{ "ticker": { "uuid": "82694f57-33b4-4daa-b0b6-fb5c2cfc109d", "symbol": "TPR", "name": "Tapestry Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Luxury Goods", "page_url": "https://sharemaestro.com/factors/ticker/82694f57-33b4-4daa-b0b6-fb5c2cfc109d/", "api_url": "https://sharemaestro.com/factors/api/tickers/82694f57-33b4-4daa-b0b6-fb5c2cfc109d/" }, "ticker_metadata": { "id": 4013, "uuid": "82694f57-33b4-4daa-b0b6-fb5c2cfc109d", "symbol": "TPR", "name": "Tapestry Inc", "asset_type": "equity", "market_cap": 28995437000, "stock_exchange_id": 3, "industry": "Luxury Goods", "sector": "Consumer Cyclical", "description": "Tapestry, Inc. is an American multinational luxury fashion holding company. It is based in New York City and is the parent company of three major brands: Coach New York, Kate Spade New York and Stuart Weitzman.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "82694f57-33b4-4daa-b0b6-fb5c2cfc109d", "symbol": "TPR", "name": "Tapestry Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Luxury Goods", "page_url": "https://sharemaestro.com/factors/ticker/82694f57-33b4-4daa-b0b6-fb5c2cfc109d/", "api_url": "https://sharemaestro.com/factors/api/tickers/82694f57-33b4-4daa-b0b6-fb5c2cfc109d/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.56, "value": 0.07, "quality": 0.99, "momentum": 0.9, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 140.1, "market_cap": 29182830000, "pe_ratio": 44.0296, "earnings_yield": 0.0227, "ebitda_to_ev": 0.0344, "shareholder_yield": 0.0109, "roe": 0.9713, "piotroski_f_score": 7, "momentum_12_1": 0.7029, "volatility_252d": 0.3716 }, "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": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:47.335575+00:00", "batch_id": "" }, "size": { "price_close": 140.1, "market_cap": 29182830000, "market_cap_usd": 29182830000, "enterprise_value": 30823730000, "shares_outstanding": 208300000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 44.0296, "pb_ratio": 42.765, "ptbv_ratio": null, "ps_ratio": 3.7172, "pcf_ratio": 15.3344, "pfcf_ratio": 14.2272, "ev_ebitda": 29.1119, "ev_ebit": 34.0594, "ev_sales": 3.9262, "ev_fcf": 15.0272, "earnings_yield": 0.0227, "fcf_yield": 0.0665, "price_to_sales": 3.7172, "price_to_book": 42.765, "price_to_cashflow": 15.3344, "ebitda_to_ev": 0.0344, "sales_yield": 0.2547 }, "yield": { "dividend_yield": 0.0109, "buyback_yield": 0, "shareholder_yield": 0.0109, "debt_paydown_yield": null, "total_yield": 0.0109 }, "quality": { "gross_margin": 0.7618, "operating_margin": 0.1153, "net_margin": 0.0844, "ebitda_margin": 0.1349, "fcf_margin": 0.2613, "roe": 0.9713, "roa": 0.1025, "roic": 0.3082, "roc_greenblatt": null, "asset_turnover": 1.214, "cash_conversion": 3.0947, "accruals_ratio": -0.1918, "sbc_to_revenue": 0.0129, "piotroski_f_score": 7, "altman_z_score": 4.2461, "earnings_stability_5y": 1.643, "revenue_stability_5y": 0.1146, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.9248, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 8.4764, "net_debt_to_ebitda": 1.5498, "debt_to_assets": 0.4156, "interest_coverage": 15.5766, "current_ratio": 1.841, "quick_ratio": 1.2692, "net_debt": 1640900000, "local_beta": 0.0019, "volatility_252d": 0.3716, "volatility_60d": 0.8626, "max_drawdown_12m": -0.1768, "risk_adjusted_momentum": 1.8915 }, "growth": { "revenue_growth_1y": 0.1413, "revenue_growth_3y_cagr": 0.016, "revenue_growth_5y_cagr": 0.0716, "eps_growth_1y": -0.2289, "eps_growth_3y_cagr": -0.4019, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.7692, "book_value_growth_1y": -0.6897, "revenue_growth": 0.1413, "earnings_growth": -0.2289 }, "momentum": { "price_return_1m": 0.0526, "price_return_3m": -0.0281, "price_return_6m": 0.208, "price_return_9m": 0.3532, "price_return_12m": 0.7924, "price_return_12m_ex1m": 0.7029, "momentum_6m": 0.208, "momentum_12m": 0.7924, "momentum_12_1": 0.7029, "distance_from_52w_high": -0.1057, "distance_from_52w_low": 0.7933, "relative_strength": 0.6925 }, "raw_ttm": { "revenue_ttm": 7850800000, "gross_profit_ttm": 5980500000, "ebit_ttm": 905000000, "ebitda_ttm": 1058800000, "net_income_ttm": 662800000, "eps_diluted_ttm": 3.1819, "operating_cash_flow_ttm": 1903100000, "capital_expenditure_ttm": 148100000, "fcf_ttm": 2051200000, "dividends_paid_ttm": 318400000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 58100000, "cash_and_equivalents": 1046500000, "total_current_assets": 2717300000, "total_current_liabilities": 1476000000, "net_ppe": null, "total_assets": 6466700000, "total_debt": 2687400000, "total_equity": 682400000, "net_working_capital": 505100000, "book_value_per_share": 3.276, "retained_earnings": -3174300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -995200000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 82, "rank_pb": 98, "rank_ptbv": 50, "rank_ps": 71, "rank_pcf": 66, "rank_ev_ebitda": 86, "rank_ev_ebit": 86, "rank_earnings_yield": 82, "rank_fcf_yield": 58, "rank_dividend_yield": 44, "rank_shareholder_yield": 45, "rank_total_yield": 45, "rank_roe": 3, "rank_roc": 50, "rank_roic": 9, "rank_gross_margin": 15, "rank_fcf_margin": 36, "rank_piotroski": 23, "rank_accruals": 8, "rank_sue": 50, "rank_eps_growth_1y": 81, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 31, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 17, "rank_relative_strength": 15 }, "composites": { "value_composite": 93, "quality_composite": 1, "momentum_composite": 10, "growth_composite": 71, "yield_composite": 30, "svqf_composite": 91, "vc1_composite": 95, "vc2_composite": 93, "vc3_composite": 93, "trending_value_composite": null, "overall_composite": 44, "quality_value_composite": 0.2632, "os_score": 0.56, "value_percentile": 0.07, "quality_percentile": 0.99, "momentum_percentile": 0.9, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "small_cap_core_rank": null, "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": 5048, "ticker_id": 4013, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:47.335575+00:00", "batch_id": "", "os_score_delta": null, "price_close": 140.1, "market_cap": 29182830000, "market_cap_usd": 29182830000, "enterprise_value": 30823730000, "shares_outstanding": 208300000, "fx_rate_to_usd": null, "pe_ratio": 44.02961678, "pb_ratio": 42.76499121, "ptbv_ratio": null, "ps_ratio": 3.71717914, "pcf_ratio": 15.33436498, "pfcf_ratio": 14.22719871, "ev_ebitda": 29.11194749, "ev_ebit": 34.05937017, "ev_sales": 3.92618969, "ev_fcf": 15.02716946, "earnings_yield": 0.02271199, "fcf_yield": 0.06654613, "dividend_yield": 0.01091053, "buyback_yield": 0, "shareholder_yield": 0.01091053, "debt_paydown_yield": null, "total_yield": 0.01091053, "gross_margin": 0.7617695, "operating_margin": 0.11527488, "net_margin": 0.08442452, "ebitda_margin": 0.13486524, "fcf_margin": 0.26127274, "roe": 0.97127784, "roa": 0.10249432, "roic": 0.3081665, "roc_greenblatt": null, "asset_turnover": 1.21403498, "cash_conversion": 3.09474955, "accruals_ratio": -0.19179798, "sbc_to_revenue": 0.01289041, "debt_to_equity": 8.4764068, "net_debt_to_ebitda": 1.54977333, "debt_to_assets": 0.41557518, "interest_coverage": 15.57659208, "current_ratio": 1.84098916, "quick_ratio": 1.26924119, "net_debt": 1640900000, "revenue_growth_1y": 0.1413369, "revenue_growth_3y_cagr": 0.01600884, "revenue_growth_5y_cagr": 0.07159685, "eps_growth_1y": -0.22894369, "eps_growth_3y_cagr": -0.40191005, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.76919096, "book_value_growth_1y": -0.68965049, "piotroski_f_score": 7, "altman_z_score": 4.24609711, "earnings_stability_5y": 1.643023, "revenue_stability_5y": 0.114559, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05259204, "price_return_3m": -0.02809573, "price_return_6m": 0.20798564, "price_return_9m": 0.35315775, "price_return_12m": 0.79244028, "price_return_12m_ex1m": 0.70288223, "distance_from_52w_high": -0.1056798, "distance_from_52w_low": 0.79334886, "relative_strength": 0.6924767, "local_beta": 0.0019, "volatility_252d": 0.3716, "volatility_60d": 0.862595, "max_drawdown_12m": -0.17684368, "revenue_ttm": 7850800000, "gross_profit_ttm": 5980500000, "ebit_ttm": 905000000, "ebitda_ttm": 1058800000, "net_income_ttm": 662800000, "eps_diluted_ttm": 3.18194911, "operating_cash_flow_ttm": 1903100000, "capital_expenditure_ttm": 148100000, "fcf_ttm": 2051200000, "dividends_paid_ttm": 318400000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 58100000, "cash_and_equivalents": 1046500000, "total_current_assets": 2717300000, "total_current_liabilities": 1476000000, "net_ppe": null, "total_assets": 6466700000, "total_debt": 2687400000, "total_equity": 682400000, "net_working_capital": 505100000, "book_value_per_share": 3.27604417, "retained_earnings": -3174300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -995200000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 82, "rank_pb": 98, "rank_ptbv": 50, "rank_ps": 71, "rank_pcf": 66, "rank_ev_ebitda": 86, "rank_ev_ebit": 86, "rank_earnings_yield": 82, "rank_fcf_yield": 58, "rank_dividend_yield": 44, "rank_shareholder_yield": 45, "rank_total_yield": 45, "rank_roe": 3, "rank_roc": 50, "rank_roic": 9, "rank_gross_margin": 15, "rank_fcf_margin": 36, "rank_piotroski": 23, "rank_accruals": 8, "rank_sue": 50, "rank_eps_growth_1y": 81, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 31, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 17, "rank_relative_strength": 15, "value_composite": 93, "quality_composite": 1, "momentum_composite": 10, "growth_composite": 71, "yield_composite": 30, "svqf_composite": 91, "vc1_composite": 95, "vc2_composite": 93, "vc3_composite": 93, "trending_value_composite": null, "overall_composite": 44, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "small_cap_core_rank": null, "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": 140.1, "os": 0.56, "value": 0.07, "quality": 0.99, "momentum": 0.9, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 44.0296, "earnings_yield": 0.0227, "shareholder_yield": 0.0109, "roe": 0.9713, "momentum_12_1": 0.7029, "complete_fields": { "id": 5048, "ticker_id": 4013, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:47.335575+00:00", "batch_id": "", "os_score_delta": null, "price_close": 140.1, "market_cap": 29182830000, "market_cap_usd": 29182830000, "enterprise_value": 30823730000, "shares_outstanding": 208300000, "fx_rate_to_usd": null, "pe_ratio": 44.02961678, "pb_ratio": 42.76499121, "ptbv_ratio": null, "ps_ratio": 3.71717914, "pcf_ratio": 15.33436498, "pfcf_ratio": 14.22719871, "ev_ebitda": 29.11194749, "ev_ebit": 34.05937017, "ev_sales": 3.92618969, "ev_fcf": 15.02716946, "earnings_yield": 0.02271199, "fcf_yield": 0.06654613, "dividend_yield": 0.01091053, "buyback_yield": 0, "shareholder_yield": 0.01091053, "debt_paydown_yield": null, "total_yield": 0.01091053, "gross_margin": 0.7617695, "operating_margin": 0.11527488, "net_margin": 0.08442452, "ebitda_margin": 0.13486524, "fcf_margin": 0.26127274, "roe": 0.97127784, "roa": 0.10249432, "roic": 0.3081665, "roc_greenblatt": null, "asset_turnover": 1.21403498, "cash_conversion": 3.09474955, "accruals_ratio": -0.19179798, "sbc_to_revenue": 0.01289041, "debt_to_equity": 8.4764068, "net_debt_to_ebitda": 1.54977333, "debt_to_assets": 0.41557518, "interest_coverage": 15.57659208, "current_ratio": 1.84098916, "quick_ratio": 1.26924119, "net_debt": 1640900000, "revenue_growth_1y": 0.1413369, "revenue_growth_3y_cagr": 0.01600884, "revenue_growth_5y_cagr": 0.07159685, "eps_growth_1y": -0.22894369, "eps_growth_3y_cagr": -0.40191005, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.76919096, "book_value_growth_1y": -0.68965049, "piotroski_f_score": 7, "altman_z_score": 4.24609711, "earnings_stability_5y": 1.643023, "revenue_stability_5y": 0.114559, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05259204, "price_return_3m": -0.02809573, "price_return_6m": 0.20798564, "price_return_9m": 0.35315775, "price_return_12m": 0.79244028, "price_return_12m_ex1m": 0.70288223, "distance_from_52w_high": -0.1056798, "distance_from_52w_low": 0.79334886, "relative_strength": 0.6924767, "local_beta": 0.0019, "volatility_252d": 0.3716, "volatility_60d": 0.862595, "max_drawdown_12m": -0.17684368, "revenue_ttm": 7850800000, "gross_profit_ttm": 5980500000, "ebit_ttm": 905000000, "ebitda_ttm": 1058800000, "net_income_ttm": 662800000, "eps_diluted_ttm": 3.18194911, "operating_cash_flow_ttm": 1903100000, "capital_expenditure_ttm": 148100000, "fcf_ttm": 2051200000, "dividends_paid_ttm": 318400000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 58100000, "cash_and_equivalents": 1046500000, "total_current_assets": 2717300000, "total_current_liabilities": 1476000000, "net_ppe": null, "total_assets": 6466700000, "total_debt": 2687400000, "total_equity": 682400000, "net_working_capital": 505100000, "book_value_per_share": 3.27604417, "retained_earnings": -3174300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -995200000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 82, "rank_pb": 98, "rank_ptbv": 50, "rank_ps": 71, "rank_pcf": 66, "rank_ev_ebitda": 86, "rank_ev_ebit": 86, "rank_earnings_yield": 82, "rank_fcf_yield": 58, "rank_dividend_yield": 44, "rank_shareholder_yield": 45, "rank_total_yield": 45, "rank_roe": 3, "rank_roc": 50, "rank_roic": 9, "rank_gross_margin": 15, "rank_fcf_margin": 36, "rank_piotroski": 23, "rank_accruals": 8, "rank_sue": 50, "rank_eps_growth_1y": 81, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 31, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 17, "rank_relative_strength": 15, "value_composite": 93, "quality_composite": 1, "momentum_composite": 10, "growth_composite": 71, "yield_composite": 30, "svqf_composite": 91, "vc1_composite": 95, "vc2_composite": 93, "vc3_composite": 93, "trending_value_composite": null, "overall_composite": 44, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "small_cap_core_rank": null, "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": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:22.486418+00:00", "is_restated": false, "income_statement": { "revenue": 7010700000, "cost_of_revenue": 1721800000, "gross_profit": 5288900000, "ebit": 301500000, "ebitda": 526400000, "pretax_income": 216100000, "tax_provision": 32900000, "net_income": 183200000, "net_income_to_common": 183200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1100000000, "total_current_assets": 2905600000, "total_assets": 6580500000, "short_term_debt": 315700000, "long_term_debt": 2377900000, "total_debt": 2693600000, "total_liabilities": 5722700000, "total_equity": 857800000, "shares_outstanding": 222500000, "goodwill_and_intangibles": 1702900000 }, "cash_flow": { "operating_cash_flow": 1216600000, "capital_expenditure": 122700000, "free_cash_flow": 1339300000, "dividends_paid": 299300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342243, "ticker_id": 4013, "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:22.486418+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "301500000", "ebitda": "526400000", "netIncome": "183200000", "grossProfit": "5288900000", "depreciation": "None", "totalRevenue": "7010700000", "costOfRevenue": "1721800000", "interestIncome": "85400000", "incomeBeforeTax": "216100000", "interestExpense": "85400000", "operatingIncome": "415000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "32900000", "reportedCurrency": "USD", "netInterestIncome": "-85400000", "nonInterestIncome": "None", "operatingExpenses": "4873900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1721800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "224900000", "sellingGeneralAndAdministrative": "4019100000", "netIncomeFromContinuingOperations": "183200000" }, "balance": { "goodwill": "983300000", "inventory": "860700000", "commonStock": "2100000", "currentDebt": "None", "investments": "None", "totalAssets": "6580500000", "longTermDebt": "2377900000", "shortTermDebt": "315700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "719600000", "reportedCurrency": "USD", "retainedEarnings": "-2556800000", "totalLiabilities": "5722700000", "otherCurrentAssets": "408700000", "totalCurrentAssets": "2905600000", "currentLongTermDebt": "16700000", "longTermInvestments": "None", "shortTermInvestments": "19600000", "currentNetReceivables": "516600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3674900000", "currentAccountsPayable": "456100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1820500000", "shortLongTermDebtTotal": "3899200000", "totalShareholderEquity": "857800000", "capitalLeaseObligations": "1504600000", "otherCurrentLiabilities": "785100000", "totalCurrentLiabilities": "1556900000", "otherNonCurrentLiabilities": "216800000", "totalNonCurrentLiabilities": "4165800000", "cashAndShortTermInvestments": "1100000000", "commonStockSharesOutstanding": "222500000", "intangibleAssetsExcludingGoodwill": "719600000", "cashAndCashEquivalentsAtCarryingValue": "1100000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "183200000", "profitLoss": "None", "dividendPayout": "299300000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-108200000", "operatingCashflow": "1216600000", "capitalExpenditures": "122700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7175200000", "cashflowFromInvestment": "914000000", "stockBasedCompensation": "87300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "299300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2018700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "224900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7010700000, "cost_of_revenue": 1721800000, "gross_profit": 5288900000, "research_and_development": null, "selling_general_admin": 4019100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 301500000, "depreciation_amortisation": 224900000, "ebitda": 526400000, "interest_expense": 85400000, "interest_income": null, "other_non_operating": null, "pretax_income": 216100000, "tax_provision": 32900000, "effective_tax_rate": null, "net_income": 183200000, "net_income_continuing_ops": 183200000, "net_income_to_common": 183200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1100000000, "short_term_investments": 19600000, "net_receivables": 516600000, "inventory": 860700000, "other_current_assets": null, "total_current_assets": 2905600000, "net_ppe": null, "goodwill": 983300000, "intangible_assets": 719600000, "goodwill_and_intangibles": 1702900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3674900000, "total_assets": 6580500000, "short_term_debt": 315700000, "accounts_payable": 456100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1556900000, "long_term_debt": 2377900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4165800000, "total_liabilities": 5722700000, "total_debt": 2693600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2556800000, "total_equity": 857800000, "shares_outstanding": 222500000, "operating_cash_flow": 1216600000, "stock_based_compensation": 87300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 122700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 914000000, "dividends_paid": 299300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7175200000, "free_cash_flow": 1339300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "301500000", "ebitda": "526400000", "netIncome": "183200000", "grossProfit": "5288900000", "depreciation": "None", "totalRevenue": "7010700000", "costOfRevenue": "1721800000", "interestIncome": "85400000", "incomeBeforeTax": "216100000", "interestExpense": "85400000", "operatingIncome": "415000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "32900000", "reportedCurrency": "USD", "netInterestIncome": "-85400000", "nonInterestIncome": "None", "operatingExpenses": "4873900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1721800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "224900000", "sellingGeneralAndAdministrative": "4019100000", "netIncomeFromContinuingOperations": "183200000" }, "balance": { "goodwill": "983300000", "inventory": "860700000", "commonStock": "2100000", "currentDebt": "None", "investments": "None", "totalAssets": "6580500000", "longTermDebt": "2377900000", "shortTermDebt": "315700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "719600000", "reportedCurrency": "USD", "retainedEarnings": "-2556800000", "totalLiabilities": "5722700000", "otherCurrentAssets": "408700000", "totalCurrentAssets": "2905600000", "currentLongTermDebt": "16700000", "longTermInvestments": "None", "shortTermInvestments": "19600000", "currentNetReceivables": "516600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3674900000", "currentAccountsPayable": "456100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1820500000", "shortLongTermDebtTotal": "3899200000", "totalShareholderEquity": "857800000", "capitalLeaseObligations": "1504600000", "otherCurrentLiabilities": "785100000", "totalCurrentLiabilities": "1556900000", "otherNonCurrentLiabilities": "216800000", "totalNonCurrentLiabilities": "4165800000", "cashAndShortTermInvestments": "1100000000", "commonStockSharesOutstanding": "222500000", "intangibleAssetsExcludingGoodwill": "719600000", "cashAndCashEquivalentsAtCarryingValue": "1100000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "183200000", "profitLoss": "None", "dividendPayout": "299300000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-108200000", "operatingCashflow": "1216600000", "capitalExpenditures": "122700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7175200000", "cashflowFromInvestment": "914000000", "stockBasedCompensation": "87300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "299300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2018700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "224900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:22.486418+00:00", "is_restated": false, "income_statement": { "revenue": 6671200000, "cost_of_revenue": 1781700000, "gross_profit": 4889500000, "ebit": 1136900000, "ebitda": 1365900000, "pretax_income": 1011900000, "tax_provision": 195900000, "net_income": 816000000, "net_income_to_common": 816000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6142000000, "total_current_assets": 8803700000, "total_assets": 13396300000, "short_term_debt": 603100000, "long_term_debt": 6937200000, "total_debt": 7540300000, "total_liabilities": 10499400000, "total_equity": 2896900000, "shares_outstanding": 233200000, "goodwill_and_intangibles": 2557700000 }, "cash_flow": { "operating_cash_flow": 1255600000, "capital_expenditure": 108900000, "free_cash_flow": 1364500000, "dividends_paid": 321400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342248, "ticker_id": 4013, "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:22.486418+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1136900000", "ebitda": "1365900000", "netIncome": "816000000", "grossProfit": "4889500000", "depreciation": "None", "totalRevenue": "6671200000", "costOfRevenue": "1781700000", "interestIncome": "125000000", "incomeBeforeTax": "1011900000", "interestExpense": "125000000", "operatingIncome": "1140100000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "195900000", "reportedCurrency": "USD", "netInterestIncome": "-125000000", "nonInterestIncome": "None", "operatingExpenses": "3749400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1781700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "229000000", "sellingGeneralAndAdministrative": "2795300000", "netIncomeFromContinuingOperations": "816000000" }, "balance": { "goodwill": "1204100000", "inventory": "824800000", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "13396300000", "longTermDebt": "6937200000", "shortTermDebt": "603100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1353600000", "reportedCurrency": "USD", "retainedEarnings": "-722200000", "totalLiabilities": "10499400000", "otherCurrentAssets": "310700000", "totalCurrentAssets": "8803700000", "currentLongTermDebt": "303400000", "longTermInvestments": "None", "shortTermInvestments": "1061800000", "currentNetReceivables": "464400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4592600000", "currentAccountsPayable": "452200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1829100000", "shortLongTermDebtTotal": "8764500000", "totalShareholderEquity": "2896900000", "capitalLeaseObligations": "1523900000", "otherCurrentLiabilities": "606600000", "totalCurrentLiabilities": "1711600000", "otherNonCurrentLiabilities": "342900000", "totalNonCurrentLiabilities": "8787800000", "cashAndShortTermInvestments": "6142000000", "commonStockSharesOutstanding": "233200000", "intangibleAssetsExcludingGoodwill": "1353600000", "cashAndCashEquivalentsAtCarryingValue": "6142000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "816000000", "profitLoss": "None", "dividendPayout": "321400000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "85800000", "operatingCashflow": "1255600000", "capitalExpenditures": "108900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5214400000", "cashflowFromInvestment": "-1041900000", "stockBasedCompensation": "85900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "321400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "229000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6671200000, "cost_of_revenue": 1781700000, "gross_profit": 4889500000, "research_and_development": null, "selling_general_admin": 2795300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1136900000, "depreciation_amortisation": 229000000, "ebitda": 1365900000, "interest_expense": 125000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1011900000, "tax_provision": 195900000, "effective_tax_rate": null, "net_income": 816000000, "net_income_continuing_ops": 816000000, "net_income_to_common": 816000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6142000000, "short_term_investments": 1061800000, "net_receivables": 464400000, "inventory": 824800000, "other_current_assets": null, "total_current_assets": 8803700000, "net_ppe": null, "goodwill": 1204100000, "intangible_assets": 1353600000, "goodwill_and_intangibles": 2557700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4592600000, "total_assets": 13396300000, "short_term_debt": 603100000, "accounts_payable": 452200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1711600000, "long_term_debt": 6937200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8787800000, "total_liabilities": 10499400000, "total_debt": 7540300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -722200000, "total_equity": 2896900000, "shares_outstanding": 233200000, "operating_cash_flow": 1255600000, "stock_based_compensation": 85900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 108900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1041900000, "dividends_paid": 321400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5214400000, "free_cash_flow": 1364500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1136900000", "ebitda": "1365900000", "netIncome": "816000000", "grossProfit": "4889500000", "depreciation": "None", "totalRevenue": "6671200000", "costOfRevenue": "1781700000", "interestIncome": "125000000", "incomeBeforeTax": "1011900000", "interestExpense": "125000000", "operatingIncome": "1140100000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "195900000", "reportedCurrency": "USD", "netInterestIncome": "-125000000", "nonInterestIncome": "None", "operatingExpenses": "3749400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1781700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "229000000", "sellingGeneralAndAdministrative": "2795300000", "netIncomeFromContinuingOperations": "816000000" }, "balance": { "goodwill": "1204100000", "inventory": "824800000", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "13396300000", "longTermDebt": "6937200000", "shortTermDebt": "603100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1353600000", "reportedCurrency": "USD", "retainedEarnings": "-722200000", "totalLiabilities": "10499400000", "otherCurrentAssets": "310700000", "totalCurrentAssets": "8803700000", "currentLongTermDebt": "303400000", "longTermInvestments": "None", "shortTermInvestments": "1061800000", "currentNetReceivables": "464400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4592600000", "currentAccountsPayable": "452200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1829100000", "shortLongTermDebtTotal": "8764500000", "totalShareholderEquity": "2896900000", "capitalLeaseObligations": "1523900000", "otherCurrentLiabilities": "606600000", "totalCurrentLiabilities": "1711600000", "otherNonCurrentLiabilities": "342900000", "totalNonCurrentLiabilities": "8787800000", "cashAndShortTermInvestments": "6142000000", "commonStockSharesOutstanding": "233200000", "intangibleAssetsExcludingGoodwill": "1353600000", "cashAndCashEquivalentsAtCarryingValue": "6142000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "816000000", "profitLoss": "None", "dividendPayout": "321400000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "85800000", "operatingCashflow": "1255600000", "capitalExpenditures": "108900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5214400000", "cashflowFromInvestment": "-1041900000", "stockBasedCompensation": "85900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "321400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "229000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:22.486418+00:00", "is_restated": false, "income_statement": { "revenue": 6660900000, "cost_of_revenue": 1946000000, "gross_profit": 4714900000, "ebit": 1170700000, "ebitda": 1394900000, "pretax_income": 1143100000, "tax_provision": 207100000, "net_income": 936000000, "net_income_to_common": 936000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 726100000, "total_current_assets": 2363500000, "total_assets": 7116800000, "short_term_debt": 322500000, "long_term_debt": 1635800000, "total_debt": 1958300000, "total_liabilities": 4839000000, "total_equity": 2277800000, "shares_outstanding": 241300000, "goodwill_and_intangibles": 2587600000 }, "cash_flow": { "operating_cash_flow": 975200000, "capital_expenditure": 184200000, "free_cash_flow": 1159400000, "dividends_paid": 283300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342253, "ticker_id": 4013, "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:22.486418+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1170700000", "ebitda": "1394900000", "netIncome": "936000000", "grossProfit": "4714900000", "depreciation": "None", "totalRevenue": "6660900000", "costOfRevenue": "1946000000", "interestIncome": "27600000", "incomeBeforeTax": "1143100000", "interestExpense": "27600000", "operatingIncome": "1172400000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "207100000", "reportedCurrency": "USD", "netInterestIncome": "-27600000", "nonInterestIncome": "None", "operatingExpenses": "3542500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1700000", "costofGoodsAndServicesSold": "1946000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "224200000", "sellingGeneralAndAdministrative": "2754800000", "netIncomeFromContinuingOperations": "936000000" }, "balance": { "goodwill": "1227500000", "inventory": "919500000", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "7116800000", "longTermDebt": "1635800000", "shortTermDebt": "322500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1360100000", "reportedCurrency": "USD", "retainedEarnings": "-1216800000", "totalLiabilities": "4839000000", "otherCurrentAssets": "259900000", "totalCurrentAssets": "2363500000", "currentLongTermDebt": "25000000", "longTermInvestments": "None", "shortTermInvestments": "15400000", "currentNetReceivables": "442600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4753300000", "currentAccountsPayable": "416900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1943200000", "shortLongTermDebtTotal": "3292000000", "totalShareholderEquity": "2277800000", "capitalLeaseObligations": "1631200000", "otherCurrentLiabilities": "505300000", "totalCurrentLiabilities": "1286500000", "otherNonCurrentLiabilities": "583000000", "totalNonCurrentLiabilities": "3552500000", "cashAndShortTermInvestments": "726100000", "commonStockSharesOutstanding": "241300000", "intangibleAssetsExcludingGoodwill": "1360100000", "cashAndCashEquivalentsAtCarryingValue": "726100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "936000000", "profitLoss": "None", "dividendPayout": "283300000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "49900000", "operatingCashflow": "975200000", "capitalExpenditures": "184200000", "changeInReceivables": "44100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1035900000", "cashflowFromInvestment": "5700000", "stockBasedCompensation": "78800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "283300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-55000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-703500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "182200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6660900000, "cost_of_revenue": 1946000000, "gross_profit": 4714900000, "research_and_development": null, "selling_general_admin": 2754800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1170700000, "depreciation_amortisation": 224200000, "ebitda": 1394900000, "interest_expense": 27600000, "interest_income": null, "other_non_operating": null, "pretax_income": 1143100000, "tax_provision": 207100000, "effective_tax_rate": null, "net_income": 936000000, "net_income_continuing_ops": 936000000, "net_income_to_common": 936000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 726100000, "short_term_investments": 15400000, "net_receivables": 442600000, "inventory": 919500000, "other_current_assets": null, "total_current_assets": 2363500000, "net_ppe": null, "goodwill": 1227500000, "intangible_assets": 1360100000, "goodwill_and_intangibles": 2587600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4753300000, "total_assets": 7116800000, "short_term_debt": 322500000, "accounts_payable": 416900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1286500000, "long_term_debt": 1635800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3552500000, "total_liabilities": 4839000000, "total_debt": 1958300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1216800000, "total_equity": 2277800000, "shares_outstanding": 241300000, "operating_cash_flow": 975200000, "stock_based_compensation": 78800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 184200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 5700000, "dividends_paid": 283300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1035900000, "free_cash_flow": 1159400000, "net_change_in_cash": -55000000 }, "raw_data": { "income": { "ebit": "1170700000", "ebitda": "1394900000", "netIncome": "936000000", "grossProfit": "4714900000", "depreciation": "None", "totalRevenue": "6660900000", "costOfRevenue": "1946000000", "interestIncome": "27600000", "incomeBeforeTax": "1143100000", "interestExpense": "27600000", "operatingIncome": "1172400000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "207100000", "reportedCurrency": "USD", "netInterestIncome": "-27600000", "nonInterestIncome": "None", "operatingExpenses": "3542500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1700000", "costofGoodsAndServicesSold": "1946000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "224200000", "sellingGeneralAndAdministrative": "2754800000", "netIncomeFromContinuingOperations": "936000000" }, "balance": { "goodwill": "1227500000", "inventory": "919500000", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "7116800000", "longTermDebt": "1635800000", "shortTermDebt": "322500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1360100000", "reportedCurrency": "USD", "retainedEarnings": "-1216800000", "totalLiabilities": "4839000000", "otherCurrentAssets": "259900000", "totalCurrentAssets": "2363500000", "currentLongTermDebt": "25000000", "longTermInvestments": "None", "shortTermInvestments": "15400000", "currentNetReceivables": "442600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4753300000", "currentAccountsPayable": "416900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1943200000", "shortLongTermDebtTotal": "3292000000", "totalShareholderEquity": "2277800000", "capitalLeaseObligations": "1631200000", "otherCurrentLiabilities": "505300000", "totalCurrentLiabilities": "1286500000", "otherNonCurrentLiabilities": "583000000", "totalNonCurrentLiabilities": "3552500000", "cashAndShortTermInvestments": "726100000", "commonStockSharesOutstanding": "241300000", "intangibleAssetsExcludingGoodwill": "1360100000", "cashAndCashEquivalentsAtCarryingValue": "726100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "936000000", "profitLoss": "None", "dividendPayout": "283300000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "49900000", "operatingCashflow": "975200000", "capitalExpenditures": "184200000", "changeInReceivables": "44100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1035900000", "cashflowFromInvestment": "5700000", "stockBasedCompensation": "78800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "283300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-55000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-703500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "182200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:22.486418+00:00", "is_restated": false, "income_statement": { "revenue": 6684500000, "cost_of_revenue": 2034100000, "gross_profit": 4650400000, "ebit": 1105700000, "ebitda": 1311700000, "pretax_income": 1047000000, "tax_provision": 190700000, "net_income": 856300000, "net_income_to_common": 856300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 789800000, "total_current_assets": 2573800000, "total_assets": 7265300000, "short_term_debt": 319900000, "long_term_debt": 1659200000, "total_debt": 1979100000, "total_liabilities": 4979800000, "total_equity": 2285500000, "shares_outstanding": 270100000, "goodwill_and_intangibles": 2608100000 }, "cash_flow": { "operating_cash_flow": 853200000, "capital_expenditure": 93900000, "free_cash_flow": 947100000, "dividends_paid": 264400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342258, "ticker_id": 4013, "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:22.486418+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1105700000", "ebitda": "1311700000", "netIncome": "856300000", "grossProfit": "4650400000", "depreciation": "None", "totalRevenue": "6684500000", "costOfRevenue": "2034100000", "interestIncome": "58700000", "incomeBeforeTax": "1047000000", "interestExpense": "58700000", "operatingIncome": "1175800000", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "190700000", "reportedCurrency": "USD", "netInterestIncome": "-58700000", "nonInterestIncome": "None", "operatingExpenses": "3474600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-70100000", "costofGoodsAndServicesSold": "2034100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "206000000", "sellingGeneralAndAdministrative": "2692200000", "netIncomeFromContinuingOperations": "856300000" }, "balance": { "goodwill": "1241500000", "inventory": "994200000", "commonStock": "2400000", "currentDebt": "None", "investments": "None", "totalAssets": "7265300000", "longTermDebt": "1659200000", "shortTermDebt": "319900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "1366600000", "reportedCurrency": "USD", "retainedEarnings": "-1166200000", "totalLiabilities": "4979800000", "otherCurrentAssets": "156900000", "totalCurrentAssets": "2573800000", "currentLongTermDebt": "31200000", "longTermInvestments": "None", "shortTermInvestments": "163400000", "currentNetReceivables": "469500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4691500000", "currentAccountsPayable": "520700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1826000000", "shortLongTermDebtTotal": "3261400000", "totalShareholderEquity": "2285500000", "capitalLeaseObligations": "1571000000", "otherCurrentLiabilities": "592400000", "totalCurrentLiabilities": "1468800000", "otherNonCurrentLiabilities": "569500000", "totalNonCurrentLiabilities": "3511000000", "cashAndShortTermInvestments": "789800000", "commonStockSharesOutstanding": "270100000", "intangibleAssetsExcludingGoodwill": "1366600000", "cashAndCashEquivalentsAtCarryingValue": "789800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "856300000", "profitLoss": "None", "dividendPayout": "264400000", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "USD", "changeInInventory": "-311700000", "operatingCashflow": "853200000", "capitalExpenditures": "93900000", "changeInReceivables": "-96000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1778100000", "cashflowFromInvestment": "-253600000", "stockBasedCompensation": "72200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "264400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1178500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1600000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "195300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6684500000, "cost_of_revenue": 2034100000, "gross_profit": 4650400000, "research_and_development": null, "selling_general_admin": 2692200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1105700000, "depreciation_amortisation": 206000000, "ebitda": 1311700000, "interest_expense": 58700000, "interest_income": null, "other_non_operating": null, "pretax_income": 1047000000, "tax_provision": 190700000, "effective_tax_rate": null, "net_income": 856300000, "net_income_continuing_ops": 856300000, "net_income_to_common": 856300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 789800000, "short_term_investments": 163400000, "net_receivables": 469500000, "inventory": 994200000, "other_current_assets": null, "total_current_assets": 2573800000, "net_ppe": null, "goodwill": 1241500000, "intangible_assets": 1366600000, "goodwill_and_intangibles": 2608100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4691500000, "total_assets": 7265300000, "short_term_debt": 319900000, "accounts_payable": 520700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1468800000, "long_term_debt": 1659200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3511000000, "total_liabilities": 4979800000, "total_debt": 1979100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1166200000, "total_equity": 2285500000, "shares_outstanding": 270100000, "operating_cash_flow": 853200000, "stock_based_compensation": 72200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -253600000, "dividends_paid": 264400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1778100000, "free_cash_flow": 947100000, "net_change_in_cash": -1178500000 }, "raw_data": { "income": { "ebit": "1105700000", "ebitda": "1311700000", "netIncome": "856300000", "grossProfit": "4650400000", "depreciation": "None", "totalRevenue": "6684500000", "costOfRevenue": "2034100000", "interestIncome": "58700000", "incomeBeforeTax": "1047000000", "interestExpense": "58700000", "operatingIncome": "1175800000", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "190700000", "reportedCurrency": "USD", "netInterestIncome": "-58700000", "nonInterestIncome": "None", "operatingExpenses": "3474600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-70100000", "costofGoodsAndServicesSold": "2034100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "206000000", "sellingGeneralAndAdministrative": "2692200000", "netIncomeFromContinuingOperations": "856300000" }, "balance": { "goodwill": "1241500000", "inventory": "994200000", "commonStock": "2400000", "currentDebt": "None", "investments": "None", "totalAssets": "7265300000", "longTermDebt": "1659200000", "shortTermDebt": "319900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "1366600000", "reportedCurrency": "USD", "retainedEarnings": "-1166200000", "totalLiabilities": "4979800000", "otherCurrentAssets": "156900000", "totalCurrentAssets": "2573800000", "currentLongTermDebt": "31200000", "longTermInvestments": "None", "shortTermInvestments": "163400000", "currentNetReceivables": "469500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4691500000", "currentAccountsPayable": "520700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1826000000", "shortLongTermDebtTotal": "3261400000", "totalShareholderEquity": "2285500000", "capitalLeaseObligations": "1571000000", "otherCurrentLiabilities": "592400000", "totalCurrentLiabilities": "1468800000", "otherNonCurrentLiabilities": "569500000", "totalNonCurrentLiabilities": "3511000000", "cashAndShortTermInvestments": "789800000", "commonStockSharesOutstanding": "270100000", "intangibleAssetsExcludingGoodwill": "1366600000", "cashAndCashEquivalentsAtCarryingValue": "789800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "856300000", "profitLoss": "None", "dividendPayout": "264400000", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "USD", "changeInInventory": "-311700000", "operatingCashflow": "853200000", "capitalExpenditures": "93900000", "changeInReceivables": "-96000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1778100000", "cashflowFromInvestment": "-253600000", "stockBasedCompensation": "72200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "264400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1178500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1600000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "195300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:22.486418+00:00", "is_restated": false, "income_statement": { "revenue": 5746300000, "cost_of_revenue": 1664400000, "gross_profit": 4081900000, "ebit": 968700000, "ebitda": 1187400000, "pretax_income": 897300000, "tax_provision": 63100000, "net_income": 834200000, "net_income_to_common": 834200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2007700000, "total_current_assets": 3375300000, "total_assets": 8382400000, "short_term_debt": 319400000, "long_term_debt": 1590700000, "total_debt": 1910100000, "total_liabilities": 5123100000, "total_equity": 3259300000, "shares_outstanding": 283000000, "goodwill_and_intangibles": 2670700000 }, "cash_flow": { "operating_cash_flow": 1323700000, "capital_expenditure": 116000000, "free_cash_flow": 1439700000, "dividends_paid": 53700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342263, "ticker_id": 4013, "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:22.486418+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "968700000", "ebitda": "1187400000", "netIncome": "834200000", "grossProfit": "4081900000", "depreciation": "None", "totalRevenue": "5746300000", "costOfRevenue": "1664400000", "interestIncome": "71400000", "incomeBeforeTax": "897300000", "interestExpense": "71400000", "operatingIncome": "968000000", "fiscalDateEnding": "2021-06-30", "incomeTaxExpense": "63100000", "reportedCurrency": "USD", "netInterestIncome": "-71400000", "nonInterestIncome": "None", "operatingExpenses": "3113900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "700000", "costofGoodsAndServicesSold": "1664400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "218700000", "sellingGeneralAndAdministrative": "2540100000", "netIncomeFromContinuingOperations": "834200000" }, "balance": { "goodwill": "1297300000", "inventory": "734800000", "commonStock": "2800000", "currentDebt": "None", "investments": "None", "totalAssets": "8382400000", "longTermDebt": "1590700000", "shortTermDebt": "319400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-06-30", "intangibleAssets": "1373400000", "reportedCurrency": "USD", "retainedEarnings": "-158500000", "totalLiabilities": "5123100000", "otherCurrentAssets": "169900000", "totalCurrentAssets": "3375300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "8100000", "currentNetReceivables": "454800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5007100000", "currentAccountsPayable": "445200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2174700000", "shortLongTermDebtTotal": "3436000000", "totalShareholderEquity": "3259300000", "capitalLeaseObligations": "1845300000", "otherCurrentLiabilities": "609200000", "totalCurrentLiabilities": "1425800000", "otherNonCurrentLiabilities": "314600000", "totalNonCurrentLiabilities": "3697300000", "cashAndShortTermInvestments": "2007700000", "commonStockSharesOutstanding": "283000000", "intangibleAssetsExcludingGoodwill": "1373400000", "cashAndCashEquivalentsAtCarryingValue": "2007700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "834200000", "profitLoss": "None", "dividendPayout": "53700000", "fiscalDateEnding": "2021-06-30", "reportedCurrency": "USD", "changeInInventory": "32200000", "operatingCashflow": "1323700000", "capitalExpenditures": "116000000", "changeInReceivables": "-9600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-666000000", "cashflowFromInvestment": "-91000000", "stockBasedCompensation": "64100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "566700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "218700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5746300000, "cost_of_revenue": 1664400000, "gross_profit": 4081900000, "research_and_development": null, "selling_general_admin": 2540100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 968700000, "depreciation_amortisation": 218700000, "ebitda": 1187400000, "interest_expense": 71400000, "interest_income": null, "other_non_operating": null, "pretax_income": 897300000, "tax_provision": 63100000, "effective_tax_rate": null, "net_income": 834200000, "net_income_continuing_ops": 834200000, "net_income_to_common": 834200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2007700000, "short_term_investments": 8100000, "net_receivables": 454800000, "inventory": 734800000, "other_current_assets": null, "total_current_assets": 3375300000, "net_ppe": null, "goodwill": 1297300000, "intangible_assets": 1373400000, "goodwill_and_intangibles": 2670700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5007100000, "total_assets": 8382400000, "short_term_debt": 319400000, "accounts_payable": 445200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1425800000, "long_term_debt": 1590700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3697300000, "total_liabilities": 5123100000, "total_debt": 1910100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -158500000, "total_equity": 3259300000, "shares_outstanding": 283000000, "operating_cash_flow": 1323700000, "stock_based_compensation": 64100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 116000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -91000000, "dividends_paid": 53700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -666000000, "free_cash_flow": 1439700000, "net_change_in_cash": 566700000 }, "raw_data": { "income": { "ebit": "968700000", "ebitda": "1187400000", "netIncome": "834200000", "grossProfit": "4081900000", "depreciation": "None", "totalRevenue": "5746300000", "costOfRevenue": "1664400000", "interestIncome": "71400000", "incomeBeforeTax": "897300000", "interestExpense": "71400000", "operatingIncome": "968000000", "fiscalDateEnding": "2021-06-30", "incomeTaxExpense": "63100000", "reportedCurrency": "USD", "netInterestIncome": "-71400000", "nonInterestIncome": "None", "operatingExpenses": "3113900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "700000", "costofGoodsAndServicesSold": "1664400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "218700000", "sellingGeneralAndAdministrative": "2540100000", "netIncomeFromContinuingOperations": "834200000" }, "balance": { "goodwill": "1297300000", "inventory": "734800000", "commonStock": "2800000", "currentDebt": "None", "investments": "None", "totalAssets": "8382400000", "longTermDebt": "1590700000", "shortTermDebt": "319400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-06-30", "intangibleAssets": "1373400000", "reportedCurrency": "USD", "retainedEarnings": "-158500000", "totalLiabilities": "5123100000", "otherCurrentAssets": "169900000", "totalCurrentAssets": "3375300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "8100000", "currentNetReceivables": "454800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5007100000", "currentAccountsPayable": "445200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2174700000", "shortLongTermDebtTotal": "3436000000", "totalShareholderEquity": "3259300000", "capitalLeaseObligations": "1845300000", "otherCurrentLiabilities": "609200000", "totalCurrentLiabilities": "1425800000", "otherNonCurrentLiabilities": "314600000", "totalNonCurrentLiabilities": "3697300000", "cashAndShortTermInvestments": "2007700000", "commonStockSharesOutstanding": "283000000", "intangibleAssetsExcludingGoodwill": "1373400000", "cashAndCashEquivalentsAtCarryingValue": "2007700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "834200000", "profitLoss": "None", "dividendPayout": "53700000", "fiscalDateEnding": "2021-06-30", "reportedCurrency": "USD", "changeInInventory": "32200000", "operatingCashflow": "1323700000", "capitalExpenditures": "116000000", "changeInReceivables": "-9600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-666000000", "cashflowFromInvestment": "-91000000", "stockBasedCompensation": "64100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "566700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "218700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-06-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:22.486418+00:00", "is_restated": false, "income_statement": { "revenue": 4961400000, "cost_of_revenue": 1722100000, "gross_profit": 3239300000, "ebit": -564100000, "ebitda": -315800000, "pretax_income": -624200000, "tax_provision": 27900000, "net_income": -652100000, "net_income_to_common": -652100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1426300000, "total_current_assets": 2553100000, "total_assets": 7924200000, "short_term_debt": 1100300000, "long_term_debt": 1587900000, "total_debt": 2688200000, "total_liabilities": 5647800000, "total_equity": 2276400000, "shares_outstanding": 278600000, "goodwill_and_intangibles": 2680500000 }, "cash_flow": { "operating_cash_flow": 407000000, "capital_expenditure": 205400000, "free_cash_flow": 612400000, "dividends_paid": 380300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342268, "ticker_id": 4013, "period_end_date": "2020-06-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:22.486418+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-564100000", "ebitda": "-315800000", "netIncome": "-652100000", "grossProfit": "3239300000", "depreciation": "None", "totalRevenue": "4961400000", "costOfRevenue": "1722100000", "interestIncome": "60100000", "incomeBeforeTax": "-624200000", "interestExpense": "60100000", "operatingIncome": "-550800000", "fiscalDateEnding": "2020-06-30", "incomeTaxExpense": "27900000", "reportedCurrency": "USD", "netInterestIncome": "-60100000", "nonInterestIncome": "None", "operatingExpenses": "3790100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1722100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "248300000", "sellingGeneralAndAdministrative": "3424000000", "netIncomeFromContinuingOperations": "-652100000" }, "balance": { "goodwill": "1301100000", "inventory": "736900000", "commonStock": "2800000", "currentDebt": "None", "investments": "None", "totalAssets": "7924200000", "longTermDebt": "1587900000", "shortTermDebt": "1100300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-06-30", "intangibleAssets": "1379400000", "reportedCurrency": "USD", "retainedEarnings": "-992700000", "totalLiabilities": "5647800000", "otherCurrentAssets": "142500000", "totalCurrentAssets": "2553100000", "currentLongTermDebt": "711500000", "longTermInvestments": "100000", "shortTermInvestments": "8100000", "currentNetReceivables": "239300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5371100000", "currentAccountsPayable": "130800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2532200000", "shortLongTermDebtTotal": "4488000000", "totalShareholderEquity": "2276400000", "capitalLeaseObligations": "2188600000", "otherCurrentLiabilities": "410500000", "totalCurrentLiabilities": "1742100000", "otherNonCurrentLiabilities": "148400000", "totalNonCurrentLiabilities": "3905700000", "cashAndShortTermInvestments": "1426300000", "commonStockSharesOutstanding": "278600000", "intangibleAssetsExcludingGoodwill": "1379400000", "cashAndCashEquivalentsAtCarryingValue": "1426300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-652100000", "profitLoss": "None", "dividendPayout": "380300000", "fiscalDateEnding": "2020-06-30", "reportedCurrency": "USD", "changeInInventory": "-58600000", "operatingCashflow": "407000000", "capitalExpenditures": "205400000", "changeInReceivables": "61900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "5900000", "cashflowFromInvestment": "44300000", "stockBasedCompensation": "53100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "380300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "457200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "248300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4961400000, "cost_of_revenue": 1722100000, "gross_profit": 3239300000, "research_and_development": null, "selling_general_admin": 3424000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -564100000, "depreciation_amortisation": 248300000, "ebitda": -315800000, "interest_expense": 60100000, "interest_income": null, "other_non_operating": null, "pretax_income": -624200000, "tax_provision": 27900000, "effective_tax_rate": null, "net_income": -652100000, "net_income_continuing_ops": -652100000, "net_income_to_common": -652100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1426300000, "short_term_investments": 8100000, "net_receivables": 239300000, "inventory": 736900000, "other_current_assets": null, "total_current_assets": 2553100000, "net_ppe": null, "goodwill": 1301100000, "intangible_assets": 1379400000, "goodwill_and_intangibles": 2680500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5371100000, "total_assets": 7924200000, "short_term_debt": 1100300000, "accounts_payable": 130800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1742100000, "long_term_debt": 1587900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3905700000, "total_liabilities": 5647800000, "total_debt": 2688200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -992700000, "total_equity": 2276400000, "shares_outstanding": 278600000, "operating_cash_flow": 407000000, "stock_based_compensation": 53100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 205400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 44300000, "dividends_paid": 380300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5900000, "free_cash_flow": 612400000, "net_change_in_cash": 457200000 }, "raw_data": { "income": { "ebit": "-564100000", "ebitda": "-315800000", "netIncome": "-652100000", "grossProfit": "3239300000", "depreciation": "None", "totalRevenue": "4961400000", "costOfRevenue": "1722100000", "interestIncome": "60100000", "incomeBeforeTax": "-624200000", "interestExpense": "60100000", "operatingIncome": "-550800000", "fiscalDateEnding": "2020-06-30", "incomeTaxExpense": "27900000", "reportedCurrency": "USD", "netInterestIncome": "-60100000", "nonInterestIncome": "None", "operatingExpenses": "3790100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1722100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "248300000", "sellingGeneralAndAdministrative": "3424000000", "netIncomeFromContinuingOperations": "-652100000" }, "balance": { "goodwill": "1301100000", "inventory": "736900000", "commonStock": "2800000", "currentDebt": "None", "investments": "None", "totalAssets": "7924200000", "longTermDebt": "1587900000", "shortTermDebt": "1100300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-06-30", "intangibleAssets": "1379400000", "reportedCurrency": "USD", "retainedEarnings": "-992700000", "totalLiabilities": "5647800000", "otherCurrentAssets": "142500000", "totalCurrentAssets": "2553100000", "currentLongTermDebt": "711500000", "longTermInvestments": "100000", "shortTermInvestments": "8100000", "currentNetReceivables": "239300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5371100000", "currentAccountsPayable": "130800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2532200000", "shortLongTermDebtTotal": "4488000000", "totalShareholderEquity": "2276400000", "capitalLeaseObligations": "2188600000", "otherCurrentLiabilities": "410500000", "totalCurrentLiabilities": "1742100000", "otherNonCurrentLiabilities": "148400000", "totalNonCurrentLiabilities": "3905700000", "cashAndShortTermInvestments": "1426300000", "commonStockSharesOutstanding": "278600000", "intangibleAssetsExcludingGoodwill": "1379400000", "cashAndCashEquivalentsAtCarryingValue": "1426300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-652100000", "profitLoss": "None", "dividendPayout": "380300000", "fiscalDateEnding": "2020-06-30", "reportedCurrency": "USD", "changeInInventory": "-58600000", "operatingCashflow": "407000000", "capitalExpenditures": "205400000", "changeInReceivables": "61900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "5900000", "cashflowFromInvestment": "44300000", "stockBasedCompensation": "53100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "380300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "457200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "248300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-06-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:22.486418+00:00", "is_restated": false, "income_statement": { "revenue": 6027100000, "cost_of_revenue": 1973400000, "gross_profit": 4053700000, "ebit": 814100000, "ebitda": 1082300000, "pretax_income": 766200000, "tax_provision": 122800000, "net_income": 643400000, "net_income_to_common": 643400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 969200000, "total_current_assets": 2556800000, "total_assets": 6877300000, "short_term_debt": 800000, "long_term_debt": 1601900000, "total_debt": 1602700000, "total_liabilities": 3363900000, "total_equity": 3513400000, "shares_outstanding": 290800000, "goodwill_and_intangibles": 3228100000 }, "cash_flow": { "operating_cash_flow": 791700000, "capital_expenditure": 274200000, "free_cash_flow": 1065900000, "dividends_paid": 390700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342273, "ticker_id": 4013, "period_end_date": "2019-06-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:22.486418+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "814100000", "ebitda": "1082300000", "netIncome": "643400000", "grossProfit": "4053700000", "depreciation": "None", "totalRevenue": "6027100000", "costOfRevenue": "1973400000", "interestIncome": "47900000", "incomeBeforeTax": "766200000", "interestExpense": "47900000", "operatingIncome": "819700000", "fiscalDateEnding": "2019-06-30", "incomeTaxExpense": "122800000", "reportedCurrency": "USD", "netInterestIncome": "-47900000", "nonInterestIncome": "None", "operatingExpenses": "3234000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1973400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "268200000", "sellingGeneralAndAdministrative": "2868900000", "netIncomeFromContinuingOperations": "643400000" }, "balance": { "goodwill": "1516200000", "inventory": "778300000", "commonStock": "2900000", "currentDebt": "None", "investments": "None", "totalAssets": "6877300000", "longTermDebt": "1601900000", "shortTermDebt": "800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-06-30", "intangibleAssets": "1711900000", "reportedCurrency": "USD", "retainedEarnings": "291600000", "totalLiabilities": "3363900000", "otherCurrentAssets": "190800000", "totalCurrentAssets": "2556800000", "currentLongTermDebt": "800000", "longTermInvestments": "100000", "shortTermInvestments": "264600000", "currentNetReceivables": "353900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4320500000", "currentAccountsPayable": "243600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "938800000", "shortLongTermDebtTotal": "1602700000", "totalShareholderEquity": "3513400000", "capitalLeaseObligations": "6100000", "otherCurrentLiabilities": "517700000", "totalCurrentLiabilities": "918000000", "otherNonCurrentLiabilities": "609900000", "totalNonCurrentLiabilities": "2445900000", "cashAndShortTermInvestments": "969200000", "commonStockSharesOutstanding": "290800000", "intangibleAssetsExcludingGoodwill": "1711900000", "cashAndCashEquivalentsAtCarryingValue": "969200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "643400000", "profitLoss": "None", "dividendPayout": "390700000", "fiscalDateEnding": "2019-06-30", "reportedCurrency": "USD", "changeInInventory": "-104700000", "operatingCashflow": "791700000", "capitalExpenditures": "274200000", "changeInReceivables": "25700000", "changeInExchangeRate": "-6800000", "cashflowFromFinancing": "-484900000", "cashflowFromInvestment": "-574200000", "stockBasedCompensation": "84800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "390700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-274200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "268200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6027100000, "cost_of_revenue": 1973400000, "gross_profit": 4053700000, "research_and_development": null, "selling_general_admin": 2868900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 814100000, "depreciation_amortisation": 268200000, "ebitda": 1082300000, "interest_expense": 47900000, "interest_income": null, "other_non_operating": null, "pretax_income": 766200000, "tax_provision": 122800000, "effective_tax_rate": null, "net_income": 643400000, "net_income_continuing_ops": 643400000, "net_income_to_common": 643400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 969200000, "short_term_investments": 264600000, "net_receivables": 353900000, "inventory": 778300000, "other_current_assets": null, "total_current_assets": 2556800000, "net_ppe": null, "goodwill": 1516200000, "intangible_assets": 1711900000, "goodwill_and_intangibles": 3228100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4320500000, "total_assets": 6877300000, "short_term_debt": 800000, "accounts_payable": 243600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 918000000, "long_term_debt": 1601900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2445900000, "total_liabilities": 3363900000, "total_debt": 1602700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 291600000, "total_equity": 3513400000, "shares_outstanding": 290800000, "operating_cash_flow": 791700000, "stock_based_compensation": 84800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 274200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -574200000, "dividends_paid": 390700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -484900000, "free_cash_flow": 1065900000, "net_change_in_cash": -274200000 }, "raw_data": { "income": { "ebit": "814100000", "ebitda": "1082300000", "netIncome": "643400000", "grossProfit": "4053700000", "depreciation": "None", "totalRevenue": "6027100000", "costOfRevenue": "1973400000", "interestIncome": "47900000", "incomeBeforeTax": "766200000", "interestExpense": "47900000", "operatingIncome": "819700000", "fiscalDateEnding": "2019-06-30", "incomeTaxExpense": "122800000", "reportedCurrency": "USD", "netInterestIncome": "-47900000", "nonInterestIncome": "None", "operatingExpenses": "3234000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1973400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "268200000", "sellingGeneralAndAdministrative": "2868900000", "netIncomeFromContinuingOperations": "643400000" }, "balance": { "goodwill": "1516200000", "inventory": "778300000", "commonStock": "2900000", "currentDebt": "None", "investments": "None", "totalAssets": "6877300000", "longTermDebt": "1601900000", "shortTermDebt": "800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-06-30", "intangibleAssets": "1711900000", "reportedCurrency": "USD", "retainedEarnings": "291600000", "totalLiabilities": "3363900000", "otherCurrentAssets": "190800000", "totalCurrentAssets": "2556800000", "currentLongTermDebt": "800000", "longTermInvestments": "100000", "shortTermInvestments": "264600000", "currentNetReceivables": "353900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4320500000", "currentAccountsPayable": "243600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "938800000", "shortLongTermDebtTotal": "1602700000", "totalShareholderEquity": "3513400000", "capitalLeaseObligations": "6100000", "otherCurrentLiabilities": "517700000", "totalCurrentLiabilities": "918000000", "otherNonCurrentLiabilities": "609900000", "totalNonCurrentLiabilities": "2445900000", "cashAndShortTermInvestments": "969200000", "commonStockSharesOutstanding": "290800000", "intangibleAssetsExcludingGoodwill": "1711900000", "cashAndCashEquivalentsAtCarryingValue": "969200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "643400000", "profitLoss": "None", "dividendPayout": "390700000", "fiscalDateEnding": "2019-06-30", "reportedCurrency": "USD", "changeInInventory": "-104700000", "operatingCashflow": "791700000", "capitalExpenditures": "274200000", "changeInReceivables": "25700000", "changeInExchangeRate": "-6800000", "cashflowFromFinancing": "-484900000", "cashflowFromInvestment": "-574200000", "stockBasedCompensation": "84800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "390700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-274200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "268200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-06-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:22.486418+00:00", "is_restated": false, "income_statement": { "revenue": 5880000000, "cost_of_revenue": 2026100000, "gross_profit": 3853900000, "ebit": 670800000, "ebitda": 931100000, "pretax_income": 596800000, "tax_provision": 199300000, "net_income": 397500000, "net_income_to_common": 397500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1250000000, "total_current_assets": 2432600000, "total_assets": 6678300000, "short_term_debt": 700000, "long_term_debt": 1600000000, "total_debt": 1600700000, "total_liabilities": 3433700000, "total_equity": 3244600000, "shares_outstanding": 288600000, "goodwill_and_intangibles": 3217200000 }, "cash_flow": { "operating_cash_flow": 996700000, "capital_expenditure": 267400000, "free_cash_flow": 1264100000, "dividends_paid": 384100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342278, "ticker_id": 4013, "period_end_date": "2018-06-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:22.486418+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "670800000", "ebitda": "931100000", "netIncome": "397500000", "grossProfit": "3853900000", "depreciation": "None", "totalRevenue": "5880000000", "costOfRevenue": "2026100000", "interestIncome": "74000000", "incomeBeforeTax": "596800000", "interestExpense": "74000000", "operatingIncome": "670800000", "fiscalDateEnding": "2018-06-30", "incomeTaxExpense": "199300000", "reportedCurrency": "USD", "netInterestIncome": "-74000000", "nonInterestIncome": "None", "operatingExpenses": "3183100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2026100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "260300000", "sellingGeneralAndAdministrative": "3183100000", "netIncomeFromContinuingOperations": "397500000" }, "balance": { "goodwill": "1484300000", "inventory": "673800000", "commonStock": "2900000", "currentDebt": "None", "investments": "None", "totalAssets": "6678300000", "longTermDebt": "1600000000", "shortTermDebt": "700000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-06-30", "intangibleAssets": "1732900000", "reportedCurrency": "USD", "retainedEarnings": "119000000", "totalLiabilities": "3433700000", "otherCurrentAssets": "194700000", "totalCurrentAssets": "2432600000", "currentLongTermDebt": "700000", "longTermInvestments": "None", "shortTermInvestments": "6600000", "currentNetReceivables": "314100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4245700000", "currentAccountsPayable": "264300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "885400000", "shortLongTermDebtTotal": "1600700000", "totalShareholderEquity": "3244600000", "capitalLeaseObligations": "6700000", "otherCurrentLiabilities": "673200000", "totalCurrentLiabilities": "938200000", "otherNonCurrentLiabilities": "689400000", "totalNonCurrentLiabilities": "2495500000", "cashAndShortTermInvestments": "1250000000", "commonStockSharesOutstanding": "288600000", "intangibleAssetsExcludingGoodwill": "1732900000", "cashAndCashEquivalentsAtCarryingValue": "1250000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "397500000", "profitLoss": "None", "dividendPayout": "384100000", "fiscalDateEnding": "2018-06-30", "reportedCurrency": "USD", "changeInInventory": "30400000", "operatingCashflow": "996700000", "capitalExpenditures": "267400000", "changeInReceivables": "-5600000", "changeInExchangeRate": "-11500000", "cashflowFromFinancing": "-249900000", "cashflowFromInvestment": "-2164800000", "stockBasedCompensation": "81300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "384100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1429500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "260300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5880000000, "cost_of_revenue": 2026100000, "gross_profit": 3853900000, "research_and_development": 0, "selling_general_admin": 3183100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 670800000, "depreciation_amortisation": 260300000, "ebitda": 931100000, "interest_expense": 74000000, "interest_income": null, "other_non_operating": null, "pretax_income": 596800000, "tax_provision": 199300000, "effective_tax_rate": null, "net_income": 397500000, "net_income_continuing_ops": 397500000, "net_income_to_common": 397500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1250000000, "short_term_investments": 6600000, "net_receivables": 314100000, "inventory": 673800000, "other_current_assets": null, "total_current_assets": 2432600000, "net_ppe": null, "goodwill": 1484300000, "intangible_assets": 1732900000, "goodwill_and_intangibles": 3217200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4245700000, "total_assets": 6678300000, "short_term_debt": 700000, "accounts_payable": 264300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 938200000, "long_term_debt": 1600000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2495500000, "total_liabilities": 3433700000, "total_debt": 1600700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 119000000, "total_equity": 3244600000, "shares_outstanding": 288600000, "operating_cash_flow": 996700000, "stock_based_compensation": 81300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 267400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2164800000, "dividends_paid": 384100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -249900000, "free_cash_flow": 1264100000, "net_change_in_cash": -1429500000 }, "raw_data": { "income": { "ebit": "670800000", "ebitda": "931100000", "netIncome": "397500000", "grossProfit": "3853900000", "depreciation": "None", "totalRevenue": "5880000000", "costOfRevenue": "2026100000", "interestIncome": "74000000", "incomeBeforeTax": "596800000", "interestExpense": "74000000", "operatingIncome": "670800000", "fiscalDateEnding": "2018-06-30", "incomeTaxExpense": "199300000", "reportedCurrency": "USD", "netInterestIncome": "-74000000", "nonInterestIncome": "None", "operatingExpenses": "3183100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2026100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "260300000", "sellingGeneralAndAdministrative": "3183100000", "netIncomeFromContinuingOperations": "397500000" }, "balance": { "goodwill": "1484300000", "inventory": "673800000", "commonStock": "2900000", "currentDebt": "None", "investments": "None", "totalAssets": "6678300000", "longTermDebt": "1600000000", "shortTermDebt": "700000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-06-30", "intangibleAssets": "1732900000", "reportedCurrency": "USD", "retainedEarnings": "119000000", "totalLiabilities": "3433700000", "otherCurrentAssets": "194700000", "totalCurrentAssets": "2432600000", "currentLongTermDebt": "700000", "longTermInvestments": "None", "shortTermInvestments": "6600000", "currentNetReceivables": "314100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4245700000", "currentAccountsPayable": "264300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "885400000", "shortLongTermDebtTotal": "1600700000", "totalShareholderEquity": "3244600000", "capitalLeaseObligations": "6700000", "otherCurrentLiabilities": "673200000", "totalCurrentLiabilities": "938200000", "otherNonCurrentLiabilities": "689400000", "totalNonCurrentLiabilities": "2495500000", "cashAndShortTermInvestments": "1250000000", "commonStockSharesOutstanding": "288600000", "intangibleAssetsExcludingGoodwill": "1732900000", "cashAndCashEquivalentsAtCarryingValue": "1250000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "397500000", "profitLoss": "None", "dividendPayout": "384100000", "fiscalDateEnding": "2018-06-30", "reportedCurrency": "USD", "changeInInventory": "30400000", "operatingCashflow": "996700000", "capitalExpenditures": "267400000", "changeInReceivables": "-5600000", "changeInExchangeRate": "-11500000", "cashflowFromFinancing": "-249900000", "cashflowFromInvestment": "-2164800000", "stockBasedCompensation": "81300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "384100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1429500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "260300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:22.486418+00:00", "is_restated": false, "income_statement": { "revenue": 1920600000, "cost_of_revenue": 444100000, "gross_profit": 1476500000, "ebit": 427500000, "ebitda": 427500000, "pretax_income": 416000000, "tax_provision": 72200000, "net_income": 343800000, "net_income_to_common": 343800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1046500000, "total_current_assets": 2717300000, "total_assets": 6466700000, "short_term_debt": 310300000, "long_term_debt": 2377100000, "total_debt": 2687400000, "total_liabilities": 5784300000, "total_equity": 682400000, "shares_outstanding": 208300000, "goodwill_and_intangibles": 1677600000 }, "cash_flow": { "operating_cash_flow": 262600000, "capital_expenditure": 76000000, "free_cash_flow": 338600000, "dividends_paid": 81000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342239, "ticker_id": 4013, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:22.486418+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "427500000", "netIncome": "343800000", "grossProfit": "1476500000", "depreciation": "None", "totalRevenue": "1920600000", "costOfRevenue": "444100000", "interestIncome": "None", "incomeBeforeTax": "416000000", "interestExpense": "13100000", "operatingIncome": "427500000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "72200000", "reportedCurrency": "USD", "netInterestIncome": "-13100000", "nonInterestIncome": "None", "operatingExpenses": "1049000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "444100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1049000000", "netIncomeFromContinuingOperations": "343800000" }, "balance": { "goodwill": "960400000", "inventory": "843900000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6466700000", "longTermDebt": "2377100000", "shortTermDebt": "310300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "717200000", "reportedCurrency": "USD", "retainedEarnings": "-3174300000", "totalLiabilities": "5784300000", "otherCurrentAssets": "238900000", "totalCurrentAssets": "2717300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "22100000", "currentNetReceivables": "565900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3749400000", "currentAccountsPayable": "499700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3923200000", "totalShareholderEquity": "682400000", "capitalLeaseObligations": "1546100000", "otherCurrentLiabilities": "666000000", "totalCurrentLiabilities": "1476000000", "otherNonCurrentLiabilities": "490500000", "totalNonCurrentLiabilities": "4308300000", "cashAndShortTermInvestments": "1046500000", "commonStockSharesOutstanding": "208300000", "intangibleAssetsExcludingGoodwill": "717200000", "cashAndCashEquivalentsAtCarryingValue": "1046500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "343800000", "profitLoss": "None", "dividendPayout": "81000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "196400000", "operatingCashflow": "262600000", "capitalExpenditures": "76000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-228800000", "cashflowFromInvestment": "-36300000", "stockBasedCompensation": "27600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1920600000, "cost_of_revenue": 444100000, "gross_profit": 1476500000, "research_and_development": null, "selling_general_admin": 1049000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 427500000, "depreciation_amortisation": null, "ebitda": 427500000, "interest_expense": 13100000, "interest_income": null, "other_non_operating": null, "pretax_income": 416000000, "tax_provision": 72200000, "effective_tax_rate": null, "net_income": 343800000, "net_income_continuing_ops": 343800000, "net_income_to_common": 343800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1046500000, "short_term_investments": 22100000, "net_receivables": 565900000, "inventory": 843900000, "other_current_assets": null, "total_current_assets": 2717300000, "net_ppe": null, "goodwill": 960400000, "intangible_assets": 717200000, "goodwill_and_intangibles": 1677600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3749400000, "total_assets": 6466700000, "short_term_debt": 310300000, "accounts_payable": 499700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1476000000, "long_term_debt": 2377100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4308300000, "total_liabilities": 5784300000, "total_debt": 2687400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3174300000, "total_equity": 682400000, "shares_outstanding": 208300000, "operating_cash_flow": 262600000, "stock_based_compensation": 27600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36300000, "dividends_paid": 81000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -228800000, "free_cash_flow": 338600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "427500000", "netIncome": "343800000", "grossProfit": "1476500000", "depreciation": "None", "totalRevenue": "1920600000", "costOfRevenue": "444100000", "interestIncome": "None", "incomeBeforeTax": "416000000", "interestExpense": "13100000", "operatingIncome": "427500000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "72200000", "reportedCurrency": "USD", "netInterestIncome": "-13100000", "nonInterestIncome": "None", "operatingExpenses": "1049000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "444100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1049000000", "netIncomeFromContinuingOperations": "343800000" }, "balance": { "goodwill": "960400000", "inventory": "843900000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6466700000", "longTermDebt": "2377100000", "shortTermDebt": "310300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "717200000", "reportedCurrency": "USD", "retainedEarnings": "-3174300000", "totalLiabilities": "5784300000", "otherCurrentAssets": "238900000", "totalCurrentAssets": "2717300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "22100000", "currentNetReceivables": "565900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3749400000", "currentAccountsPayable": "499700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3923200000", "totalShareholderEquity": "682400000", "capitalLeaseObligations": "1546100000", "otherCurrentLiabilities": "666000000", "totalCurrentLiabilities": "1476000000", "otherNonCurrentLiabilities": "490500000", "totalNonCurrentLiabilities": "4308300000", "cashAndShortTermInvestments": "1046500000", "commonStockSharesOutstanding": "208300000", "intangibleAssetsExcludingGoodwill": "717200000", "cashAndCashEquivalentsAtCarryingValue": "1046500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "343800000", "profitLoss": "None", "dividendPayout": "81000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "196400000", "operatingCashflow": "262600000", "capitalExpenditures": "76000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-228800000", "cashflowFromInvestment": "-36300000", "stockBasedCompensation": "27600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:22.486418+00:00", "is_restated": false, "income_statement": { "revenue": 2502400000, "cost_of_revenue": 614000000, "gross_profit": 1888400000, "ebit": 725200000, "ebitda": 780300000, "pretax_income": 697100000, "tax_provision": 135800000, "net_income": 561300000, "net_income_to_common": 561300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1053300000, "total_current_assets": 2790800000, "total_assets": 6531000000, "short_term_debt": 331000000, "long_term_debt": 2379300000, "total_debt": 2710300000, "total_liabilities": 5979800000, "total_equity": 551200000, "shares_outstanding": 209800000, "goodwill_and_intangibles": 1684700000 }, "cash_flow": { "operating_cash_flow": 1081100000, "capital_expenditure": 4400000, "free_cash_flow": 1085500000, "dividends_paid": 81300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342240, "ticker_id": 4013, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:22.486418+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "725200000", "ebitda": "780300000", "netIncome": "561300000", "grossProfit": "1888400000", "depreciation": "None", "totalRevenue": "2502400000", "costOfRevenue": "614000000", "interestIncome": "17400000", "incomeBeforeTax": "697100000", "interestExpense": "17400000", "operatingIncome": "716400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "135800000", "reportedCurrency": "USD", "netInterestIncome": "-17400000", "nonInterestIncome": "None", "operatingExpenses": "1172000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "614000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55100000", "sellingGeneralAndAdministrative": "1172000000", "netIncomeFromContinuingOperations": "561300000" }, "balance": { "goodwill": "966700000", "inventory": "896400000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6531000000", "longTermDebt": "2379300000", "shortTermDebt": "331000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "718000000", "reportedCurrency": "USD", "retainedEarnings": "-3286900000", "totalLiabilities": "5979800000", "otherCurrentAssets": "247200000", "totalCurrentAssets": "2790800000", "currentLongTermDebt": "17100000", "longTermInvestments": "None", "shortTermInvestments": "24400000", "currentNetReceivables": "569500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3740200000", "currentAccountsPayable": "564600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1874900000", "shortLongTermDebtTotal": "5177100000", "totalShareholderEquity": "551200000", "capitalLeaseObligations": "1547300000", "otherCurrentLiabilities": "821000000", "totalCurrentLiabilities": "1716600000", "otherNonCurrentLiabilities": "452200000", "totalNonCurrentLiabilities": "4263200000", "cashAndShortTermInvestments": "1053300000", "commonStockSharesOutstanding": "209800000", "intangibleAssetsExcludingGoodwill": "718000000", "cashAndCashEquivalentsAtCarryingValue": "1053300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "561300000", "profitLoss": "None", "dividendPayout": "81300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-19500000", "operatingCashflow": "1081100000", "capitalExpenditures": "4400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-705700000", "cashflowFromInvestment": "-43400000", "stockBasedCompensation": "29000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-403500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2502400000, "cost_of_revenue": 614000000, "gross_profit": 1888400000, "research_and_development": null, "selling_general_admin": 1172000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 725200000, "depreciation_amortisation": 55100000, "ebitda": 780300000, "interest_expense": 17400000, "interest_income": null, "other_non_operating": null, "pretax_income": 697100000, "tax_provision": 135800000, "effective_tax_rate": null, "net_income": 561300000, "net_income_continuing_ops": 561300000, "net_income_to_common": 561300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1053300000, "short_term_investments": 24400000, "net_receivables": 569500000, "inventory": 896400000, "other_current_assets": null, "total_current_assets": 2790800000, "net_ppe": null, "goodwill": 966700000, "intangible_assets": 718000000, "goodwill_and_intangibles": 1684700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3740200000, "total_assets": 6531000000, "short_term_debt": 331000000, "accounts_payable": 564600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1716600000, "long_term_debt": 2379300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4263200000, "total_liabilities": 5979800000, "total_debt": 2710300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3286900000, "total_equity": 551200000, "shares_outstanding": 209800000, "operating_cash_flow": 1081100000, "stock_based_compensation": 29000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43400000, "dividends_paid": 81300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -705700000, "free_cash_flow": 1085500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "725200000", "ebitda": "780300000", "netIncome": "561300000", "grossProfit": "1888400000", "depreciation": "None", "totalRevenue": "2502400000", "costOfRevenue": "614000000", "interestIncome": "17400000", "incomeBeforeTax": "697100000", "interestExpense": "17400000", "operatingIncome": "716400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "135800000", "reportedCurrency": "USD", "netInterestIncome": "-17400000", "nonInterestIncome": "None", "operatingExpenses": "1172000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "614000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55100000", "sellingGeneralAndAdministrative": "1172000000", "netIncomeFromContinuingOperations": "561300000" }, "balance": { "goodwill": "966700000", "inventory": "896400000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6531000000", "longTermDebt": "2379300000", "shortTermDebt": "331000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "718000000", "reportedCurrency": "USD", "retainedEarnings": "-3286900000", "totalLiabilities": "5979800000", "otherCurrentAssets": "247200000", "totalCurrentAssets": "2790800000", "currentLongTermDebt": "17100000", "longTermInvestments": "None", "shortTermInvestments": "24400000", "currentNetReceivables": "569500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3740200000", "currentAccountsPayable": "564600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1874900000", "shortLongTermDebtTotal": "5177100000", "totalShareholderEquity": "551200000", "capitalLeaseObligations": "1547300000", "otherCurrentLiabilities": "821000000", "totalCurrentLiabilities": "1716600000", "otherNonCurrentLiabilities": "452200000", "totalNonCurrentLiabilities": "4263200000", "cashAndShortTermInvestments": "1053300000", "commonStockSharesOutstanding": "209800000", "intangibleAssetsExcludingGoodwill": "718000000", "cashAndCashEquivalentsAtCarryingValue": "1053300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "561300000", "profitLoss": "None", "dividendPayout": "81300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-19500000", "operatingCashflow": "1081100000", "capitalExpenditures": "4400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-705700000", "cashflowFromInvestment": "-43400000", "stockBasedCompensation": "29000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-403500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:22.486418+00:00", "is_restated": false, "income_statement": { "revenue": 1704600000, "cost_of_revenue": 404100000, "gross_profit": 1300500000, "ebit": 331500000, "ebitda": 368700000, "pretax_income": 318700000, "tax_provision": 43900000, "net_income": 274800000, "net_income_to_common": 274800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 719500000, "total_current_assets": 2620700000, "total_assets": 6363300000, "short_term_debt": 565400000, "long_term_debt": 2378600000, "total_debt": 2944000000, "total_liabilities": 5963800000, "total_equity": 399500000, "shares_outstanding": 215500000, "goodwill_and_intangibles": 1694200000 }, "cash_flow": { "operating_cash_flow": 112600000, "capital_expenditure": 32400000, "free_cash_flow": 145000000, "dividends_paid": 83300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342241, "ticker_id": 4013, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:22.486418+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "331500000", "ebitda": "368700000", "netIncome": "274800000", "grossProfit": "1300500000", "depreciation": "None", "totalRevenue": "1704600000", "costOfRevenue": "404100000", "interestIncome": "12800000", "incomeBeforeTax": "318700000", "interestExpense": "12800000", "operatingIncome": "328200000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "43900000", "reportedCurrency": "USD", "netInterestIncome": "-12800000", "nonInterestIncome": "None", "operatingExpenses": "972300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "404100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37200000", "sellingGeneralAndAdministrative": "972300000", "netIncomeFromContinuingOperations": "274800000" }, "balance": { "goodwill": "975400000", "inventory": "1018600000", "commonStock": "2100000", "currentDebt": "None", "investments": "None", "totalAssets": "6363300000", "longTermDebt": "2378600000", "shortTermDebt": "565400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "718800000", "reportedCurrency": "USD", "retainedEarnings": "-3363500000", "totalLiabilities": "5963800000", "otherCurrentAssets": "248200000", "totalCurrentAssets": "2620700000", "currentLongTermDebt": "256800000", "longTermInvestments": "None", "shortTermInvestments": "23700000", "currentNetReceivables": "610700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3742600000", "currentAccountsPayable": "495500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1882400000", "shortLongTermDebtTotal": "4199300000", "totalShareholderEquity": "399500000", "capitalLeaseObligations": "1563900000", "otherCurrentLiabilities": "651900000", "totalCurrentLiabilities": "1718800000", "otherNonCurrentLiabilities": "459900000", "totalNonCurrentLiabilities": "4245000000", "cashAndShortTermInvestments": "719500000", "commonStockSharesOutstanding": "215500000", "intangibleAssetsExcludingGoodwill": "718800000", "cashAndCashEquivalentsAtCarryingValue": "719500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "274800000", "profitLoss": "None", "dividendPayout": "83300000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-160600000", "operatingCashflow": "112600000", "capitalExpenditures": "32400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-550800000", "cashflowFromInvestment": "69300000", "stockBasedCompensation": "22400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-698200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1704600000, "cost_of_revenue": 404100000, "gross_profit": 1300500000, "research_and_development": null, "selling_general_admin": 972300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 331500000, "depreciation_amortisation": 37200000, "ebitda": 368700000, "interest_expense": 12800000, "interest_income": null, "other_non_operating": null, "pretax_income": 318700000, "tax_provision": 43900000, "effective_tax_rate": null, "net_income": 274800000, "net_income_continuing_ops": 274800000, "net_income_to_common": 274800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 719500000, "short_term_investments": 23700000, "net_receivables": 610700000, "inventory": 1018600000, "other_current_assets": null, "total_current_assets": 2620700000, "net_ppe": null, "goodwill": 975400000, "intangible_assets": 718800000, "goodwill_and_intangibles": 1694200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3742600000, "total_assets": 6363300000, "short_term_debt": 565400000, "accounts_payable": 495500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1718800000, "long_term_debt": 2378600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4245000000, "total_liabilities": 5963800000, "total_debt": 2944000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3363500000, "total_equity": 399500000, "shares_outstanding": 215500000, "operating_cash_flow": 112600000, "stock_based_compensation": 22400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 69300000, "dividends_paid": 83300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -550800000, "free_cash_flow": 145000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "331500000", "ebitda": "368700000", "netIncome": "274800000", "grossProfit": "1300500000", "depreciation": "None", "totalRevenue": "1704600000", "costOfRevenue": "404100000", "interestIncome": "12800000", "incomeBeforeTax": "318700000", "interestExpense": "12800000", "operatingIncome": "328200000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "43900000", "reportedCurrency": "USD", "netInterestIncome": "-12800000", "nonInterestIncome": "None", "operatingExpenses": "972300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "404100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37200000", "sellingGeneralAndAdministrative": "972300000", "netIncomeFromContinuingOperations": "274800000" }, "balance": { "goodwill": "975400000", "inventory": "1018600000", "commonStock": "2100000", "currentDebt": "None", "investments": "None", "totalAssets": "6363300000", "longTermDebt": "2378600000", "shortTermDebt": "565400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "718800000", "reportedCurrency": "USD", "retainedEarnings": "-3363500000", "totalLiabilities": "5963800000", "otherCurrentAssets": "248200000", "totalCurrentAssets": "2620700000", "currentLongTermDebt": "256800000", "longTermInvestments": "None", "shortTermInvestments": "23700000", "currentNetReceivables": "610700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3742600000", "currentAccountsPayable": "495500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1882400000", "shortLongTermDebtTotal": "4199300000", "totalShareholderEquity": "399500000", "capitalLeaseObligations": "1563900000", "otherCurrentLiabilities": "651900000", "totalCurrentLiabilities": "1718800000", "otherNonCurrentLiabilities": "459900000", "totalNonCurrentLiabilities": "4245000000", "cashAndShortTermInvestments": "719500000", "commonStockSharesOutstanding": "215500000", "intangibleAssetsExcludingGoodwill": "718800000", "cashAndCashEquivalentsAtCarryingValue": "719500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "274800000", "profitLoss": "None", "dividendPayout": "83300000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-160600000", "operatingCashflow": "112600000", "capitalExpenditures": "32400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-550800000", "cashflowFromInvestment": "69300000", "stockBasedCompensation": "22400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-698200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:22.486418+00:00", "is_restated": false, "income_statement": { "revenue": 1723200000, "cost_of_revenue": 408100000, "gross_profit": 1315100000, "ebit": -579200000, "ebitda": -517700000, "pretax_income": -594000000, "tax_provision": -76900000, "net_income": -517100000, "net_income_to_common": -517100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1100000000, "total_current_assets": 2905600000, "total_assets": 6580500000, "short_term_debt": 315700000, "long_term_debt": 2377900000, "total_debt": 2693600000, "total_liabilities": 5722700000, "total_equity": 857800000, "shares_outstanding": 207800000, "goodwill_and_intangibles": 1702900000 }, "cash_flow": { "operating_cash_flow": 446800000, "capital_expenditure": 35300000, "free_cash_flow": 482100000, "dividends_paid": 72800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342242, "ticker_id": 4013, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:22.486418+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-579200000", "ebitda": "-517700000", "netIncome": "-517100000", "grossProfit": "1315100000", "depreciation": "None", "totalRevenue": "1723200000", "costOfRevenue": "408100000", "interestIncome": "14800000", "incomeBeforeTax": "-594000000", "interestExpense": "14800000", "operatingIncome": "-583500000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-76900000", "reportedCurrency": "USD", "netInterestIncome": "-14800000", "nonInterestIncome": "None", "operatingExpenses": "1898600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "408100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61500000", "sellingGeneralAndAdministrative": "1043800000", "netIncomeFromContinuingOperations": "-517100000" }, "balance": { "goodwill": "983300000", "inventory": "860700000", "commonStock": "2100000", "currentDebt": "None", "investments": "None", "totalAssets": "6580500000", "longTermDebt": "2377900000", "shortTermDebt": "315700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "719600000", "reportedCurrency": "USD", "retainedEarnings": "-2556800000", "totalLiabilities": "5722700000", "otherCurrentAssets": "408700000", "totalCurrentAssets": "2905600000", "currentLongTermDebt": "16700000", "longTermInvestments": "None", "shortTermInvestments": "19600000", "currentNetReceivables": "516600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3674900000", "currentAccountsPayable": "456100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1820500000", "shortLongTermDebtTotal": "3899200000", "totalShareholderEquity": "857800000", "capitalLeaseObligations": "1504600000", "otherCurrentLiabilities": "785100000", "totalCurrentLiabilities": "1556900000", "otherNonCurrentLiabilities": "216800000", "totalNonCurrentLiabilities": "4165800000", "cashAndShortTermInvestments": "1100000000", "commonStockSharesOutstanding": "207800000", "intangibleAssetsExcludingGoodwill": "719600000", "cashAndCashEquivalentsAtCarryingValue": "1100000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-517100000", "profitLoss": "None", "dividendPayout": "72800000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "24500000", "operatingCashflow": "446800000", "capitalExpenditures": "35300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-366800000", "cashflowFromInvestment": "-34200000", "stockBasedCompensation": "22200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1723200000, "cost_of_revenue": 408100000, "gross_profit": 1315100000, "research_and_development": null, "selling_general_admin": 1043800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -579200000, "depreciation_amortisation": 61500000, "ebitda": -517700000, "interest_expense": 14800000, "interest_income": null, "other_non_operating": null, "pretax_income": -594000000, "tax_provision": -76900000, "effective_tax_rate": null, "net_income": -517100000, "net_income_continuing_ops": -517100000, "net_income_to_common": -517100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1100000000, "short_term_investments": 19600000, "net_receivables": 516600000, "inventory": 860700000, "other_current_assets": null, "total_current_assets": 2905600000, "net_ppe": null, "goodwill": 983300000, "intangible_assets": 719600000, "goodwill_and_intangibles": 1702900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3674900000, "total_assets": 6580500000, "short_term_debt": 315700000, "accounts_payable": 456100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1556900000, "long_term_debt": 2377900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4165800000, "total_liabilities": 5722700000, "total_debt": 2693600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2556800000, "total_equity": 857800000, "shares_outstanding": 207800000, "operating_cash_flow": 446800000, "stock_based_compensation": 22200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34200000, "dividends_paid": 72800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -366800000, "free_cash_flow": 482100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-579200000", "ebitda": "-517700000", "netIncome": "-517100000", "grossProfit": "1315100000", "depreciation": "None", "totalRevenue": "1723200000", "costOfRevenue": "408100000", "interestIncome": "14800000", "incomeBeforeTax": "-594000000", "interestExpense": "14800000", "operatingIncome": "-583500000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-76900000", "reportedCurrency": "USD", "netInterestIncome": "-14800000", "nonInterestIncome": "None", "operatingExpenses": "1898600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "408100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61500000", "sellingGeneralAndAdministrative": "1043800000", "netIncomeFromContinuingOperations": "-517100000" }, "balance": { "goodwill": "983300000", "inventory": "860700000", "commonStock": "2100000", "currentDebt": "None", "investments": "None", "totalAssets": "6580500000", "longTermDebt": "2377900000", "shortTermDebt": "315700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "719600000", "reportedCurrency": "USD", "retainedEarnings": "-2556800000", "totalLiabilities": "5722700000", "otherCurrentAssets": "408700000", "totalCurrentAssets": "2905600000", "currentLongTermDebt": "16700000", "longTermInvestments": "None", "shortTermInvestments": "19600000", "currentNetReceivables": "516600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3674900000", "currentAccountsPayable": "456100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1820500000", "shortLongTermDebtTotal": "3899200000", "totalShareholderEquity": "857800000", "capitalLeaseObligations": "1504600000", "otherCurrentLiabilities": "785100000", "totalCurrentLiabilities": "1556900000", "otherNonCurrentLiabilities": "216800000", "totalNonCurrentLiabilities": "4165800000", "cashAndShortTermInvestments": "1100000000", "commonStockSharesOutstanding": "207800000", "intangibleAssetsExcludingGoodwill": "719600000", "cashAndCashEquivalentsAtCarryingValue": "1100000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-517100000", "profitLoss": "None", "dividendPayout": "72800000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "24500000", "operatingCashflow": "446800000", "capitalExpenditures": "35300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-366800000", "cashflowFromInvestment": "-34200000", "stockBasedCompensation": "22200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:22.486418+00:00", "is_restated": false, "income_statement": { "revenue": 1584600000, "cost_of_revenue": 378800000, "gross_profit": 1205800000, "ebit": 254500000, "ebitda": 307500000, "pretax_income": 239100000, "tax_provision": 35800000, "net_income": 203300000, "net_income_to_common": 203300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1037700000, "total_current_assets": 2861400000, "total_assets": 7306200000, "short_term_debt": 600500000, "long_term_debt": 2377100000, "total_debt": 2977600000, "total_liabilities": 5812400000, "total_equity": 1493800000, "shares_outstanding": 213900000, "goodwill_and_intangibles": 2546900000 }, "cash_flow": { "operating_cash_flow": 144300000, "capital_expenditure": 30900000, "free_cash_flow": 175200000, "dividends_paid": 72700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342244, "ticker_id": 4013, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:22.486418+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "254500000", "ebitda": "307500000", "netIncome": "203300000", "grossProfit": "1205800000", "depreciation": "None", "totalRevenue": "1584600000", "costOfRevenue": "378800000", "interestIncome": "15400000", "incomeBeforeTax": "239100000", "interestExpense": "15400000", "operatingIncome": "253700000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "35800000", "reportedCurrency": "USD", "netInterestIncome": "-15400000", "nonInterestIncome": "None", "operatingExpenses": "952100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "378800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53000000", "sellingGeneralAndAdministrative": "952100000", "netIncomeFromContinuingOperations": "203300000" }, "balance": { "goodwill": "1215800000", "inventory": "873500000", "commonStock": "2100000", "currentDebt": "None", "investments": "None", "totalAssets": "7306200000", "longTermDebt": "2377100000", "shortTermDebt": "600500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1331100000", "reportedCurrency": "USD", "retainedEarnings": "-1913500000", "totalLiabilities": "5812400000", "otherCurrentAssets": "398700000", "totalCurrentAssets": "2861400000", "currentLongTermDebt": "319900000", "longTermInvestments": "None", "shortTermInvestments": "19300000", "currentNetReceivables": "532200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4444800000", "currentAccountsPayable": "393300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1717000000", "shortLongTermDebtTotal": "4107700000", "totalShareholderEquity": "1493800000", "capitalLeaseObligations": "1410700000", "otherCurrentLiabilities": "634100000", "totalCurrentLiabilities": "1627900000", "otherNonCurrentLiabilities": "391100000", "totalNonCurrentLiabilities": "4184500000", "cashAndShortTermInvestments": "1037700000", "commonStockSharesOutstanding": "213900000", "intangibleAssetsExcludingGoodwill": "1331100000", "cashAndCashEquivalentsAtCarryingValue": "1037700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "203300000", "profitLoss": "None", "dividendPayout": "72700000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-16000000", "operatingCashflow": "144300000", "capitalExpenditures": "30900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32600000", "cashflowFromInvestment": "-31200000", "stockBasedCompensation": "24200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1584600000, "cost_of_revenue": 378800000, "gross_profit": 1205800000, "research_and_development": null, "selling_general_admin": 952100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 254500000, "depreciation_amortisation": 53000000, "ebitda": 307500000, "interest_expense": 15400000, "interest_income": null, "other_non_operating": null, "pretax_income": 239100000, "tax_provision": 35800000, "effective_tax_rate": null, "net_income": 203300000, "net_income_continuing_ops": 203300000, "net_income_to_common": 203300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1037700000, "short_term_investments": 19300000, "net_receivables": 532200000, "inventory": 873500000, "other_current_assets": null, "total_current_assets": 2861400000, "net_ppe": null, "goodwill": 1215800000, "intangible_assets": 1331100000, "goodwill_and_intangibles": 2546900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4444800000, "total_assets": 7306200000, "short_term_debt": 600500000, "accounts_payable": 393300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1627900000, "long_term_debt": 2377100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4184500000, "total_liabilities": 5812400000, "total_debt": 2977600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1913500000, "total_equity": 1493800000, "shares_outstanding": 213900000, "operating_cash_flow": 144300000, "stock_based_compensation": 24200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31200000, "dividends_paid": 72700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32600000, "free_cash_flow": 175200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "254500000", "ebitda": "307500000", "netIncome": "203300000", "grossProfit": "1205800000", "depreciation": "None", "totalRevenue": "1584600000", "costOfRevenue": "378800000", "interestIncome": "15400000", "incomeBeforeTax": "239100000", "interestExpense": "15400000", "operatingIncome": "253700000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "35800000", "reportedCurrency": "USD", "netInterestIncome": "-15400000", "nonInterestIncome": "None", "operatingExpenses": "952100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "378800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53000000", "sellingGeneralAndAdministrative": "952100000", "netIncomeFromContinuingOperations": "203300000" }, "balance": { "goodwill": "1215800000", "inventory": "873500000", "commonStock": "2100000", "currentDebt": "None", "investments": "None", "totalAssets": "7306200000", "longTermDebt": "2377100000", "shortTermDebt": "600500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1331100000", "reportedCurrency": "USD", "retainedEarnings": "-1913500000", "totalLiabilities": "5812400000", "otherCurrentAssets": "398700000", "totalCurrentAssets": "2861400000", "currentLongTermDebt": "319900000", "longTermInvestments": "None", "shortTermInvestments": "19300000", "currentNetReceivables": "532200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4444800000", "currentAccountsPayable": "393300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1717000000", "shortLongTermDebtTotal": "4107700000", "totalShareholderEquity": "1493800000", "capitalLeaseObligations": "1410700000", "otherCurrentLiabilities": "634100000", "totalCurrentLiabilities": "1627900000", "otherNonCurrentLiabilities": "391100000", "totalNonCurrentLiabilities": "4184500000", "cashAndShortTermInvestments": "1037700000", "commonStockSharesOutstanding": "213900000", "intangibleAssetsExcludingGoodwill": "1331100000", "cashAndCashEquivalentsAtCarryingValue": "1037700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "203300000", "profitLoss": "None", "dividendPayout": "72700000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-16000000", "operatingCashflow": "144300000", "capitalExpenditures": "30900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32600000", "cashflowFromInvestment": "-31200000", "stockBasedCompensation": "24200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:22.486418+00:00", "is_restated": false, "income_statement": { "revenue": 2195400000, "cost_of_revenue": 562300000, "gross_profit": 1633100000, "ebit": 369800000, "ebitda": 425300000, "pretax_income": 345300000, "tax_provision": 34900000, "net_income": 310400000, "net_income_to_common": 310400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 983400000, "total_current_assets": 2772000000, "total_assets": 7251900000, "short_term_debt": 587200000, "long_term_debt": 2377400000, "total_debt": 2964600000, "total_liabilities": 5915400000, "total_equity": 1336500000, "shares_outstanding": 224900000, "goodwill_and_intangibles": 2555100000 }, "cash_flow": { "operating_cash_flow": 506000000, "capital_expenditure": 30900000, "free_cash_flow": 536900000, "dividends_paid": 72400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342245, "ticker_id": 4013, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:22.486418+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "369800000", "ebitda": "425300000", "netIncome": "310400000", "grossProfit": "1633100000", "depreciation": "None", "totalRevenue": "2195400000", "costOfRevenue": "562300000", "interestIncome": "24500000", "incomeBeforeTax": "345300000", "interestExpense": "24500000", "operatingIncome": "492800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "34900000", "reportedCurrency": "USD", "netInterestIncome": "-24500000", "nonInterestIncome": "None", "operatingExpenses": "1140300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "562300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55500000", "sellingGeneralAndAdministrative": "1140300000", "netIncomeFromContinuingOperations": "310400000" }, "balance": { "goodwill": "1204800000", "inventory": "937300000", "commonStock": "2100000", "currentDebt": "None", "investments": "None", "totalAssets": "7251900000", "longTermDebt": "2377400000", "shortTermDebt": "587200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1350300000", "reportedCurrency": "USD", "retainedEarnings": "-1991800000", "totalLiabilities": "5915400000", "otherCurrentAssets": "267100000", "totalCurrentAssets": "2772000000", "currentLongTermDebt": "303400000", "longTermInvestments": "None", "shortTermInvestments": "19600000", "currentNetReceivables": "564600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4479900000", "currentAccountsPayable": "513800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1735800000", "shortLongTermDebtTotal": "4106600000", "totalShareholderEquity": "1336500000", "capitalLeaseObligations": "1425800000", "otherCurrentLiabilities": "650000000", "totalCurrentLiabilities": "1751000000", "otherNonCurrentLiabilities": "371500000", "totalNonCurrentLiabilities": "4164400000", "cashAndShortTermInvestments": "983400000", "commonStockSharesOutstanding": "224900000", "intangibleAssetsExcludingGoodwill": "1350300000", "cashAndCashEquivalentsAtCarryingValue": "983400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "310400000", "profitLoss": "None", "dividendPayout": "72400000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "64700000", "operatingCashflow": "506000000", "capitalExpenditures": "30900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6701300000", "cashflowFromInvestment": "789300000", "stockBasedCompensation": "21800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2013000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2195400000, "cost_of_revenue": 562300000, "gross_profit": 1633100000, "research_and_development": null, "selling_general_admin": 1140300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 369800000, "depreciation_amortisation": 55500000, "ebitda": 425300000, "interest_expense": 24500000, "interest_income": null, "other_non_operating": null, "pretax_income": 345300000, "tax_provision": 34900000, "effective_tax_rate": null, "net_income": 310400000, "net_income_continuing_ops": 310400000, "net_income_to_common": 310400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 983400000, "short_term_investments": 19600000, "net_receivables": 564600000, "inventory": 937300000, "other_current_assets": null, "total_current_assets": 2772000000, "net_ppe": null, "goodwill": 1204800000, "intangible_assets": 1350300000, "goodwill_and_intangibles": 2555100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4479900000, "total_assets": 7251900000, "short_term_debt": 587200000, "accounts_payable": 513800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1751000000, "long_term_debt": 2377400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4164400000, "total_liabilities": 5915400000, "total_debt": 2964600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1991800000, "total_equity": 1336500000, "shares_outstanding": 224900000, "operating_cash_flow": 506000000, "stock_based_compensation": 21800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 789300000, "dividends_paid": 72400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6701300000, "free_cash_flow": 536900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "369800000", "ebitda": "425300000", "netIncome": "310400000", "grossProfit": "1633100000", "depreciation": "None", "totalRevenue": "2195400000", "costOfRevenue": "562300000", "interestIncome": "24500000", "incomeBeforeTax": "345300000", "interestExpense": "24500000", "operatingIncome": "492800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "34900000", "reportedCurrency": "USD", "netInterestIncome": "-24500000", "nonInterestIncome": "None", "operatingExpenses": "1140300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "562300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55500000", "sellingGeneralAndAdministrative": "1140300000", "netIncomeFromContinuingOperations": "310400000" }, "balance": { "goodwill": "1204800000", "inventory": "937300000", "commonStock": "2100000", "currentDebt": "None", "investments": "None", "totalAssets": "7251900000", "longTermDebt": "2377400000", "shortTermDebt": "587200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1350300000", "reportedCurrency": "USD", "retainedEarnings": "-1991800000", "totalLiabilities": "5915400000", "otherCurrentAssets": "267100000", "totalCurrentAssets": "2772000000", "currentLongTermDebt": "303400000", "longTermInvestments": "None", "shortTermInvestments": "19600000", "currentNetReceivables": "564600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4479900000", "currentAccountsPayable": "513800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1735800000", "shortLongTermDebtTotal": "4106600000", "totalShareholderEquity": "1336500000", "capitalLeaseObligations": "1425800000", "otherCurrentLiabilities": "650000000", "totalCurrentLiabilities": "1751000000", "otherNonCurrentLiabilities": "371500000", "totalNonCurrentLiabilities": "4164400000", "cashAndShortTermInvestments": "983400000", "commonStockSharesOutstanding": "224900000", "intangibleAssetsExcludingGoodwill": "1350300000", "cashAndCashEquivalentsAtCarryingValue": "983400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "310400000", "profitLoss": "None", "dividendPayout": "72400000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "64700000", "operatingCashflow": "506000000", "capitalExpenditures": "30900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6701300000", "cashflowFromInvestment": "789300000", "stockBasedCompensation": "21800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2013000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:22.486418+00:00", "is_restated": false, "income_statement": { "revenue": 1507500000, "cost_of_revenue": 372600000, "gross_profit": 1134900000, "ebit": 256400000, "ebitda": 311300000, "pretax_income": 225700000, "tax_provision": 39100000, "net_income": 186600000, "net_income_to_common": 186600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6462900000, "total_current_assets": 9145500000, "total_assets": 13728900000, "short_term_debt": 601200000, "long_term_debt": 7008300000, "total_debt": 7609500000, "total_liabilities": 10747000000, "total_equity": 2981900000, "shares_outstanding": 235900000, "goodwill_and_intangibles": 2584000000 }, "cash_flow": { "operating_cash_flow": 119500000, "capital_expenditure": 25600000, "free_cash_flow": 145100000, "dividends_paid": 81400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342246, "ticker_id": 4013, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:22.486418+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "256400000", "ebitda": "311300000", "netIncome": "186600000", "grossProfit": "1134900000", "depreciation": "None", "totalRevenue": "1507500000", "costOfRevenue": "372600000", "interestIncome": "30700000", "incomeBeforeTax": "225700000", "interestExpense": "30700000", "operatingIncome": "252000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "39100000", "reportedCurrency": "USD", "netInterestIncome": "-30700000", "nonInterestIncome": "None", "operatingExpenses": "882900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "372600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54900000", "sellingGeneralAndAdministrative": "882900000", "netIncomeFromContinuingOperations": "186600000" }, "balance": { "goodwill": "1232000000", "inventory": "1030800000", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "13728900000", "longTermDebt": "7008300000", "shortTermDebt": "601200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1352000000", "reportedCurrency": "USD", "retainedEarnings": "-617000000", "totalLiabilities": "10747000000", "otherCurrentAssets": "267700000", "totalCurrentAssets": "9145500000", "currentLongTermDebt": "303400000", "longTermInvestments": "None", "shortTermInvestments": "842300000", "currentNetReceivables": "541800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4583400000", "currentAccountsPayable": "544000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1806600000", "shortLongTermDebtTotal": "8805500000", "totalShareholderEquity": "2981900000", "capitalLeaseObligations": "1493800000", "otherCurrentLiabilities": "708600000", "totalCurrentLiabilities": "1853800000", "otherNonCurrentLiabilities": "441900000", "totalNonCurrentLiabilities": "8893200000", "cashAndShortTermInvestments": "6462900000", "commonStockSharesOutstanding": "235900000", "intangibleAssetsExcludingGoodwill": "1352000000", "cashAndCashEquivalentsAtCarryingValue": "6462900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "186600000", "profitLoss": "None", "dividendPayout": "81400000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-181400000", "operatingCashflow": "119500000", "capitalExpenditures": "25600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74500000", "cashflowFromInvestment": "190100000", "stockBasedCompensation": "19100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1507500000, "cost_of_revenue": 372600000, "gross_profit": 1134900000, "research_and_development": null, "selling_general_admin": 882900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 256400000, "depreciation_amortisation": 54900000, "ebitda": 311300000, "interest_expense": 30700000, "interest_income": null, "other_non_operating": null, "pretax_income": 225700000, "tax_provision": 39100000, "effective_tax_rate": null, "net_income": 186600000, "net_income_continuing_ops": 186600000, "net_income_to_common": 186600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6462900000, "short_term_investments": 842300000, "net_receivables": 541800000, "inventory": 1030800000, "other_current_assets": null, "total_current_assets": 9145500000, "net_ppe": null, "goodwill": 1232000000, "intangible_assets": 1352000000, "goodwill_and_intangibles": 2584000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4583400000, "total_assets": 13728900000, "short_term_debt": 601200000, "accounts_payable": 544000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1853800000, "long_term_debt": 7008300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8893200000, "total_liabilities": 10747000000, "total_debt": 7609500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -617000000, "total_equity": 2981900000, "shares_outstanding": 235900000, "operating_cash_flow": 119500000, "stock_based_compensation": 19100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 190100000, "dividends_paid": 81400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -74500000, "free_cash_flow": 145100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "256400000", "ebitda": "311300000", "netIncome": "186600000", "grossProfit": "1134900000", "depreciation": "None", "totalRevenue": "1507500000", "costOfRevenue": "372600000", "interestIncome": "30700000", "incomeBeforeTax": "225700000", "interestExpense": "30700000", "operatingIncome": "252000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "39100000", "reportedCurrency": "USD", "netInterestIncome": "-30700000", "nonInterestIncome": "None", "operatingExpenses": "882900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "372600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54900000", "sellingGeneralAndAdministrative": "882900000", "netIncomeFromContinuingOperations": "186600000" }, "balance": { "goodwill": "1232000000", "inventory": "1030800000", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "13728900000", "longTermDebt": "7008300000", "shortTermDebt": "601200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1352000000", "reportedCurrency": "USD", "retainedEarnings": "-617000000", "totalLiabilities": "10747000000", "otherCurrentAssets": "267700000", "totalCurrentAssets": "9145500000", "currentLongTermDebt": "303400000", "longTermInvestments": "None", "shortTermInvestments": "842300000", "currentNetReceivables": "541800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4583400000", "currentAccountsPayable": "544000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1806600000", "shortLongTermDebtTotal": "8805500000", "totalShareholderEquity": "2981900000", "capitalLeaseObligations": "1493800000", "otherCurrentLiabilities": "708600000", "totalCurrentLiabilities": "1853800000", "otherNonCurrentLiabilities": "441900000", "totalNonCurrentLiabilities": "8893200000", "cashAndShortTermInvestments": "6462900000", "commonStockSharesOutstanding": "235900000", "intangibleAssetsExcludingGoodwill": "1352000000", "cashAndCashEquivalentsAtCarryingValue": "6462900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "186600000", "profitLoss": "None", "dividendPayout": "81400000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-181400000", "operatingCashflow": "119500000", "capitalExpenditures": "25600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74500000", "cashflowFromInvestment": "190100000", "stockBasedCompensation": "19100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:22.486418+00:00", "is_restated": false, "income_statement": { "revenue": 1591100000, "cost_of_revenue": 399900000, "gross_profit": 1191200000, "ebit": 231300000, "ebitda": 334500000, "pretax_income": 200800000, "tax_provision": 41500000, "net_income": 159300000, "net_income_to_common": 159300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6142000000, "total_current_assets": 8803700000, "total_assets": 13396300000, "short_term_debt": 603100000, "long_term_debt": 6937200000, "total_debt": 7540300000, "total_liabilities": 10499400000, "total_equity": 2896900000, "shares_outstanding": 234700000, "goodwill_and_intangibles": 2557700000 }, "cash_flow": { "operating_cash_flow": 256000000, "capital_expenditure": 46200000, "free_cash_flow": 302200000, "dividends_paid": 80500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342247, "ticker_id": 4013, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:22.486418+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "231300000", "ebitda": "334500000", "netIncome": "159300000", "grossProfit": "1191200000", "depreciation": "None", "totalRevenue": "1591100000", "costOfRevenue": "399900000", "interestIncome": "None", "incomeBeforeTax": "200800000", "interestExpense": "30500000", "operatingIncome": "235000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "41500000", "reportedCurrency": "USD", "netInterestIncome": "-30500000", "nonInterestIncome": "None", "operatingExpenses": "956200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "399900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103200000", "sellingGeneralAndAdministrative": "85000000", "netIncomeFromContinuingOperations": "159300000" }, "balance": { "goodwill": "1204100000", "inventory": "824800000", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "13396300000", "longTermDebt": "6937200000", "shortTermDebt": "603100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1353600000", "reportedCurrency": "USD", "retainedEarnings": "-722200000", "totalLiabilities": "10499400000", "otherCurrentAssets": "310700000", "totalCurrentAssets": "8803700000", "currentLongTermDebt": "303400000", "longTermInvestments": "None", "shortTermInvestments": "1061800000", "currentNetReceivables": "464400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4592600000", "currentAccountsPayable": "452200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8764500000", "totalShareholderEquity": "2896900000", "capitalLeaseObligations": "1523900000", "otherCurrentLiabilities": "606600000", "totalCurrentLiabilities": "1711600000", "otherNonCurrentLiabilities": "342900000", "totalNonCurrentLiabilities": "8787800000", "cashAndShortTermInvestments": "6142000000", "commonStockSharesOutstanding": "234700000", "intangibleAssetsExcludingGoodwill": "1353600000", "cashAndCashEquivalentsAtCarryingValue": "6142000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "159300000", "profitLoss": "None", "dividendPayout": "80500000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-5800000", "operatingCashflow": "256000000", "capitalExpenditures": "46200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-519200000", "cashflowFromInvestment": "-555800000", "stockBasedCompensation": "20100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1591100000, "cost_of_revenue": 399900000, "gross_profit": 1191200000, "research_and_development": null, "selling_general_admin": 85000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 231300000, "depreciation_amortisation": 103200000, "ebitda": 334500000, "interest_expense": 30500000, "interest_income": null, "other_non_operating": null, "pretax_income": 200800000, "tax_provision": 41500000, "effective_tax_rate": null, "net_income": 159300000, "net_income_continuing_ops": 159300000, "net_income_to_common": 159300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6142000000, "short_term_investments": 1061800000, "net_receivables": 464400000, "inventory": 824800000, "other_current_assets": null, "total_current_assets": 8803700000, "net_ppe": null, "goodwill": 1204100000, "intangible_assets": 1353600000, "goodwill_and_intangibles": 2557700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4592600000, "total_assets": 13396300000, "short_term_debt": 603100000, "accounts_payable": 452200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1711600000, "long_term_debt": 6937200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8787800000, "total_liabilities": 10499400000, "total_debt": 7540300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -722200000, "total_equity": 2896900000, "shares_outstanding": 234700000, "operating_cash_flow": 256000000, "stock_based_compensation": 20100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -555800000, "dividends_paid": 80500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -519200000, "free_cash_flow": 302200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "231300000", "ebitda": "334500000", "netIncome": "159300000", "grossProfit": "1191200000", "depreciation": "None", "totalRevenue": "1591100000", "costOfRevenue": "399900000", "interestIncome": "None", "incomeBeforeTax": "200800000", "interestExpense": "30500000", "operatingIncome": "235000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "41500000", "reportedCurrency": "USD", "netInterestIncome": "-30500000", "nonInterestIncome": "None", "operatingExpenses": "956200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "399900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103200000", "sellingGeneralAndAdministrative": "85000000", "netIncomeFromContinuingOperations": "159300000" }, "balance": { "goodwill": "1204100000", "inventory": "824800000", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "13396300000", "longTermDebt": "6937200000", "shortTermDebt": "603100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1353600000", "reportedCurrency": "USD", "retainedEarnings": "-722200000", "totalLiabilities": "10499400000", "otherCurrentAssets": "310700000", "totalCurrentAssets": "8803700000", "currentLongTermDebt": "303400000", "longTermInvestments": "None", "shortTermInvestments": "1061800000", "currentNetReceivables": "464400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4592600000", "currentAccountsPayable": "452200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8764500000", "totalShareholderEquity": "2896900000", "capitalLeaseObligations": "1523900000", "otherCurrentLiabilities": "606600000", "totalCurrentLiabilities": "1711600000", "otherNonCurrentLiabilities": "342900000", "totalNonCurrentLiabilities": "8787800000", "cashAndShortTermInvestments": "6142000000", "commonStockSharesOutstanding": "234700000", "intangibleAssetsExcludingGoodwill": "1353600000", "cashAndCashEquivalentsAtCarryingValue": "6142000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "159300000", "profitLoss": "None", "dividendPayout": "80500000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-5800000", "operatingCashflow": "256000000", "capitalExpenditures": "46200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-519200000", "cashflowFromInvestment": "-555800000", "stockBasedCompensation": "20100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:22.486418+00:00", "is_restated": false, "income_statement": { "revenue": 1482400000, "cost_of_revenue": 375000000, "gross_profit": 1107400000, "ebit": 201500000, "ebitda": 255800000, "pretax_income": 169500000, "tax_provision": 30100000, "net_income": 139400000, "net_income_to_common": 139400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6975100000, "total_current_assets": 8997000000, "total_assets": 13727900000, "short_term_debt": 333900000, "long_term_debt": 7673700000, "total_debt": 8007600000, "total_liabilities": 10952800000, "total_equity": 2775100000, "shares_outstanding": 234200000, "goodwill_and_intangibles": 2571700000 }, "cash_flow": { "operating_cash_flow": 97800000, "capital_expenditure": 19000000, "free_cash_flow": 116800000, "dividends_paid": 80500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342249, "ticker_id": 4013, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:22.486418+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "201500000", "ebitda": "255800000", "netIncome": "139400000", "grossProfit": "1107400000", "depreciation": "None", "totalRevenue": "1482400000", "costOfRevenue": "375000000", "interestIncome": "None", "incomeBeforeTax": "169500000", "interestExpense": "32000000", "operatingIncome": "204300000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "30100000", "reportedCurrency": "USD", "netInterestIncome": "-32000000", "nonInterestIncome": "None", "operatingExpenses": "903100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "375000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54300000", "sellingGeneralAndAdministrative": "903100000", "netIncomeFromContinuingOperations": "139400000" }, "balance": { "goodwill": "1216500000", "inventory": "824100000", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "13727900000", "longTermDebt": "7673700000", "shortTermDebt": "333900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1355200000", "reportedCurrency": "USD", "retainedEarnings": "-801000000", "totalLiabilities": "10952800000", "otherCurrentAssets": "255700000", "totalCurrentAssets": "8997000000", "currentLongTermDebt": "25000000", "longTermInvestments": "None", "shortTermInvestments": "442900000", "currentNetReceivables": "499200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4730900000", "currentAccountsPayable": "373100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9269800000", "totalShareholderEquity": "2775100000", "capitalLeaseObligations": "1571100000", "otherCurrentLiabilities": "648000000", "totalCurrentLiabilities": "1365900000", "otherNonCurrentLiabilities": "353700000", "totalNonCurrentLiabilities": "9586900000", "cashAndShortTermInvestments": "6975100000", "commonStockSharesOutstanding": "234200000", "intangibleAssetsExcludingGoodwill": "1355200000", "cashAndCashEquivalentsAtCarryingValue": "6975100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "139400000", "profitLoss": "None", "dividendPayout": "80500000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-12200000", "operatingCashflow": "97800000", "capitalExpenditures": "19000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75600000", "cashflowFromInvestment": "168900000", "stockBasedCompensation": "23600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1482400000, "cost_of_revenue": 375000000, "gross_profit": 1107400000, "research_and_development": null, "selling_general_admin": 903100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 201500000, "depreciation_amortisation": 54300000, "ebitda": 255800000, "interest_expense": 32000000, "interest_income": null, "other_non_operating": null, "pretax_income": 169500000, "tax_provision": 30100000, "effective_tax_rate": null, "net_income": 139400000, "net_income_continuing_ops": 139400000, "net_income_to_common": 139400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6975100000, "short_term_investments": 442900000, "net_receivables": 499200000, "inventory": 824100000, "other_current_assets": null, "total_current_assets": 8997000000, "net_ppe": null, "goodwill": 1216500000, "intangible_assets": 1355200000, "goodwill_and_intangibles": 2571700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4730900000, "total_assets": 13727900000, "short_term_debt": 333900000, "accounts_payable": 373100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1365900000, "long_term_debt": 7673700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9586900000, "total_liabilities": 10952800000, "total_debt": 8007600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -801000000, "total_equity": 2775100000, "shares_outstanding": 234200000, "operating_cash_flow": 97800000, "stock_based_compensation": 23600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 168900000, "dividends_paid": 80500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -75600000, "free_cash_flow": 116800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "201500000", "ebitda": "255800000", "netIncome": "139400000", "grossProfit": "1107400000", "depreciation": "None", "totalRevenue": "1482400000", "costOfRevenue": "375000000", "interestIncome": "None", "incomeBeforeTax": "169500000", "interestExpense": "32000000", "operatingIncome": "204300000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "30100000", "reportedCurrency": "USD", "netInterestIncome": "-32000000", "nonInterestIncome": "None", "operatingExpenses": "903100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "375000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54300000", "sellingGeneralAndAdministrative": "903100000", "netIncomeFromContinuingOperations": "139400000" }, "balance": { "goodwill": "1216500000", "inventory": "824100000", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "13727900000", "longTermDebt": "7673700000", "shortTermDebt": "333900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1355200000", "reportedCurrency": "USD", "retainedEarnings": "-801000000", "totalLiabilities": "10952800000", "otherCurrentAssets": "255700000", "totalCurrentAssets": "8997000000", "currentLongTermDebt": "25000000", "longTermInvestments": "None", "shortTermInvestments": "442900000", "currentNetReceivables": "499200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4730900000", "currentAccountsPayable": "373100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9269800000", "totalShareholderEquity": "2775100000", "capitalLeaseObligations": "1571100000", "otherCurrentLiabilities": "648000000", "totalCurrentLiabilities": "1365900000", "otherNonCurrentLiabilities": "353700000", "totalNonCurrentLiabilities": "9586900000", "cashAndShortTermInvestments": "6975100000", "commonStockSharesOutstanding": "234200000", "intangibleAssetsExcludingGoodwill": "1355200000", "cashAndCashEquivalentsAtCarryingValue": "6975100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "139400000", "profitLoss": "None", "dividendPayout": "80500000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-12200000", "operatingCashflow": "97800000", "capitalExpenditures": "19000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75600000", "cashflowFromInvestment": "168900000", "stockBasedCompensation": "23600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:22.486418+00:00", "is_restated": false, "income_statement": { "revenue": 2084500000, "cost_of_revenue": 591300000, "gross_profit": 1493200000, "ebit": 452300000, "ebitda": 507200000, "pretax_income": 403100000, "tax_provision": 80800000, "net_income": 322300000, "net_income_to_common": 322300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6833100000, "total_current_assets": 9042500000, "total_assets": 13815400000, "short_term_debt": 330600000, "long_term_debt": 7714400000, "total_debt": 8045000000, "total_liabilities": 11155600000, "total_equity": 2659800000, "shares_outstanding": 231700000, "goodwill_and_intangibles": 2590100000 }, "cash_flow": { "operating_cash_flow": 826500000, "capital_expenditure": 22800000, "free_cash_flow": 849300000, "dividends_paid": 80200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342250, "ticker_id": 4013, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:22.486418+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "452300000", "ebitda": "507200000", "netIncome": "322300000", "grossProfit": "1493200000", "depreciation": "None", "totalRevenue": "2084500000", "costOfRevenue": "591300000", "interestIncome": "None", "incomeBeforeTax": "403100000", "interestExpense": "49200000", "operatingIncome": "447600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "80800000", "reportedCurrency": "USD", "netInterestIncome": "-49200000", "nonInterestIncome": "None", "operatingExpenses": "1045600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "591300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54900000", "sellingGeneralAndAdministrative": "1045600000", "netIncomeFromContinuingOperations": "322300000" }, "balance": { "goodwill": "1233200000", "inventory": "824900000", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "13815400000", "longTermDebt": "7714400000", "shortTermDebt": "330600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1356900000", "reportedCurrency": "USD", "retainedEarnings": "-859900000", "totalLiabilities": "11155600000", "otherCurrentAssets": "268100000", "totalCurrentAssets": "9042500000", "currentLongTermDebt": "25000000", "longTermInvestments": "None", "shortTermInvestments": "629200000", "currentNetReceivables": "487200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4772900000", "currentAccountsPayable": "462900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9339700000", "totalShareholderEquity": "2659800000", "capitalLeaseObligations": "1600300000", "otherCurrentLiabilities": "632400000", "totalCurrentLiabilities": "1447600000", "otherNonCurrentLiabilities": "369600000", "totalNonCurrentLiabilities": "9708000000", "cashAndShortTermInvestments": "6833100000", "commonStockSharesOutstanding": "231700000", "intangibleAssetsExcludingGoodwill": "1356900000", "cashAndCashEquivalentsAtCarryingValue": "6833100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "322300000", "profitLoss": "None", "dividendPayout": "80200000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "133600000", "operatingCashflow": "826500000", "capitalExpenditures": "22800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5958600000", "cashflowFromInvestment": "-632200000", "stockBasedCompensation": "22500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2084500000, "cost_of_revenue": 591300000, "gross_profit": 1493200000, "research_and_development": null, "selling_general_admin": 1045600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 452300000, "depreciation_amortisation": 54900000, "ebitda": 507200000, "interest_expense": 49200000, "interest_income": null, "other_non_operating": null, "pretax_income": 403100000, "tax_provision": 80800000, "effective_tax_rate": null, "net_income": 322300000, "net_income_continuing_ops": 322300000, "net_income_to_common": 322300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6833100000, "short_term_investments": 629200000, "net_receivables": 487200000, "inventory": 824900000, "other_current_assets": null, "total_current_assets": 9042500000, "net_ppe": null, "goodwill": 1233200000, "intangible_assets": 1356900000, "goodwill_and_intangibles": 2590100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4772900000, "total_assets": 13815400000, "short_term_debt": 330600000, "accounts_payable": 462900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1447600000, "long_term_debt": 7714400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9708000000, "total_liabilities": 11155600000, "total_debt": 8045000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -859900000, "total_equity": 2659800000, "shares_outstanding": 231700000, "operating_cash_flow": 826500000, "stock_based_compensation": 22500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -632200000, "dividends_paid": 80200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5958600000, "free_cash_flow": 849300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "452300000", "ebitda": "507200000", "netIncome": "322300000", "grossProfit": "1493200000", "depreciation": "None", "totalRevenue": "2084500000", "costOfRevenue": "591300000", "interestIncome": "None", "incomeBeforeTax": "403100000", "interestExpense": "49200000", "operatingIncome": "447600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "80800000", "reportedCurrency": "USD", "netInterestIncome": "-49200000", "nonInterestIncome": "None", "operatingExpenses": "1045600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "591300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54900000", "sellingGeneralAndAdministrative": "1045600000", "netIncomeFromContinuingOperations": "322300000" }, "balance": { "goodwill": "1233200000", "inventory": "824900000", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "13815400000", "longTermDebt": "7714400000", "shortTermDebt": "330600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1356900000", "reportedCurrency": "USD", "retainedEarnings": "-859900000", "totalLiabilities": "11155600000", "otherCurrentAssets": "268100000", "totalCurrentAssets": "9042500000", "currentLongTermDebt": "25000000", "longTermInvestments": "None", "shortTermInvestments": "629200000", "currentNetReceivables": "487200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4772900000", "currentAccountsPayable": "462900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9339700000", "totalShareholderEquity": "2659800000", "capitalLeaseObligations": "1600300000", "otherCurrentLiabilities": "632400000", "totalCurrentLiabilities": "1447600000", "otherNonCurrentLiabilities": "369600000", "totalNonCurrentLiabilities": "9708000000", "cashAndShortTermInvestments": "6833100000", "commonStockSharesOutstanding": "231700000", "intangibleAssetsExcludingGoodwill": "1356900000", "cashAndCashEquivalentsAtCarryingValue": "6833100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "322300000", "profitLoss": "None", "dividendPayout": "80200000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "133600000", "operatingCashflow": "826500000", "capitalExpenditures": "22800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5958600000", "cashflowFromInvestment": "-632200000", "stockBasedCompensation": "22500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:22.486418+00:00", "is_restated": false, "income_statement": { "revenue": 1513200000, "cost_of_revenue": 415500000, "gross_profit": 1097700000, "ebit": 251800000, "ebitda": 309500000, "pretax_income": 238500000, "tax_provision": 43500000, "net_income": 195000000, "net_income_to_common": 195000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 622100000, "total_current_assets": 2409000000, "total_assets": 7142500000, "short_term_debt": 320600000, "long_term_debt": 1629900000, "total_debt": 1950500000, "total_liabilities": 4726800000, "total_equity": 2415700000, "shares_outstanding": 232500000, "goodwill_and_intangibles": 2577000000 }, "cash_flow": { "operating_cash_flow": 75300000, "capital_expenditure": 20900000, "free_cash_flow": 96200000, "dividends_paid": 80200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342251, "ticker_id": 4013, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:22.486418+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "251800000", "ebitda": "309500000", "netIncome": "195000000", "grossProfit": "1097700000", "depreciation": "None", "totalRevenue": "1513200000", "costOfRevenue": "415500000", "interestIncome": "13300000", "incomeBeforeTax": "238500000", "interestExpense": "13300000", "operatingIncome": "253200000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "43500000", "reportedCurrency": "USD", "netInterestIncome": "-13300000", "nonInterestIncome": "None", "operatingExpenses": "844500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "415500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57700000", "sellingGeneralAndAdministrative": "844500000", "netIncomeFromContinuingOperations": "195000000" }, "balance": { "goodwill": "1218500000", "inventory": "942500000", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "7142500000", "longTermDebt": "1629900000", "shortTermDebt": "320600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1358500000", "reportedCurrency": "USD", "retainedEarnings": "-1102000000", "totalLiabilities": "4726800000", "otherCurrentAssets": "316400000", "totalCurrentAssets": "2409000000", "currentLongTermDebt": "25000000", "longTermInvestments": "None", "shortTermInvestments": "16700000", "currentNetReceivables": "511300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4733500000", "currentAccountsPayable": "386500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1891700000", "shortLongTermDebtTotal": "3247200000", "totalShareholderEquity": "2415700000", "capitalLeaseObligations": "1592300000", "otherCurrentLiabilities": "454500000", "totalCurrentLiabilities": "1194200000", "otherNonCurrentLiabilities": "606000000", "totalNonCurrentLiabilities": "3532600000", "cashAndShortTermInvestments": "622100000", "commonStockSharesOutstanding": "232500000", "intangibleAssetsExcludingGoodwill": "1358500000", "cashAndCashEquivalentsAtCarryingValue": "622100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "195000000", "profitLoss": "None", "dividendPayout": "80200000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-29800000", "operatingCashflow": "75300000", "capitalExpenditures": "20900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149400000", "cashflowFromInvestment": "-22800000", "stockBasedCompensation": "19700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1513200000, "cost_of_revenue": 415500000, "gross_profit": 1097700000, "research_and_development": null, "selling_general_admin": 844500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 251800000, "depreciation_amortisation": 57700000, "ebitda": 309500000, "interest_expense": 13300000, "interest_income": null, "other_non_operating": null, "pretax_income": 238500000, "tax_provision": 43500000, "effective_tax_rate": null, "net_income": 195000000, "net_income_continuing_ops": 195000000, "net_income_to_common": 195000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 622100000, "short_term_investments": 16700000, "net_receivables": 511300000, "inventory": 942500000, "other_current_assets": null, "total_current_assets": 2409000000, "net_ppe": null, "goodwill": 1218500000, "intangible_assets": 1358500000, "goodwill_and_intangibles": 2577000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4733500000, "total_assets": 7142500000, "short_term_debt": 320600000, "accounts_payable": 386500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1194200000, "long_term_debt": 1629900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3532600000, "total_liabilities": 4726800000, "total_debt": 1950500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1102000000, "total_equity": 2415700000, "shares_outstanding": 232500000, "operating_cash_flow": 75300000, "stock_based_compensation": 19700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22800000, "dividends_paid": 80200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -149400000, "free_cash_flow": 96200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "251800000", "ebitda": "309500000", "netIncome": "195000000", "grossProfit": "1097700000", "depreciation": "None", "totalRevenue": "1513200000", "costOfRevenue": "415500000", "interestIncome": "13300000", "incomeBeforeTax": "238500000", "interestExpense": "13300000", "operatingIncome": "253200000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "43500000", "reportedCurrency": "USD", "netInterestIncome": "-13300000", "nonInterestIncome": "None", "operatingExpenses": "844500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "415500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57700000", "sellingGeneralAndAdministrative": "844500000", "netIncomeFromContinuingOperations": "195000000" }, "balance": { "goodwill": "1218500000", "inventory": "942500000", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "7142500000", "longTermDebt": "1629900000", "shortTermDebt": "320600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1358500000", "reportedCurrency": "USD", "retainedEarnings": "-1102000000", "totalLiabilities": "4726800000", "otherCurrentAssets": "316400000", "totalCurrentAssets": "2409000000", "currentLongTermDebt": "25000000", "longTermInvestments": "None", "shortTermInvestments": "16700000", "currentNetReceivables": "511300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4733500000", "currentAccountsPayable": "386500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1891700000", "shortLongTermDebtTotal": "3247200000", "totalShareholderEquity": "2415700000", "capitalLeaseObligations": "1592300000", "otherCurrentLiabilities": "454500000", "totalCurrentLiabilities": "1194200000", "otherNonCurrentLiabilities": "606000000", "totalNonCurrentLiabilities": "3532600000", "cashAndShortTermInvestments": "622100000", "commonStockSharesOutstanding": "232500000", "intangibleAssetsExcludingGoodwill": "1358500000", "cashAndCashEquivalentsAtCarryingValue": "622100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "195000000", "profitLoss": "None", "dividendPayout": "80200000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-29800000", "operatingCashflow": "75300000", "capitalExpenditures": "20900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149400000", "cashflowFromInvestment": "-22800000", "stockBasedCompensation": "19700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:22.486418+00:00", "is_restated": false, "income_statement": { "revenue": 1619500000, "cost_of_revenue": 446800000, "gross_profit": 1172700000, "ebit": 273000000, "ebitda": 324700000, "pretax_income": 266800000, "tax_provision": 42700000, "net_income": 224100000, "net_income_to_common": 224100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 726100000, "total_current_assets": 2363500000, "total_assets": 7116800000, "short_term_debt": 322500000, "long_term_debt": 1635800000, "total_debt": 1958300000, "total_liabilities": 4839000000, "total_equity": 2277800000, "shares_outstanding": 235400000, "goodwill_and_intangibles": 2587600000 }, "cash_flow": { "operating_cash_flow": 400400000, "capital_expenditure": 34600000, "free_cash_flow": 435000000, "dividends_paid": 69100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342252, "ticker_id": 4013, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:22.486418+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "273000000", "ebitda": "324700000", "netIncome": "224100000", "grossProfit": "1172700000", "depreciation": "None", "totalRevenue": "1619500000", "costOfRevenue": "446800000", "interestIncome": "6200000", "incomeBeforeTax": "266800000", "interestExpense": "6200000", "operatingIncome": "273600000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "42700000", "reportedCurrency": "USD", "netInterestIncome": "-6200000", "nonInterestIncome": "None", "operatingExpenses": "899100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-600000", "costofGoodsAndServicesSold": "446800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51700000", "sellingGeneralAndAdministrative": "111400000", "netIncomeFromContinuingOperations": "224100000" }, "balance": { "goodwill": "1227500000", "inventory": "919500000", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "7116800000", "longTermDebt": "1635800000", "shortTermDebt": "322500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1360100000", "reportedCurrency": "USD", "retainedEarnings": "-1216800000", "totalLiabilities": "4839000000", "otherCurrentAssets": "259900000", "totalCurrentAssets": "2363500000", "currentLongTermDebt": "25000000", "longTermInvestments": "None", "shortTermInvestments": "15400000", "currentNetReceivables": "442600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4753300000", "currentAccountsPayable": "416900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1943200000", "shortLongTermDebtTotal": "3292000000", "totalShareholderEquity": "2277800000", "capitalLeaseObligations": "1631200000", "otherCurrentLiabilities": "505300000", "totalCurrentLiabilities": "1286500000", "otherNonCurrentLiabilities": "583000000", "totalNonCurrentLiabilities": "3552500000", "cashAndShortTermInvestments": "726100000", "commonStockSharesOutstanding": "235400000", "intangibleAssetsExcludingGoodwill": "1360100000", "cashAndCashEquivalentsAtCarryingValue": "726100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "224100000", "profitLoss": "None", "dividendPayout": "69100000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-3900000", "operatingCashflow": "400400000", "capitalExpenditures": "34600000", "changeInReceivables": "51700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-267200000", "cashflowFromInvestment": "-34900000", "stockBasedCompensation": "23100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "98300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-201500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1619500000, "cost_of_revenue": 446800000, "gross_profit": 1172700000, "research_and_development": null, "selling_general_admin": 111400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 273000000, "depreciation_amortisation": 51700000, "ebitda": 324700000, "interest_expense": 6200000, "interest_income": null, "other_non_operating": null, "pretax_income": 266800000, "tax_provision": 42700000, "effective_tax_rate": null, "net_income": 224100000, "net_income_continuing_ops": 224100000, "net_income_to_common": 224100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 726100000, "short_term_investments": 15400000, "net_receivables": 442600000, "inventory": 919500000, "other_current_assets": null, "total_current_assets": 2363500000, "net_ppe": null, "goodwill": 1227500000, "intangible_assets": 1360100000, "goodwill_and_intangibles": 2587600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4753300000, "total_assets": 7116800000, "short_term_debt": 322500000, "accounts_payable": 416900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1286500000, "long_term_debt": 1635800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3552500000, "total_liabilities": 4839000000, "total_debt": 1958300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1216800000, "total_equity": 2277800000, "shares_outstanding": 235400000, "operating_cash_flow": 400400000, "stock_based_compensation": 23100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34900000, "dividends_paid": 69100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -267200000, "free_cash_flow": 435000000, "net_change_in_cash": 98300000 }, "raw_data": { "income": { "ebit": "273000000", "ebitda": "324700000", "netIncome": "224100000", "grossProfit": "1172700000", "depreciation": "None", "totalRevenue": "1619500000", "costOfRevenue": "446800000", "interestIncome": "6200000", "incomeBeforeTax": "266800000", "interestExpense": "6200000", "operatingIncome": "273600000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "42700000", "reportedCurrency": "USD", "netInterestIncome": "-6200000", "nonInterestIncome": "None", "operatingExpenses": "899100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-600000", "costofGoodsAndServicesSold": "446800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51700000", "sellingGeneralAndAdministrative": "111400000", "netIncomeFromContinuingOperations": "224100000" }, "balance": { "goodwill": "1227500000", "inventory": "919500000", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "7116800000", "longTermDebt": "1635800000", "shortTermDebt": "322500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1360100000", "reportedCurrency": "USD", "retainedEarnings": "-1216800000", "totalLiabilities": "4839000000", "otherCurrentAssets": "259900000", "totalCurrentAssets": "2363500000", "currentLongTermDebt": "25000000", "longTermInvestments": "None", "shortTermInvestments": "15400000", "currentNetReceivables": "442600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4753300000", "currentAccountsPayable": "416900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1943200000", "shortLongTermDebtTotal": "3292000000", "totalShareholderEquity": "2277800000", "capitalLeaseObligations": "1631200000", "otherCurrentLiabilities": "505300000", "totalCurrentLiabilities": "1286500000", "otherNonCurrentLiabilities": "583000000", "totalNonCurrentLiabilities": "3552500000", "cashAndShortTermInvestments": "726100000", "commonStockSharesOutstanding": "235400000", "intangibleAssetsExcludingGoodwill": "1360100000", "cashAndCashEquivalentsAtCarryingValue": "726100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "224100000", "profitLoss": "None", "dividendPayout": "69100000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-3900000", "operatingCashflow": "400400000", "capitalExpenditures": "34600000", "changeInReceivables": "51700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-267200000", "cashflowFromInvestment": "-34900000", "stockBasedCompensation": "23100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "98300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-201500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51700000", "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" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-06-30" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }