{ "ticker": { "uuid": "81d66b4c-c2f5-4aae-bcb5-55d8ca78d1ce", "symbol": "HAS", "name": "Hasbro Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/81d66b4c-c2f5-4aae-bcb5-55d8ca78d1ce/", "api_url": "https://sharemaestro.com/factors/api/tickers/81d66b4c-c2f5-4aae-bcb5-55d8ca78d1ce/" }, "ticker_metadata": { "id": 6384, "uuid": "81d66b4c-c2f5-4aae-bcb5-55d8ca78d1ce", "symbol": "HAS", "name": "Hasbro Inc", "asset_type": "equity", "market_cap": 12449765000, "stock_exchange_id": 2, "industry": "Leisure", "sector": "Consumer Cyclical", "description": "Hasbro, Inc. is an American multinational conglomerate with toy, board game, and media assets, headquartered in Pawtucket, Rhode Island.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "81d66b4c-c2f5-4aae-bcb5-55d8ca78d1ce", "symbol": "HAS", "name": "Hasbro Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/81d66b4c-c2f5-4aae-bcb5-55d8ca78d1ce/", "api_url": "https://sharemaestro.com/factors/api/tickers/81d66b4c-c2f5-4aae-bcb5-55d8ca78d1ce/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.45, "value": 0.14, "quality": 0.79, "momentum": 0.78, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 84.18, "market_cap": 12004068000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0192, "shareholder_yield": 0.0327, "roe": -0.3417, "piotroski_f_score": 6, "momentum_12_1": 0.499, "volatility_252d": 0.2492 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:07.666046+00:00", "batch_id": "" }, "size": { "price_close": 84.18, "market_cap": 12004068000, "market_cap_usd": 12004068000, "enterprise_value": 14770268000, "shares_outstanding": 142600000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 18.5162, "ptbv_ratio": null, "ps_ratio": 2.4934, "pcf_ratio": 10.9847, "pfcf_ratio": 10.3083, "ev_ebitda": 52.1549, "ev_ebit": 87.3464, "ev_sales": 3.0679, "ev_fcf": 12.6838, "earnings_yield": null, "fcf_yield": 0.0788, "price_to_sales": 2.4934, "price_to_book": 18.5162, "price_to_cashflow": 10.9847, "ebitda_to_ev": 0.0192, "sales_yield": 0.326 }, "yield": { "dividend_yield": 0.0327, "buyback_yield": 0, "shareholder_yield": 0.0327, "debt_paydown_yield": null, "total_yield": 0.0327 }, "quality": { "gross_margin": 0.6979, "operating_margin": 0.0351, "net_margin": -0.046, "ebitda_margin": 0.0588, "fcf_margin": 0.2419, "roe": -0.3417, "roa": -0.0374, "roic": 0.0371, "roc_greenblatt": null, "asset_turnover": 0.8118, "cash_conversion": -5.2573, "accruals_ratio": -0.2216, "sbc_to_revenue": 0.0104, "piotroski_f_score": 6, "altman_z_score": 2.8876, "earnings_stability_5y": 14.3499, "revenue_stability_5y": 0.1502, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.5666, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 8.1075, "net_debt_to_ebitda": 9.7677, "debt_to_assets": 0.611, "interest_coverage": 1.0336, "current_ratio": 1.6543, "quick_ratio": 1.4865, "net_debt": 2766200000, "local_beta": 0.0006, "volatility_252d": 0.2492, "volatility_60d": 0.5515, "max_drawdown_12m": -0.1726, "risk_adjusted_momentum": 2.0025 }, "growth": { "revenue_growth_1y": 0.1287, "revenue_growth_3y_cagr": -0.0706, "revenue_growth_5y_cagr": -0.0297, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1966, "book_value_growth_1y": -0.5345, "revenue_growth": 0.1287, "earnings_growth": null }, "momentum": { "price_return_1m": -0.132, "price_return_3m": -0.1091, "price_return_6m": 0.0452, "price_return_9m": 0.0729, "price_return_12m": 0.3011, "price_return_12m_ex1m": 0.499, "momentum_6m": 0.0452, "momentum_12m": 0.3011, "momentum_12_1": 0.499, "distance_from_52w_high": -0.1726, "distance_from_52w_low": 0.2725, "relative_strength": 0.1432 }, "raw_ttm": { "revenue_ttm": 4814400000, "gross_profit_ttm": 3360100000, "ebit_ttm": 169100000, "ebitda_ttm": 283200000, "net_income_ttm": -221500000, "eps_diluted_ttm": -1.5533, "operating_cash_flow_ttm": 1092800000, "capital_expenditure_ttm": 71700000, "fcf_ttm": 1164500000, "dividends_paid_ttm": 393100000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 163600000, "cash_and_equivalents": 857100000, "total_current_assets": 2765000000, "total_current_liabilities": 1671400000, "net_ppe": null, "total_assets": 5930300000, "total_debt": 3623300000, "total_equity": 648300000, "net_working_capital": 764900000, "book_value_per_share": 4.5463, "retained_earnings": 1652500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1049400000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 95, "rank_ptbv": 50, "rank_ps": 56, "rank_pcf": 48, "rank_ev_ebitda": 94, "rank_ev_ebit": 96, "rank_earnings_yield": 50, "rank_fcf_yield": 51, "rank_dividend_yield": 23, "rank_shareholder_yield": 24, "rank_total_yield": 24, "rank_roe": 88, "rank_roc": 50, "rank_roic": 67, "rank_gross_margin": 22, "rank_fcf_margin": 39, "rank_piotroski": 28, "rank_accruals": 6, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 34, "rank_momentum_12m": 36, "rank_momentum_12m_ex1m": 24, "rank_relative_strength": 39 }, "composites": { "value_composite": 86, "quality_composite": 21, "momentum_composite": 22, "growth_composite": 27, "yield_composite": 16, "svqf_composite": 50, "vc1_composite": 87, "vc2_composite": 79, "vc3_composite": 79, "trending_value_composite": null, "overall_composite": 55, "quality_value_composite": 0.3326, "os_score": 0.45, "value_percentile": 0.14, "quality_percentile": 0.79, "momentum_percentile": 0.78, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 62, "small_cap_core_rank": 79, "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": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1393, "ticker_id": 6384, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:07.666046+00:00", "batch_id": "", "os_score_delta": null, "price_close": 84.18, "market_cap": 12004068000, "market_cap_usd": 12004068000, "enterprise_value": 14770268000, "shares_outstanding": 142600000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 18.51622397, "ptbv_ratio": null, "ps_ratio": 2.4933674, "pcf_ratio": 10.98468887, "pfcf_ratio": 10.30834521, "ev_ebitda": 52.15490113, "ev_ebit": 87.34635127, "ev_sales": 3.06793536, "ev_fcf": 12.68378532, "earnings_yield": null, "fcf_yield": 0.07884082, "dividend_yield": 0.03274723, "buyback_yield": 0, "shareholder_yield": 0.03274723, "debt_paydown_yield": null, "total_yield": 0.03274723, "gross_margin": 0.69792705, "operating_margin": 0.0351238, "net_margin": -0.04600781, "ebitda_margin": 0.05882353, "fcf_margin": 0.24187853, "roe": -0.34166281, "roa": -0.03735056, "roic": 0.03714307, "roc_greenblatt": null, "asset_turnover": 0.81183077, "cash_conversion": -5.25733634, "accruals_ratio": -0.22162454, "sbc_to_revenue": 0.01044782, "debt_to_equity": 8.10751195, "net_debt_to_ebitda": 9.76765537, "debt_to_assets": 0.61098089, "interest_coverage": 1.03361858, "current_ratio": 1.65430178, "quick_ratio": 1.4864784, "net_debt": 2766200000, "revenue_growth_1y": 0.12873655, "revenue_growth_3y_cagr": -0.07063069, "revenue_growth_5y_cagr": -0.02967057, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.19656802, "book_value_growth_1y": -0.5344816, "piotroski_f_score": 6, "altman_z_score": 2.88763603, "earnings_stability_5y": 14.349864, "revenue_stability_5y": 0.150197, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.13200388, "price_return_3m": -0.10911208, "price_return_6m": 0.0451599, "price_return_9m": 0.07285006, "price_return_12m": 0.30111208, "price_return_12m_ex1m": 0.49898375, "distance_from_52w_high": -0.17264561, "distance_from_52w_low": 0.27252196, "relative_strength": 0.14317103, "local_beta": 0.0006, "volatility_252d": 0.249181, "volatility_60d": 0.551545, "max_drawdown_12m": -0.17264561, "revenue_ttm": 4814400000, "gross_profit_ttm": 3360100000, "ebit_ttm": 169100000, "ebitda_ttm": 283200000, "net_income_ttm": -221500000, "eps_diluted_ttm": -1.55329593, "operating_cash_flow_ttm": 1092800000, "capital_expenditure_ttm": 71700000, "fcf_ttm": 1164500000, "dividends_paid_ttm": 393100000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 163600000, "cash_and_equivalents": 857100000, "total_current_assets": 2765000000, "total_current_liabilities": 1671400000, "net_ppe": null, "total_assets": 5930300000, "total_debt": 3623300000, "total_equity": 648300000, "net_working_capital": 764900000, "book_value_per_share": 4.54628331, "retained_earnings": 1652500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1049400000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 95, "rank_ptbv": 50, "rank_ps": 56, "rank_pcf": 48, "rank_ev_ebitda": 94, "rank_ev_ebit": 96, "rank_earnings_yield": 50, "rank_fcf_yield": 51, "rank_dividend_yield": 23, "rank_shareholder_yield": 24, "rank_total_yield": 24, "rank_roe": 88, "rank_roc": 50, "rank_roic": 67, "rank_gross_margin": 22, "rank_fcf_margin": 39, "rank_piotroski": 28, "rank_accruals": 6, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 34, "rank_momentum_12m": 36, "rank_momentum_12m_ex1m": 24, "rank_relative_strength": 39, "value_composite": 86, "quality_composite": 21, "momentum_composite": 22, "growth_composite": 27, "yield_composite": 16, "svqf_composite": 50, "vc1_composite": 87, "vc2_composite": 79, "vc3_composite": 79, "trending_value_composite": null, "overall_composite": 55, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 62, "small_cap_core_rank": 79, "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": 84.18, "os": 0.45, "value": 0.14, "quality": 0.79, "momentum": 0.78, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0327, "roe": -0.3417, "momentum_12_1": 0.499, "complete_fields": { "id": 1393, "ticker_id": 6384, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:07.666046+00:00", "batch_id": "", "os_score_delta": null, "price_close": 84.18, "market_cap": 12004068000, "market_cap_usd": 12004068000, "enterprise_value": 14770268000, "shares_outstanding": 142600000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 18.51622397, "ptbv_ratio": null, "ps_ratio": 2.4933674, "pcf_ratio": 10.98468887, "pfcf_ratio": 10.30834521, "ev_ebitda": 52.15490113, "ev_ebit": 87.34635127, "ev_sales": 3.06793536, "ev_fcf": 12.68378532, "earnings_yield": null, "fcf_yield": 0.07884082, "dividend_yield": 0.03274723, "buyback_yield": 0, "shareholder_yield": 0.03274723, "debt_paydown_yield": null, "total_yield": 0.03274723, "gross_margin": 0.69792705, "operating_margin": 0.0351238, "net_margin": -0.04600781, "ebitda_margin": 0.05882353, "fcf_margin": 0.24187853, "roe": -0.34166281, "roa": -0.03735056, "roic": 0.03714307, "roc_greenblatt": null, "asset_turnover": 0.81183077, "cash_conversion": -5.25733634, "accruals_ratio": -0.22162454, "sbc_to_revenue": 0.01044782, "debt_to_equity": 8.10751195, "net_debt_to_ebitda": 9.76765537, "debt_to_assets": 0.61098089, "interest_coverage": 1.03361858, "current_ratio": 1.65430178, "quick_ratio": 1.4864784, "net_debt": 2766200000, "revenue_growth_1y": 0.12873655, "revenue_growth_3y_cagr": -0.07063069, "revenue_growth_5y_cagr": -0.02967057, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.19656802, "book_value_growth_1y": -0.5344816, "piotroski_f_score": 6, "altman_z_score": 2.88763603, "earnings_stability_5y": 14.349864, "revenue_stability_5y": 0.150197, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.13200388, "price_return_3m": -0.10911208, "price_return_6m": 0.0451599, "price_return_9m": 0.07285006, "price_return_12m": 0.30111208, "price_return_12m_ex1m": 0.49898375, "distance_from_52w_high": -0.17264561, "distance_from_52w_low": 0.27252196, "relative_strength": 0.14317103, "local_beta": 0.0006, "volatility_252d": 0.249181, "volatility_60d": 0.551545, "max_drawdown_12m": -0.17264561, "revenue_ttm": 4814400000, "gross_profit_ttm": 3360100000, "ebit_ttm": 169100000, "ebitda_ttm": 283200000, "net_income_ttm": -221500000, "eps_diluted_ttm": -1.55329593, "operating_cash_flow_ttm": 1092800000, "capital_expenditure_ttm": 71700000, "fcf_ttm": 1164500000, "dividends_paid_ttm": 393100000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 163600000, "cash_and_equivalents": 857100000, "total_current_assets": 2765000000, "total_current_liabilities": 1671400000, "net_ppe": null, "total_assets": 5930300000, "total_debt": 3623300000, "total_equity": 648300000, "net_working_capital": 764900000, "book_value_per_share": 4.54628331, "retained_earnings": 1652500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1049400000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 95, "rank_ptbv": 50, "rank_ps": 56, "rank_pcf": 48, "rank_ev_ebitda": 94, "rank_ev_ebit": 96, "rank_earnings_yield": 50, "rank_fcf_yield": 51, "rank_dividend_yield": 23, "rank_shareholder_yield": 24, "rank_total_yield": 24, "rank_roe": 88, "rank_roc": 50, "rank_roic": 67, "rank_gross_margin": 22, "rank_fcf_margin": 39, "rank_piotroski": 28, "rank_accruals": 6, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 34, "rank_momentum_12m": 36, "rank_momentum_12m_ex1m": 24, "rank_relative_strength": 39, "value_composite": 86, "quality_composite": 21, "momentum_composite": 22, "growth_composite": 27, "yield_composite": 16, "svqf_composite": 50, "vc1_composite": 87, "vc2_composite": 79, "vc3_composite": 79, "trending_value_composite": null, "overall_composite": 55, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 62, "small_cap_core_rank": 79, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:13:01.955711+00:00", "is_restated": false, "income_statement": { "revenue": 4701300000, "cost_of_revenue": 1398000000, "gross_profit": 3303300000, "ebit": 61400000, "ebitda": 232700000, "pretax_income": -102000000, "tax_provision": 216200000, "net_income": -322400000, "net_income_to_common": -322400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 776600000, "total_current_assets": 2583700000, "total_assets": 5552000000, "short_term_debt": 527600000, "long_term_debt": 2767900000, "total_debt": 3295500000, "total_liabilities": 4986500000, "total_equity": 538500000, "shares_outstanding": 140200000, "goodwill_and_intangibles": 1713400000 }, "cash_flow": { "operating_cash_flow": 893200000, "capital_expenditure": 63300000, "free_cash_flow": 956500000, "dividends_paid": 392500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 86345, "ticker_id": 6384, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:13:01.955711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61400000", "ebitda": "232700000", "netIncome": "-322400000", "grossProfit": "3303300000", "depreciation": "None", "totalRevenue": "4701300000", "costOfRevenue": "1398000000", "interestIncome": "28600000", "incomeBeforeTax": "-102000000", "interestExpense": "163400000", "operatingIncome": "1058000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "216200000", "reportedCurrency": "USD", "netInterestIncome": "-134800000", "nonInterestIncome": "None", "operatingExpenses": "2245300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "385600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1398000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "171300000", "sellingGeneralAndAdministrative": "1490800000", "netIncomeFromContinuingOperations": "-318200000" }, "balance": { "goodwill": "1256700000", "inventory": "259800000", "commonStock": "110100000", "currentDebt": "None", "investments": "None", "totalAssets": "5552000000", "longTermDebt": "2767900000", "shortTermDebt": "527600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "456700000", "reportedCurrency": "USD", "retainedEarnings": "1554100000", "totalLiabilities": "4986500000", "otherCurrentAssets": "382100000", "totalCurrentAssets": "2583700000", "currentLongTermDebt": "497000000", "longTermInvestments": "None", "shortTermInvestments": "105400000", "currentNetReceivables": "1059800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2968300000", "currentAccountsPayable": "335400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3401100000", "totalShareholderEquity": "538500000", "capitalLeaseObligations": "30600000", "otherCurrentLiabilities": "817600000", "totalCurrentLiabilities": "1871100000", "otherNonCurrentLiabilities": "347500000", "totalNonCurrentLiabilities": "3115400000", "cashAndShortTermInvestments": "776600000", "commonStockSharesOutstanding": "140200000", "intangibleAssetsExcludingGoodwill": "456700000", "cashAndCashEquivalentsAtCarryingValue": "776600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-322400000", "profitLoss": "None", "dividendPayout": "392500000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-25400000", "operatingCashflow": "893200000", "capitalExpenditures": "63300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-531299999", "cashflowFromInvestment": "-284400000", "stockBasedCompensation": "9600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "392500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "171300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4701300000, "cost_of_revenue": 1398000000, "gross_profit": 3303300000, "research_and_development": 385600000, "selling_general_admin": 1490800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61400000, "depreciation_amortisation": 171300000, "ebitda": 232700000, "interest_expense": 163400000, "interest_income": null, "other_non_operating": null, "pretax_income": -102000000, "tax_provision": 216200000, "effective_tax_rate": null, "net_income": -322400000, "net_income_continuing_ops": -318200000, "net_income_to_common": -322400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 776600000, "short_term_investments": 105400000, "net_receivables": 1059800000, "inventory": 259800000, "other_current_assets": null, "total_current_assets": 2583700000, "net_ppe": null, "goodwill": 1256700000, "intangible_assets": 456700000, "goodwill_and_intangibles": 1713400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2968300000, "total_assets": 5552000000, "short_term_debt": 527600000, "accounts_payable": 335400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1871100000, "long_term_debt": 2767900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3115400000, "total_liabilities": 4986500000, "total_debt": 3295500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1554100000, "total_equity": 538500000, "shares_outstanding": 140200000, "operating_cash_flow": 893200000, "stock_based_compensation": 9600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -284400000, "dividends_paid": 392500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -531299999, "free_cash_flow": 956500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "61400000", "ebitda": "232700000", "netIncome": "-322400000", "grossProfit": "3303300000", "depreciation": "None", "totalRevenue": "4701300000", "costOfRevenue": "1398000000", "interestIncome": "28600000", "incomeBeforeTax": "-102000000", "interestExpense": "163400000", "operatingIncome": "1058000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "216200000", "reportedCurrency": "USD", "netInterestIncome": "-134800000", "nonInterestIncome": "None", "operatingExpenses": "2245300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "385600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1398000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "171300000", "sellingGeneralAndAdministrative": "1490800000", "netIncomeFromContinuingOperations": "-318200000" }, "balance": { "goodwill": "1256700000", "inventory": "259800000", "commonStock": "110100000", "currentDebt": "None", "investments": "None", "totalAssets": "5552000000", "longTermDebt": "2767900000", "shortTermDebt": "527600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "456700000", "reportedCurrency": "USD", "retainedEarnings": "1554100000", "totalLiabilities": "4986500000", "otherCurrentAssets": "382100000", "totalCurrentAssets": "2583700000", "currentLongTermDebt": "497000000", "longTermInvestments": "None", "shortTermInvestments": "105400000", "currentNetReceivables": "1059800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2968300000", "currentAccountsPayable": "335400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3401100000", "totalShareholderEquity": "538500000", "capitalLeaseObligations": "30600000", "otherCurrentLiabilities": "817600000", "totalCurrentLiabilities": "1871100000", "otherNonCurrentLiabilities": "347500000", "totalNonCurrentLiabilities": "3115400000", "cashAndShortTermInvestments": "776600000", "commonStockSharesOutstanding": "140200000", "intangibleAssetsExcludingGoodwill": "456700000", "cashAndCashEquivalentsAtCarryingValue": "776600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-322400000", "profitLoss": "None", "dividendPayout": "392500000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-25400000", "operatingCashflow": "893200000", "capitalExpenditures": "63300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-531299999", "cashflowFromInvestment": "-284400000", "stockBasedCompensation": "9600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "392500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "171300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:13:01.955711+00:00", "is_restated": false, "income_statement": { "revenue": 4135500000, "cost_of_revenue": 1463700000, "gross_profit": 2671800000, "ebit": 668200000, "ebitda": 880500000, "pretax_income": 497000000, "tax_provision": 102600000, "net_income": 385600000, "net_income_to_common": 385600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 694700000, "total_current_assets": 2242500000, "total_assets": 6340300000, "short_term_debt": 29800000, "long_term_debt": 3380800000, "total_debt": 3410600000, "total_liabilities": 5155300000, "total_equity": 1157600000, "shares_outstanding": 140300000, "goodwill_and_intangibles": 2796600000 }, "cash_flow": { "operating_cash_flow": 847400000, "capital_expenditure": 87200000, "free_cash_flow": 934600000, "dividends_paid": 389900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 86350, "ticker_id": 6384, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:13:01.955711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "668200000", "ebitda": "880500000", "netIncome": "385600000", "grossProfit": "2671800000", "depreciation": "None", "totalRevenue": "4135500000", "costOfRevenue": "1463700000", "interestIncome": "47300000", "incomeBeforeTax": "497000000", "interestExpense": "171200000", "operatingIncome": "690000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "102600000", "reportedCurrency": "USD", "netInterestIncome": "-123900000", "nonInterestIncome": "None", "operatingExpenses": "1981800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "294100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1463700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "212300000", "sellingGeneralAndAdministrative": "1213200000", "netIncomeFromContinuingOperations": "394400000" }, "balance": { "goodwill": "2278200000", "inventory": "274200000", "commonStock": "110100000", "currentDebt": "None", "investments": "None", "totalAssets": "6340300000", "longTermDebt": "3380800000", "shortTermDebt": "29800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "518400000", "reportedCurrency": "USD", "retainedEarnings": "2274200000", "totalLiabilities": "5155300000", "otherCurrentAssets": "353800000", "totalCurrentAssets": "2242500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "300000", "currentNetReceivables": "919800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4097800000", "currentAccountsPayable": "341500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3410600000", "totalShareholderEquity": "1157600000", "capitalLeaseObligations": "29800000", "otherCurrentLiabilities": "787200000", "totalCurrentLiabilities": "1401300000", "otherNonCurrentLiabilities": "373200000", "totalNonCurrentLiabilities": "3754000000", "cashAndShortTermInvestments": "694700000", "commonStockSharesOutstanding": "140300000", "intangibleAssetsExcludingGoodwill": "518400000", "cashAndCashEquivalentsAtCarryingValue": "694700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "385600000", "profitLoss": "None", "dividendPayout": "389900000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "22100000", "operatingCashflow": "847400000", "capitalExpenditures": "87200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-497500000", "cashflowFromInvestment": "-203700000", "stockBasedCompensation": "50800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "389900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "212300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4135500000, "cost_of_revenue": 1463700000, "gross_profit": 2671800000, "research_and_development": 294100000, "selling_general_admin": 1213200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 668200000, "depreciation_amortisation": 212300000, "ebitda": 880500000, "interest_expense": 171200000, "interest_income": null, "other_non_operating": null, "pretax_income": 497000000, "tax_provision": 102600000, "effective_tax_rate": null, "net_income": 385600000, "net_income_continuing_ops": 394400000, "net_income_to_common": 385600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 694700000, "short_term_investments": 300000, "net_receivables": 919800000, "inventory": 274200000, "other_current_assets": null, "total_current_assets": 2242500000, "net_ppe": null, "goodwill": 2278200000, "intangible_assets": 518400000, "goodwill_and_intangibles": 2796600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4097800000, "total_assets": 6340300000, "short_term_debt": 29800000, "accounts_payable": 341500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1401300000, "long_term_debt": 3380800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3754000000, "total_liabilities": 5155300000, "total_debt": 3410600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2274200000, "total_equity": 1157600000, "shares_outstanding": 140300000, "operating_cash_flow": 847400000, "stock_based_compensation": 50800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 87200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -203700000, "dividends_paid": 389900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -497500000, "free_cash_flow": 934600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "668200000", "ebitda": "880500000", "netIncome": "385600000", "grossProfit": "2671800000", "depreciation": "None", "totalRevenue": "4135500000", "costOfRevenue": "1463700000", "interestIncome": "47300000", "incomeBeforeTax": "497000000", "interestExpense": "171200000", "operatingIncome": "690000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "102600000", "reportedCurrency": "USD", "netInterestIncome": "-123900000", "nonInterestIncome": "None", "operatingExpenses": "1981800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "294100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1463700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "212300000", "sellingGeneralAndAdministrative": "1213200000", "netIncomeFromContinuingOperations": "394400000" }, "balance": { "goodwill": "2278200000", "inventory": "274200000", "commonStock": "110100000", "currentDebt": "None", "investments": "None", "totalAssets": "6340300000", "longTermDebt": "3380800000", "shortTermDebt": "29800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "518400000", "reportedCurrency": "USD", "retainedEarnings": "2274200000", "totalLiabilities": "5155300000", "otherCurrentAssets": "353800000", "totalCurrentAssets": "2242500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "300000", "currentNetReceivables": "919800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4097800000", "currentAccountsPayable": "341500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3410600000", "totalShareholderEquity": "1157600000", "capitalLeaseObligations": "29800000", "otherCurrentLiabilities": "787200000", "totalCurrentLiabilities": "1401300000", "otherNonCurrentLiabilities": "373200000", "totalNonCurrentLiabilities": "3754000000", "cashAndShortTermInvestments": "694700000", "commonStockSharesOutstanding": "140300000", "intangibleAssetsExcludingGoodwill": "518400000", "cashAndCashEquivalentsAtCarryingValue": "694700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "385600000", "profitLoss": "None", "dividendPayout": "389900000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "22100000", "operatingCashflow": "847400000", "capitalExpenditures": "87200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-497500000", "cashflowFromInvestment": "-203700000", "stockBasedCompensation": "50800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "389900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "212300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:13:01.955711+00:00", "is_restated": false, "income_statement": { "revenue": 5003300000, "cost_of_revenue": 2134300000, "gross_profit": 2869000000, "ebit": -1522800000, "ebitda": -863200000, "pretax_income": -1709100000, "tax_provision": -221300000, "net_income": -1489300000, "net_income_to_common": -1489300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 544800000, "total_current_assets": 2323600000, "total_assets": 6540900000, "short_term_debt": 530500000, "long_term_debt": 2965800000, "total_debt": 3496300000, "total_liabilities": 5453900000, "total_equity": 1061900000, "shares_outstanding": 138800000, "goodwill_and_intangibles": 2866700000 }, "cash_flow": { "operating_cash_flow": 725600000, "capital_expenditure": 209300000, "free_cash_flow": 934900000, "dividends_paid": 388000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 86355, "ticker_id": 6384, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:13:01.955711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1522800000", "ebitda": "-863200000", "netIncome": "-1489300000", "grossProfit": "2869000000", "depreciation": "None", "totalRevenue": "5003300000", "costOfRevenue": "2134300000", "interestIncome": "19400000", "incomeBeforeTax": "-1709100000", "interestExpense": "186300000", "operatingIncome": "-1538800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-221300000", "reportedCurrency": "USD", "netInterestIncome": "-166400000", "nonInterestIncome": "None", "operatingExpenses": "4407800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "306900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2134300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "659600000", "sellingGeneralAndAdministrative": "1480400000", "netIncomeFromContinuingOperations": "-555600000" }, "balance": { "goodwill": "2279200000", "inventory": "332000000", "commonStock": "110100000", "currentDebt": "None", "investments": "None", "totalAssets": "6540900000", "longTermDebt": "2965800000", "shortTermDebt": "530500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "587500000", "reportedCurrency": "USD", "retainedEarnings": "2188400000", "totalLiabilities": "5453900000", "otherCurrentAssets": "417500000", "totalCurrentAssets": "2323600000", "currentLongTermDebt": "500000000", "longTermInvestments": "None", "shortTermInvestments": "-2", "currentNetReceivables": "1029300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4217300000", "currentAccountsPayable": "340600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3496300000", "totalShareholderEquity": "1061900000", "capitalLeaseObligations": "30500000", "otherCurrentLiabilities": "953400000", "totalCurrentLiabilities": "2056400000", "otherNonCurrentLiabilities": "431700000", "totalNonCurrentLiabilities": "3397500000", "cashAndShortTermInvestments": "544800000", "commonStockSharesOutstanding": "138800000", "intangibleAssetsExcludingGoodwill": "587500000", "cashAndCashEquivalentsAtCarryingValue": "544800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1489300000", "profitLoss": "None", "dividendPayout": "388000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "257100000", "operatingCashflow": "725600000", "capitalExpenditures": "209300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-818100000", "cashflowFromInvestment": "117600000", "stockBasedCompensation": "72400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "388000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "659600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5003300000, "cost_of_revenue": 2134300000, "gross_profit": 2869000000, "research_and_development": 306900000, "selling_general_admin": 1480400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1522800000, "depreciation_amortisation": 659600000, "ebitda": -863200000, "interest_expense": 186300000, "interest_income": null, "other_non_operating": null, "pretax_income": -1709100000, "tax_provision": -221300000, "effective_tax_rate": null, "net_income": -1489300000, "net_income_continuing_ops": -555600000, "net_income_to_common": -1489300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 544800000, "short_term_investments": -2, "net_receivables": 1029300000, "inventory": 332000000, "other_current_assets": null, "total_current_assets": 2323600000, "net_ppe": null, "goodwill": 2279200000, "intangible_assets": 587500000, "goodwill_and_intangibles": 2866700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4217300000, "total_assets": 6540900000, "short_term_debt": 530500000, "accounts_payable": 340600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2056400000, "long_term_debt": 2965800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3397500000, "total_liabilities": 5453900000, "total_debt": 3496300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2188400000, "total_equity": 1061900000, "shares_outstanding": 138800000, "operating_cash_flow": 725600000, "stock_based_compensation": 72400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 209300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 117600000, "dividends_paid": 388000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -818100000, "free_cash_flow": 934900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1522800000", "ebitda": "-863200000", "netIncome": "-1489300000", "grossProfit": "2869000000", "depreciation": "None", "totalRevenue": "5003300000", "costOfRevenue": "2134300000", "interestIncome": "19400000", "incomeBeforeTax": "-1709100000", "interestExpense": "186300000", "operatingIncome": "-1538800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-221300000", "reportedCurrency": "USD", "netInterestIncome": "-166400000", "nonInterestIncome": "None", "operatingExpenses": "4407800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "306900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2134300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "659600000", "sellingGeneralAndAdministrative": "1480400000", "netIncomeFromContinuingOperations": "-555600000" }, "balance": { "goodwill": "2279200000", "inventory": "332000000", "commonStock": "110100000", "currentDebt": "None", "investments": "None", "totalAssets": "6540900000", "longTermDebt": "2965800000", "shortTermDebt": "530500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "587500000", "reportedCurrency": "USD", "retainedEarnings": "2188400000", "totalLiabilities": "5453900000", "otherCurrentAssets": "417500000", "totalCurrentAssets": "2323600000", "currentLongTermDebt": "500000000", "longTermInvestments": "None", "shortTermInvestments": "-2", "currentNetReceivables": "1029300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4217300000", "currentAccountsPayable": "340600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3496300000", "totalShareholderEquity": "1061900000", "capitalLeaseObligations": "30500000", "otherCurrentLiabilities": "953400000", "totalCurrentLiabilities": "2056400000", "otherNonCurrentLiabilities": "431700000", "totalNonCurrentLiabilities": "3397500000", "cashAndShortTermInvestments": "544800000", "commonStockSharesOutstanding": "138800000", "intangibleAssetsExcludingGoodwill": "587500000", "cashAndCashEquivalentsAtCarryingValue": "544800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1489300000", "profitLoss": "None", "dividendPayout": "388000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "257100000", "operatingCashflow": "725600000", "capitalExpenditures": "209300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-818100000", "cashflowFromInvestment": "117600000", "stockBasedCompensation": "72400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "388000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "659600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:13:01.955711+00:00", "is_restated": false, "income_statement": { "revenue": 5856700000, "cost_of_revenue": 2404800000, "gross_profit": 3451900000, "ebit": 432500000, "ebitda": 1220600000, "pretax_income": 261500000, "tax_provision": 58500000, "net_income": 203500000, "net_income_to_common": 203500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 498600000, "total_current_assets": 2999100000, "total_assets": 9295900000, "short_term_debt": 295200000, "long_term_debt": 3711200000, "total_debt": 4006400000, "total_liabilities": 6434000000, "total_equity": 2832800000, "shares_outstanding": 138900000, "goodwill_and_intangibles": 4284700000 }, "cash_flow": { "operating_cash_flow": 372900000, "capital_expenditure": 174200000, "free_cash_flow": 547100000, "dividends_paid": 385300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 86360, "ticker_id": 6384, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:13:01.955711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "432500000", "ebitda": "1220600000", "netIncome": "203500000", "grossProfit": "3451900000", "depreciation": "None", "totalRevenue": "5856700000", "costOfRevenue": "2404800000", "interestIncome": "11800000", "incomeBeforeTax": "261500000", "interestExpense": "171000000", "operatingIncome": "407700000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "58500000", "reportedCurrency": "USD", "netInterestIncome": "-171000000", "nonInterestIncome": "None", "operatingExpenses": "3044200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "307900000", "otherNonOperatingIncome": "24800000", "costofGoodsAndServicesSold": "2404800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "788100000", "sellingGeneralAndAdministrative": "1666100000", "netIncomeFromContinuingOperations": "203000000" }, "balance": { "goodwill": "3470100000", "inventory": "676800000", "commonStock": "110100000", "currentDebt": "None", "investments": "None", "totalAssets": "9295900000", "longTermDebt": "3711200000", "shortTermDebt": "295200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "814600000", "reportedCurrency": "USD", "retainedEarnings": "4071400000", "totalLiabilities": "6434000000", "otherCurrentAssets": "691300000", "totalCurrentAssets": "2999100000", "currentLongTermDebt": "255600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1132400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6296800000", "currentAccountsPayable": "427300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "422800000", "shortLongTermDebtTotal": "4006400000", "totalShareholderEquity": "2832800000", "capitalLeaseObligations": "39600000", "otherCurrentLiabilities": "1229000000", "totalCurrentLiabilities": "2189700000", "otherNonCurrentLiabilities": "533100000", "totalNonCurrentLiabilities": "4244300000", "cashAndShortTermInvestments": "498600000", "commonStockSharesOutstanding": "138900000", "intangibleAssetsExcludingGoodwill": "814600000", "cashAndCashEquivalentsAtCarryingValue": "498600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "203500000", "profitLoss": "None", "dividendPayout": "385300000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-139500000", "operatingCashflow": "372900000", "capitalExpenditures": "174200000", "changeInReceivables": "339600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-553300000", "cashflowFromInvestment": "-313000000", "stockBasedCompensation": "83400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "385300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-493400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "788100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5856700000, "cost_of_revenue": 2404800000, "gross_profit": 3451900000, "research_and_development": 307900000, "selling_general_admin": 1666100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 432500000, "depreciation_amortisation": 788100000, "ebitda": 1220600000, "interest_expense": 171000000, "interest_income": null, "other_non_operating": null, "pretax_income": 261500000, "tax_provision": 58500000, "effective_tax_rate": null, "net_income": 203500000, "net_income_continuing_ops": 203000000, "net_income_to_common": 203500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 498600000, "short_term_investments": null, "net_receivables": 1132400000, "inventory": 676800000, "other_current_assets": null, "total_current_assets": 2999100000, "net_ppe": null, "goodwill": 3470100000, "intangible_assets": 814600000, "goodwill_and_intangibles": 4284700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6296800000, "total_assets": 9295900000, "short_term_debt": 295200000, "accounts_payable": 427300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2189700000, "long_term_debt": 3711200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4244300000, "total_liabilities": 6434000000, "total_debt": 4006400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4071400000, "total_equity": 2832800000, "shares_outstanding": 138900000, "operating_cash_flow": 372900000, "stock_based_compensation": 83400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 174200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -313000000, "dividends_paid": 385300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -553300000, "free_cash_flow": 547100000, "net_change_in_cash": -493400000 }, "raw_data": { "income": { "ebit": "432500000", "ebitda": "1220600000", "netIncome": "203500000", "grossProfit": "3451900000", "depreciation": "None", "totalRevenue": "5856700000", "costOfRevenue": "2404800000", "interestIncome": "11800000", "incomeBeforeTax": "261500000", "interestExpense": "171000000", "operatingIncome": "407700000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "58500000", "reportedCurrency": "USD", "netInterestIncome": "-171000000", "nonInterestIncome": "None", "operatingExpenses": "3044200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "307900000", "otherNonOperatingIncome": "24800000", "costofGoodsAndServicesSold": "2404800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "788100000", "sellingGeneralAndAdministrative": "1666100000", "netIncomeFromContinuingOperations": "203000000" }, "balance": { "goodwill": "3470100000", "inventory": "676800000", "commonStock": "110100000", "currentDebt": "None", "investments": "None", "totalAssets": "9295900000", "longTermDebt": "3711200000", "shortTermDebt": "295200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "814600000", "reportedCurrency": "USD", "retainedEarnings": "4071400000", "totalLiabilities": "6434000000", "otherCurrentAssets": "691300000", "totalCurrentAssets": "2999100000", "currentLongTermDebt": "255600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1132400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6296800000", "currentAccountsPayable": "427300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "422800000", "shortLongTermDebtTotal": "4006400000", "totalShareholderEquity": "2832800000", "capitalLeaseObligations": "39600000", "otherCurrentLiabilities": "1229000000", "totalCurrentLiabilities": "2189700000", "otherNonCurrentLiabilities": "533100000", "totalNonCurrentLiabilities": "4244300000", "cashAndShortTermInvestments": "498600000", "commonStockSharesOutstanding": "138900000", "intangibleAssetsExcludingGoodwill": "814600000", "cashAndCashEquivalentsAtCarryingValue": "498600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "203500000", "profitLoss": "None", "dividendPayout": "385300000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-139500000", "operatingCashflow": "372900000", "capitalExpenditures": "174200000", "changeInReceivables": "339600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-553300000", "cashflowFromInvestment": "-313000000", "stockBasedCompensation": "83400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "385300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-493400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "788100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:13:01.955711+00:00", "is_restated": false, "income_statement": { "revenue": 6420400000, "cost_of_revenue": 2547900000, "gross_profit": 3872500000, "ebit": 761600000, "ebitda": 1670300000, "pretax_income": 581900000, "tax_provision": 146600000, "net_income": 428700000, "net_income_to_common": 428700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 983400000, "total_current_assets": 3728100000, "total_assets": 10037800000, "short_term_debt": 244800000, "long_term_debt": 3824200000, "total_debt": 4069000000, "total_liabilities": 6950800000, "total_equity": 3025900000, "shares_outstanding": 138400000, "goodwill_and_intangibles": 4591600000 }, "cash_flow": { "operating_cash_flow": 817900000, "capital_expenditure": 132700000, "free_cash_flow": 950600000, "dividends_paid": 374500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 86365, "ticker_id": 6384, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:13:01.955711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "761600000", "ebitda": "1670300000", "netIncome": "428700000", "grossProfit": "3872500000", "depreciation": "None", "totalRevenue": "6420400000", "costOfRevenue": "2547900000", "interestIncome": "5400000", "incomeBeforeTax": "581900000", "interestExpense": "179700000", "operatingIncome": "763300000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "146600000", "reportedCurrency": "USD", "netInterestIncome": "-179700000", "nonInterestIncome": "None", "operatingExpenses": "3109200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "315700000", "otherNonOperatingIncome": "-1700000", "costofGoodsAndServicesSold": "2547900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "908700000", "sellingGeneralAndAdministrative": "1432700000", "netIncomeFromContinuingOperations": "435300000" }, "balance": { "goodwill": "3419600000", "inventory": "552100000", "commonStock": "110100000", "currentDebt": "None", "investments": "None", "totalAssets": "10037800000", "longTermDebt": "3824200000", "shortTermDebt": "244800000", "treasuryStock": "-3534700000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1172000000", "reportedCurrency": "USD", "retainedEarnings": "4257800000", "totalLiabilities": "6950800000", "otherCurrentAssets": "692200000", "totalCurrentAssets": "3728100000", "currentLongTermDebt": "200900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1500400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6309700000", "currentAccountsPayable": "580200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "421100000", "shortLongTermDebtTotal": "4069000000", "totalShareholderEquity": "3025900000", "capitalLeaseObligations": "43900000", "otherCurrentLiabilities": "1390900000", "totalCurrentLiabilities": "2455900000", "otherNonCurrentLiabilities": "670700000", "totalNonCurrentLiabilities": "4494900000", "cashAndShortTermInvestments": "983400000", "commonStockSharesOutstanding": "138400000", "intangibleAssetsExcludingGoodwill": "1172000000", "cashAndCashEquivalentsAtCarryingValue": "983400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "428700000", "profitLoss": "None", "dividendPayout": "374500000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-173900000", "operatingCashflow": "817900000", "capitalExpenditures": "132700000", "changeInReceivables": "-159500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1459800000", "cashflowFromInvestment": "242000000", "stockBasedCompensation": "97800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "374500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-399900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "908700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6420400000, "cost_of_revenue": 2547900000, "gross_profit": 3872500000, "research_and_development": 315700000, "selling_general_admin": 1432700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 761600000, "depreciation_amortisation": 908700000, "ebitda": 1670300000, "interest_expense": 179700000, "interest_income": null, "other_non_operating": null, "pretax_income": 581900000, "tax_provision": 146600000, "effective_tax_rate": null, "net_income": 428700000, "net_income_continuing_ops": 435300000, "net_income_to_common": 428700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 983400000, "short_term_investments": null, "net_receivables": 1500400000, "inventory": 552100000, "other_current_assets": null, "total_current_assets": 3728100000, "net_ppe": null, "goodwill": 3419600000, "intangible_assets": 1172000000, "goodwill_and_intangibles": 4591600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6309700000, "total_assets": 10037800000, "short_term_debt": 244800000, "accounts_payable": 580200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2455900000, "long_term_debt": 3824200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4494900000, "total_liabilities": 6950800000, "total_debt": 4069000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4257800000, "total_equity": 3025900000, "shares_outstanding": 138400000, "operating_cash_flow": 817900000, "stock_based_compensation": 97800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 132700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 242000000, "dividends_paid": 374500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1459800000, "free_cash_flow": 950600000, "net_change_in_cash": -399900000 }, "raw_data": { "income": { "ebit": "761600000", "ebitda": "1670300000", "netIncome": "428700000", "grossProfit": "3872500000", "depreciation": "None", "totalRevenue": "6420400000", "costOfRevenue": "2547900000", "interestIncome": "5400000", "incomeBeforeTax": "581900000", "interestExpense": "179700000", "operatingIncome": "763300000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "146600000", "reportedCurrency": "USD", "netInterestIncome": "-179700000", "nonInterestIncome": "None", "operatingExpenses": "3109200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "315700000", "otherNonOperatingIncome": "-1700000", "costofGoodsAndServicesSold": "2547900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "908700000", "sellingGeneralAndAdministrative": "1432700000", "netIncomeFromContinuingOperations": "435300000" }, "balance": { "goodwill": "3419600000", "inventory": "552100000", "commonStock": "110100000", "currentDebt": "None", "investments": "None", "totalAssets": "10037800000", "longTermDebt": "3824200000", "shortTermDebt": "244800000", "treasuryStock": "-3534700000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1172000000", "reportedCurrency": "USD", "retainedEarnings": "4257800000", "totalLiabilities": "6950800000", "otherCurrentAssets": "692200000", "totalCurrentAssets": "3728100000", "currentLongTermDebt": "200900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1500400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6309700000", "currentAccountsPayable": "580200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "421100000", "shortLongTermDebtTotal": "4069000000", "totalShareholderEquity": "3025900000", "capitalLeaseObligations": "43900000", "otherCurrentLiabilities": "1390900000", "totalCurrentLiabilities": "2455900000", "otherNonCurrentLiabilities": "670700000", "totalNonCurrentLiabilities": "4494900000", "cashAndShortTermInvestments": "983400000", "commonStockSharesOutstanding": "138400000", "intangibleAssetsExcludingGoodwill": "1172000000", "cashAndCashEquivalentsAtCarryingValue": "983400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "428700000", "profitLoss": "None", "dividendPayout": "374500000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-173900000", "operatingCashflow": "817900000", "capitalExpenditures": "132700000", "changeInReceivables": "-159500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1459800000", "cashflowFromInvestment": "242000000", "stockBasedCompensation": "97800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "374500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-399900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "908700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:13:01.955711+00:00", "is_restated": false, "income_statement": { "revenue": 5465400000, "cost_of_revenue": 2288900000, "gross_profit": 3176500000, "ebit": 523200000, "ebitda": 1175200000, "pretax_income": 322100000, "tax_provision": 96700000, "net_income": 222500000, "net_income_to_common": 222500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1376500000, "total_current_assets": 3846600000, "total_assets": 10818400000, "short_term_debt": 439200000, "long_term_debt": 4660015000, "total_debt": 5099215000, "total_liabilities": 7857222000, "total_equity": 2896700000, "shares_outstanding": 137554000, "goodwill_and_intangibles": 5222500000 }, "cash_flow": { "operating_cash_flow": 976340000, "capital_expenditure": 125754000, "free_cash_flow": 1102094000, "dividends_paid": 372652000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 86370, "ticker_id": 6384, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:13:01.955711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "523200000", "ebitda": "1175200000", "netIncome": "222500000", "grossProfit": "3176500000", "depreciation": "None", "totalRevenue": "5465400000", "costOfRevenue": "2288900000", "interestIncome": "7424000", "incomeBeforeTax": "322100000", "interestExpense": "201100000", "operatingIncome": "501800000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "96700000", "reportedCurrency": "USD", "netInterestIncome": "-201130000", "nonInterestIncome": "None", "operatingExpenses": "2674700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "259500000", "otherNonOperatingIncome": "21378000", "costofGoodsAndServicesSold": "2288900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "652000000", "sellingGeneralAndAdministrative": "1252100000", "netIncomeFromContinuingOperations": "225441000" }, "balance": { "goodwill": "3691700000", "inventory": "395600000", "commonStock": "110100000", "currentDebt": "None", "investments": "None", "totalAssets": "10818400000", "longTermDebt": "4660015000", "shortTermDebt": "439200000", "treasuryStock": "-3551749000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1530800000", "reportedCurrency": "USD", "retainedEarnings": "4204200000", "totalLiabilities": "7857222000", "otherCurrentAssets": "682800000", "totalCurrentAssets": "3846600000", "currentLongTermDebt": "439197000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1391700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6971800000", "currentAccountsPayable": "425500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "489041000", "shortLongTermDebtTotal": "5099200000", "totalShareholderEquity": "2896700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1266000000", "totalCurrentLiabilities": "2403300000", "otherNonCurrentLiabilities": "793866000", "totalNonCurrentLiabilities": "5454000000", "cashAndShortTermInvestments": "1376500000", "commonStockSharesOutstanding": "137554000", "intangibleAssetsExcludingGoodwill": "1530800000", "cashAndCashEquivalentsAtCarryingValue": "1376500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "222519000", "profitLoss": "None", "dividendPayout": "372652000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "62757000", "operatingCashflow": "976340000", "capitalExpenditures": "125754000", "changeInReceivables": "210823000", "changeInExchangeRate": "None", "cashflowFromFinancing": "405949000", "cashflowFromInvestment": "-4500231000", "stockBasedCompensation": "49700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "372652000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3117942000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-47400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "652031000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5465400000, "cost_of_revenue": 2288900000, "gross_profit": 3176500000, "research_and_development": 259500000, "selling_general_admin": 1252100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 523200000, "depreciation_amortisation": 652000000, "ebitda": 1175200000, "interest_expense": 201100000, "interest_income": null, "other_non_operating": null, "pretax_income": 322100000, "tax_provision": 96700000, "effective_tax_rate": null, "net_income": 222500000, "net_income_continuing_ops": 225441000, "net_income_to_common": 222500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1376500000, "short_term_investments": null, "net_receivables": 1391700000, "inventory": 395600000, "other_current_assets": null, "total_current_assets": 3846600000, "net_ppe": null, "goodwill": 3691700000, "intangible_assets": 1530800000, "goodwill_and_intangibles": 5222500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6971800000, "total_assets": 10818400000, "short_term_debt": 439200000, "accounts_payable": 425500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2403300000, "long_term_debt": 4660015000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5454000000, "total_liabilities": 7857222000, "total_debt": 5099215000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4204200000, "total_equity": 2896700000, "shares_outstanding": 137554000, "operating_cash_flow": 976340000, "stock_based_compensation": 49700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 125754000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4500231000, "dividends_paid": 372652000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 405949000, "free_cash_flow": 1102094000, "net_change_in_cash": -3117942000 }, "raw_data": { "income": { "ebit": "523200000", "ebitda": "1175200000", "netIncome": "222500000", "grossProfit": "3176500000", "depreciation": "None", "totalRevenue": "5465400000", "costOfRevenue": "2288900000", "interestIncome": "7424000", "incomeBeforeTax": "322100000", "interestExpense": "201100000", "operatingIncome": "501800000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "96700000", "reportedCurrency": "USD", "netInterestIncome": "-201130000", "nonInterestIncome": "None", "operatingExpenses": "2674700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "259500000", "otherNonOperatingIncome": "21378000", "costofGoodsAndServicesSold": "2288900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "652000000", "sellingGeneralAndAdministrative": "1252100000", "netIncomeFromContinuingOperations": "225441000" }, "balance": { "goodwill": "3691700000", "inventory": "395600000", "commonStock": "110100000", "currentDebt": "None", "investments": "None", "totalAssets": "10818400000", "longTermDebt": "4660015000", "shortTermDebt": "439200000", "treasuryStock": "-3551749000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1530800000", "reportedCurrency": "USD", "retainedEarnings": "4204200000", "totalLiabilities": "7857222000", "otherCurrentAssets": "682800000", "totalCurrentAssets": "3846600000", "currentLongTermDebt": "439197000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1391700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6971800000", "currentAccountsPayable": "425500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "489041000", "shortLongTermDebtTotal": "5099200000", "totalShareholderEquity": "2896700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1266000000", "totalCurrentLiabilities": "2403300000", "otherNonCurrentLiabilities": "793866000", "totalNonCurrentLiabilities": "5454000000", "cashAndShortTermInvestments": "1376500000", "commonStockSharesOutstanding": "137554000", "intangibleAssetsExcludingGoodwill": "1530800000", "cashAndCashEquivalentsAtCarryingValue": "1376500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "222519000", "profitLoss": "None", "dividendPayout": "372652000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "62757000", "operatingCashflow": "976340000", "capitalExpenditures": "125754000", "changeInReceivables": "210823000", "changeInExchangeRate": "None", "cashflowFromFinancing": "405949000", "cashflowFromInvestment": "-4500231000", "stockBasedCompensation": "49700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "372652000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3117942000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-47400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "652031000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:13:01.955711+00:00", "is_restated": false, "income_statement": { "revenue": 4720200000, "cost_of_revenue": 2222300000, "gross_profit": 2497900000, "ebit": 696200000, "ebitda": 962600000, "pretax_income": 594300000, "tax_provision": 73800000, "net_income": 520500000, "net_income_to_common": 520500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4580369000, "total_current_assets": 6747521000, "total_assets": 8855628000, "short_term_debt": 503000, "long_term_debt": 4046457000, "total_debt": 4046960000, "total_liabilities": 5860098000, "total_equity": 2995530000, "shares_outstanding": 128499000, "goodwill_and_intangibles": 1140889000 }, "cash_flow": { "operating_cash_flow": 653061000, "capital_expenditure": 133636000, "free_cash_flow": 786697000, "dividends_paid": 336604000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 86375, "ticker_id": 6384, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:13:01.955711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "696200000", "ebitda": "962600000", "netIncome": "520500000", "grossProfit": "2497900000", "depreciation": "None", "totalRevenue": "4720200000", "costOfRevenue": "2222300000", "interestIncome": "30107000", "incomeBeforeTax": "594300000", "interestExpense": "101900000", "operatingIncome": "652100000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "73800000", "reportedCurrency": "USD", "netInterestIncome": "-71771000", "nonInterestIncome": "None", "operatingExpenses": "1845800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "262200000", "otherNonOperatingIncome": "44038000", "costofGoodsAndServicesSold": "2222300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "266400000", "sellingGeneralAndAdministrative": "1037000000", "netIncomeFromContinuingOperations": "520454000" }, "balance": { "goodwill": "494584000", "inventory": "446105000", "commonStock": "110143000", "currentDebt": "None", "investments": "None", "totalAssets": "8855628000", "longTermDebt": "4046457000", "shortTermDebt": "503000", "treasuryStock": "-3560738000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "646305000", "reportedCurrency": "USD", "retainedEarnings": "4354619000", "totalLiabilities": "5860098000", "otherCurrentAssets": "310450000", "totalCurrentAssets": "6747521000", "currentLongTermDebt": "503000", "longTermInvestments": "None", "shortTermInvestments": "25518000", "currentNetReceivables": "1442779000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2108107000", "currentAccountsPayable": "343927000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "255568000", "shortLongTermDebtTotal": "4046960000", "totalShareholderEquity": "2995530000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "797472000", "totalCurrentLiabilities": "1257082000", "otherNonCurrentLiabilities": "556559000", "totalNonCurrentLiabilities": "4603016000", "cashAndShortTermInvestments": "4580369000", "commonStockSharesOutstanding": "128499000", "intangibleAssetsExcludingGoodwill": "646305000", "cashAndCashEquivalentsAtCarryingValue": "4580369000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "520453999", "profitLoss": "None", "dividendPayout": "336604000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-4631000", "operatingCashflow": "653061000", "capitalExpenditures": "133636000", "changeInReceivables": "-211450000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2810573000", "cashflowFromInvestment": "-60955000", "stockBasedCompensation": "28044000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "336604000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3402679000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61387000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "266372000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4720200000, "cost_of_revenue": 2222300000, "gross_profit": 2497900000, "research_and_development": 262200000, "selling_general_admin": 1037000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 696200000, "depreciation_amortisation": 266400000, "ebitda": 962600000, "interest_expense": 101900000, "interest_income": null, "other_non_operating": null, "pretax_income": 594300000, "tax_provision": 73800000, "effective_tax_rate": null, "net_income": 520500000, "net_income_continuing_ops": 520454000, "net_income_to_common": 520500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4580369000, "short_term_investments": 25518000, "net_receivables": 1442779000, "inventory": 446105000, "other_current_assets": null, "total_current_assets": 6747521000, "net_ppe": null, "goodwill": 494584000, "intangible_assets": 646305000, "goodwill_and_intangibles": 1140889000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2108107000, "total_assets": 8855628000, "short_term_debt": 503000, "accounts_payable": 343927000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1257082000, "long_term_debt": 4046457000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4603016000, "total_liabilities": 5860098000, "total_debt": 4046960000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4354619000, "total_equity": 2995530000, "shares_outstanding": 128499000, "operating_cash_flow": 653061000, "stock_based_compensation": 28044000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 133636000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60955000, "dividends_paid": 336604000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2810573000, "free_cash_flow": 786697000, "net_change_in_cash": 3402679000 }, "raw_data": { "income": { "ebit": "696200000", "ebitda": "962600000", "netIncome": "520500000", "grossProfit": "2497900000", "depreciation": "None", "totalRevenue": "4720200000", "costOfRevenue": "2222300000", "interestIncome": "30107000", "incomeBeforeTax": "594300000", "interestExpense": "101900000", "operatingIncome": "652100000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "73800000", "reportedCurrency": "USD", "netInterestIncome": "-71771000", "nonInterestIncome": "None", "operatingExpenses": "1845800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "262200000", "otherNonOperatingIncome": "44038000", "costofGoodsAndServicesSold": "2222300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "266400000", "sellingGeneralAndAdministrative": "1037000000", "netIncomeFromContinuingOperations": "520454000" }, "balance": { "goodwill": "494584000", "inventory": "446105000", "commonStock": "110143000", "currentDebt": "None", "investments": "None", "totalAssets": "8855628000", "longTermDebt": "4046457000", "shortTermDebt": "503000", "treasuryStock": "-3560738000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "646305000", "reportedCurrency": "USD", "retainedEarnings": "4354619000", "totalLiabilities": "5860098000", "otherCurrentAssets": "310450000", "totalCurrentAssets": "6747521000", "currentLongTermDebt": "503000", "longTermInvestments": "None", "shortTermInvestments": "25518000", "currentNetReceivables": "1442779000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2108107000", "currentAccountsPayable": "343927000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "255568000", "shortLongTermDebtTotal": "4046960000", "totalShareholderEquity": "2995530000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "797472000", "totalCurrentLiabilities": "1257082000", "otherNonCurrentLiabilities": "556559000", "totalNonCurrentLiabilities": "4603016000", "cashAndShortTermInvestments": "4580369000", "commonStockSharesOutstanding": "128499000", "intangibleAssetsExcludingGoodwill": "646305000", "cashAndCashEquivalentsAtCarryingValue": "4580369000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "520453999", "profitLoss": "None", "dividendPayout": "336604000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-4631000", "operatingCashflow": "653061000", "capitalExpenditures": "133636000", "changeInReceivables": "-211450000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2810573000", "cashflowFromInvestment": "-60955000", "stockBasedCompensation": "28044000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "336604000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3402679000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61387000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "266372000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:13:01.955711+00:00", "is_restated": false, "income_statement": { "revenue": 4579646000, "cost_of_revenue": 2202338000, "gross_profit": 2377308000, "ebit": 361228000, "ebitda": 573092000, "pretax_income": 270402000, "tax_provision": 49968000, "net_income": 220434000, "net_income_to_common": 220434000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1182371000, "total_current_assets": 3082504000, "total_assets": 5262988000, "short_term_debt": 9740000, "long_term_debt": 1695092000, "total_debt": 1704832000, "total_liabilities": 3508502000, "total_equity": 1754486000, "shares_outstanding": 126890000, "goodwill_and_intangibles": 1179723000 }, "cash_flow": { "operating_cash_flow": 645997000, "capital_expenditure": 140426000, "free_cash_flow": 786423000, "dividends_paid": 309258000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 86380, "ticker_id": 6384, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:13:01.955711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "361228000", "ebitda": "573092000", "netIncome": "220434000", "grossProfit": "2377308000", "depreciation": "None", "totalRevenue": "4579646000", "costOfRevenue": "2202338000", "interestIncome": "22357000", "incomeBeforeTax": "270402000", "interestExpense": "90826000", "operatingIncome": "331052000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "49968000", "reportedCurrency": "USD", "netInterestIncome": "-68469000", "nonInterestIncome": "None", "operatingExpenses": "2046256000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "246165000", "otherNonOperatingIncome": "30176000", "costofGoodsAndServicesSold": "2202338000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "211864000", "sellingGeneralAndAdministrative": "1287560000", "netIncomeFromContinuingOperations": "220434000" }, "balance": { "goodwill": "485881000", "inventory": "443383000", "commonStock": "104847000", "currentDebt": "None", "investments": "None", "totalAssets": "5262988000", "longTermDebt": "1695092000", "shortTermDebt": "9740000", "treasuryStock": "-3515280000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "693842000", "reportedCurrency": "USD", "retainedEarnings": "4184374000", "totalLiabilities": "3508502000", "otherCurrentAssets": "268698000", "totalCurrentAssets": "3082504000", "currentLongTermDebt": "9740000", "longTermInvestments": "None", "shortTermInvestments": "23913000", "currentNetReceivables": "1188052000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2180484000", "currentAccountsPayable": "333521000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "256473000", "shortLongTermDebtTotal": "1704832000", "totalShareholderEquity": "1754486000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "855090000", "totalCurrentLiabilities": "1274324000", "otherNonCurrentLiabilities": "539086000", "totalNonCurrentLiabilities": "2234178000", "cashAndShortTermInvestments": "1182371000", "commonStockSharesOutstanding": "126890000", "intangibleAssetsExcludingGoodwill": "693842000", "cashAndCashEquivalentsAtCarryingValue": "1182371000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "220434000", "profitLoss": "None", "dividendPayout": "309258000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-37211000", "operatingCashflow": "645997000", "capitalExpenditures": "140426000", "changeInReceivables": "180113000", "changeInExchangeRate": "-21282000", "cashflowFromFinancing": "-737101000", "cashflowFromInvestment": "-286477000", "stockBasedCompensation": "27892000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "309258000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-398863000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250054000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "211864000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4579646000, "cost_of_revenue": 2202338000, "gross_profit": 2377308000, "research_and_development": 246165000, "selling_general_admin": 1287560000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 361228000, "depreciation_amortisation": 211864000, "ebitda": 573092000, "interest_expense": 90826000, "interest_income": null, "other_non_operating": null, "pretax_income": 270402000, "tax_provision": 49968000, "effective_tax_rate": null, "net_income": 220434000, "net_income_continuing_ops": 220434000, "net_income_to_common": 220434000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1182371000, "short_term_investments": 23913000, "net_receivables": 1188052000, "inventory": 443383000, "other_current_assets": null, "total_current_assets": 3082504000, "net_ppe": null, "goodwill": 485881000, "intangible_assets": 693842000, "goodwill_and_intangibles": 1179723000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2180484000, "total_assets": 5262988000, "short_term_debt": 9740000, "accounts_payable": 333521000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1274324000, "long_term_debt": 1695092000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2234178000, "total_liabilities": 3508502000, "total_debt": 1704832000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4184374000, "total_equity": 1754486000, "shares_outstanding": 126890000, "operating_cash_flow": 645997000, "stock_based_compensation": 27892000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 140426000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -286477000, "dividends_paid": 309258000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -737101000, "free_cash_flow": 786423000, "net_change_in_cash": -398863000 }, "raw_data": { "income": { "ebit": "361228000", "ebitda": "573092000", "netIncome": "220434000", "grossProfit": "2377308000", "depreciation": "None", "totalRevenue": "4579646000", "costOfRevenue": "2202338000", "interestIncome": "22357000", "incomeBeforeTax": "270402000", "interestExpense": "90826000", "operatingIncome": "331052000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "49968000", "reportedCurrency": "USD", "netInterestIncome": "-68469000", "nonInterestIncome": "None", "operatingExpenses": "2046256000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "246165000", "otherNonOperatingIncome": "30176000", "costofGoodsAndServicesSold": "2202338000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "211864000", "sellingGeneralAndAdministrative": "1287560000", "netIncomeFromContinuingOperations": "220434000" }, "balance": { "goodwill": "485881000", "inventory": "443383000", "commonStock": "104847000", "currentDebt": "None", "investments": "None", "totalAssets": "5262988000", "longTermDebt": "1695092000", "shortTermDebt": "9740000", "treasuryStock": "-3515280000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "693842000", "reportedCurrency": "USD", "retainedEarnings": "4184374000", "totalLiabilities": "3508502000", "otherCurrentAssets": "268698000", "totalCurrentAssets": "3082504000", "currentLongTermDebt": "9740000", "longTermInvestments": "None", "shortTermInvestments": "23913000", "currentNetReceivables": "1188052000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2180484000", "currentAccountsPayable": "333521000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "256473000", "shortLongTermDebtTotal": "1704832000", "totalShareholderEquity": "1754486000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "855090000", "totalCurrentLiabilities": "1274324000", "otherNonCurrentLiabilities": "539086000", "totalNonCurrentLiabilities": "2234178000", "cashAndShortTermInvestments": "1182371000", "commonStockSharesOutstanding": "126890000", "intangibleAssetsExcludingGoodwill": "693842000", "cashAndCashEquivalentsAtCarryingValue": "1182371000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "220434000", "profitLoss": "None", "dividendPayout": "309258000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-37211000", "operatingCashflow": "645997000", "capitalExpenditures": "140426000", "changeInReceivables": "180113000", "changeInExchangeRate": "-21282000", "cashflowFromFinancing": "-737101000", "cashflowFromInvestment": "-286477000", "stockBasedCompensation": "27892000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "309258000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-398863000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250054000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "211864000", "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": "2026-06-06T21:13:01.955711+00:00", "is_restated": false, "income_statement": { "revenue": 1000200000, "cost_of_revenue": 317800000, "gross_profit": 682400000, "ebit": 285900000, "ebitda": 270300000, "pretax_income": 244100000, "tax_provision": 44600000, "net_income": 199500000, "net_income_to_common": 199500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 857100000, "total_current_assets": 2765000000, "total_assets": 5930300000, "short_term_debt": 528400000, "long_term_debt": 3094900000, "total_debt": 3623300000, "total_liabilities": 5256100000, "total_equity": 648300000, "shares_outstanding": 142600000, "goodwill_and_intangibles": 1697700000 }, "cash_flow": { "operating_cash_flow": 337700000, "capital_expenditure": 22200000, "free_cash_flow": 359900000, "dividends_paid": 98500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 86343, "ticker_id": 6384, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:13:01.955711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "285900000", "ebitda": "270300000", "netIncome": "199500000", "grossProfit": "682400000", "depreciation": "None", "totalRevenue": "1000200000", "costOfRevenue": "317800000", "interestIncome": "10100000", "incomeBeforeTax": "244100000", "interestExpense": "41800000", "operatingIncome": "270300000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "44600000", "reportedCurrency": "USD", "netInterestIncome": "-31700000", "nonInterestIncome": "None", "operatingExpenses": "412100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "78000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "317800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-15600000", "sellingGeneralAndAdministrative": "259100000", "netIncomeFromContinuingOperations": "199500000" }, "balance": { "goodwill": "1256500000", "inventory": "280500000", "commonStock": "110100000", "currentDebt": "None", "investments": "None", "totalAssets": "5930300000", "longTermDebt": "3094900000", "shortTermDebt": "528400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "441200000", "reportedCurrency": "USD", "retainedEarnings": "1652500000", "totalLiabilities": "5256100000", "otherCurrentAssets": "288200000", "totalCurrentAssets": "2765000000", "currentLongTermDebt": "497000000", "longTermInvestments": "None", "shortTermInvestments": "498200000", "currentNetReceivables": "841000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3165300000", "currentAccountsPayable": "280700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3873200000", "totalShareholderEquity": "648300000", "capitalLeaseObligations": "31400000", "otherCurrentLiabilities": "862300000", "totalCurrentLiabilities": "1671400000", "otherNonCurrentLiabilities": "489800000", "totalNonCurrentLiabilities": "3584700000", "cashAndShortTermInvestments": "857100000", "commonStockSharesOutstanding": "142600000", "intangibleAssetsExcludingGoodwill": "441200000", "cashAndCashEquivalentsAtCarryingValue": "857100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "199500000", "profitLoss": "None", "dividendPayout": "98500000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-26900000", "operatingCashflow": "337700000", "capitalExpenditures": "22200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "215100000", "cashflowFromInvestment": "-472100000", "stockBasedCompensation": "21100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1000200000, "cost_of_revenue": 317800000, "gross_profit": 682400000, "research_and_development": 78000000, "selling_general_admin": 259100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 285900000, "depreciation_amortisation": -15600000, "ebitda": 270300000, "interest_expense": 41800000, "interest_income": null, "other_non_operating": null, "pretax_income": 244100000, "tax_provision": 44600000, "effective_tax_rate": null, "net_income": 199500000, "net_income_continuing_ops": 199500000, "net_income_to_common": 199500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 857100000, "short_term_investments": 498200000, "net_receivables": 841000000, "inventory": 280500000, "other_current_assets": null, "total_current_assets": 2765000000, "net_ppe": null, "goodwill": 1256500000, "intangible_assets": 441200000, "goodwill_and_intangibles": 1697700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3165300000, "total_assets": 5930300000, "short_term_debt": 528400000, "accounts_payable": 280700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1671400000, "long_term_debt": 3094900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3584700000, "total_liabilities": 5256100000, "total_debt": 3623300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1652500000, "total_equity": 648300000, "shares_outstanding": 142600000, "operating_cash_flow": 337700000, "stock_based_compensation": 21100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -472100000, "dividends_paid": 98500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 215100000, "free_cash_flow": 359900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "285900000", "ebitda": "270300000", "netIncome": "199500000", "grossProfit": "682400000", "depreciation": "None", "totalRevenue": "1000200000", "costOfRevenue": "317800000", "interestIncome": "10100000", "incomeBeforeTax": "244100000", "interestExpense": "41800000", "operatingIncome": "270300000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "44600000", "reportedCurrency": "USD", "netInterestIncome": "-31700000", "nonInterestIncome": "None", "operatingExpenses": "412100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "78000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "317800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-15600000", "sellingGeneralAndAdministrative": "259100000", "netIncomeFromContinuingOperations": "199500000" }, "balance": { "goodwill": "1256500000", "inventory": "280500000", "commonStock": "110100000", "currentDebt": "None", "investments": "None", "totalAssets": "5930300000", "longTermDebt": "3094900000", "shortTermDebt": "528400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "441200000", "reportedCurrency": "USD", "retainedEarnings": "1652500000", "totalLiabilities": "5256100000", "otherCurrentAssets": "288200000", "totalCurrentAssets": "2765000000", "currentLongTermDebt": "497000000", "longTermInvestments": "None", "shortTermInvestments": "498200000", "currentNetReceivables": "841000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3165300000", "currentAccountsPayable": "280700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3873200000", "totalShareholderEquity": "648300000", "capitalLeaseObligations": "31400000", "otherCurrentLiabilities": "862300000", "totalCurrentLiabilities": "1671400000", "otherNonCurrentLiabilities": "489800000", "totalNonCurrentLiabilities": "3584700000", "cashAndShortTermInvestments": "857100000", "commonStockSharesOutstanding": "142600000", "intangibleAssetsExcludingGoodwill": "441200000", "cashAndCashEquivalentsAtCarryingValue": "857100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "199500000", "profitLoss": "None", "dividendPayout": "98500000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-26900000", "operatingCashflow": "337700000", "capitalExpenditures": "22200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "215100000", "cashflowFromInvestment": "-472100000", "stockBasedCompensation": "21100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25900000", "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": "2026-06-06T21:13:01.955711+00:00", "is_restated": false, "income_statement": { "revenue": 1445900000, "cost_of_revenue": 448900000, "gross_profit": 997000000, "ebit": 311300000, "ebitda": 354500000, "pretax_income": 270900000, "tax_provision": 67800000, "net_income": 201600000, "net_income_to_common": 201600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 776600000, "total_current_assets": 2583700000, "total_assets": 5552000000, "short_term_debt": 527600000, "long_term_debt": 2767900000, "total_debt": 3295500000, "total_liabilities": 4986500000, "total_equity": 538500000, "shares_outstanding": 142600000, "goodwill_and_intangibles": 1713400000 }, "cash_flow": { "operating_cash_flow": 403200000, "capital_expenditure": 13700000, "free_cash_flow": 416900000, "dividends_paid": 98300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 86344, "ticker_id": 6384, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:13:01.955711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "311300000", "ebitda": "354500000", "netIncome": "201600000", "grossProfit": "997000000", "depreciation": "None", "totalRevenue": "1445900000", "costOfRevenue": "448900000", "interestIncome": "8000000", "incomeBeforeTax": "270900000", "interestExpense": "40400000", "operatingIncome": "322500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "67800000", "reportedCurrency": "USD", "netInterestIncome": "-32400000", "nonInterestIncome": "None", "operatingExpenses": "674500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "130000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "448900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43200000", "sellingGeneralAndAdministrative": "423800000", "netIncomeFromContinuingOperations": "203100000" }, "balance": { "goodwill": "1256700000", "inventory": "259800000", "commonStock": "110100000", "currentDebt": "None", "investments": "None", "totalAssets": "5552000000", "longTermDebt": "2767900000", "shortTermDebt": "527600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "456700000", "reportedCurrency": "USD", "retainedEarnings": "1554100000", "totalLiabilities": "4986500000", "otherCurrentAssets": "382100000", "totalCurrentAssets": "2583700000", "currentLongTermDebt": "497000000", "longTermInvestments": "None", "shortTermInvestments": "105400000", "currentNetReceivables": "1059800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2968300000", "currentAccountsPayable": "335400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3401100000", "totalShareholderEquity": "538500000", "capitalLeaseObligations": "30600000", "otherCurrentLiabilities": "817600000", "totalCurrentLiabilities": "1871100000", "otherNonCurrentLiabilities": "347500000", "totalNonCurrentLiabilities": "3115400000", "cashAndShortTermInvestments": "776600000", "commonStockSharesOutstanding": "142600000", "intangibleAssetsExcludingGoodwill": "456700000", "cashAndCashEquivalentsAtCarryingValue": "776600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "201600000", "profitLoss": "None", "dividendPayout": "98300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "110200000", "operatingCashflow": "403200000", "capitalExpenditures": "13700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-156200000", "cashflowFromInvestment": "-92600000", "stockBasedCompensation": "24900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1445900000, "cost_of_revenue": 448900000, "gross_profit": 997000000, "research_and_development": 130000000, "selling_general_admin": 423800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 311300000, "depreciation_amortisation": 43200000, "ebitda": 354500000, "interest_expense": 40400000, "interest_income": null, "other_non_operating": null, "pretax_income": 270900000, "tax_provision": 67800000, "effective_tax_rate": null, "net_income": 201600000, "net_income_continuing_ops": 203100000, "net_income_to_common": 201600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 776600000, "short_term_investments": 105400000, "net_receivables": 1059800000, "inventory": 259800000, "other_current_assets": null, "total_current_assets": 2583700000, "net_ppe": null, "goodwill": 1256700000, "intangible_assets": 456700000, "goodwill_and_intangibles": 1713400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2968300000, "total_assets": 5552000000, "short_term_debt": 527600000, "accounts_payable": 335400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1871100000, "long_term_debt": 2767900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3115400000, "total_liabilities": 4986500000, "total_debt": 3295500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1554100000, "total_equity": 538500000, "shares_outstanding": 142600000, "operating_cash_flow": 403200000, "stock_based_compensation": 24900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -92600000, "dividends_paid": 98300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -156200000, "free_cash_flow": 416900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "311300000", "ebitda": "354500000", "netIncome": "201600000", "grossProfit": "997000000", "depreciation": "None", "totalRevenue": "1445900000", "costOfRevenue": "448900000", "interestIncome": "8000000", "incomeBeforeTax": "270900000", "interestExpense": "40400000", "operatingIncome": "322500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "67800000", "reportedCurrency": "USD", "netInterestIncome": "-32400000", "nonInterestIncome": "None", "operatingExpenses": "674500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "130000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "448900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43200000", "sellingGeneralAndAdministrative": "423800000", "netIncomeFromContinuingOperations": "203100000" }, "balance": { "goodwill": "1256700000", "inventory": "259800000", "commonStock": "110100000", "currentDebt": "None", "investments": "None", "totalAssets": "5552000000", "longTermDebt": "2767900000", "shortTermDebt": "527600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "456700000", "reportedCurrency": "USD", "retainedEarnings": "1554100000", "totalLiabilities": "4986500000", "otherCurrentAssets": "382100000", "totalCurrentAssets": "2583700000", "currentLongTermDebt": "497000000", "longTermInvestments": "None", "shortTermInvestments": "105400000", "currentNetReceivables": "1059800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2968300000", "currentAccountsPayable": "335400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3401100000", "totalShareholderEquity": "538500000", "capitalLeaseObligations": "30600000", "otherCurrentLiabilities": "817600000", "totalCurrentLiabilities": "1871100000", "otherNonCurrentLiabilities": "347500000", "totalNonCurrentLiabilities": "3115400000", "cashAndShortTermInvestments": "776600000", "commonStockSharesOutstanding": "142600000", "intangibleAssetsExcludingGoodwill": "456700000", "cashAndCashEquivalentsAtCarryingValue": "776600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "201600000", "profitLoss": "None", "dividendPayout": "98300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "110200000", "operatingCashflow": "403200000", "capitalExpenditures": "13700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-156200000", "cashflowFromInvestment": "-92600000", "stockBasedCompensation": "24900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43200000", "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": "2026-06-06T21:13:01.955711+00:00", "is_restated": false, "income_statement": { "revenue": 1387500000, "cost_of_revenue": 438900000, "gross_profit": 948600000, "ebit": 346000000, "ebitda": 394200000, "pretax_income": 305200000, "tax_provision": 71300000, "net_income": 233200000, "net_income_to_common": 233200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 620900000, "total_current_assets": 2410000000, "total_assets": 5521800000, "short_term_debt": 27500000, "long_term_debt": 3318800000, "total_debt": 3346300000, "total_liabilities": 5088000000, "total_equity": 406400000, "shares_outstanding": 142200000, "goodwill_and_intangibles": 2087300000 }, "cash_flow": { "operating_cash_flow": 280600000, "capital_expenditure": 19700000, "free_cash_flow": 300300000, "dividends_paid": 98200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 86346, "ticker_id": 6384, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:13:01.955711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "346000000", "ebitda": "394200000", "netIncome": "233200000", "grossProfit": "948600000", "depreciation": "None", "totalRevenue": "1387500000", "costOfRevenue": "438900000", "interestIncome": "6300000", "incomeBeforeTax": "305200000", "interestExpense": "40800000", "operatingIncome": "341100000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "71300000", "reportedCurrency": "USD", "netInterestIncome": "-34500000", "nonInterestIncome": "None", "operatingExpenses": "607500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "97600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "438900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48200000", "sellingGeneralAndAdministrative": "395600000", "netIncomeFromContinuingOperations": "233900000" }, "balance": { "goodwill": "1256500000", "inventory": "396700000", "commonStock": "110100000", "currentDebt": "None", "investments": "None", "totalAssets": "5521800000", "longTermDebt": "3318800000", "shortTermDebt": "27500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "830800000", "reportedCurrency": "USD", "retainedEarnings": "1452400000", "totalLiabilities": "5088000000", "otherCurrentAssets": "267400000", "totalCurrentAssets": "2410000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "1125000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3111800000", "currentAccountsPayable": "381400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3346300000", "totalShareholderEquity": "406400000", "capitalLeaseObligations": "27500000", "otherCurrentLiabilities": "791200000", "totalCurrentLiabilities": "1413600000", "otherNonCurrentLiabilities": "355600000", "totalNonCurrentLiabilities": "3674400000", "cashAndShortTermInvestments": "620900000", "commonStockSharesOutstanding": "142200000", "intangibleAssetsExcludingGoodwill": "830800000", "cashAndCashEquivalentsAtCarryingValue": "620900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "233200000", "profitLoss": "None", "dividendPayout": "98200000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "5500000", "operatingCashflow": "280600000", "capitalExpenditures": "19700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100500000", "cashflowFromInvestment": "-102600000", "stockBasedCompensation": "24200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1387500000, "cost_of_revenue": 438900000, "gross_profit": 948600000, "research_and_development": 97600000, "selling_general_admin": 395600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 346000000, "depreciation_amortisation": 48200000, "ebitda": 394200000, "interest_expense": 40800000, "interest_income": null, "other_non_operating": null, "pretax_income": 305200000, "tax_provision": 71300000, "effective_tax_rate": null, "net_income": 233200000, "net_income_continuing_ops": 233900000, "net_income_to_common": 233200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 620900000, "short_term_investments": 0, "net_receivables": 1125000000, "inventory": 396700000, "other_current_assets": null, "total_current_assets": 2410000000, "net_ppe": null, "goodwill": 1256500000, "intangible_assets": 830800000, "goodwill_and_intangibles": 2087300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3111800000, "total_assets": 5521800000, "short_term_debt": 27500000, "accounts_payable": 381400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1413600000, "long_term_debt": 3318800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3674400000, "total_liabilities": 5088000000, "total_debt": 3346300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1452400000, "total_equity": 406400000, "shares_outstanding": 142200000, "operating_cash_flow": 280600000, "stock_based_compensation": 24200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -102600000, "dividends_paid": 98200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -100500000, "free_cash_flow": 300300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "346000000", "ebitda": "394200000", "netIncome": "233200000", "grossProfit": "948600000", "depreciation": "None", "totalRevenue": "1387500000", "costOfRevenue": "438900000", "interestIncome": "6300000", "incomeBeforeTax": "305200000", "interestExpense": "40800000", "operatingIncome": "341100000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "71300000", "reportedCurrency": "USD", "netInterestIncome": "-34500000", "nonInterestIncome": "None", "operatingExpenses": "607500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "97600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "438900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48200000", "sellingGeneralAndAdministrative": "395600000", "netIncomeFromContinuingOperations": "233900000" }, "balance": { "goodwill": "1256500000", "inventory": "396700000", "commonStock": "110100000", "currentDebt": "None", "investments": "None", "totalAssets": "5521800000", "longTermDebt": "3318800000", "shortTermDebt": "27500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "830800000", "reportedCurrency": "USD", "retainedEarnings": "1452400000", "totalLiabilities": "5088000000", "otherCurrentAssets": "267400000", "totalCurrentAssets": "2410000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "1125000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3111800000", "currentAccountsPayable": "381400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3346300000", "totalShareholderEquity": "406400000", "capitalLeaseObligations": "27500000", "otherCurrentLiabilities": "791200000", "totalCurrentLiabilities": "1413600000", "otherNonCurrentLiabilities": "355600000", "totalNonCurrentLiabilities": "3674400000", "cashAndShortTermInvestments": "620900000", "commonStockSharesOutstanding": "142200000", "intangibleAssetsExcludingGoodwill": "830800000", "cashAndCashEquivalentsAtCarryingValue": "620900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "233200000", "profitLoss": "None", "dividendPayout": "98200000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "5500000", "operatingCashflow": "280600000", "capitalExpenditures": "19700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100500000", "cashflowFromInvestment": "-102600000", "stockBasedCompensation": "24200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48200000", "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": "2026-06-06T21:13:01.955711+00:00", "is_restated": false, "income_statement": { "revenue": 980800000, "cost_of_revenue": 248700000, "gross_profit": 732100000, "ebit": -774100000, "ebitda": -735800000, "pretax_income": -814700000, "tax_provision": 40000000, "net_income": -855800000, "net_income_to_common": -855800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 546600000, "total_current_assets": 2041200000, "total_assets": 5174400000, "short_term_debt": 27900000, "long_term_debt": 3320900000, "total_debt": 3348800000, "total_liabilities": 4904700000, "total_equity": 241100000, "shares_outstanding": 140300000, "goodwill_and_intangibles": 1746200000 }, "cash_flow": { "operating_cash_flow": 71300000, "capital_expenditure": 16100000, "free_cash_flow": 87400000, "dividends_paid": 98100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 86347, "ticker_id": 6384, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:13:01.955711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-774100000", "ebitda": "-735800000", "netIncome": "-855800000", "grossProfit": "732100000", "depreciation": "None", "totalRevenue": "980800000", "costOfRevenue": "248700000", "interestIncome": "5400000", "incomeBeforeTax": "-814700000", "interestExpense": "40600000", "operatingIncome": "223700000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "40000000", "reportedCurrency": "USD", "netInterestIncome": "-35200000", "nonInterestIncome": "None", "operatingExpenses": "508400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "77500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "248700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38300000", "sellingGeneralAndAdministrative": "346400000", "netIncomeFromContinuingOperations": "-854700000" }, "balance": { "goodwill": "1256800000", "inventory": "417100000", "commonStock": "110100000", "currentDebt": "None", "investments": "None", "totalAssets": "5174400000", "longTermDebt": "3320900000", "shortTermDebt": "27900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "489400000", "reportedCurrency": "USD", "retainedEarnings": "1319300000", "totalLiabilities": "4904700000", "otherCurrentAssets": "359700000", "totalCurrentAssets": "2041200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "717800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3133200000", "currentAccountsPayable": "339600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3348800000", "totalShareholderEquity": "241100000", "capitalLeaseObligations": "27900000", "otherCurrentLiabilities": "578500000", "totalCurrentLiabilities": "1227800000", "otherNonCurrentLiabilities": "356000000", "totalNonCurrentLiabilities": "3676900000", "cashAndShortTermInvestments": "546600000", "commonStockSharesOutstanding": "140300000", "intangibleAssetsExcludingGoodwill": "489400000", "cashAndCashEquivalentsAtCarryingValue": "546600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-855800000", "profitLoss": "None", "dividendPayout": "98100000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-117900000", "operatingCashflow": "71300000", "capitalExpenditures": "16100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-112200000", "cashflowFromInvestment": "-36800000", "stockBasedCompensation": "-19900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 980800000, "cost_of_revenue": 248700000, "gross_profit": 732100000, "research_and_development": 77500000, "selling_general_admin": 346400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -774100000, "depreciation_amortisation": 38300000, "ebitda": -735800000, "interest_expense": 40600000, "interest_income": null, "other_non_operating": null, "pretax_income": -814700000, "tax_provision": 40000000, "effective_tax_rate": null, "net_income": -855800000, "net_income_continuing_ops": -854700000, "net_income_to_common": -855800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 546600000, "short_term_investments": 0, "net_receivables": 717800000, "inventory": 417100000, "other_current_assets": null, "total_current_assets": 2041200000, "net_ppe": null, "goodwill": 1256800000, "intangible_assets": 489400000, "goodwill_and_intangibles": 1746200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3133200000, "total_assets": 5174400000, "short_term_debt": 27900000, "accounts_payable": 339600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1227800000, "long_term_debt": 3320900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3676900000, "total_liabilities": 4904700000, "total_debt": 3348800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1319300000, "total_equity": 241100000, "shares_outstanding": 140300000, "operating_cash_flow": 71300000, "stock_based_compensation": -19900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36800000, "dividends_paid": 98100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -112200000, "free_cash_flow": 87400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-774100000", "ebitda": "-735800000", "netIncome": "-855800000", "grossProfit": "732100000", "depreciation": "None", "totalRevenue": "980800000", "costOfRevenue": "248700000", "interestIncome": "5400000", "incomeBeforeTax": "-814700000", "interestExpense": "40600000", "operatingIncome": "223700000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "40000000", "reportedCurrency": "USD", "netInterestIncome": "-35200000", "nonInterestIncome": "None", "operatingExpenses": "508400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "77500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "248700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38300000", "sellingGeneralAndAdministrative": "346400000", "netIncomeFromContinuingOperations": "-854700000" }, "balance": { "goodwill": "1256800000", "inventory": "417100000", "commonStock": "110100000", "currentDebt": "None", "investments": "None", "totalAssets": "5174400000", "longTermDebt": "3320900000", "shortTermDebt": "27900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "489400000", "reportedCurrency": "USD", "retainedEarnings": "1319300000", "totalLiabilities": "4904700000", "otherCurrentAssets": "359700000", "totalCurrentAssets": "2041200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "717800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3133200000", "currentAccountsPayable": "339600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3348800000", "totalShareholderEquity": "241100000", "capitalLeaseObligations": "27900000", "otherCurrentLiabilities": "578500000", "totalCurrentLiabilities": "1227800000", "otherNonCurrentLiabilities": "356000000", "totalNonCurrentLiabilities": "3676900000", "cashAndShortTermInvestments": "546600000", "commonStockSharesOutstanding": "140300000", "intangibleAssetsExcludingGoodwill": "489400000", "cashAndCashEquivalentsAtCarryingValue": "546600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-855800000", "profitLoss": "None", "dividendPayout": "98100000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-117900000", "operatingCashflow": "71300000", "capitalExpenditures": "16100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-112200000", "cashflowFromInvestment": "-36800000", "stockBasedCompensation": "-19900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38300000", "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": "2026-06-06T21:13:01.955711+00:00", "is_restated": false, "income_statement": { "revenue": 887100000, "cost_of_revenue": 261500000, "gross_profit": 625600000, "ebit": 178200000, "ebitda": 219800000, "pretax_income": 136600000, "tax_provision": 37100000, "net_income": 98600000, "net_income_to_common": 98600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 620800000, "total_current_assets": 1912800000, "total_assets": 6040000000, "short_term_debt": 28800000, "long_term_debt": 3331500000, "total_debt": 3360300000, "total_liabilities": 4842500000, "total_equity": 1169900000, "shares_outstanding": 141000000, "goodwill_and_intangibles": 2781500000 }, "cash_flow": { "operating_cash_flow": 138100000, "capital_expenditure": 13800000, "free_cash_flow": 151900000, "dividends_paid": 97900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 86348, "ticker_id": 6384, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:13:01.955711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "178200000", "ebitda": "219800000", "netIncome": "98600000", "grossProfit": "625600000", "depreciation": "None", "totalRevenue": "887100000", "costOfRevenue": "261500000", "interestIncome": "8900000", "incomeBeforeTax": "136600000", "interestExpense": "41600000", "operatingIncome": "170700000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "37100000", "reportedCurrency": "USD", "netInterestIncome": "-32700000", "nonInterestIncome": "None", "operatingExpenses": "454900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "80500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "261500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41600000", "sellingGeneralAndAdministrative": "325000000", "netIncomeFromContinuingOperations": "99500000" }, "balance": { "goodwill": "2278400000", "inventory": "295800000", "commonStock": "110100000", "currentDebt": "None", "investments": "None", "totalAssets": "6040000000", "longTermDebt": "3331500000", "shortTermDebt": "28800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "503100000", "reportedCurrency": "USD", "retainedEarnings": "2274400000", "totalLiabilities": "4842500000", "otherCurrentAssets": "339600000", "totalCurrentAssets": "1912800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "656600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4127200000", "currentAccountsPayable": "284800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3360300000", "totalShareholderEquity": "1169900000", "capitalLeaseObligations": "28800000", "otherCurrentLiabilities": "488000000", "totalCurrentLiabilities": "1156000000", "otherNonCurrentLiabilities": "355000000", "totalNonCurrentLiabilities": "3686500000", "cashAndShortTermInvestments": "620800000", "commonStockSharesOutstanding": "141000000", "intangibleAssetsExcludingGoodwill": "503100000", "cashAndCashEquivalentsAtCarryingValue": "620800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98600000", "profitLoss": "None", "dividendPayout": "97900000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-23200000", "operatingCashflow": "138100000", "capitalExpenditures": "13800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-162400000", "cashflowFromInvestment": "-52400000", "stockBasedCompensation": "18400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 887100000, "cost_of_revenue": 261500000, "gross_profit": 625600000, "research_and_development": 80500000, "selling_general_admin": 325000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 178200000, "depreciation_amortisation": 41600000, "ebitda": 219800000, "interest_expense": 41600000, "interest_income": null, "other_non_operating": null, "pretax_income": 136600000, "tax_provision": 37100000, "effective_tax_rate": null, "net_income": 98600000, "net_income_continuing_ops": 99500000, "net_income_to_common": 98600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 620800000, "short_term_investments": null, "net_receivables": 656600000, "inventory": 295800000, "other_current_assets": null, "total_current_assets": 1912800000, "net_ppe": null, "goodwill": 2278400000, "intangible_assets": 503100000, "goodwill_and_intangibles": 2781500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4127200000, "total_assets": 6040000000, "short_term_debt": 28800000, "accounts_payable": 284800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1156000000, "long_term_debt": 3331500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3686500000, "total_liabilities": 4842500000, "total_debt": 3360300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2274400000, "total_equity": 1169900000, "shares_outstanding": 141000000, "operating_cash_flow": 138100000, "stock_based_compensation": 18400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52400000, "dividends_paid": 97900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -162400000, "free_cash_flow": 151900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "178200000", "ebitda": "219800000", "netIncome": "98600000", "grossProfit": "625600000", "depreciation": "None", "totalRevenue": "887100000", "costOfRevenue": "261500000", "interestIncome": "8900000", "incomeBeforeTax": "136600000", "interestExpense": "41600000", "operatingIncome": "170700000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "37100000", "reportedCurrency": "USD", "netInterestIncome": "-32700000", "nonInterestIncome": "None", "operatingExpenses": "454900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "80500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "261500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41600000", "sellingGeneralAndAdministrative": "325000000", "netIncomeFromContinuingOperations": "99500000" }, "balance": { "goodwill": "2278400000", "inventory": "295800000", "commonStock": "110100000", "currentDebt": "None", "investments": "None", "totalAssets": "6040000000", "longTermDebt": "3331500000", "shortTermDebt": "28800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "503100000", "reportedCurrency": "USD", "retainedEarnings": "2274400000", "totalLiabilities": "4842500000", "otherCurrentAssets": "339600000", "totalCurrentAssets": "1912800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "656600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4127200000", "currentAccountsPayable": "284800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3360300000", "totalShareholderEquity": "1169900000", "capitalLeaseObligations": "28800000", "otherCurrentLiabilities": "488000000", "totalCurrentLiabilities": "1156000000", "otherNonCurrentLiabilities": "355000000", "totalNonCurrentLiabilities": "3686500000", "cashAndShortTermInvestments": "620800000", "commonStockSharesOutstanding": "141000000", "intangibleAssetsExcludingGoodwill": "503100000", "cashAndCashEquivalentsAtCarryingValue": "620800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98600000", "profitLoss": "None", "dividendPayout": "97900000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-23200000", "operatingCashflow": "138100000", "capitalExpenditures": "13800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-162400000", "cashflowFromInvestment": "-52400000", "stockBasedCompensation": "18400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41600000", "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": "2026-06-06T21:13:01.955711+00:00", "is_restated": false, "income_statement": { "revenue": 1101600000, "cost_of_revenue": 438700000, "gross_profit": 662900000, "ebit": -13700000, "ebitda": 48900000, "pretax_income": -57200000, "tax_provision": -30700000, "net_income": -34300000, "net_income_to_common": -34300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 694700000, "total_current_assets": 2242500000, "total_assets": 6340300000, "short_term_debt": 29800000, "long_term_debt": 3380800000, "total_debt": 3410600000, "total_liabilities": 5155300000, "total_equity": 1157600000, "shares_outstanding": 139600000, "goodwill_and_intangibles": 2796600000 }, "cash_flow": { "operating_cash_flow": 259800000, "capital_expenditure": 51300000, "free_cash_flow": 311100000, "dividends_paid": 97700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 86349, "ticker_id": 6384, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:13:01.955711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13700000", "ebitda": "48900000", "netIncome": "-34300000", "grossProfit": "662900000", "depreciation": "None", "totalRevenue": "1101600000", "costOfRevenue": "438700000", "interestIncome": "11300000", "incomeBeforeTax": "-57200000", "interestExpense": "43500000", "operatingIncome": "59800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-30700000", "reportedCurrency": "USD", "netInterestIncome": "-32200000", "nonInterestIncome": "None", "operatingExpenses": "603100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "81900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "438700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62600000", "sellingGeneralAndAdministrative": "360600000", "netIncomeFromContinuingOperations": "-26500000" }, "balance": { "goodwill": "2278200000", "inventory": "274200000", "commonStock": "110100000", "currentDebt": "None", "investments": "None", "totalAssets": "6340300000", "longTermDebt": "3380800000", "shortTermDebt": "29800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "518400000", "reportedCurrency": "USD", "retainedEarnings": "2274200000", "totalLiabilities": "5155300000", "otherCurrentAssets": "353800000", "totalCurrentAssets": "2242500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "300000", "currentNetReceivables": "919800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4097800000", "currentAccountsPayable": "341500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3410600000", "totalShareholderEquity": "1157600000", "capitalLeaseObligations": "29800000", "otherCurrentLiabilities": "787200000", "totalCurrentLiabilities": "1401300000", "otherNonCurrentLiabilities": "373200000", "totalNonCurrentLiabilities": "3754000000", "cashAndShortTermInvestments": "694700000", "commonStockSharesOutstanding": "139600000", "intangibleAssetsExcludingGoodwill": "518400000", "cashAndCashEquivalentsAtCarryingValue": "694700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34300000", "profitLoss": "None", "dividendPayout": "97700000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "67600000", "operatingCashflow": "259800000", "capitalExpenditures": "51300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-688300000", "cashflowFromInvestment": "431700000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1101600000, "cost_of_revenue": 438700000, "gross_profit": 662900000, "research_and_development": 81900000, "selling_general_admin": 360600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13700000, "depreciation_amortisation": 62600000, "ebitda": 48900000, "interest_expense": 43500000, "interest_income": null, "other_non_operating": null, "pretax_income": -57200000, "tax_provision": -30700000, "effective_tax_rate": null, "net_income": -34300000, "net_income_continuing_ops": -26500000, "net_income_to_common": -34300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 694700000, "short_term_investments": 300000, "net_receivables": 919800000, "inventory": 274200000, "other_current_assets": null, "total_current_assets": 2242500000, "net_ppe": null, "goodwill": 2278200000, "intangible_assets": 518400000, "goodwill_and_intangibles": 2796600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4097800000, "total_assets": 6340300000, "short_term_debt": 29800000, "accounts_payable": 341500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1401300000, "long_term_debt": 3380800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3754000000, "total_liabilities": 5155300000, "total_debt": 3410600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2274200000, "total_equity": 1157600000, "shares_outstanding": 139600000, "operating_cash_flow": 259800000, "stock_based_compensation": 22000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 431700000, "dividends_paid": 97700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -688300000, "free_cash_flow": 311100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13700000", "ebitda": "48900000", "netIncome": "-34300000", "grossProfit": "662900000", "depreciation": "None", "totalRevenue": "1101600000", "costOfRevenue": "438700000", "interestIncome": "11300000", "incomeBeforeTax": "-57200000", "interestExpense": "43500000", "operatingIncome": "59800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-30700000", "reportedCurrency": "USD", "netInterestIncome": "-32200000", "nonInterestIncome": "None", "operatingExpenses": "603100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "81900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "438700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62600000", "sellingGeneralAndAdministrative": "360600000", "netIncomeFromContinuingOperations": "-26500000" }, "balance": { "goodwill": "2278200000", "inventory": "274200000", "commonStock": "110100000", "currentDebt": "None", "investments": "None", "totalAssets": "6340300000", "longTermDebt": "3380800000", "shortTermDebt": "29800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "518400000", "reportedCurrency": "USD", "retainedEarnings": "2274200000", "totalLiabilities": "5155300000", "otherCurrentAssets": "353800000", "totalCurrentAssets": "2242500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "300000", "currentNetReceivables": "919800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4097800000", "currentAccountsPayable": "341500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3410600000", "totalShareholderEquity": "1157600000", "capitalLeaseObligations": "29800000", "otherCurrentLiabilities": "787200000", "totalCurrentLiabilities": "1401300000", "otherNonCurrentLiabilities": "373200000", "totalNonCurrentLiabilities": "3754000000", "cashAndShortTermInvestments": "694700000", "commonStockSharesOutstanding": "139600000", "intangibleAssetsExcludingGoodwill": "518400000", "cashAndCashEquivalentsAtCarryingValue": "694700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34300000", "profitLoss": "None", "dividendPayout": "97700000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "67600000", "operatingCashflow": "259800000", "capitalExpenditures": "51300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-688300000", "cashflowFromInvestment": "431700000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62600000", "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": "2026-06-06T21:13:01.955711+00:00", "is_restated": false, "income_statement": { "revenue": 1281300000, "cost_of_revenue": 476900000, "gross_profit": 804400000, "ebit": 336500000, "ebitda": 385900000, "pretax_income": 290300000, "tax_provision": 67000000, "net_income": 223200000, "net_income_to_common": 223200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 695800000, "total_current_assets": 3021600000, "total_assets": 7229900000, "short_term_debt": 532200000, "long_term_debt": 3462600000, "total_debt": 3994800000, "total_liabilities": 5920200000, "total_equity": 1287200000, "shares_outstanding": 140500000, "goodwill_and_intangibles": 2818400000 }, "cash_flow": { "operating_cash_flow": 222500000, "capital_expenditure": 48500000, "free_cash_flow": 271000000, "dividends_paid": 97600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 86351, "ticker_id": 6384, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:13:01.955711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "336500000", "ebitda": "385900000", "netIncome": "223200000", "grossProfit": "804400000", "depreciation": "None", "totalRevenue": "1281300000", "costOfRevenue": "476900000", "interestIncome": "14700000", "incomeBeforeTax": "290300000", "interestExpense": "46200000", "operatingIncome": "301900000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "67000000", "reportedCurrency": "USD", "netInterestIncome": "-31500000", "nonInterestIncome": "None", "operatingExpenses": "502500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "76300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "476900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49400000", "sellingGeneralAndAdministrative": "299300000", "netIncomeFromContinuingOperations": "223300000" }, "balance": { "goodwill": "2278900000", "inventory": "375400000", "commonStock": "110100000", "currentDebt": "None", "investments": "None", "totalAssets": "7229900000", "longTermDebt": "3462600000", "shortTermDebt": "532200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "539500000", "reportedCurrency": "USD", "retainedEarnings": "2408200000", "totalLiabilities": "5920200000", "otherCurrentAssets": "391900000", "totalCurrentAssets": "3021600000", "currentLongTermDebt": "500000000", "longTermInvestments": "None", "shortTermInvestments": "489300000", "currentNetReceivables": "1069200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4208300000", "currentAccountsPayable": "420300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3994800000", "totalShareholderEquity": "1287200000", "capitalLeaseObligations": "32200000", "otherCurrentLiabilities": "837300000", "totalCurrentLiabilities": "2052800000", "otherNonCurrentLiabilities": "404800000", "totalNonCurrentLiabilities": "3867400000", "cashAndShortTermInvestments": "695800000", "commonStockSharesOutstanding": "140500000", "intangibleAssetsExcludingGoodwill": "539500000", "cashAndCashEquivalentsAtCarryingValue": "695800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "223200000", "profitLoss": "None", "dividendPayout": "97600000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-12800000", "operatingCashflow": "222500000", "capitalExpenditures": "48500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-97700000", "cashflowFromInvestment": "-60000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1281300000, "cost_of_revenue": 476900000, "gross_profit": 804400000, "research_and_development": 76300000, "selling_general_admin": 299300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 336500000, "depreciation_amortisation": 49400000, "ebitda": 385900000, "interest_expense": 46200000, "interest_income": null, "other_non_operating": null, "pretax_income": 290300000, "tax_provision": 67000000, "effective_tax_rate": null, "net_income": 223200000, "net_income_continuing_ops": 223300000, "net_income_to_common": 223200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 695800000, "short_term_investments": 489300000, "net_receivables": 1069200000, "inventory": 375400000, "other_current_assets": null, "total_current_assets": 3021600000, "net_ppe": null, "goodwill": 2278900000, "intangible_assets": 539500000, "goodwill_and_intangibles": 2818400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4208300000, "total_assets": 7229900000, "short_term_debt": 532200000, "accounts_payable": 420300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2052800000, "long_term_debt": 3462600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3867400000, "total_liabilities": 5920200000, "total_debt": 3994800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2408200000, "total_equity": 1287200000, "shares_outstanding": 140500000, "operating_cash_flow": 222500000, "stock_based_compensation": 14000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60000000, "dividends_paid": 97600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -97700000, "free_cash_flow": 271000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "336500000", "ebitda": "385900000", "netIncome": "223200000", "grossProfit": "804400000", "depreciation": "None", "totalRevenue": "1281300000", "costOfRevenue": "476900000", "interestIncome": "14700000", "incomeBeforeTax": "290300000", "interestExpense": "46200000", "operatingIncome": "301900000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "67000000", "reportedCurrency": "USD", "netInterestIncome": "-31500000", "nonInterestIncome": "None", "operatingExpenses": "502500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "76300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "476900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49400000", "sellingGeneralAndAdministrative": "299300000", "netIncomeFromContinuingOperations": "223300000" }, "balance": { "goodwill": "2278900000", "inventory": "375400000", "commonStock": "110100000", "currentDebt": "None", "investments": "None", "totalAssets": "7229900000", "longTermDebt": "3462600000", "shortTermDebt": "532200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "539500000", "reportedCurrency": "USD", "retainedEarnings": "2408200000", "totalLiabilities": "5920200000", "otherCurrentAssets": "391900000", "totalCurrentAssets": "3021600000", "currentLongTermDebt": "500000000", "longTermInvestments": "None", "shortTermInvestments": "489300000", "currentNetReceivables": "1069200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4208300000", "currentAccountsPayable": "420300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3994800000", "totalShareholderEquity": "1287200000", "capitalLeaseObligations": "32200000", "otherCurrentLiabilities": "837300000", "totalCurrentLiabilities": "2052800000", "otherNonCurrentLiabilities": "404800000", "totalNonCurrentLiabilities": "3867400000", "cashAndShortTermInvestments": "695800000", "commonStockSharesOutstanding": "140500000", "intangibleAssetsExcludingGoodwill": "539500000", "cashAndCashEquivalentsAtCarryingValue": "695800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "223200000", "profitLoss": "None", "dividendPayout": "97600000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-12800000", "operatingCashflow": "222500000", "capitalExpenditures": "48500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-97700000", "cashflowFromInvestment": "-60000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49400000", "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": "2026-06-06T21:13:01.955711+00:00", "is_restated": false, "income_statement": { "revenue": 995300000, "cost_of_revenue": 293000000, "gross_profit": 702300000, "ebit": 225900000, "ebitda": 279800000, "pretax_income": 182900000, "tax_provision": 44400000, "net_income": 138500000, "net_income_to_common": 138500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 626500000, "total_current_assets": 2674400000, "total_assets": 6864100000, "short_term_debt": 532700000, "long_term_debt": 3461400000, "total_debt": 3994100000, "total_liabilities": 5691200000, "total_equity": 1150600000, "shares_outstanding": 140000000, "goodwill_and_intangibles": 2831600000 }, "cash_flow": { "operating_cash_flow": 187300000, "capital_expenditure": 51900000, "free_cash_flow": 239200000, "dividends_paid": 97400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 86352, "ticker_id": 6384, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:13:01.955711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "225900000", "ebitda": "279800000", "netIncome": "138500000", "grossProfit": "702300000", "depreciation": "None", "totalRevenue": "995300000", "costOfRevenue": "293000000", "interestIncome": "13000000", "incomeBeforeTax": "182900000", "interestExpense": "43000000", "operatingIncome": "212100000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "44400000", "reportedCurrency": "USD", "netInterestIncome": "-30000000", "nonInterestIncome": "None", "operatingExpenses": "490200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "70400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "293000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53900000", "sellingGeneralAndAdministrative": "373800000", "netIncomeFromContinuingOperations": "138500000" }, "balance": { "goodwill": "2278800000", "inventory": "357600000", "commonStock": "110100000", "currentDebt": "None", "investments": "None", "totalAssets": "6864100000", "longTermDebt": "3461400000", "shortTermDebt": "532700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "552800000", "reportedCurrency": "USD", "retainedEarnings": "2284700000", "totalLiabilities": "5691200000", "otherCurrentAssets": "418300000", "totalCurrentAssets": "2674400000", "currentLongTermDebt": "500000000", "longTermInvestments": "None", "shortTermInvestments": "483000000", "currentNetReceivables": "789000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4189700000", "currentAccountsPayable": "297500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3994100000", "totalShareholderEquity": "1150600000", "capitalLeaseObligations": "32700000", "otherCurrentLiabilities": "759300000", "totalCurrentLiabilities": "1830100000", "otherNonCurrentLiabilities": "399700000", "totalNonCurrentLiabilities": "3861100000", "cashAndShortTermInvestments": "626500000", "commonStockSharesOutstanding": "140000000", "intangibleAssetsExcludingGoodwill": "552800000", "cashAndCashEquivalentsAtCarryingValue": "626500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138500000", "profitLoss": "None", "dividendPayout": "97400000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-24800000", "operatingCashflow": "187300000", "capitalExpenditures": "51900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "397400000", "cashflowFromInvestment": "-527299999", "stockBasedCompensation": "19800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 995300000, "cost_of_revenue": 293000000, "gross_profit": 702300000, "research_and_development": 70400000, "selling_general_admin": 373800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 225900000, "depreciation_amortisation": 53900000, "ebitda": 279800000, "interest_expense": 43000000, "interest_income": null, "other_non_operating": null, "pretax_income": 182900000, "tax_provision": 44400000, "effective_tax_rate": null, "net_income": 138500000, "net_income_continuing_ops": 138500000, "net_income_to_common": 138500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 626500000, "short_term_investments": 483000000, "net_receivables": 789000000, "inventory": 357600000, "other_current_assets": null, "total_current_assets": 2674400000, "net_ppe": null, "goodwill": 2278800000, "intangible_assets": 552800000, "goodwill_and_intangibles": 2831600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4189700000, "total_assets": 6864100000, "short_term_debt": 532700000, "accounts_payable": 297500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1830100000, "long_term_debt": 3461400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3861100000, "total_liabilities": 5691200000, "total_debt": 3994100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2284700000, "total_equity": 1150600000, "shares_outstanding": 140000000, "operating_cash_flow": 187300000, "stock_based_compensation": 19800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -527299999, "dividends_paid": 97400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 397400000, "free_cash_flow": 239200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "225900000", "ebitda": "279800000", "netIncome": "138500000", "grossProfit": "702300000", "depreciation": "None", "totalRevenue": "995300000", "costOfRevenue": "293000000", "interestIncome": "13000000", "incomeBeforeTax": "182900000", "interestExpense": "43000000", "operatingIncome": "212100000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "44400000", "reportedCurrency": "USD", "netInterestIncome": "-30000000", "nonInterestIncome": "None", "operatingExpenses": "490200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "70400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "293000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53900000", "sellingGeneralAndAdministrative": "373800000", "netIncomeFromContinuingOperations": "138500000" }, "balance": { "goodwill": "2278800000", "inventory": "357600000", "commonStock": "110100000", "currentDebt": "None", "investments": "None", "totalAssets": "6864100000", "longTermDebt": "3461400000", "shortTermDebt": "532700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "552800000", "reportedCurrency": "USD", "retainedEarnings": "2284700000", "totalLiabilities": "5691200000", "otherCurrentAssets": "418300000", "totalCurrentAssets": "2674400000", "currentLongTermDebt": "500000000", "longTermInvestments": "None", "shortTermInvestments": "483000000", "currentNetReceivables": "789000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4189700000", "currentAccountsPayable": "297500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3994100000", "totalShareholderEquity": "1150600000", "capitalLeaseObligations": "32700000", "otherCurrentLiabilities": "759300000", "totalCurrentLiabilities": "1830100000", "otherNonCurrentLiabilities": "399700000", "totalNonCurrentLiabilities": "3861100000", "cashAndShortTermInvestments": "626500000", "commonStockSharesOutstanding": "140000000", "intangibleAssetsExcludingGoodwill": "552800000", "cashAndCashEquivalentsAtCarryingValue": "626500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138500000", "profitLoss": "None", "dividendPayout": "97400000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-24800000", "operatingCashflow": "187300000", "capitalExpenditures": "51900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "397400000", "cashflowFromInvestment": "-527299999", "stockBasedCompensation": "19800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53900000", "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": "2026-06-06T21:13:01.955711+00:00", "is_restated": false, "income_statement": { "revenue": 757300000, "cost_of_revenue": 255100000, "gross_profit": 502200000, "ebit": 119500000, "ebitda": 165900000, "pretax_income": 81000000, "tax_provision": 21900000, "net_income": 58200000, "net_income_to_common": 58200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 569300000, "total_current_assets": 1995400000, "total_assets": 6203000000, "short_term_debt": 529100000, "long_term_debt": 2966900000, "total_debt": 3496000000, "total_liabilities": 5173100000, "total_equity": 1005900000, "shares_outstanding": 139300000, "goodwill_and_intangibles": 2848500000 }, "cash_flow": { "operating_cash_flow": 177800000, "capital_expenditure": 45800000, "free_cash_flow": 223600000, "dividends_paid": 97200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 86353, "ticker_id": 6384, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:13:01.955711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "119500000", "ebitda": "165900000", "netIncome": "58200000", "grossProfit": "502200000", "depreciation": "None", "totalRevenue": "757300000", "costOfRevenue": "255100000", "interestIncome": "8300000", "incomeBeforeTax": "81000000", "interestExpense": "38500000", "operatingIncome": "116200000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "21900000", "reportedCurrency": "USD", "netInterestIncome": "-30200000", "nonInterestIncome": "None", "operatingExpenses": "386000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "65500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "255100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46400000", "sellingGeneralAndAdministrative": "234800000", "netIncomeFromContinuingOperations": "59100000" }, "balance": { "goodwill": "2278800000", "inventory": "336200000", "commonStock": "110100000", "currentDebt": "None", "investments": "None", "totalAssets": "6203000000", "longTermDebt": "2966900000", "shortTermDebt": "529100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "569700000", "reportedCurrency": "USD", "retainedEarnings": "2148000000", "totalLiabilities": "5173100000", "otherCurrentAssets": "457400000", "totalCurrentAssets": "1995400000", "currentLongTermDebt": "500000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "632500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4207600000", "currentAccountsPayable": "254200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3496000000", "totalShareholderEquity": "1005900000", "capitalLeaseObligations": "29100000", "otherCurrentLiabilities": "800600000", "totalCurrentLiabilities": "1792200000", "otherNonCurrentLiabilities": "414000000", "totalNonCurrentLiabilities": "3380900000", "cashAndShortTermInvestments": "569300000", "commonStockSharesOutstanding": "139300000", "intangibleAssetsExcludingGoodwill": "569700000", "cashAndCashEquivalentsAtCarryingValue": "569300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58200000", "profitLoss": "None", "dividendPayout": "97200000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-7900000", "operatingCashflow": "177800000", "capitalExpenditures": "45800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108900000", "cashflowFromInvestment": "-48100000", "stockBasedCompensation": "-5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 757300000, "cost_of_revenue": 255100000, "gross_profit": 502200000, "research_and_development": 65500000, "selling_general_admin": 234800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 119500000, "depreciation_amortisation": 46400000, "ebitda": 165900000, "interest_expense": 38500000, "interest_income": null, "other_non_operating": null, "pretax_income": 81000000, "tax_provision": 21900000, "effective_tax_rate": null, "net_income": 58200000, "net_income_continuing_ops": 59100000, "net_income_to_common": 58200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 569300000, "short_term_investments": null, "net_receivables": 632500000, "inventory": 336200000, "other_current_assets": null, "total_current_assets": 1995400000, "net_ppe": null, "goodwill": 2278800000, "intangible_assets": 569700000, "goodwill_and_intangibles": 2848500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4207600000, "total_assets": 6203000000, "short_term_debt": 529100000, "accounts_payable": 254200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1792200000, "long_term_debt": 2966900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3380900000, "total_liabilities": 5173100000, "total_debt": 3496000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2148000000, "total_equity": 1005900000, "shares_outstanding": 139300000, "operating_cash_flow": 177800000, "stock_based_compensation": -5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48100000, "dividends_paid": 97200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -108900000, "free_cash_flow": 223600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "119500000", "ebitda": "165900000", "netIncome": "58200000", "grossProfit": "502200000", "depreciation": "None", "totalRevenue": "757300000", "costOfRevenue": "255100000", "interestIncome": "8300000", "incomeBeforeTax": "81000000", "interestExpense": "38500000", "operatingIncome": "116200000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "21900000", "reportedCurrency": "USD", "netInterestIncome": "-30200000", "nonInterestIncome": "None", "operatingExpenses": "386000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "65500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "255100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46400000", "sellingGeneralAndAdministrative": "234800000", "netIncomeFromContinuingOperations": "59100000" }, "balance": { "goodwill": "2278800000", "inventory": "336200000", "commonStock": "110100000", "currentDebt": "None", "investments": "None", "totalAssets": "6203000000", "longTermDebt": "2966900000", "shortTermDebt": "529100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "569700000", "reportedCurrency": "USD", "retainedEarnings": "2148000000", "totalLiabilities": "5173100000", "otherCurrentAssets": "457400000", "totalCurrentAssets": "1995400000", "currentLongTermDebt": "500000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "632500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4207600000", "currentAccountsPayable": "254200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3496000000", "totalShareholderEquity": "1005900000", "capitalLeaseObligations": "29100000", "otherCurrentLiabilities": "800600000", "totalCurrentLiabilities": "1792200000", "otherNonCurrentLiabilities": "414000000", "totalNonCurrentLiabilities": "3380900000", "cashAndShortTermInvestments": "569300000", "commonStockSharesOutstanding": "139300000", "intangibleAssetsExcludingGoodwill": "569700000", "cashAndCashEquivalentsAtCarryingValue": "569300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58200000", "profitLoss": "None", "dividendPayout": "97200000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-7900000", "operatingCashflow": "177800000", "capitalExpenditures": "45800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108900000", "cashflowFromInvestment": "-48100000", "stockBasedCompensation": "-5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46400000", "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": "2026-06-06T21:13:01.955711+00:00", "is_restated": false, "income_statement": { "revenue": 1288900000, "cost_of_revenue": 706500000, "gross_profit": 582400000, "ebit": -1198900000, "ebitda": -1017700000, "pretax_income": -1245200000, "tax_provision": -184400000, "net_income": -1061100000, "net_income_to_common": -1061100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 544800000, "total_current_assets": 2323600000, "total_assets": 6540900000, "short_term_debt": 530500000, "long_term_debt": 2965800000, "total_debt": 3496300000, "total_liabilities": 5453900000, "total_equity": 1061900000, "shares_outstanding": 139100000, "goodwill_and_intangibles": 2866700000 }, "cash_flow": { "operating_cash_flow": 390700000, "capital_expenditure": 48900000, "free_cash_flow": 439600000, "dividends_paid": 97100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 86354, "ticker_id": 6384, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:13:01.955711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1198900000", "ebitda": "-1017700000", "netIncome": "-1061100000", "grossProfit": "582400000", "depreciation": "None", "totalRevenue": "1288900000", "costOfRevenue": "706500000", "interestIncome": "7400000", "incomeBeforeTax": "-1245200000", "interestExpense": "46300000", "operatingIncome": "-1198600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-184400000", "reportedCurrency": "USD", "netInterestIncome": "-38900000", "nonInterestIncome": "None", "operatingExpenses": "1781000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "74500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "706500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "181200000", "sellingGeneralAndAdministrative": "1480400000", "netIncomeFromContinuingOperations": "-1060800000" }, "balance": { "goodwill": "2279200000", "inventory": "332000000", "commonStock": "110100000", "currentDebt": "None", "investments": "None", "totalAssets": "6540900000", "longTermDebt": "2965800000", "shortTermDebt": "530500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "587500000", "reportedCurrency": "USD", "retainedEarnings": "2188400000", "totalLiabilities": "5453900000", "otherCurrentAssets": "417500000", "totalCurrentAssets": "2323600000", "currentLongTermDebt": "500000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1029300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4217300000", "currentAccountsPayable": "340600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3496300000", "totalShareholderEquity": "1061900000", "capitalLeaseObligations": "30500000", "otherCurrentLiabilities": "953400000", "totalCurrentLiabilities": "2056400000", "otherNonCurrentLiabilities": "431700000", "totalNonCurrentLiabilities": "3397500000", "cashAndShortTermInvestments": "544800000", "commonStockSharesOutstanding": "139100000", "intangibleAssetsExcludingGoodwill": "587500000", "cashAndCashEquivalentsAtCarryingValue": "544800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1061099999", "profitLoss": "None", "dividendPayout": "97100000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "204100000", "operatingCashflow": "390700000", "capitalExpenditures": "48900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-400100000", "cashflowFromInvestment": "280200000", "stockBasedCompensation": "16500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "181300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1288900000, "cost_of_revenue": 706500000, "gross_profit": 582400000, "research_and_development": 74500000, "selling_general_admin": 1480400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1198900000, "depreciation_amortisation": 181200000, "ebitda": -1017700000, "interest_expense": 46300000, "interest_income": null, "other_non_operating": null, "pretax_income": -1245200000, "tax_provision": -184400000, "effective_tax_rate": null, "net_income": -1061100000, "net_income_continuing_ops": -1060800000, "net_income_to_common": -1061100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 544800000, "short_term_investments": null, "net_receivables": 1029300000, "inventory": 332000000, "other_current_assets": null, "total_current_assets": 2323600000, "net_ppe": null, "goodwill": 2279200000, "intangible_assets": 587500000, "goodwill_and_intangibles": 2866700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4217300000, "total_assets": 6540900000, "short_term_debt": 530500000, "accounts_payable": 340600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2056400000, "long_term_debt": 2965800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3397500000, "total_liabilities": 5453900000, "total_debt": 3496300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2188400000, "total_equity": 1061900000, "shares_outstanding": 139100000, "operating_cash_flow": 390700000, "stock_based_compensation": 16500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 280200000, "dividends_paid": 97100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -400100000, "free_cash_flow": 439600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1198900000", "ebitda": "-1017700000", "netIncome": "-1061100000", "grossProfit": "582400000", "depreciation": "None", "totalRevenue": "1288900000", "costOfRevenue": "706500000", "interestIncome": "7400000", "incomeBeforeTax": "-1245200000", "interestExpense": "46300000", "operatingIncome": "-1198600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-184400000", "reportedCurrency": "USD", "netInterestIncome": "-38900000", "nonInterestIncome": "None", "operatingExpenses": "1781000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "74500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "706500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "181200000", "sellingGeneralAndAdministrative": "1480400000", "netIncomeFromContinuingOperations": "-1060800000" }, "balance": { "goodwill": "2279200000", "inventory": "332000000", "commonStock": "110100000", "currentDebt": "None", "investments": "None", "totalAssets": "6540900000", "longTermDebt": "2965800000", "shortTermDebt": "530500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "587500000", "reportedCurrency": "USD", "retainedEarnings": "2188400000", "totalLiabilities": "5453900000", "otherCurrentAssets": "417500000", "totalCurrentAssets": "2323600000", "currentLongTermDebt": "500000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1029300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4217300000", "currentAccountsPayable": "340600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3496300000", "totalShareholderEquity": "1061900000", "capitalLeaseObligations": "30500000", "otherCurrentLiabilities": "953400000", "totalCurrentLiabilities": "2056400000", "otherNonCurrentLiabilities": "431700000", "totalNonCurrentLiabilities": "3397500000", "cashAndShortTermInvestments": "544800000", "commonStockSharesOutstanding": "139100000", "intangibleAssetsExcludingGoodwill": "587500000", "cashAndCashEquivalentsAtCarryingValue": "544800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1061099999", "profitLoss": "None", "dividendPayout": "97100000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "204100000", "operatingCashflow": "390700000", "capitalExpenditures": "48900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-400100000", "cashflowFromInvestment": "280200000", "stockBasedCompensation": "16500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "181300000", "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": "2026-06-06T21:13:01.955711+00:00", "is_restated": false, "income_statement": { "revenue": 1503400000, "cost_of_revenue": 601400000, "gross_profit": 902000000, "ebit": -167900000, "ebitda": -46900000, "pretax_income": -215000000, "tax_provision": -44600000, "net_income": -171100000, "net_income_to_common": -171100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184400000, "total_current_assets": 3240100000, "total_assets": 8340200000, "short_term_debt": 88100000, "long_term_debt": 3654600000, "total_debt": 3742700000, "total_liabilities": 6117000000, "total_equity": 2197800000, "shares_outstanding": 138800000, "goodwill_and_intangibles": 3893900000 }, "cash_flow": { "operating_cash_flow": 215700000, "capital_expenditure": 48300000, "free_cash_flow": 264000000, "dividends_paid": 97100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 86356, "ticker_id": 6384, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:13:01.955711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-167900000", "ebitda": "-46900000", "netIncome": "-171100000", "grossProfit": "902000000", "depreciation": "None", "totalRevenue": "1503400000", "costOfRevenue": "601400000", "interestIncome": "3800000", "incomeBeforeTax": "-215000000", "interestExpense": "47100000", "operatingIncome": "-169500000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-44600000", "reportedCurrency": "USD", "netInterestIncome": "-47100000", "nonInterestIncome": "None", "operatingExpenses": "1071500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "76700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "601400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121000000", "sellingGeneralAndAdministrative": "352300000", "netIncomeFromContinuingOperations": "-170400000" }, "balance": { "goodwill": "3238800000", "inventory": "617700000", "commonStock": "110100000", "currentDebt": "None", "investments": "None", "totalAssets": "8340200000", "longTermDebt": "3654600000", "shortTermDebt": "88100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "655100000", "reportedCurrency": "USD", "retainedEarnings": "3348300000", "totalLiabilities": "6117000000", "otherCurrentAssets": "1336000000", "totalCurrentAssets": "3240100000", "currentLongTermDebt": "60000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1102000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5100100000", "currentAccountsPayable": "371400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "474600000", "shortLongTermDebtTotal": "3742700000", "totalShareholderEquity": "2197800000", "capitalLeaseObligations": "28100000", "otherCurrentLiabilities": "1361500000", "totalCurrentLiabilities": "2024200000", "otherNonCurrentLiabilities": "438200000", "totalNonCurrentLiabilities": "4092800000", "cashAndShortTermInvestments": "184400000", "commonStockSharesOutstanding": "138800000", "intangibleAssetsExcludingGoodwill": "655100000", "cashAndCashEquivalentsAtCarryingValue": "184400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-171100000", "profitLoss": "None", "dividendPayout": "97100000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "101400000", "operatingCashflow": "215700000", "capitalExpenditures": "48300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-121800000", "cashflowFromInvestment": "-46800000", "stockBasedCompensation": "19300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1503400000, "cost_of_revenue": 601400000, "gross_profit": 902000000, "research_and_development": 76700000, "selling_general_admin": 352300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -167900000, "depreciation_amortisation": 121000000, "ebitda": -46900000, "interest_expense": 47100000, "interest_income": null, "other_non_operating": null, "pretax_income": -215000000, "tax_provision": -44600000, "effective_tax_rate": null, "net_income": -171100000, "net_income_continuing_ops": -170400000, "net_income_to_common": -171100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 184400000, "short_term_investments": null, "net_receivables": 1102000000, "inventory": 617700000, "other_current_assets": null, "total_current_assets": 3240100000, "net_ppe": null, "goodwill": 3238800000, "intangible_assets": 655100000, "goodwill_and_intangibles": 3893900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5100100000, "total_assets": 8340200000, "short_term_debt": 88100000, "accounts_payable": 371400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2024200000, "long_term_debt": 3654600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4092800000, "total_liabilities": 6117000000, "total_debt": 3742700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3348300000, "total_equity": 2197800000, "shares_outstanding": 138800000, "operating_cash_flow": 215700000, "stock_based_compensation": 19300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46800000, "dividends_paid": 97100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -121800000, "free_cash_flow": 264000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-167900000", "ebitda": "-46900000", "netIncome": "-171100000", "grossProfit": "902000000", "depreciation": "None", "totalRevenue": "1503400000", "costOfRevenue": "601400000", "interestIncome": "3800000", "incomeBeforeTax": "-215000000", "interestExpense": "47100000", "operatingIncome": "-169500000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-44600000", "reportedCurrency": "USD", "netInterestIncome": "-47100000", "nonInterestIncome": "None", "operatingExpenses": "1071500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "76700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "601400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121000000", "sellingGeneralAndAdministrative": "352300000", "netIncomeFromContinuingOperations": "-170400000" }, "balance": { "goodwill": "3238800000", "inventory": "617700000", "commonStock": "110100000", "currentDebt": "None", "investments": "None", "totalAssets": "8340200000", "longTermDebt": "3654600000", "shortTermDebt": "88100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "655100000", "reportedCurrency": "USD", "retainedEarnings": "3348300000", "totalLiabilities": "6117000000", "otherCurrentAssets": "1336000000", "totalCurrentAssets": "3240100000", "currentLongTermDebt": "60000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1102000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5100100000", "currentAccountsPayable": "371400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "474600000", "shortLongTermDebtTotal": "3742700000", "totalShareholderEquity": "2197800000", "capitalLeaseObligations": "28100000", "otherCurrentLiabilities": "1361500000", "totalCurrentLiabilities": "2024200000", "otherNonCurrentLiabilities": "438200000", "totalNonCurrentLiabilities": "4092800000", "cashAndShortTermInvestments": "184400000", "commonStockSharesOutstanding": "138800000", "intangibleAssetsExcludingGoodwill": "655100000", "cashAndCashEquivalentsAtCarryingValue": "184400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-171100000", "profitLoss": "None", "dividendPayout": "97100000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "101400000", "operatingCashflow": "215700000", "capitalExpenditures": "48300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-121800000", "cashflowFromInvestment": "-46800000", "stockBasedCompensation": "19300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121000000", "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": "2026-06-06T21:13:01.955711+00:00", "is_restated": false, "income_statement": { "revenue": 1210000000, "cost_of_revenue": 472100000, "gross_profit": 737900000, "ebit": -181300000, "ebitda": 6600000, "pretax_income": -227900000, "tax_provision": 7000000, "net_income": -235000000, "net_income_to_common": -235000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 211700000, "total_current_assets": 2509000000, "total_assets": 8609700000, "short_term_debt": 252800000, "long_term_debt": 3668500000, "total_debt": 3921300000, "total_liabilities": 6139500000, "total_equity": 2443000000, "shares_outstanding": 138800000, "goodwill_and_intangibles": 3964000000 }, "cash_flow": { "operating_cash_flow": 30400000, "capital_expenditure": 58900000, "free_cash_flow": 89300000, "dividends_paid": 97100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 86357, "ticker_id": 6384, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:13:01.955711+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-181300000", "ebitda": "6600000", "netIncome": "-235000000", "grossProfit": "737900000", "depreciation": "None", "totalRevenue": "1210000000", "costOfRevenue": "472100000", "interestIncome": "5800000", "incomeBeforeTax": "-227900000", "interestExpense": "46600000", "operatingIncome": "-188600000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "7000000", "reportedCurrency": "USD", "netInterestIncome": "-46600000", "nonInterestIncome": "None", "operatingExpenses": "926500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "72400000", "otherNonOperatingIncome": "7300000", "costofGoodsAndServicesSold": "472100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187900000", "sellingGeneralAndAdministrative": "380600000", "netIncomeFromContinuingOperations": "-234900000" }, "balance": { "goodwill": "3239200000", "inventory": "731300000", "commonStock": "110100000", "currentDebt": "None", "investments": "None", "totalAssets": "8609700000", "longTermDebt": "3668500000", "shortTermDebt": "252800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "724800000", "reportedCurrency": "USD", "retainedEarnings": "3618100000", "totalLiabilities": "6139500000", "otherCurrentAssets": "689000000", "totalCurrentAssets": "2509000000", "currentLongTermDebt": "217600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "877000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6100700000", "currentAccountsPayable": "363400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "515400000", "shortLongTermDebtTotal": "3921300000", "totalShareholderEquity": "2443000000", "capitalLeaseObligations": "35200000", "otherCurrentLiabilities": "1098800000", "totalCurrentLiabilities": "1950400000", "otherNonCurrentLiabilities": "520600000", "totalNonCurrentLiabilities": "4189100000", "cashAndShortTermInvestments": "211700000", "commonStockSharesOutstanding": "138800000", "intangibleAssetsExcludingGoodwill": "724800000", "cashAndCashEquivalentsAtCarryingValue": "211700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-235000000", "profitLoss": "None", "dividendPayout": "97100000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-15900000", "operatingCashflow": "30400000", "capitalExpenditures": "58900000", "changeInReceivables": "-217100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139600000", "cashflowFromInvestment": "-60200000", "stockBasedCompensation": "20900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-169400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "187900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1210000000, "cost_of_revenue": 472100000, "gross_profit": 737900000, "research_and_development": 72400000, "selling_general_admin": 380600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -181300000, "depreciation_amortisation": 187900000, "ebitda": 6600000, "interest_expense": 46600000, "interest_income": null, "other_non_operating": null, "pretax_income": -227900000, "tax_provision": 7000000, "effective_tax_rate": null, "net_income": -235000000, "net_income_continuing_ops": -234900000, "net_income_to_common": -235000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 211700000, "short_term_investments": null, "net_receivables": 877000000, "inventory": 731300000, "other_current_assets": null, "total_current_assets": 2509000000, "net_ppe": null, "goodwill": 3239200000, "intangible_assets": 724800000, "goodwill_and_intangibles": 3964000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6100700000, "total_assets": 8609700000, "short_term_debt": 252800000, "accounts_payable": 363400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1950400000, "long_term_debt": 3668500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4189100000, "total_liabilities": 6139500000, "total_debt": 3921300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3618100000, "total_equity": 2443000000, "shares_outstanding": 138800000, "operating_cash_flow": 30400000, "stock_based_compensation": 20900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60200000, "dividends_paid": 97100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -139600000, "free_cash_flow": 89300000, "net_change_in_cash": -169400000 }, "raw_data": { "income": { "ebit": "-181300000", "ebitda": "6600000", "netIncome": "-235000000", "grossProfit": "737900000", "depreciation": "None", "totalRevenue": "1210000000", "costOfRevenue": "472100000", "interestIncome": "5800000", "incomeBeforeTax": "-227900000", "interestExpense": "46600000", "operatingIncome": "-188600000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "7000000", "reportedCurrency": "USD", "netInterestIncome": "-46600000", "nonInterestIncome": "None", "operatingExpenses": "926500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "72400000", "otherNonOperatingIncome": "7300000", "costofGoodsAndServicesSold": "472100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187900000", "sellingGeneralAndAdministrative": "380600000", "netIncomeFromContinuingOperations": "-234900000" }, "balance": { "goodwill": "3239200000", "inventory": "731300000", "commonStock": "110100000", "currentDebt": "None", "investments": "None", "totalAssets": "8609700000", "longTermDebt": "3668500000", "shortTermDebt": "252800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "724800000", "reportedCurrency": "USD", "retainedEarnings": "3618100000", "totalLiabilities": "6139500000", "otherCurrentAssets": "689000000", "totalCurrentAssets": "2509000000", "currentLongTermDebt": "217600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "877000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6100700000", "currentAccountsPayable": "363400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "515400000", "shortLongTermDebtTotal": "3921300000", "totalShareholderEquity": "2443000000", "capitalLeaseObligations": "35200000", "otherCurrentLiabilities": "1098800000", "totalCurrentLiabilities": "1950400000", "otherNonCurrentLiabilities": "520600000", "totalNonCurrentLiabilities": "4189100000", "cashAndShortTermInvestments": "211700000", "commonStockSharesOutstanding": "138800000", "intangibleAssetsExcludingGoodwill": "724800000", "cashAndCashEquivalentsAtCarryingValue": "211700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-235000000", "profitLoss": "None", "dividendPayout": "97100000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-15900000", "operatingCashflow": "30400000", "capitalExpenditures": "58900000", "changeInReceivables": "-217100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139600000", "cashflowFromInvestment": "-60200000", "stockBasedCompensation": "20900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-169400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "187900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }