9997000000, "total_debt": 7254200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 88000000, "total_equity": 3050400000, "shares_outstanding": 75900000, "operating_cash_flow": 718600000, "stock_based_compensation": 30900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 225000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1675600000, "dividends_paid": 10800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 423400000, "free_cash_flow": 943600000, "net_change_in_cash": -536200000 }, "raw_data": { "income": { "ebit": "654300000", "ebitda": "1052700000", "netIncome": "467300000", "grossProfit": "1676700000", "depreciation": "None", "totalRevenue": "6257200000", "costOfRevenue": "4580500000", "interestIncome": "387600000", "incomeBeforeTax": "264400000", "interestExpense": "387300000", "operatingIncome": "733100000", "fiscalDateEnding": "2018-09-30", "incomeTaxExpense": "-204000000", "reportedCurrency": "USD", "netInterestIncome": "-387300000", "nonInterestIncome": "None", "operatingExpenses": "943600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25100000", "otherNonOperatingIncome": "64200000", "costofGoodsAndServicesSold": "4580500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "398400000", "sellingGeneralAndAdministrative": "975200000", "netIncomeFromContinuingOperations": "468400000" }, "balance": { "goodwill": "4499600000", "inventory": "484200000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "13057500000", "longTermDebt": "7232100000", "shortTermDebt": "22100000", "treasuryStock": "-589900000", "deferredRevenue": "None", "fiscalDateEnding": "2018-09-30", "intangibleAssets": "3539300000", "reportedCurrency": "USD", "retainedEarnings": "88000000", "totalLiabilities": "9997000000", "otherCurrentAssets": "264100000", "totalCurrentAssets": "2200300000", "currentLongTermDebt": "22100000", "longTermInvestments": "39100000", "shortTermInvestments": "6400000", "currentNetReceivables": "462300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10857200000", "currentAccountsPayable": "365100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1709700000", "shortLongTermDebtTotal": "7254200000", "totalShareholderEquity": "3050400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "404900000", "totalCurrentLiabilities": "792100000", "otherNonCurrentLiabilities": "34900000", "totalNonCurrentLiabilities": "9204900000", "cashAndShortTermInvestments": "989700000", "commonStockSharesOutstanding": "75900000", "intangibleAssetsExcludingGoodwill": "3539300000", "cashAndCashEquivalentsAtCarryingValue": "989700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "467300000", "profitLoss": "None", "dividendPayout": "10800000", "fiscalDateEnding": "2018-09-30", "reportedCurrency": "USD", "changeInInventory": "3600000", "operatingCashflow": "718600000", "capitalExpenditures": "225000000", "changeInReceivables": "-6000000", "changeInExchangeRate": "-2000000", "cashflowFromFinancing": "423400000", "cashflowFromInvestment": "-1675600000", "stockBasedCompensation": "30900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-536200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-218700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "398400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:37.214333+00:00", "is_restated": false, "income_statement": { "revenue": 2042900000, "cost_of_revenue": 1492900000, "gross_profit": 550000000, "ebit": 223500000, "ebitda": 361700000, "pretax_income": 110100000, "tax_provision": 28100000, "net_income": 81800000, "net_income_to_common": 81800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 269400000, "total_current_assets": 2051800000, "total_assets": 12977200000, "short_term_debt": 1300000, "long_term_debt": 7629100000, "total_debt": 7630400000, "total_liabilities": 9772000000, "total_equity": 3194300000, "shares_outstanding": 54100000, "goodwill_and_intangibles": 7666400000 }, "cash_flow": { "operating_cash_flow": 242300000, "capital_expenditure": 116400000, "free_cash_flow": 358700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317194, "ticker_id": 3186, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:37.214333+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "223500000", "ebitda": "361700000", "netIncome": "81800000", "grossProfit": "550000000", "depreciation": "None", "totalRevenue": "2042900000", "costOfRevenue": "1492900000", "interestIncome": "None", "incomeBeforeTax": "110100000", "interestExpense": "105700000", "operatingIncome": "223500000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "28100000", "reportedCurrency": "USD", "netInterestIncome": "-105700000", "nonInterestIncome": "None", "operatingExpenses": "326200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1492900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138200000", "sellingGeneralAndAdministrative": "326200000", "netIncomeFromContinuingOperations": "82000000" }, "balance": { "goodwill": "4829000000", "inventory": "911600000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "12977200000", "longTermDebt": "7629100000", "shortTermDebt": "1300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2837400000", "reportedCurrency": "USD", "retainedEarnings": "2297600000", "totalLiabilities": "9772000000", "otherCurrentAssets": "142000000", "totalCurrentAssets": "2051800000", "currentLongTermDebt": "1300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "728800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10925400000", "currentAccountsPayable": "618300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7630400000", "totalShareholderEquity": "3194300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "487300000", "totalCurrentLiabilities": "1106900000", "otherNonCurrentLiabilities": "367300000", "totalNonCurrentLiabilities": "8665100000", "cashAndShortTermInvestments": "269400000", "commonStockSharesOutstanding": "54100000", "intangibleAssetsExcludingGoodwill": "2837400000", "cashAndCashEquivalentsAtCarryingValue": "269400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-97000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "22900000", "operatingCashflow": "242300000", "capitalExpenditures": "116400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165800000", "cashflowFromInvestment": "-89100000", "stockBasedCompensation": "-22400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-335500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-152500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2042900000, "cost_of_revenue": 1492900000, "gross_profit": 550000000, "research_and_development": null, "selling_general_admin": 326200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 223500000, "depreciation_amortisation": 138200000, "ebitda": 361700000, "interest_expense": 105700000, "interest_income": null, "other_non_operating": null, "pretax_income": 110100000, "tax_provision": 28100000, "effective_tax_rate": null, "net_income": 81800000, "net_income_continuing_ops": 82000000, "net_income_to_common": 81800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 269400000, "short_term_investments": null, "net_receivables": 728800000, "inventory": 911600000, "other_current_assets": null, "total_current_assets": 2051800000, "net_ppe": null, "goodwill": 4829000000, "intangible_assets": 2837400000, "goodwill_and_intangibles": 7666400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10925400000, "total_assets": 12977200000, "short_term_debt": 1300000, "accounts_payable": 618300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1106900000, "long_term_debt": 7629100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8665100000, "total_liabilities": 9772000000, "total_debt": 7630400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2297600000, "total_equity": 3194300000, "shares_outstanding": 54100000, "operating_cash_flow": 242300000, "stock_based_compensation": -22400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 116400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -89100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -165800000, "free_cash_flow": 358700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "223500000", "ebitda": "361700000", "netIncome": "81800000", "grossProfit": "550000000", "depreciation": "None", "totalRevenue": "2042900000", "costOfRevenue": "1492900000", "interestIncome": "None", "incomeBeforeTax": "110100000", "interestExpense": "105700000", "operatingIncome": "223500000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "28100000", "reportedCurrency": "USD", "netInterestIncome": "-105700000", "nonInterestIncome": "None", "operatingExpenses": "326200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1492900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138200000", "sellingGeneralAndAdministrative": "326200000", "netIncomeFromContinuingOperations": "82000000" }, "balance": { "goodwill": "4829000000", "inventory": "911600000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "12977200000", "longTermDebt": "7629100000", "shortTermDebt": "1300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2837400000", "reportedCurrency": "USD", "retainedEarnings": "2297600000", "totalLiabilities": "9772000000", "otherCurrentAssets": "142000000", "totalCurrentAssets": "2051800000", "currentLongTermDebt": "1300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "728800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10925400000", "currentAccountsPayable": "618300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7630400000", "totalShareholderEquity": "3194300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "487300000", "totalCurrentLiabilities": "1106900000", "otherNonCurrentLiabilities": "367300000", "totalNonCurrentLiabilities": "8665100000", "cashAndShortTermInvestments": "269400000", "commonStockSharesOutstanding": "54100000", "intangibleAssetsExcludingGoodwill": "2837400000", "cashAndCashEquivalentsAtCarryingValue": "269400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-97000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "22900000", "operatingCashflow": "242300000", "capitalExpenditures": "116400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165800000", "cashflowFromInvestment": "-89100000", "stockBasedCompensation": "-22400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-335500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-152500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:37.214333+00:00", "is_restated": false, "income_statement": { "revenue": 2174600000, "cost_of_revenue": 1584600000, "gross_profit": 590000000, "ebit": 234600000, "ebitda": 387100000, "pretax_income": 124300000, "tax_provision": 27300000, "net_income": 96800000, "net_income_to_common": 96800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 279300000, "total_current_assets": 1972300000, "total_assets": 12984300000, "short_term_debt": 1200000, "long_term_debt": 7457900000, "total_debt": 7459100000, "total_liabilities": 9516200000, "total_equity": 3457200000, "shares_outstanding": 58200000, "goodwill_and_intangibles": 7809100000 }, "cash_flow": { "operating_cash_flow": 235700000, "capital_expenditure": 116400000, "free_cash_flow": 352100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317195, "ticker_id": 3186, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:37.214333+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "234600000", "ebitda": "387100000", "netIncome": "96800000", "grossProfit": "590000000", "depreciation": "None", "totalRevenue": "2174600000", "costOfRevenue": "1584600000", "interestIncome": "None", "incomeBeforeTax": "124300000", "interestExpense": "103400000", "operatingIncome": "234600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "27300000", "reportedCurrency": "USD", "netInterestIncome": "-103400000", "nonInterestIncome": "None", "operatingExpenses": "355400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1584600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152500000", "sellingGeneralAndAdministrative": "357300000", "netIncomeFromContinuingOperations": "97000000" }, "balance": { "goodwill": "4845800000", "inventory": "908200000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "12984300000", "longTermDebt": "7457900000", "shortTermDebt": "1200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2963300000", "reportedCurrency": "USD", "retainedEarnings": "2215700000", "totalLiabilities": "9516200000", "otherCurrentAssets": "104200000", "totalCurrentAssets": "1972300000", "currentLongTermDebt": "1200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "680600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11012000000", "currentAccountsPayable": "579200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7459100000", "totalShareholderEquity": "3457200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "459300000", "totalCurrentLiabilities": "1039700000", "otherNonCurrentLiabilities": "358400000", "totalNonCurrentLiabilities": "8476500000", "cashAndShortTermInvestments": "279300000", "commonStockSharesOutstanding": "58200000", "intangibleAssetsExcludingGoodwill": "2963300000", "cashAndCashEquivalentsAtCarryingValue": "279300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-22900000", "operatingCashflow": "235700000", "capitalExpenditures": "116400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-395800000", "cashflowFromInvestment": "261800000", "stockBasedCompensation": "22400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-376200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2174600000, "cost_of_revenue": 1584600000, "gross_profit": 590000000, "research_and_development": null, "selling_general_admin": 357300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 234600000, "depreciation_amortisation": 152500000, "ebitda": 387100000, "interest_expense": 103400000, "interest_income": null, "other_non_operating": null, "pretax_income": 124300000, "tax_provision": 27300000, "effective_tax_rate": null, "net_income": 96800000, "net_income_continuing_ops": 97000000, "net_income_to_common": 96800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 279300000, "short_term_investments": null, "net_receivables": 680600000, "inventory": 908200000, "other_current_assets": null, "total_current_assets": 1972300000, "net_ppe": null, "goodwill": 4845800000, "intangible_assets": 2963300000, "goodwill_and_intangibles": 7809100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11012000000, "total_assets": 12984300000, "short_term_debt": 1200000, "accounts_payable": 579200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1039700000, "long_term_debt": 7457900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8476500000, "total_liabilities": 9516200000, "total_debt": 7459100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2215700000, "total_equity": 3457200000, "shares_outstanding": 58200000, "operating_cash_flow": 235700000, "stock_based_compensation": 22400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 116400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 261800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -395800000, "free_cash_flow": 352100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "234600000", "ebitda": "387100000", "netIncome": "96800000", "grossProfit": "590000000", "depreciation": "None", "totalRevenue": "2174600000", "costOfRevenue": "1584600000", "interestIncome": "None", "incomeBeforeTax": "124300000", "interestExpense": "103400000", "operatingIncome": "234600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "27300000", "reportedCurrency": "USD", "netInterestIncome": "-103400000", "nonInterestIncome": "None", "operatingExpenses": "355400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1584600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152500000", "sellingGeneralAndAdministrative": "357300000", "netIncomeFromContinuingOperations": "97000000" }, "balance": { "goodwill": "4845800000", "inventory": "908200000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "12984300000", "longTermDebt": "7457900000", "shortTermDebt": "1200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2963300000", "reportedCurrency": "USD", "retainedEarnings": "2215700000", "totalLiabilities": "9516200000", "otherCurrentAssets": "104200000", "totalCurrentAssets": "1972300000", "currentLongTermDebt": "1200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "680600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11012000000", "currentAccountsPayable": "579200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7459100000", "totalShareholderEquity": "3457200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "459300000", "totalCurrentLiabilities": "1039700000", "otherNonCurrentLiabilities": "358400000", "totalNonCurrentLiabilities": "8476500000", "cashAndShortTermInvestments": "279300000", "commonStockSharesOutstanding": "58200000", "intangibleAssetsExcludingGoodwill": "2963300000", "cashAndCashEquivalentsAtCarryingValue": "279300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-22900000", "operatingCashflow": "235700000", "capitalExpenditures": "116400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-395800000", "cashflowFromInvestment": "261800000", "stockBasedCompensation": "22400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-376200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:37.214333+00:00", "is_restated": false, "income_statement": { "revenue": 2247000000, "cost_of_revenue": 1691200000, "gross_profit": 555800000, "ebit": 174700000, "ebitda": 320900000, "pretax_income": 73000000, "tax_provision": 21900000, "net_income": 51000000, "net_income_to_common": 51000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 176700000, "total_current_assets": 2024900000, "total_assets": 13528400000, "short_term_debt": 45800000, "long_term_debt": 7421700000, "total_debt": 7467500000, "total_liabilities": 9764600000, "total_equity": 3753100000, "shares_outstanding": 60900000, "goodwill_and_intangibles": 7859300000 }, "cash_flow": { "operating_cash_flow": 301300000, "capital_expenditure": 149700000, "free_cash_flow": 451000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317196, "ticker_id": 3186, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:37.214333+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "174700000", "ebitda": "320900000", "netIncome": "51000000", "grossProfit": "555800000", "depreciation": "None", "totalRevenue": "2247000000", "costOfRevenue": "1691200000", "interestIncome": "None", "incomeBeforeTax": "73000000", "interestExpense": "101800000", "operatingIncome": "206100000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "21900000", "reportedCurrency": "USD", "netInterestIncome": "-101800000", "nonInterestIncome": "None", "operatingExpenses": "349700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1691200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146200000", "sellingGeneralAndAdministrative": "350100000", "netIncomeFromContinuingOperations": "51100000" }, "balance": { "goodwill": "4844700000", "inventory": "875000000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "13528400000", "longTermDebt": "7421700000", "shortTermDebt": "45800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3014600000", "reportedCurrency": "USD", "retainedEarnings": "2118900000", "totalLiabilities": "9764600000", "otherCurrentAssets": "237800000", "totalCurrentAssets": "2024900000", "currentLongTermDebt": "1200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "735400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11503500000", "currentAccountsPayable": "624000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7700800000", "totalShareholderEquity": "3753100000", "capitalLeaseObligations": "277900000", "otherCurrentLiabilities": "543300000", "totalCurrentLiabilities": "1213100000", "otherNonCurrentLiabilities": "33500000", "totalNonCurrentLiabilities": "8551500000", "cashAndShortTermInvestments": "176700000", "commonStockSharesOutstanding": "60900000", "intangibleAssetsExcludingGoodwill": "3014600000", "cashAndCashEquivalentsAtCarryingValue": "176700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "19900000", "operatingCashflow": "301300000", "capitalExpenditures": "149700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-235900000", "cashflowFromInvestment": "-945900000", "stockBasedCompensation": "21400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-274700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2247000000, "cost_of_revenue": 1691200000, "gross_profit": 555800000, "research_and_development": null, "selling_general_admin": 350100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 174700000, "depreciation_amortisation": 146200000, "ebitda": 320900000, "interest_expense": 101800000, "interest_income": null, "other_non_operating": null, "pretax_income": 73000000, "tax_provision": 21900000, "effective_tax_rate": null, "net_income": 51000000, "net_income_continuing_ops": 51100000, "net_income_to_common": 51000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 176700000, "short_term_investments": null, "net_receivables": 735400000, "inventory": 875000000, "other_current_assets": null, "total_current_assets": 2024900000, "net_ppe": null, "goodwill": 4844700000, "intangible_assets": 3014600000, "goodwill_and_intangibles": 7859300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11503500000, "total_assets": 13528400000, "short_term_debt": 45800000, "accounts_payable": 624000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1213100000, "long_term_debt": 7421700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8551500000, "total_liabilities": 9764600000, "total_debt": 7467500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2118900000, "total_equity": 3753100000, "shares_outstanding": 60900000, "operating_cash_flow": 301300000, "stock_based_compensation": 21400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 149700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -945900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -235900000, "free_cash_flow": 451000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "174700000", "ebitda": "320900000", "netIncome": "51000000", "grossProfit": "555800000", "depreciation": "None", "totalRevenue": "2247000000", "costOfRevenue": "1691200000", "interestIncome": "None", "incomeBeforeTax": "73000000", "interestExpense": "101800000", "operatingIncome": "206100000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "21900000", "reportedCurrency": "USD", "netInterestIncome": "-101800000", "nonInterestIncome": "None", "operatingExpenses": "349700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1691200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146200000", "sellingGeneralAndAdministrative": "350100000", "netIncomeFromContinuingOperations": "51100000" }, "balance": { "goodwill": "4844700000", "inventory": "875000000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "13528400000", "longTermDebt": "7421700000", "shortTermDebt": "45800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3014600000", "reportedCurrency": "USD", "retainedEarnings": "2118900000", "totalLiabilities": "9764600000", "otherCurrentAssets": "237800000", "totalCurrentAssets": "2024900000", "currentLongTermDebt": "1200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "735400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11503500000", "currentAccountsPayable": "624000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7700800000", "totalShareholderEquity": "3753100000", "capitalLeaseObligations": "277900000", "otherCurrentLiabilities": "543300000", "totalCurrentLiabilities": "1213100000", "otherNonCurrentLiabilities": "33500000", "totalNonCurrentLiabilities": "8551500000", "cashAndShortTermInvestments": "176700000", "commonStockSharesOutstanding": "60900000", "intangibleAssetsExcludingGoodwill": "3014600000", "cashAndCashEquivalentsAtCarryingValue": "176700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "19900000", "operatingCashflow": "301300000", "capitalExpenditures": "149700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-235900000", "cashflowFromInvestment": "-945900000", "stockBasedCompensation": "21400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-274700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:37.214333+00:00", "is_restated": false, "income_statement": { "revenue": 1984300000, "cost_of_revenue": 1436200000, "gross_profit": 548100000, "ebit": 231800001, "ebitda": 364000000, "pretax_income": 143400000, "tax_provision": 34700000, "net_income": 108800000, "net_income_to_common": 108800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1056300000, "total_current_assets": 2642900000, "total_assets": 13369600000, "short_term_debt": 1200000, "long_term_debt": 7346000000, "total_debt": 7347200000, "total_liabilities": 9362700000, "total_equity": 3996200000, "shares_outstanding": 62400000, "goodwill_and_intangibles": 7802600000 }, "cash_flow": { "operating_cash_flow": 225900000, "capital_expenditure": 131000000, "free_cash_flow": 356900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317198, "ticker_id": 3186, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:37.214333+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "231800001", "ebitda": "364000000", "netIncome": "108800000", "grossProfit": "548100000", "depreciation": "None", "totalRevenue": "1984300000", "costOfRevenue": "1436200000", "interestIncome": "None", "incomeBeforeTax": "143400000", "interestExpense": "88500000", "operatingIncome": "238000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "34700000", "reportedCurrency": "USD", "netInterestIncome": "-88500000", "nonInterestIncome": "None", "operatingExpenses": "310100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1436200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132199999", "sellingGeneralAndAdministrative": "312100000", "netIncomeFromContinuingOperations": "108700000" }, "balance": { "goodwill": "4788900000", "inventory": "772300000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "13369600000", "longTermDebt": "7346000000", "shortTermDebt": "1200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3013700000", "reportedCurrency": "USD", "retainedEarnings": "2067900000", "totalLiabilities": "9362700000", "otherCurrentAssets": "119900000", "totalCurrentAssets": "2642900000", "currentLongTermDebt": "1200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "694400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10726700000", "currentAccountsPayable": "529000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7347200000", "totalShareholderEquity": "3996200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "488100000", "totalCurrentLiabilities": "1018300000", "otherNonCurrentLiabilities": "344000000", "totalNonCurrentLiabilities": "8344400000", "cashAndShortTermInvestments": "1056300000", "commonStockSharesOutstanding": "62400000", "intangibleAssetsExcludingGoodwill": "3013700000", "cashAndCashEquivalentsAtCarryingValue": "1056300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-50600000", "operatingCashflow": "225900000", "capitalExpenditures": "131000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "340000000", "cashflowFromInvestment": "-131199999", "stockBasedCompensation": "20100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132199999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1984300000, "cost_of_revenue": 1436200000, "gross_profit": 548100000, "research_and_development": null, "selling_general_admin": 312100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 231800001, "depreciation_amortisation": 132199999, "ebitda": 364000000, "interest_expense": 88500000, "interest_income": null, "other_non_operating": null, "pretax_income": 143400000, "tax_provision": 34700000, "effective_tax_rate": null, "net_income": 108800000, "net_income_continuing_ops": 108700000, "net_income_to_common": 108800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1056300000, "short_term_investments": null, "net_receivables": 694400000, "inventory": 772300000, "other_current_assets": null, "total_current_assets": 2642900000, "net_ppe": null, "goodwill": 4788900000, "intangible_assets": 3013700000, "goodwill_and_intangibles": 7802600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10726700000, "total_assets": 13369600000, "short_term_debt": 1200000, "accounts_payable": 529000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1018300000, "long_term_debt": 7346000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8344400000, "total_liabilities": 9362700000, "total_debt": 7347200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2067900000, "total_equity": 3996200000, "shares_outstanding": 62400000, "operating_cash_flow": 225900000, "stock_based_compensation": 20100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 131000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -131199999, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 340000000, "free_cash_flow": 356900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "231800001", "ebitda": "364000000", "netIncome": "108800000", "grossProfit": "548100000", "depreciation": "None", "totalRevenue": "1984300000", "costOfRevenue": "1436200000", "interestIncome": "None", "incomeBeforeTax": "143400000", "interestExpense": "88500000", "operatingIncome": "238000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "34700000", "reportedCurrency": "USD", "netInterestIncome": "-88500000", "nonInterestIncome": "None", "operatingExpenses": "310100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1436200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132199999", "sellingGeneralAndAdministrative": "312100000", "netIncomeFromContinuingOperations": "108700000" }, "balance": { "goodwill": "4788900000", "inventory": "772300000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "13369600000", "longTermDebt": "7346000000", "shortTermDebt": "1200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3013700000", "reportedCurrency": "USD", "retainedEarnings": "2067900000", "totalLiabilities": "9362700000", "otherCurrentAssets": "119900000", "totalCurrentAssets": "2642900000", "currentLongTermDebt": "1200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "694400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10726700000", "currentAccountsPayable": "529000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7347200000", "totalShareholderEquity": "3996200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "488100000", "totalCurrentLiabilities": "1018300000", "otherNonCurrentLiabilities": "344000000", "totalNonCurrentLiabilities": "8344400000", "cashAndShortTermInvestments": "1056300000", "commonStockSharesOutstanding": "62400000", "intangibleAssetsExcludingGoodwill": "3013700000", "cashAndCashEquivalentsAtCarryingValue": "1056300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-50600000", "operatingCashflow": "225900000", "capitalExpenditures": "131000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "340000000", "cashflowFromInvestment": "-131199999", "stockBasedCompensation": "20100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132199999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:37.214333+00:00", "is_restated": false, "income_statement": { "revenue": 1952100000, "cost_of_revenue": 1451600000, "gross_profit": 500500000, "ebit": 169400000, "ebitda": 295000000, "pretax_income": 82600000, "tax_provision": 20000000, "net_income": 62600000, "net_income_to_common": 62600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 617600000, "total_current_assets": 2167500000, "total_assets": 12799100000, "short_term_debt": 1200000, "long_term_debt": 6944600000, "total_debt": 6945800000, "total_liabilities": 8957700000, "total_equity": 3830600000, "shares_outstanding": 63100000, "goodwill_and_intangibles": 7773600000 }, "cash_flow": { "operating_cash_flow": 160700000, "capital_expenditure": 90500000, "free_cash_flow": 251200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317199, "ticker_id": 3186, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:37.214333+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "169400000", "ebitda": "295000000", "netIncome": "62600000", "grossProfit": "500500000", "depreciation": "None", "totalRevenue": "1952100000", "costOfRevenue": "1451600000", "interestIncome": "None", "incomeBeforeTax": "82600000", "interestExpense": "87000000", "operatingIncome": "193900000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "20000000", "reportedCurrency": "USD", "netInterestIncome": "-87000000", "nonInterestIncome": "None", "operatingExpenses": "306600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1451600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125600000", "sellingGeneralAndAdministrative": "314800000", "netIncomeFromContinuingOperations": "62600000" }, "balance": { "goodwill": "4734200000", "inventory": "718600000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "12799100000", "longTermDebt": "6944600000", "shortTermDebt": "1200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3039400000", "reportedCurrency": "USD", "retainedEarnings": "1959100000", "totalLiabilities": "8957700000", "otherCurrentAssets": "133500000", "totalCurrentAssets": "2167500000", "currentLongTermDebt": "1200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "697800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10631600000", "currentAccountsPayable": "559800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6945800000", "totalShareholderEquity": "3830600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "454800000", "totalCurrentLiabilities": "1015800000", "otherNonCurrentLiabilities": "340600000", "totalNonCurrentLiabilities": "7941900000", "cashAndShortTermInvestments": "617600000", "commonStockSharesOutstanding": "63100000", "intangibleAssetsExcludingGoodwill": "3039400000", "cashAndCashEquivalentsAtCarryingValue": "617600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "24500000", "operatingCashflow": "160700000", "capitalExpenditures": "90500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-198500000", "cashflowFromInvestment": "-213900000", "stockBasedCompensation": "20300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1952100000, "cost_of_revenue": 1451600000, "gross_profit": 500500000, "research_and_development": null, "selling_general_admin": 314800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 169400000, "depreciation_amortisation": 125600000, "ebitda": 295000000, "interest_expense": 87000000, "interest_income": null, "other_non_operating": null, "pretax_income": 82600000, "tax_provision": 20000000, "effective_tax_rate": null, "net_income": 62600000, "net_income_continuing_ops": 62600000, "net_income_to_common": 62600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 617600000, "short_term_investments": null, "net_receivables": 697800000, "inventory": 718600000, "other_current_assets": null, "total_current_assets": 2167500000, "net_ppe": null, "goodwill": 4734200000, "intangible_assets": 3039400000, "goodwill_and_intangibles": 7773600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10631600000, "total_assets": 12799100000, "short_term_debt": 1200000, "accounts_payable": 559800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1015800000, "long_term_debt": 6944600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7941900000, "total_liabilities": 8957700000, "total_debt": 6945800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1959100000, "total_equity": 3830600000, "shares_outstanding": 63100000, "operating_cash_flow": 160700000, "stock_based_compensation": 20300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 90500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -213900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -198500000, "free_cash_flow": 251200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "169400000", "ebitda": "295000000", "netIncome": "62600000", "grossProfit": "500500000", "depreciation": "None", "totalRevenue": "1952100000", "costOfRevenue": "1451600000", "interestIncome": "None", "incomeBeforeTax": "82600000", "interestExpense": "87000000", "operatingIncome": "193900000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "20000000", "reportedCurrency": "USD", "netInterestIncome": "-87000000", "nonInterestIncome": "None", "operatingExpenses": "306600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1451600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125600000", "sellingGeneralAndAdministrative": "314800000", "netIncomeFromContinuingOperations": "62600000" }, "balance": { "goodwill": "4734200000", "inventory": "718600000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "12799100000", "longTermDebt": "6944600000", "shortTermDebt": "1200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3039400000", "reportedCurrency": "USD", "retainedEarnings": "1959100000", "totalLiabilities": "8957700000", "otherCurrentAssets": "133500000", "totalCurrentAssets": "2167500000", "currentLongTermDebt": "1200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "697800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10631600000", "currentAccountsPayable": "559800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6945800000", "totalShareholderEquity": "3830600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "454800000", "totalCurrentLiabilities": "1015800000", "otherNonCurrentLiabilities": "340600000", "totalNonCurrentLiabilities": "7941900000", "cashAndShortTermInvestments": "617600000", "commonStockSharesOutstanding": "63100000", "intangibleAssetsExcludingGoodwill": "3039400000", "cashAndCashEquivalentsAtCarryingValue": "617600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "24500000", "operatingCashflow": "160700000", "capitalExpenditures": "90500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-198500000", "cashflowFromInvestment": "-213900000", "stockBasedCompensation": "20300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:37.214333+00:00", "is_restated": false, "income_statement": { "revenue": 1974700000, "cost_of_revenue": 1427700000, "gross_profit": 547000000, "ebit": 229500000, "ebitda": 349800000, "pretax_income": 145500000, "tax_provision": 32100000, "net_income": 113300000, "net_income_to_common": 113300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 872900000, "total_current_assets": 2348000000, "total_assets": 12819600000, "short_term_debt": 1200000, "long_term_debt": 6944400000, "total_debt": 6945600000, "total_liabilities": 8921500000, "total_equity": 3887300000, "shares_outstanding": 65200000, "goodwill_and_intangibles": 7711800000 }, "cash_flow": { "operating_cash_flow": 310400000, "capital_expenditure": 139000000, "free_cash_flow": 449400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317200, "ticker_id": 3186, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:37.214333+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "229500000", "ebitda": "349800000", "netIncome": "113300000", "grossProfit": "547000000", "depreciation": "None", "totalRevenue": "1974700000", "costOfRevenue": "1427700000", "interestIncome": "None", "incomeBeforeTax": "145500000", "interestExpense": "84100000", "operatingIncome": "213900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "32100000", "reportedCurrency": "USD", "netInterestIncome": "-84100000", "nonInterestIncome": "None", "operatingExpenses": "333100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1427700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120300000", "sellingGeneralAndAdministrative": "331600000", "netIncomeFromContinuingOperations": "113400000" }, "balance": { "goodwill": "4641200000", "inventory": "739900000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "12819600000", "longTermDebt": "6944400000", "shortTermDebt": "1200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3070600000", "reportedCurrency": "USD", "retainedEarnings": "1896500000", "totalLiabilities": "8921500000", "otherCurrentAssets": "126800000", "totalCurrentAssets": "2348000000", "currentLongTermDebt": "1200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "608400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10471600000", "currentAccountsPayable": "563200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6945600000", "totalShareholderEquity": "3887300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "416900000", "totalCurrentLiabilities": "981300000", "otherNonCurrentLiabilities": "332600000", "totalNonCurrentLiabilities": "7940200000", "cashAndShortTermInvestments": "872900000", "commonStockSharesOutstanding": "65200000", "intangibleAssetsExcludingGoodwill": "3070600000", "cashAndCashEquivalentsAtCarryingValue": "872900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "10700000", "operatingCashflow": "310400000", "capitalExpenditures": "139000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94200000", "cashflowFromInvestment": "-128300000", "stockBasedCompensation": "19800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-175100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1974700000, "cost_of_revenue": 1427700000, "gross_profit": 547000000, "research_and_development": null, "selling_general_admin": 331600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 229500000, "depreciation_amortisation": 120300000, "ebitda": 349800000, "interest_expense": 84100000, "interest_income": null, "other_non_operating": null, "pretax_income": 145500000, "tax_provision": 32100000, "effective_tax_rate": null, "net_income": 113300000, "net_income_continuing_ops": 113400000, "net_income_to_common": 113300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 872900000, "short_term_investments": null, "net_receivables": 608400000, "inventory": 739900000, "other_current_assets": null, "total_current_assets": 2348000000, "net_ppe": null, "goodwill": 4641200000, "intangible_assets": 3070600000, "goodwill_and_intangibles": 7711800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10471600000, "total_assets": 12819600000, "short_term_debt": 1200000, "accounts_payable": 563200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 981300000, "long_term_debt": 6944400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7940200000, "total_liabilities": 8921500000, "total_debt": 6945600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1896500000, "total_equity": 3887300000, "shares_outstanding": 65200000, "operating_cash_flow": 310400000, "stock_based_compensation": 19800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 139000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -128300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -94200000, "free_cash_flow": 449400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "229500000", "ebitda": "349800000", "netIncome": "113300000", "grossProfit": "547000000", "depreciation": "None", "totalRevenue": "1974700000", "costOfRevenue": "1427700000", "interestIncome": "None", "incomeBeforeTax": "145500000", "interestExpense": "84100000", "operatingIncome": "213900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "32100000", "reportedCurrency": "USD", "netInterestIncome": "-84100000", "nonInterestIncome": "None", "operatingExpenses": "333100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1427700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120300000", "sellingGeneralAndAdministrative": "331600000", "netIncomeFromContinuingOperations": "113400000" }, "balance": { "goodwill": "4641200000", "inventory": "739900000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "12819600000", "longTermDebt": "6944400000", "shortTermDebt": "1200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3070600000", "reportedCurrency": "USD", "retainedEarnings": "1896500000", "totalLiabilities": "8921500000", "otherCurrentAssets": "126800000", "totalCurrentAssets": "2348000000", "currentLongTermDebt": "1200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "608400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10471600000", "currentAccountsPayable": "563200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6945600000", "totalShareholderEquity": "3887300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "416900000", "totalCurrentLiabilities": "981300000", "otherNonCurrentLiabilities": "332600000", "totalNonCurrentLiabilities": "7940200000", "cashAndShortTermInvestments": "872900000", "commonStockSharesOutstanding": "65200000", "intangibleAssetsExcludingGoodwill": "3070600000", "cashAndCashEquivalentsAtCarryingValue": "872900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "10700000", "operatingCashflow": "310400000", "capitalExpenditures": "139000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94200000", "cashflowFromInvestment": "-128300000", "stockBasedCompensation": "19800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-175100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:37.214333+00:00", "is_restated": false, "income_statement": { "revenue": 2010100000, "cost_of_revenue": 1474000000, "gross_profit": 536100000, "ebit": 177500000, "ebitda": 301700000, "pretax_income": 97900000, "tax_provision": 16300000, "net_income": 81600000, "net_income_to_common": 81600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 787400000, "total_current_assets": 2231600000, "total_assets": 12854200000, "short_term_debt": 42200000, "long_term_debt": 6811600000, "total_debt": 6853800000, "total_liabilities": 8752900000, "total_equity": 4090600000, "shares_outstanding": 65800000, "goodwill_and_intangibles": 7846700000 }, "cash_flow": { "operating_cash_flow": 235400000, "capital_expenditure": 139200000, "free_cash_flow": 374600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317201, "ticker_id": 3186, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:37.214333+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "177500000", "ebitda": "301700000", "netIncome": "81600000", "grossProfit": "536100000", "depreciation": "None", "totalRevenue": "2010100000", "costOfRevenue": "1474000000", "interestIncome": "None", "incomeBeforeTax": "97900000", "interestExpense": "79600000", "operatingIncome": "196000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "16300000", "reportedCurrency": "USD", "netInterestIncome": "-79600000", "nonInterestIncome": "None", "operatingExpenses": "340100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1474000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124200000", "sellingGeneralAndAdministrative": "341700000", "netIncomeFromContinuingOperations": "81600000" }, "balance": { "goodwill": "4700700000", "inventory": "754200000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "12854200000", "longTermDebt": "6811600000", "shortTermDebt": "42200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3146000000", "reportedCurrency": "USD", "retainedEarnings": "1783200000", "totalLiabilities": "8752900000", "otherCurrentAssets": "107100000", "totalCurrentAssets": "2231600000", "currentLongTermDebt": "1200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "582900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10622600000", "currentAccountsPayable": "458200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7061200000", "totalShareholderEquity": "4090600000", "capitalLeaseObligations": "248400000", "otherCurrentLiabilities": "434900000", "totalCurrentLiabilities": "944900000", "otherNonCurrentLiabilities": "24600000", "totalNonCurrentLiabilities": "7808000000", "cashAndShortTermInvestments": "787400000", "commonStockSharesOutstanding": "65800000", "intangibleAssetsExcludingGoodwill": "3146000000", "cashAndCashEquivalentsAtCarryingValue": "787400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "43200000", "operatingCashflow": "235400000", "capitalExpenditures": "139200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "348900000", "cashflowFromInvestment": "-139200000", "stockBasedCompensation": "23500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2010100000, "cost_of_revenue": 1474000000, "gross_profit": 536100000, "research_and_development": null, "selling_general_admin": 341700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 177500000, "depreciation_amortisation": 124200000, "ebitda": 301700000, "interest_expense": 79600000, "interest_income": null, "other_non_operating": null, "pretax_income": 97900000, "tax_provision": 16300000, "effective_tax_rate": null, "net_income": 81600000, "net_income_continuing_ops": 81600000, "net_income_to_common": 81600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 787400000, "short_term_investments": null, "net_receivables": 582900000, "inventory": 754200000, "other_current_assets": null, "total_current_assets": 2231600000, "net_ppe": null, "goodwill": 4700700000, "intangible_assets": 3146000000, "goodwill_and_intangibles": 7846700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10622600000, "total_assets": 12854200000, "short_term_debt": 42200000, "accounts_payable": 458200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 944900000, "long_term_debt": 6811600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7808000000, "total_liabilities": 8752900000, "total_debt": 6853800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1783200000, "total_equity": 4090600000, "shares_outstanding": 65800000, "operating_cash_flow": 235400000, "stock_based_compensation": 23500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 139200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -139200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 348900000, "free_cash_flow": 374600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "177500000", "ebitda": "301700000", "netIncome": "81600000", "grossProfit": "536100000", "depreciation": "None", "totalRevenue": "2010100000", "costOfRevenue": "1474000000", "interestIncome": "None", "incomeBeforeTax": "97900000", "interestExpense": "79600000", "operatingIncome": "196000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "16300000", "reportedCurrency": "USD", "netInterestIncome": "-79600000", "nonInterestIncome": "None", "operatingExpenses": "340100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1474000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124200000", "sellingGeneralAndAdministrative": "341700000", "netIncomeFromContinuingOperations": "81600000" }, "balance": { "goodwill": "4700700000", "inventory": "754200000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "12854200000", "longTermDebt": "6811600000", "shortTermDebt": "42200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3146000000", "reportedCurrency": "USD", "retainedEarnings": "1783200000", "totalLiabilities": "8752900000", "otherCurrentAssets": "107100000", "totalCurrentAssets": "2231600000", "currentLongTermDebt": "1200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "582900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10622600000", "currentAccountsPayable": "458200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7061200000", "totalShareholderEquity": "4090600000", "capitalLeaseObligations": "248400000", "otherCurrentLiabilities": "434900000", "totalCurrentLiabilities": "944900000", "otherNonCurrentLiabilities": "24600000", "totalNonCurrentLiabilities": "7808000000", "cashAndShortTermInvestments": "787400000", "commonStockSharesOutstanding": "65800000", "intangibleAssetsExcludingGoodwill": "3146000000", "cashAndCashEquivalentsAtCarryingValue": "787400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "43200000", "operatingCashflow": "235400000", "capitalExpenditures": "139200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "348900000", "cashflowFromInvestment": "-139200000", "stockBasedCompensation": "23500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:37.214333+00:00", "is_restated": false, "income_statement": { "revenue": 1947700000, "cost_of_revenue": 1411200000, "gross_profit": 536500000, "ebit": 210400000, "ebitda": 331100000, "pretax_income": 131600000, "tax_provision": 31700000, "net_income": 99800000, "net_income_to_common": 99800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 333800000, "total_current_assets": 1756200000, "total_assets": 12128500000, "short_term_debt": 1200000, "long_term_debt": 6397800000, "total_debt": 6399000000, "total_liabilities": 8172700000, "total_equity": 3945100000, "shares_outstanding": 67000000, "goodwill_and_intangibles": 7817700000 }, "cash_flow": { "operating_cash_flow": 272300000, "capital_expenditure": 110800000, "free_cash_flow": 383100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317203, "ticker_id": 3186, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:37.214333+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "210400000", "ebitda": "331100000", "netIncome": "99800000", "grossProfit": "536500000", "depreciation": "None", "totalRevenue": "1947700000", "costOfRevenue": "1411200000", "interestIncome": "None", "incomeBeforeTax": "131600000", "interestExpense": "78800000", "operatingIncome": "210900000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "31700000", "reportedCurrency": "USD", "netInterestIncome": "-78800000", "nonInterestIncome": "None", "operatingExpenses": "325600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1411200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120700000", "sellingGeneralAndAdministrative": "324500000", "netIncomeFromContinuingOperations": "99900000" }, "balance": { "goodwill": "4648700000", "inventory": "795000000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "12128500000", "longTermDebt": "6397800000", "shortTermDebt": "1200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3169000000", "reportedCurrency": "USD", "retainedEarnings": "1701600000", "totalLiabilities": "8172700000", "otherCurrentAssets": "87700000", "totalCurrentAssets": "1756200000", "currentLongTermDebt": "1200000", "longTermInvestments": "None", "shortTermInvestments": "3600000", "currentNetReceivables": "536100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10372300000", "currentAccountsPayable": "392600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6399000000", "totalShareholderEquity": "3945100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "463400000", "totalCurrentLiabilities": "857200000", "otherNonCurrentLiabilities": "271800000", "totalNonCurrentLiabilities": "7315500000", "cashAndShortTermInvestments": "333800000", "commonStockSharesOutstanding": "67000000", "intangibleAssetsExcludingGoodwill": "3169000000", "cashAndCashEquivalentsAtCarryingValue": "333800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "7600000", "operatingCashflow": "272300000", "capitalExpenditures": "110800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-170400000", "cashflowFromInvestment": "-105700000", "stockBasedCompensation": "21100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-203900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1947700000, "cost_of_revenue": 1411200000, "gross_profit": 536500000, "research_and_development": null, "selling_general_admin": 324500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 210400000, "depreciation_amortisation": 120700000, "ebitda": 331100000, "interest_expense": 78800000, "interest_income": null, "other_non_operating": null, "pretax_income": 131600000, "tax_provision": 31700000, "effective_tax_rate": null, "net_income": 99800000, "net_income_continuing_ops": 99900000, "net_income_to_common": 99800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 333800000, "short_term_investments": 3600000, "net_receivables": 536100000, "inventory": 795000000, "other_current_assets": null, "total_current_assets": 1756200000, "net_ppe": null, "goodwill": 4648700000, "intangible_assets": 3169000000, "goodwill_and_intangibles": 7817700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10372300000, "total_assets": 12128500000, "short_term_debt": 1200000, "accounts_payable": 392600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 857200000, "long_term_debt": 6397800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7315500000, "total_liabilities": 8172700000, "total_debt": 6399000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1701600000, "total_equity": 3945100000, "shares_outstanding": 67000000, "operating_cash_flow": 272300000, "stock_based_compensation": 21100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 110800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -105700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -170400000, "free_cash_flow": 383100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "210400000", "ebitda": "331100000", "netIncome": "99800000", "grossProfit": "536500000", "depreciation": "None", "totalRevenue": "1947700000", "costOfRevenue": "1411200000", "interestIncome": "None", "incomeBeforeTax": "131600000", "interestExpense": "78800000", "operatingIncome": "210900000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "31700000", "reportedCurrency": "USD", "netInterestIncome": "-78800000", "nonInterestIncome": "None", "operatingExpenses": "325600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1411200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120700000", "sellingGeneralAndAdministrative": "324500000", "netIncomeFromContinuingOperations": "99900000" }, "balance": { "goodwill": "4648700000", "inventory": "795000000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "12128500000", "longTermDebt": "6397800000", "shortTermDebt": "1200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3169000000", "reportedCurrency": "USD", "retainedEarnings": "1701600000", "totalLiabilities": "8172700000", "otherCurrentAssets": "87700000", "totalCurrentAssets": "1756200000", "currentLongTermDebt": "1200000", "longTermInvestments": "None", "shortTermInvestments": "3600000", "currentNetReceivables": "536100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10372300000", "currentAccountsPayable": "392600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6399000000", "totalShareholderEquity": "3945100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "463400000", "totalCurrentLiabilities": "857200000", "otherNonCurrentLiabilities": "271800000", "totalNonCurrentLiabilities": "7315500000", "cashAndShortTermInvestments": "333800000", "commonStockSharesOutstanding": "67000000", "intangibleAssetsExcludingGoodwill": "3169000000", "cashAndCashEquivalentsAtCarryingValue": "333800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "7600000", "operatingCashflow": "272300000", "capitalExpenditures": "110800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-170400000", "cashflowFromInvestment": "-105700000", "stockBasedCompensation": "21100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-203900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:37.214333+00:00", "is_restated": false, "income_statement": { "revenue": 1999000000, "cost_of_revenue": 1450000000, "gross_profit": 549000000, "ebit": 205900000, "ebitda": 325500000, "pretax_income": 125900000, "tax_provision": 28600000, "net_income": 97200000, "net_income_to_common": 97200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 333400000, "total_current_assets": 1810900000, "total_assets": 12191100000, "short_term_debt": 1200000, "long_term_debt": 6414600000, "total_debt": 6415800000, "total_liabilities": 8200400000, "total_equity": 3980300000, "shares_outstanding": 67600000, "goodwill_and_intangibles": 7861700000 }, "cash_flow": { "operating_cash_flow": 249600000, "capital_expenditure": 98700000, "free_cash_flow": 348300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317204, "ticker_id": 3186, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:37.214333+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "205900000", "ebitda": "325500000", "netIncome": "97200000", "grossProfit": "549000000", "depreciation": "None", "totalRevenue": "1999000000", "costOfRevenue": "1450000000", "interestIncome": "None", "incomeBeforeTax": "125900000", "interestExpense": "80000000", "operatingIncome": "208000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "28600000", "reportedCurrency": "USD", "netInterestIncome": "-80000000", "nonInterestIncome": "None", "operatingExpenses": "341000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1450000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119600000", "sellingGeneralAndAdministrative": "341300000", "netIncomeFromContinuingOperations": "97300000" }, "balance": { "goodwill": "4647000000", "inventory": "802700000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "12191100000", "longTermDebt": "6414600000", "shortTermDebt": "1200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "3214700000", "reportedCurrency": "USD", "retainedEarnings": "1601800000", "totalLiabilities": "8200400000", "otherCurrentAssets": "101900000", "totalCurrentAssets": "1810900000", "currentLongTermDebt": "1200000", "longTermInvestments": "None", "shortTermInvestments": "3600000", "currentNetReceivables": "569300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10380200000", "currentAccountsPayable": "396300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6415800000", "totalShareholderEquity": "3980300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "442000000", "totalCurrentLiabilities": "839500000", "otherNonCurrentLiabilities": "279600000", "totalNonCurrentLiabilities": "7360900000", "cashAndShortTermInvestments": "333400000", "commonStockSharesOutstanding": "67600000", "intangibleAssetsExcludingGoodwill": "3214700000", "cashAndCashEquivalentsAtCarryingValue": "333400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "21700000", "operatingCashflow": "249600000", "capitalExpenditures": "98700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30800000", "cashflowFromInvestment": "-98800000", "stockBasedCompensation": "20700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1999000000, "cost_of_revenue": 1450000000, "gross_profit": 549000000, "research_and_development": null, "selling_general_admin": 341300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 205900000, "depreciation_amortisation": 119600000, "ebitda": 325500000, "interest_expense": 80000000, "interest_income": null, "other_non_operating": null, "pretax_income": 125900000, "tax_provision": 28600000, "effective_tax_rate": null, "net_income": 97200000, "net_income_continuing_ops": 97300000, "net_income_to_common": 97200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 333400000, "short_term_investments": 3600000, "net_receivables": 569300000, "inventory": 802700000, "other_current_assets": null, "total_current_assets": 1810900000, "net_ppe": null, "goodwill": 4647000000, "intangible_assets": 3214700000, "goodwill_and_intangibles": 7861700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10380200000, "total_assets": 12191100000, "short_term_debt": 1200000, "accounts_payable": 396300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 839500000, "long_term_debt": 6414600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7360900000, "total_liabilities": 8200400000, "total_debt": 6415800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1601800000, "total_equity": 3980300000, "shares_outstanding": 67600000, "operating_cash_flow": 249600000, "stock_based_compensation": 20700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 98700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -98800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 30800000, "free_cash_flow": 348300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "205900000", "ebitda": "325500000", "netIncome": "97200000", "grossProfit": "549000000", "depreciation": "None", "totalRevenue": "1999000000", "costOfRevenue": "1450000000", "interestIncome": "None", "incomeBeforeTax": "125900000", "interestExpense": "80000000", "operatingIncome": "208000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "28600000", "reportedCurrency": "USD", "netInterestIncome": "-80000000", "nonInterestIncome": "None", "operatingExpenses": "341000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1450000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119600000", "sellingGeneralAndAdministrative": "341300000", "netIncomeFromContinuingOperations": "97300000" }, "balance": { "goodwill": "4647000000", "inventory": "802700000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "12191100000", "longTermDebt": "6414600000", "shortTermDebt": "1200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "3214700000", "reportedCurrency": "USD", "retainedEarnings": "1601800000", "totalLiabilities": "8200400000", "otherCurrentAssets": "101900000", "totalCurrentAssets": "1810900000", "currentLongTermDebt": "1200000", "longTermInvestments": "None", "shortTermInvestments": "3600000", "currentNetReceivables": "569300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10380200000", "currentAccountsPayable": "396300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6415800000", "totalShareholderEquity": "3980300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "442000000", "totalCurrentLiabilities": "839500000", "otherNonCurrentLiabilities": "279600000", "totalNonCurrentLiabilities": "7360900000", "cashAndShortTermInvestments": "333400000", "commonStockSharesOutstanding": "67600000", "intangibleAssetsExcludingGoodwill": "3214700000", "cashAndCashEquivalentsAtCarryingValue": "333400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "21700000", "operatingCashflow": "249600000", "capitalExpenditures": "98700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30800000", "cashflowFromInvestment": "-98800000", "stockBasedCompensation": "20700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:37.214333+00:00", "is_restated": false, "income_statement": { "revenue": 1965900000, "cost_of_revenue": 1429900000, "gross_profit": 536000000, "ebit": 194800000, "ebitda": 307200000, "pretax_income": 116600000, "tax_provision": 28500000, "net_income": 88100000, "net_income_to_common": 88100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 150600000, "total_current_assets": 1660700000, "total_assets": 12072400000, "short_term_debt": 1100000, "long_term_debt": 6314000000, "total_debt": 6315100000, "total_liabilities": 8119600000, "total_equity": 3944000000, "shares_outstanding": 67300000, "goodwill_and_intangibles": 7914900000 }, "cash_flow": { "operating_cash_flow": 174400000, "capital_expenditure": 80800000, "free_cash_flow": 255200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317205, "ticker_id": 3186, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:37.214333+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "194800000", "ebitda": "307200000", "netIncome": "88100000", "grossProfit": "536000000", "depreciation": "None", "totalRevenue": "1965900000", "costOfRevenue": "1429900000", "interestIncome": "None", "incomeBeforeTax": "116600000", "interestExpense": "78100000", "operatingIncome": "222400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "28500000", "reportedCurrency": "USD", "netInterestIncome": "-78100000", "nonInterestIncome": "None", "operatingExpenses": "313600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1429900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112400000", "sellingGeneralAndAdministrative": "322900000", "netIncomeFromContinuingOperations": "88100000" }, "balance": { "goodwill": "4652400000", "inventory": "824800000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "12072400000", "longTermDebt": "6314000000", "shortTermDebt": "1100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3262500000", "reportedCurrency": "USD", "retainedEarnings": "1504600000", "totalLiabilities": "8119600000", "otherCurrentAssets": "98600000", "totalCurrentAssets": "1660700000", "currentLongTermDebt": "1100000", "longTermInvestments": "None", "shortTermInvestments": "706400000", "currentNetReceivables": "586700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10411700000", "currentAccountsPayable": "412600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6315100000", "totalShareholderEquity": "3944000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "421600000", "totalCurrentLiabilities": "835300000", "otherNonCurrentLiabilities": "285700000", "totalNonCurrentLiabilities": "7284300000", "cashAndShortTermInvestments": "150600000", "commonStockSharesOutstanding": "67300000", "intangibleAssetsExcludingGoodwill": "3262500000", "cashAndCashEquivalentsAtCarryingValue": "150600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-9200000", "operatingCashflow": "174400000", "capitalExpenditures": "80800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "206300000", "cashflowFromInvestment": "-333800000", "stockBasedCompensation": "19100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1965900000, "cost_of_revenue": 1429900000, "gross_profit": 536000000, "research_and_development": null, "selling_general_admin": 322900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 194800000, "depreciation_amortisation": 112400000, "ebitda": 307200000, "interest_expense": 78100000, "interest_income": null, "other_non_operating": null, "pretax_income": 116600000, "tax_provision": 28500000, "effective_tax_rate": null, "net_income": 88100000, "net_income_continuing_ops": 88100000, "net_income_to_common": 88100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 150600000, "short_term_investments": 706400000, "net_receivables": 586700000, "inventory": 824800000, "other_current_assets": null, "total_current_assets": 1660700000, "net_ppe": null, "goodwill": 4652400000, "intangible_assets": 3262500000, "goodwill_and_intangibles": 7914900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10411700000, "total_assets": 12072400000, "short_term_debt": 1100000, "accounts_payable": 412600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 835300000, "long_term_debt": 6314000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7284300000, "total_liabilities": 8119600000, "total_debt": 6315100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1504600000, "total_equity": 3944000000, "shares_outstanding": 67300000, "operating_cash_flow": 174400000, "stock_based_compensation": 19100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -333800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 206300000, "free_cash_flow": 255200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "194800000", "ebitda": "307200000", "netIncome": "88100000", "grossProfit": "536000000", "depreciation": "None", "totalRevenue": "1965900000", "costOfRevenue": "1429900000", "interestIncome": "None", "incomeBeforeTax": "116600000", "interestExpense": "78100000", "operatingIncome": "222400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "28500000", "reportedCurrency": "USD", "netInterestIncome": "-78100000", "nonInterestIncome": "None", "operatingExpenses": "313600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1429900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112400000", "sellingGeneralAndAdministrative": "322900000", "netIncomeFromContinuingOperations": "88100000" }, "balance": { "goodwill": "4652400000", "inventory": "824800000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "12072400000", "longTermDebt": "6314000000", "shortTermDebt": "1100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3262500000", "reportedCurrency": "USD", "retainedEarnings": "1504600000", "totalLiabilities": "8119600000", "otherCurrentAssets": "98600000", "totalCurrentAssets": "1660700000", "currentLongTermDebt": "1100000", "longTermInvestments": "None", "shortTermInvestments": "706400000", "currentNetReceivables": "586700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10411700000", "currentAccountsPayable": "412600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6315100000", "totalShareholderEquity": "3944000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "421600000", "totalCurrentLiabilities": "835300000", "otherNonCurrentLiabilities": "285700000", "totalNonCurrentLiabilities": "7284300000", "cashAndShortTermInvestments": "150600000", "commonStockSharesOutstanding": "67300000", "intangibleAssetsExcludingGoodwill": "3262500000", "cashAndCashEquivalentsAtCarryingValue": "150600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-9200000", "operatingCashflow": "174400000", "capitalExpenditures": "80800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "206300000", "cashflowFromInvestment": "-333800000", "stockBasedCompensation": "19100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:37.214333+00:00", "is_restated": false, "income_statement": { "revenue": 1945400000, "cost_of_revenue": 1434200000, "gross_profit": 511200000, "ebit": 171600000, "ebitda": 285400000, "pretax_income": 94800000, "tax_provision": 29300000, "net_income": 65700000, "net_income_to_common": 65700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 93300000, "total_current_assets": 1478500000, "total_assets": 11646700000, "short_term_debt": 23900000, "long_term_debt": 6039000000, "total_debt": 6062900000, "total_liabilities": 7795400000, "total_equity": 3842100000, "shares_outstanding": 68000000, "goodwill_and_intangibles": 7786800000 }, "cash_flow": { "operating_cash_flow": 269800000, "capital_expenditure": 101100000, "free_cash_flow": 370900000, "dividends_paid": 7400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317206, "ticker_id": 3186, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:37.214333+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "171600000", "ebitda": "285400000", "netIncome": "65700000", "grossProfit": "511200000", "depreciation": "None", "totalRevenue": "1945400000", "costOfRevenue": "1434200000", "interestIncome": "None", "incomeBeforeTax": "94800000", "interestExpense": "76700000", "operatingIncome": "203300000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "29300000", "reportedCurrency": "USD", "netInterestIncome": "-76700000", "nonInterestIncome": "None", "operatingExpenses": "307900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1434200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113800000", "sellingGeneralAndAdministrative": "309500000", "netIncomeFromContinuingOperations": "65500000" }, "balance": { "goodwill": "4574400000", "inventory": "789900000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "11646700000", "longTermDebt": "6039000000", "shortTermDebt": "23900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3212400000", "reportedCurrency": "USD", "retainedEarnings": "1416500000", "totalLiabilities": "7795400000", "otherCurrentAssets": "72300000", "totalCurrentAssets": "1478500000", "currentLongTermDebt": "1100000", "longTermInvestments": "6100000", "shortTermInvestments": "10600000", "currentNetReceivables": "512400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10168200000", "currentAccountsPayable": "368800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2197600000", "shortLongTermDebtTotal": "6232500000", "totalShareholderEquity": "3842100000", "capitalLeaseObligations": "192400000", "otherCurrentLiabilities": "391200000", "totalCurrentLiabilities": "805300000", "otherNonCurrentLiabilities": "276700000", "totalNonCurrentLiabilities": "6990100000", "cashAndShortTermInvestments": "93300000", "commonStockSharesOutstanding": "68000000", "intangibleAssetsExcludingGoodwill": "3212400000", "cashAndCashEquivalentsAtCarryingValue": "93300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65700000", "profitLoss": "None", "dividendPayout": "7400000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-11200000", "operatingCashflow": "269800000", "capitalExpenditures": "101100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-276000000", "cashflowFromInvestment": "-101400000", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-144700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1945400000, "cost_of_revenue": 1434200000, "gross_profit": 511200000, "research_and_development": 22900000, "selling_general_admin": 309500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 171600000, "depreciation_amortisation": 113800000, "ebitda": 285400000, "interest_expense": 76700000, "interest_income": null, "other_non_operating": null, "pretax_income": 94800000, "tax_provision": 29300000, "effective_tax_rate": null, "net_income": 65700000, "net_income_continuing_ops": 65500000, "net_income_to_common": 65700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 93300000, "short_term_investments": 10600000, "net_receivables": 512400000, "inventory": 789900000, "other_current_assets": null, "total_current_assets": 1478500000, "net_ppe": null, "goodwill": 4574400000, "intangible_assets": 3212400000, "goodwill_and_intangibles": 7786800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10168200000, "total_assets": 11646700000, "short_term_debt": 23900000, "accounts_payable": 368800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 805300000, "long_term_debt": 6039000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6990100000, "total_liabilities": 7795400000, "total_debt": 6062900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1416500000, "total_equity": 3842100000, "shares_outstanding": 68000000, "operating_cash_flow": 269800000, "stock_based_compensation": 20000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 101100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -101400000, "dividends_paid": 7400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -276000000, "free_cash_flow": 370900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "171600000", "ebitda": "285400000", "netIncome": "65700000", "grossProfit": "511200000", "depreciation": "None", "totalRevenue": "1945400000", "costOfRevenue": "1434200000", "interestIncome": "None", "incomeBeforeTax": "94800000", "interestExpense": "76700000", "operatingIncome": "203300000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "29300000", "reportedCurrency": "USD", "netInterestIncome": "-76700000", "nonInterestIncome": "None", "operatingExpenses": "307900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1434200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113800000", "sellingGeneralAndAdministrative": "309500000", "netIncomeFromContinuingOperations": "65500000" }, "balance": { "goodwill": "4574400000", "inventory": "789900000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "11646700000", "longTermDebt": "6039000000", "shortTermDebt": "23900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3212400000", "reportedCurrency": "USD", "retainedEarnings": "1416500000", "totalLiabilities": "7795400000", "otherCurrentAssets": "72300000", "totalCurrentAssets": "1478500000", "currentLongTermDebt": "1100000", "longTermInvestments": "6100000", "shortTermInvestments": "10600000", "currentNetReceivables": "512400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10168200000", "currentAccountsPayable": "368800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2197600000", "shortLongTermDebtTotal": "6232500000", "totalShareholderEquity": "3842100000", "capitalLeaseObligations": "192400000", "otherCurrentLiabilities": "391200000", "totalCurrentLiabilities": "805300000", "otherNonCurrentLiabilities": "276700000", "totalNonCurrentLiabilities": "6990100000", "cashAndShortTermInvestments": "93300000", "commonStockSharesOutstanding": "68000000", "intangibleAssetsExcludingGoodwill": "3212400000", "cashAndCashEquivalentsAtCarryingValue": "93300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65700000", "profitLoss": "None", "dividendPayout": "7400000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-11200000", "operatingCashflow": "269800000", "capitalExpenditures": "101100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-276000000", "cashflowFromInvestment": "-101400000", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-144700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:37.214333+00:00", "is_restated": false, "income_statement": { "revenue": 1859400000, "cost_of_revenue": 1384400000, "gross_profit": 475000000, "ebit": 197800000, "ebitda": 304300000, "pretax_income": 125100000, "tax_provision": 26800000, "net_income": 89600000, "net_income_to_common": 89600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 208800000, "total_current_assets": 1640300000, "total_assets": 11886900000, "short_term_debt": 1100000, "long_term_debt": 6186100000, "total_debt": 6187200000, "total_liabilities": 7927100000, "total_equity": 3950000000, "shares_outstanding": 68500000, "goodwill_and_intangibles": 7921400000 }, "cash_flow": { "operating_cash_flow": 282200000, "capital_expenditure": 69000000, "free_cash_flow": 351200000, "dividends_paid": 7400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317208, "ticker_id": 3186, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:37.214333+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "197800000", "ebitda": "304300000", "netIncome": "89600000", "grossProfit": "475000000", "depreciation": "None", "totalRevenue": "1859400000", "costOfRevenue": "1384400000", "interestIncome": "None", "incomeBeforeTax": "125100000", "interestExpense": "72700000", "operatingIncome": "186200000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "26800000", "reportedCurrency": "USD", "netInterestIncome": "-72700000", "nonInterestIncome": "None", "operatingExpenses": "288800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "23500000", "costofGoodsAndServicesSold": "1384400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106500000", "sellingGeneralAndAdministrative": "300900000", "netIncomeFromContinuingOperations": "98300000" }, "balance": { "goodwill": "4649000000", "inventory": "779300000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "11886900000", "longTermDebt": "6186100000", "shortTermDebt": "1100000", "treasuryStock": "-2591700000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3272400000", "reportedCurrency": "USD", "retainedEarnings": "1350800000", "totalLiabilities": "7927100000", "otherCurrentAssets": "87300000", "totalCurrentAssets": "1640300000", "currentLongTermDebt": "1100000", "longTermInvestments": "None", "shortTermInvestments": "10800000", "currentNetReceivables": "564900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10246600000", "currentAccountsPayable": "389200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1992600000", "shortLongTermDebtTotal": "6187200000", "totalShareholderEquity": "3950000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "405000000", "totalCurrentLiabilities": "795300000", "otherNonCurrentLiabilities": "251700000", "totalNonCurrentLiabilities": "7131800000", "cashAndShortTermInvestments": "208800000", "commonStockSharesOutstanding": "68500000", "intangibleAssetsExcludingGoodwill": "3272400000", "cashAndCashEquivalentsAtCarryingValue": "208800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89600000", "profitLoss": "None", "dividendPayout": "7400000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "20900000", "operatingCashflow": "282200000", "capitalExpenditures": "69000000", "changeInReceivables": "8300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-118000000", "cashflowFromInvestment": "-433900000", "stockBasedCompensation": "-1100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-269700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-166800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1859400000, "cost_of_revenue": 1384400000, "gross_profit": 475000000, "research_and_development": null, "selling_general_admin": 300900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 197800000, "depreciation_amortisation": 106500000, "ebitda": 304300000, "interest_expense": 72700000, "interest_income": null, "other_non_operating": null, "pretax_income": 125100000, "tax_provision": 26800000, "effective_tax_rate": null, "net_income": 89600000, "net_income_continuing_ops": 98300000, "net_income_to_common": 89600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 208800000, "short_term_investments": 10800000, "net_receivables": 564900000, "inventory": 779300000, "other_current_assets": null, "total_current_assets": 1640300000, "net_ppe": null, "goodwill": 4649000000, "intangible_assets": 3272400000, "goodwill_and_intangibles": 7921400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10246600000, "total_assets": 11886900000, "short_term_debt": 1100000, "accounts_payable": 389200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 795300000, "long_term_debt": 6186100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7131800000, "total_liabilities": 7927100000, "total_debt": 6187200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1350800000, "total_equity": 3950000000, "shares_outstanding": 68500000, "operating_cash_flow": 282200000, "stock_based_compensation": -1100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -433900000, "dividends_paid": 7400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -118000000, "free_cash_flow": 351200000, "net_change_in_cash": -269700000 }, "raw_data": { "income": { "ebit": "197800000", "ebitda": "304300000", "netIncome": "89600000", "grossProfit": "475000000", "depreciation": "None", "totalRevenue": "1859400000", "costOfRevenue": "1384400000", "interestIncome": "None", "incomeBeforeTax": "125100000", "interestExpense": "72700000", "operatingIncome": "186200000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "26800000", "reportedCurrency": "USD", "netInterestIncome": "-72700000", "nonInterestIncome": "None", "operatingExpenses": "288800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "23500000", "costofGoodsAndServicesSold": "1384400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106500000", "sellingGeneralAndAdministrative": "300900000", "netIncomeFromContinuingOperations": "98300000" }, "balance": { "goodwill": "4649000000", "inventory": "779300000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "11886900000", "longTermDebt": "6186100000", "shortTermDebt": "1100000", "treasuryStock": "-2591700000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3272400000", "reportedCurrency": "USD", "retainedEarnings": "1350800000", "totalLiabilities": "7927100000", "otherCurrentAssets": "87300000", "totalCurrentAssets": "1640300000", "currentLongTermDebt": "1100000", "longTermInvestments": "None", "shortTermInvestments": "10800000", "currentNetReceivables": "564900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10246600000", "currentAccountsPayable": "389200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1992600000", "shortLongTermDebtTotal": "6187200000", "totalShareholderEquity": "3950000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "405000000", "totalCurrentLiabilities": "795300000", "otherNonCurrentLiabilities": "251700000", "totalNonCurrentLiabilities": "7131800000", "cashAndShortTermInvestments": "208800000", "commonStockSharesOutstanding": "68500000", "intangibleAssetsExcludingGoodwill": "3272400000", "cashAndCashEquivalentsAtCarryingValue": "208800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89600000", "profitLoss": "None", "dividendPayout": "7400000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "20900000", "operatingCashflow": "282200000", "capitalExpenditures": "69000000", "changeInReceivables": "8300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-118000000", "cashflowFromInvestment": "-433900000", "stockBasedCompensation": "-1100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-269700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-166800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106500000", "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": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-09-30" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }