{ "ticker": { "uuid": "8a34a910-2622-4f1e-8cf3-6c2e6d731391", "symbol": "LII", "name": "Lennox International Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Building Products & Equipment", "page_url": "https://sharemaestro.com/factors/ticker/8a34a910-2622-4f1e-8cf3-6c2e6d731391/", "api_url": "https://sharemaestro.com/factors/api/tickers/8a34a910-2622-4f1e-8cf3-6c2e6d731391/" }, "ticker_metadata": { "id": 2490, "uuid": "8a34a910-2622-4f1e-8cf3-6c2e6d731391", "symbol": "LII", "name": "Lennox International Inc", "asset_type": "equity", "market_cap": 17509951000, "stock_exchange_id": 3, "industry": "Building Products & Equipment", "sector": "Industrials", "description": "Lennox International Inc. designs, manufactures and markets a range of products for the heating, ventilation, air conditioning and refrigeration markets in the United States, Canada and internationally. The company is headquartered in Richardson, Texas.", "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": "8a34a910-2622-4f1e-8cf3-6c2e6d731391", "symbol": "LII", "name": "Lennox International Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Building Products & Equipment", "page_url": "https://sharemaestro.com/factors/ticker/8a34a910-2622-4f1e-8cf3-6c2e6d731391/", "api_url": "https://sharemaestro.com/factors/api/tickers/8a34a910-2622-4f1e-8cf3-6c2e6d731391/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.08, "value": 0.08, "quality": 0.69, "momentum": 0.2, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 508.43, "market_cap": 17795050000, "pe_ratio": 22.7239, "earnings_yield": 0.044, "ebitda_to_ev": 0.0586, "shareholder_yield": 0.0116, "roe": 0.6451, "piotroski_f_score": 4, "momentum_12_1": -0.0466, "volatility_252d": 0.3352 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:39.251578+00:00", "batch_id": "" }, "size": { "price_close": 508.43, "market_cap": 17795050000, "market_cap_usd": 17795050000, "enterprise_value": 19303850000, "shares_outstanding": 35000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 22.7239, "pb_ratio": 14.6594, "ptbv_ratio": 40.3974, "ps_ratio": 3.3845, "pcf_ratio": 21.9828, "pfcf_ratio": 18.5694, "ev_ebitda": 17.0574, "ev_ebit": 18.8422, "ev_sales": 3.6715, "ev_fcf": 20.1438, "earnings_yield": 0.044, "fcf_yield": 0.0496, "price_to_sales": 3.3845, "price_to_book": 14.6594, "price_to_cashflow": 21.9828, "ebitda_to_ev": 0.0586, "sales_yield": 0.2724 }, "yield": { "dividend_yield": 0.0116, "buyback_yield": 0, "shareholder_yield": 0.0116, "debt_paydown_yield": null, "total_yield": 0.0116 }, "quality": { "gross_margin": 0.3306, "operating_margin": 0.1949, "net_margin": 0.1489, "ebitda_margin": 0.2152, "fcf_margin": 0.1823, "roe": 0.6451, "roa": 0.1824, "roic": 0.304, "roc_greenblatt": null, "asset_turnover": 1.2248, "cash_conversion": 1.2237, "accruals_ratio": -0.0061, "sbc_to_revenue": 0.0055, "piotroski_f_score": 4, "altman_z_score": 7.3057, "earnings_stability_5y": 0.3204, "revenue_stability_5y": 0.1494, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4049, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.5363, "net_debt_to_ebitda": 1.3332, "debt_to_assets": 0.3627, "interest_coverage": 20.5311, "current_ratio": 1.5722, "quick_ratio": 0.6363, "net_debt": 1508800000, "local_beta": 0.0005, "volatility_252d": 0.3352, "volatility_60d": 0.7271, "max_drawdown_12m": -0.334, "risk_adjusted_momentum": -0.1391 }, "growth": { "revenue_growth_1y": -0.0203, "revenue_growth_3y_cagr": 0.0326, "revenue_growth_5y_cagr": 0.0741, "eps_growth_1y": -0.0247, "eps_growth_3y_cagr": 0.1651, "eps_growth_5y_cagr": 0.1715, "fcf_growth_1y": -0.1227, "book_value_growth_1y": 0.3953, "revenue_growth": -0.0203, "earnings_growth": -0.0247 }, "momentum": { "price_return_1m": -0.0246, "price_return_3m": -0.0147, "price_return_6m": -0.0008, "price_return_9m": -0.1134, "price_return_12m": -0.0701, "price_return_12m_ex1m": -0.0466, "momentum_6m": -0.0008, "momentum_12m": -0.0701, "momentum_12_1": -0.0466, "distance_from_52w_high": -0.2245, "distance_from_52w_low": 0.1644, "relative_strength": -0.1701 }, "raw_ttm": { "revenue_ttm": 5257800000, "gross_profit_ttm": 1738100000, "ebit_ttm": 1024500000, "ebitda_ttm": 1131700000, "net_income_ttm": 783100000, "eps_diluted_ttm": 22.3743, "operating_cash_flow_ttm": 809500000, "capital_expenditure_ttm": 148800000, "fcf_ttm": 958300000, "dividends_paid_ttm": 207200000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 49900000, "cash_and_equivalents": 48200000, "total_current_assets": 2032100000, "total_current_liabilities": 1292500000, "net_ppe": null, "total_assets": 4292700000, "total_debt": 1557000000, "total_equity": 1213900000, "net_working_capital": 1154400000, "book_value_per_share": 34.6829, "retained_earnings": 4963000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 440500000, "tangible_book_per_share": 12.5857 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 59, "rank_pb": 93, "rank_ptbv": 95, "rank_ps": 68, "rank_pcf": 79, "rank_ev_ebitda": 70, "rank_ev_ebit": 66, "rank_earnings_yield": 59, "rank_fcf_yield": 68, "rank_dividend_yield": 43, "rank_shareholder_yield": 44, "rank_total_yield": 44, "rank_roe": 4, "rank_roc": 50, "rank_roic": 9, "rank_gross_margin": 66, "rank_fcf_margin": 51, "rank_piotroski": 80, "rank_accruals": 75, "rank_sue": 50, "rank_eps_growth_1y": 67, "rank_eps_growth_5y": 34, "rank_revenue_growth_1y": 80, "rank_momentum_12m": 71, "rank_momentum_12m_ex1m": 69, "rank_relative_strength": 68 }, "composites": { "value_composite": 92, "quality_composite": 31, "momentum_composite": 80, "growth_composite": 80, "yield_composite": 30, "svqf_composite": 80, "vc1_composite": 91, "vc2_composite": 88, "vc3_composite": 88, "trending_value_composite": null, "overall_composite": 92, "quality_value_composite": 0.2349, "os_score": 0.08, "value_percentile": 0.08, "quality_percentile": 0.69, "momentum_percentile": 0.2, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 21, "small_cap_core_rank": 89, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 4446, "ticker_id": 2490, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:39.251578+00:00", "batch_id": "", "os_score_delta": null, "price_close": 508.43, "market_cap": 17795050000, "market_cap_usd": 17795050000, "enterprise_value": 19303850000, "shares_outstanding": 35000000, "fx_rate_to_usd": null, "pe_ratio": 22.72385391, "pb_ratio": 14.65940358, "ptbv_ratio": 40.39738933, "ps_ratio": 3.38450493, "pcf_ratio": 21.98276714, "pfcf_ratio": 18.56939372, "ev_ebitda": 17.05739153, "ev_ebit": 18.84221571, "ev_sales": 3.67146906, "ev_fcf": 20.14384848, "earnings_yield": 0.04400662, "fcf_yield": 0.04964295, "dividend_yield": 0.01164369, "buyback_yield": 0, "shareholder_yield": 0.01164369, "debt_paydown_yield": null, "total_yield": 0.01164369, "gross_margin": 0.33057553, "operating_margin": 0.19485336, "net_margin": 0.14894062, "ebitda_margin": 0.21524212, "fcf_margin": 0.18226254, "roe": 0.6451108, "roa": 0.18242598, "roic": 0.30396696, "roc_greenblatt": null, "asset_turnover": 1.22482354, "cash_conversion": 1.22372622, "accruals_ratio": -0.00614998, "sbc_to_revenue": 0.00553463, "debt_to_equity": 2.536288, "net_debt_to_ebitda": 1.33321552, "debt_to_assets": 0.36270878, "interest_coverage": 20.53106212, "current_ratio": 1.57222437, "quick_ratio": 0.63628627, "net_debt": 1508800000, "revenue_growth_1y": -0.02031005, "revenue_growth_3y_cagr": 0.03261547, "revenue_growth_5y_cagr": 0.07409514, "eps_growth_1y": -0.02466061, "eps_growth_3y_cagr": 0.1650997, "eps_growth_5y_cagr": 0.1715031, "fcf_growth_1y": -0.12267692, "book_value_growth_1y": 0.39531372, "piotroski_f_score": 4, "altman_z_score": 7.30568343, "earnings_stability_5y": 0.320396, "revenue_stability_5y": 0.149354, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02459472, "price_return_3m": -0.01471752, "price_return_6m": -0.0008032, "price_return_9m": -0.11344265, "price_return_12m": -0.07008841, "price_return_12m_ex1m": -0.0466408, "distance_from_52w_high": -0.22448695, "distance_from_52w_low": 0.16439595, "relative_strength": -0.17005199, "local_beta": 0.0005, "volatility_252d": 0.335205, "volatility_60d": 0.727147, "max_drawdown_12m": -0.33397823, "revenue_ttm": 5257800000, "gross_profit_ttm": 1738100000, "ebit_ttm": 1024500000, "ebitda_ttm": 1131700000, "net_income_ttm": 783100000, "eps_diluted_ttm": 22.37428571, "operating_cash_flow_ttm": 809500000, "capital_expenditure_ttm": 148800000, "fcf_ttm": 958300000, "dividends_paid_ttm": 207200000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 49900000, "cash_and_equivalents": 48200000, "total_current_assets": 2032100000, "total_current_liabilities": 1292500000, "net_ppe": null, "total_assets": 4292700000, "total_debt": 1557000000, "total_equity": 1213900000, "net_working_capital": 1154400000, "book_value_per_share": 34.68285714, "retained_earnings": 4963000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 440500000, "tangible_book_per_share": 12.58571429, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 59, "rank_pb": 93, "rank_ptbv": 95, "rank_ps": 68, "rank_pcf": 79, "rank_ev_ebitda": 70, "rank_ev_ebit": 66, "rank_earnings_yield": 59, "rank_fcf_yield": 68, "rank_dividend_yield": 43, "rank_shareholder_yield": 44, "rank_total_yield": 44, "rank_roe": 4, "rank_roc": 50, "rank_roic": 9, "rank_gross_margin": 66, "rank_fcf_margin": 51, "rank_piotroski": 80, "rank_accruals": 75, "rank_sue": 50, "rank_eps_growth_1y": 67, "rank_eps_growth_5y": 34, "rank_revenue_growth_1y": 80, "rank_momentum_12m": 71, "rank_momentum_12m_ex1m": 69, "rank_relative_strength": 68, "value_composite": 92, "quality_composite": 31, "momentum_composite": 80, "growth_composite": 80, "yield_composite": 30, "svqf_composite": 80, "vc1_composite": 91, "vc2_composite": 88, "vc3_composite": 88, "trending_value_composite": null, "overall_composite": 92, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 21, "small_cap_core_rank": 89, "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": 508.43, "os": 0.08, "value": 0.08, "quality": 0.69, "momentum": 0.2, "confidence": 1, "coverage": 1, "pe_ratio": 22.7239, "earnings_yield": 0.044, "shareholder_yield": 0.0116, "roe": 0.6451, "momentum_12_1": -0.0466, "complete_fields": { "id": 4446, "ticker_id": 2490, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:39.251578+00:00", "batch_id": "", "os_score_delta": null, "price_close": 508.43, "market_cap": 17795050000, "market_cap_usd": 17795050000, "enterprise_value": 19303850000, "shares_outstanding": 35000000, "fx_rate_to_usd": null, "pe_ratio": 22.72385391, "pb_ratio": 14.65940358, "ptbv_ratio": 40.39738933, "ps_ratio": 3.38450493, "pcf_ratio": 21.98276714, "pfcf_ratio": 18.56939372, "ev_ebitda": 17.05739153, "ev_ebit": 18.84221571, "ev_sales": 3.67146906, "ev_fcf": 20.14384848, "earnings_yield": 0.04400662, "fcf_yield": 0.04964295, "dividend_yield": 0.01164369, "buyback_yield": 0, "shareholder_yield": 0.01164369, "debt_paydown_yield": null, "total_yield": 0.01164369, "gross_margin": 0.33057553, "operating_margin": 0.19485336, "net_margin": 0.14894062, "ebitda_margin": 0.21524212, "fcf_margin": 0.18226254, "roe": 0.6451108, "roa": 0.18242598, "roic": 0.30396696, "roc_greenblatt": null, "asset_turnover": 1.22482354, "cash_conversion": 1.22372622, "accruals_ratio": -0.00614998, "sbc_to_revenue": 0.00553463, "debt_to_equity": 2.536288, "net_debt_to_ebitda": 1.33321552, "debt_to_assets": 0.36270878, "interest_coverage": 20.53106212, "current_ratio": 1.57222437, "quick_ratio": 0.63628627, "net_debt": 1508800000, "revenue_growth_1y": -0.02031005, "revenue_growth_3y_cagr": 0.03261547, "revenue_growth_5y_cagr": 0.07409514, "eps_growth_1y": -0.02466061, "eps_growth_3y_cagr": 0.1650997, "eps_growth_5y_cagr": 0.1715031, "fcf_growth_1y": -0.12267692, "book_value_growth_1y": 0.39531372, "piotroski_f_score": 4, "altman_z_score": 7.30568343, "earnings_stability_5y": 0.320396, "revenue_stability_5y": 0.149354, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02459472, "price_return_3m": -0.01471752, "price_return_6m": -0.0008032, "price_return_9m": -0.11344265, "price_return_12m": -0.07008841, "price_return_12m_ex1m": -0.0466408, "distance_from_52w_high": -0.22448695, "distance_from_52w_low": 0.16439595, "relative_strength": -0.17005199, "local_beta": 0.0005, "volatility_252d": 0.335205, "volatility_60d": 0.727147, "max_drawdown_12m": -0.33397823, "revenue_ttm": 5257800000, "gross_profit_ttm": 1738100000, "ebit_ttm": 1024500000, "ebitda_ttm": 1131700000, "net_income_ttm": 783100000, "eps_diluted_ttm": 22.37428571, "operating_cash_flow_ttm": 809500000, "capital_expenditure_ttm": 148800000, "fcf_ttm": 958300000, "dividends_paid_ttm": 207200000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 49900000, "cash_and_equivalents": 48200000, "total_current_assets": 2032100000, "total_current_liabilities": 1292500000, "net_ppe": null, "total_assets": 4292700000, "total_debt": 1557000000, "total_equity": 1213900000, "net_working_capital": 1154400000, "book_value_per_share": 34.68285714, "retained_earnings": 4963000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 440500000, "tangible_book_per_share": 12.58571429, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 59, "rank_pb": 93, "rank_ptbv": 95, "rank_ps": 68, "rank_pcf": 79, "rank_ev_ebitda": 70, "rank_ev_ebit": 66, "rank_earnings_yield": 59, "rank_fcf_yield": 68, "rank_dividend_yield": 43, "rank_shareholder_yield": 44, "rank_total_yield": 44, "rank_roe": 4, "rank_roc": 50, "rank_roic": 9, "rank_gross_margin": 66, "rank_fcf_margin": 51, "rank_piotroski": 80, "rank_accruals": 75, "rank_sue": 50, "rank_eps_growth_1y": 67, "rank_eps_growth_5y": 34, "rank_revenue_growth_1y": 80, "rank_momentum_12m": 71, "rank_momentum_12m_ex1m": 69, "rank_relative_strength": 68, "value_composite": 92, "quality_composite": 31, "momentum_composite": 80, "growth_composite": 80, "yield_composite": 30, "svqf_composite": 80, "vc1_composite": 91, "vc2_composite": 88, "vc3_composite": 88, "trending_value_composite": null, "overall_composite": 92, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 21, "small_cap_core_rank": 89, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:27.651712+00:00", "is_restated": false, "income_statement": { "revenue": 5195300000, "cost_of_revenue": 3480000000, "gross_profit": 1715300000, "ebit": 1011800000, "ebitda": 1116600000, "pretax_income": 970900000, "tax_provision": 184700000, "net_income": 786200000, "net_income_to_common": 786200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34200000, "total_current_assets": 1903800000, "total_assets": 4081800000, "short_term_debt": 333200000, "long_term_debt": 1144100000, "total_debt": 1477300000, "total_liabilities": 2918700000, "total_equity": 1163100000, "shares_outstanding": 35100000, "goodwill_and_intangibles": 770200000 }, "cash_flow": { "operating_cash_flow": 757600000, "capital_expenditure": 118800000, "free_cash_flow": 876400000, "dividends_paid": 173000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289639, "ticker_id": 2490, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:27.651712+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1011800000", "ebitda": "1116600000", "netIncome": "786200000", "grossProfit": "1715300000", "depreciation": "None", "totalRevenue": "5195300000", "costOfRevenue": "3480000000", "interestIncome": "40900000", "incomeBeforeTax": "970900000", "interestExpense": "40900000", "operatingIncome": "1015600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "184700000", "reportedCurrency": "USD", "netInterestIncome": "-40900000", "nonInterestIncome": "None", "operatingExpenses": "699700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3480000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104800000", "sellingGeneralAndAdministrative": "681400000", "netIncomeFromContinuingOperations": "805800000" }, "balance": { "goodwill": "497200000", "inventory": "1152600000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "4081800000", "longTermDebt": "1144100000", "shortTermDebt": "333200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "273000000", "reportedCurrency": "USD", "retainedEarnings": "4891100000", "totalLiabilities": "2918700000", "otherCurrentAssets": "137700000", "totalCurrentAssets": "1903800000", "currentLongTermDebt": "226000000", "longTermInvestments": "None", "shortTermInvestments": "500000", "currentNetReceivables": "578800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2178000000", "currentAccountsPayable": "438000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1243500000", "shortLongTermDebtTotal": "2064100000", "totalShareholderEquity": "1163100000", "capitalLeaseObligations": "451200000", "otherCurrentLiabilities": "420600000", "totalCurrentLiabilities": "1191800000", "otherNonCurrentLiabilities": "270700000", "totalNonCurrentLiabilities": "1726899999", "cashAndShortTermInvestments": "34200000", "commonStockSharesOutstanding": "35100000", "intangibleAssetsExcludingGoodwill": "273000000", "cashAndCashEquivalentsAtCarryingValue": "34200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "805800000", "profitLoss": "None", "dividendPayout": "173000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-228200000", "operatingCashflow": "757600000", "capitalExpenditures": "118800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-465700000", "cashflowFromInvestment": "-655600000", "stockBasedCompensation": "29100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "173000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-501500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5195300000, "cost_of_revenue": 3480000000, "gross_profit": 1715300000, "research_and_development": null, "selling_general_admin": 681400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1011800000, "depreciation_amortisation": 104800000, "ebitda": 1116600000, "interest_expense": 40900000, "interest_income": null, "other_non_operating": null, "pretax_income": 970900000, "tax_provision": 184700000, "effective_tax_rate": null, "net_income": 786200000, "net_income_continuing_ops": 805800000, "net_income_to_common": 786200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34200000, "short_term_investments": 500000, "net_receivables": 578800000, "inventory": 1152600000, "other_current_assets": null, "total_current_assets": 1903800000, "net_ppe": null, "goodwill": 497200000, "intangible_assets": 273000000, "goodwill_and_intangibles": 770200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2178000000, "total_assets": 4081800000, "short_term_debt": 333200000, "accounts_payable": 438000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1191800000, "long_term_debt": 1144100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1726899999, "total_liabilities": 2918700000, "total_debt": 1477300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4891100000, "total_equity": 1163100000, "shares_outstanding": 35100000, "operating_cash_flow": 757600000, "stock_based_compensation": 29100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 118800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -655600000, "dividends_paid": 173000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -465700000, "free_cash_flow": 876400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1011800000", "ebitda": "1116600000", "netIncome": "786200000", "grossProfit": "1715300000", "depreciation": "None", "totalRevenue": "5195300000", "costOfRevenue": "3480000000", "interestIncome": "40900000", "incomeBeforeTax": "970900000", "interestExpense": "40900000", "operatingIncome": "1015600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "184700000", "reportedCurrency": "USD", "netInterestIncome": "-40900000", "nonInterestIncome": "None", "operatingExpenses": "699700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3480000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104800000", "sellingGeneralAndAdministrative": "681400000", "netIncomeFromContinuingOperations": "805800000" }, "balance": { "goodwill": "497200000", "inventory": "1152600000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "4081800000", "longTermDebt": "1144100000", "shortTermDebt": "333200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "273000000", "reportedCurrency": "USD", "retainedEarnings": "4891100000", "totalLiabilities": "2918700000", "otherCurrentAssets": "137700000", "totalCurrentAssets": "1903800000", "currentLongTermDebt": "226000000", "longTermInvestments": "None", "shortTermInvestments": "500000", "currentNetReceivables": "578800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2178000000", "currentAccountsPayable": "438000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1243500000", "shortLongTermDebtTotal": "2064100000", "totalShareholderEquity": "1163100000", "capitalLeaseObligations": "451200000", "otherCurrentLiabilities": "420600000", "totalCurrentLiabilities": "1191800000", "otherNonCurrentLiabilities": "270700000", "totalNonCurrentLiabilities": "1726899999", "cashAndShortTermInvestments": "34200000", "commonStockSharesOutstanding": "35100000", "intangibleAssetsExcludingGoodwill": "273000000", "cashAndCashEquivalentsAtCarryingValue": "34200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "805800000", "profitLoss": "None", "dividendPayout": "173000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-228200000", "operatingCashflow": "757600000", "capitalExpenditures": "118800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-465700000", "cashflowFromInvestment": "-655600000", "stockBasedCompensation": "29100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "173000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-501500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:27.651712+00:00", "is_restated": false, "income_statement": { "revenue": 5341300000, "cost_of_revenue": 3569400000, "gross_profit": 1771900000, "ebit": 1037900000, "ebitda": 1133000000, "pretax_income": 993800000, "tax_provision": 186900000, "net_income": 806900000, "net_income_to_common": 806900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 415100000, "total_current_assets": 1884200000, "total_assets": 3471800000, "short_term_debt": 387900000, "long_term_debt": 793600000, "total_debt": 1181500000, "total_liabilities": 2621600000, "total_equity": 850200000, "shares_outstanding": 35800000, "goodwill_and_intangibles": 265100000 }, "cash_flow": { "operating_cash_flow": 945700000, "capital_expenditure": 163600000, "free_cash_flow": 1109300000, "dividends_paid": 160300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289644, "ticker_id": 2490, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:27.651712+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1037900000", "ebitda": "1133000000", "netIncome": "806900000", "grossProfit": "1771900000", "depreciation": "None", "totalRevenue": "5341300000", "costOfRevenue": "3569400000", "interestIncome": "5400000", "incomeBeforeTax": "993800000", "interestExpense": "44100000", "operatingIncome": "1034800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "186900000", "reportedCurrency": "USD", "netInterestIncome": "-38700000", "nonInterestIncome": "None", "operatingExpenses": "737100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3569400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95100000", "sellingGeneralAndAdministrative": "658400000", "netIncomeFromContinuingOperations": "806900000" }, "balance": { "goodwill": "220000000", "inventory": "704800000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "3471800000", "longTermDebt": "793600000", "shortTermDebt": "387900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "45100000", "reportedCurrency": "USD", "retainedEarnings": "4150800000", "totalLiabilities": "2621600000", "otherCurrentAssets": "96000000", "totalCurrentAssets": "1884200000", "currentLongTermDebt": "299600000", "longTermInvestments": "None", "shortTermInvestments": "7200000", "currentNetReceivables": "661100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1587600000", "currentAccountsPayable": "490000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1127300000", "shortLongTermDebtTotal": "1488600000", "totalShareholderEquity": "850200000", "capitalLeaseObligations": "395400000", "otherCurrentLiabilities": "412400000", "totalCurrentLiabilities": "1313300000", "otherNonCurrentLiabilities": "188700000", "totalNonCurrentLiabilities": "1308300000", "cashAndShortTermInvestments": "415100000", "commonStockSharesOutstanding": "35800000", "intangibleAssetsExcludingGoodwill": "45100000", "cashAndCashEquivalentsAtCarryingValue": "415100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "806900000", "profitLoss": "None", "dividendPayout": "160300000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-10100000", "operatingCashflow": "945700000", "capitalExpenditures": "163600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-418600000", "cashflowFromInvestment": "-174400000", "stockBasedCompensation": "28500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "160300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5341300000, "cost_of_revenue": 3569400000, "gross_profit": 1771900000, "research_and_development": null, "selling_general_admin": 658400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1037900000, "depreciation_amortisation": 95100000, "ebitda": 1133000000, "interest_expense": 44100000, "interest_income": null, "other_non_operating": null, "pretax_income": 993800000, "tax_provision": 186900000, "effective_tax_rate": null, "net_income": 806900000, "net_income_continuing_ops": 806900000, "net_income_to_common": 806900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 415100000, "short_term_investments": 7200000, "net_receivables": 661100000, "inventory": 704800000, "other_current_assets": null, "total_current_assets": 1884200000, "net_ppe": null, "goodwill": 220000000, "intangible_assets": 45100000, "goodwill_and_intangibles": 265100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1587600000, "total_assets": 3471800000, "short_term_debt": 387900000, "accounts_payable": 490000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1313300000, "long_term_debt": 793600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1308300000, "total_liabilities": 2621600000, "total_debt": 1181500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4150800000, "total_equity": 850200000, "shares_outstanding": 35800000, "operating_cash_flow": 945700000, "stock_based_compensation": 28500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 163600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -174400000, "dividends_paid": 160300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -418600000, "free_cash_flow": 1109300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1037900000", "ebitda": "1133000000", "netIncome": "806900000", "grossProfit": "1771900000", "depreciation": "None", "totalRevenue": "5341300000", "costOfRevenue": "3569400000", "interestIncome": "5400000", "incomeBeforeTax": "993800000", "interestExpense": "44100000", "operatingIncome": "1034800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "186900000", "reportedCurrency": "USD", "netInterestIncome": "-38700000", "nonInterestIncome": "None", "operatingExpenses": "737100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3569400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95100000", "sellingGeneralAndAdministrative": "658400000", "netIncomeFromContinuingOperations": "806900000" }, "balance": { "goodwill": "220000000", "inventory": "704800000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "3471800000", "longTermDebt": "793600000", "shortTermDebt": "387900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "45100000", "reportedCurrency": "USD", "retainedEarnings": "4150800000", "totalLiabilities": "2621600000", "otherCurrentAssets": "96000000", "totalCurrentAssets": "1884200000", "currentLongTermDebt": "299600000", "longTermInvestments": "None", "shortTermInvestments": "7200000", "currentNetReceivables": "661100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1587600000", "currentAccountsPayable": "490000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1127300000", "shortLongTermDebtTotal": "1488600000", "totalShareholderEquity": "850200000", "capitalLeaseObligations": "395400000", "otherCurrentLiabilities": "412400000", "totalCurrentLiabilities": "1313300000", "otherNonCurrentLiabilities": "188700000", "totalNonCurrentLiabilities": "1308300000", "cashAndShortTermInvestments": "415100000", "commonStockSharesOutstanding": "35800000", "intangibleAssetsExcludingGoodwill": "45100000", "cashAndCashEquivalentsAtCarryingValue": "415100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "806900000", "profitLoss": "None", "dividendPayout": "160300000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-10100000", "operatingCashflow": "945700000", "capitalExpenditures": "163600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-418600000", "cashflowFromInvestment": "-174400000", "stockBasedCompensation": "28500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "160300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:27.651712+00:00", "is_restated": false, "income_statement": { "revenue": 4981900000, "cost_of_revenue": 3434100000, "gross_profit": 1547800000, "ebit": 790100000, "ebitda": 790100000, "pretax_income": 737500000, "tax_provision": 147400000, "net_income": 590100000, "net_income_to_common": 590100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60700000, "total_current_assets": 1433500000, "total_assets": 2798300000, "short_term_debt": 219600000, "long_term_debt": 1110400000, "total_debt": 1330000000, "total_liabilities": 2513000000, "total_equity": 285300000, "shares_outstanding": 35700000, "goodwill_and_intangibles": 222100000 }, "cash_flow": { "operating_cash_flow": 736200000, "capital_expenditure": 250200000, "free_cash_flow": 986400000, "dividends_paid": 153400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289649, "ticker_id": 2490, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:27.651712+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "790100000", "ebitda": "790100000", "netIncome": "590100000", "grossProfit": "1547800000", "depreciation": "None", "totalRevenue": "4981900000", "costOfRevenue": "3434100000", "interestIncome": "4300000", "incomeBeforeTax": "737500000", "interestExpense": "51700000", "operatingIncome": "790100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "147400000", "reportedCurrency": "USD", "netInterestIncome": "-53000000", "nonInterestIncome": "None", "operatingExpenses": "705500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "94000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3434100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86000000", "sellingGeneralAndAdministrative": "682700000", "netIncomeFromContinuingOperations": "540000000" }, "balance": { "goodwill": "222100000", "inventory": "699100000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2798300000", "longTermDebt": "1110400000", "shortTermDebt": "219600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3506200000", "totalLiabilities": "2513000000", "otherCurrentAssets": "70700000", "totalCurrentAssets": "1433500000", "currentLongTermDebt": "150000000", "longTermInvestments": "None", "shortTermInvestments": "8400000", "currentNetReceivables": "594600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1364800000", "currentAccountsPayable": "374700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "934000000", "shortLongTermDebtTotal": "1527300000", "totalShareholderEquity": "285300000", "capitalLeaseObligations": "266900000", "otherCurrentLiabilities": "384300000", "totalCurrentLiabilities": "1014600000", "otherNonCurrentLiabilities": "168200000", "totalNonCurrentLiabilities": "1498400000", "cashAndShortTermInvestments": "60700000", "commonStockSharesOutstanding": "35700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "60700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "590100000", "profitLoss": "None", "dividendPayout": "153400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "11100000", "operatingCashflow": "736200000", "capitalExpenditures": "250200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-406200000", "cashflowFromInvestment": "-319700000", "stockBasedCompensation": "30100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "153400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4981900000, "cost_of_revenue": 3434100000, "gross_profit": 1547800000, "research_and_development": 94000000, "selling_general_admin": 682700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 790100000, "depreciation_amortisation": 86000000, "ebitda": 790100000, "interest_expense": 51700000, "interest_income": null, "other_non_operating": null, "pretax_income": 737500000, "tax_provision": 147400000, "effective_tax_rate": null, "net_income": 590100000, "net_income_continuing_ops": 540000000, "net_income_to_common": 590100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60700000, "short_term_investments": 8400000, "net_receivables": 594600000, "inventory": 699100000, "other_current_assets": null, "total_current_assets": 1433500000, "net_ppe": null, "goodwill": 222100000, "intangible_assets": null, "goodwill_and_intangibles": 222100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1364800000, "total_assets": 2798300000, "short_term_debt": 219600000, "accounts_payable": 374700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1014600000, "long_term_debt": 1110400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1498400000, "total_liabilities": 2513000000, "total_debt": 1330000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3506200000, "total_equity": 285300000, "shares_outstanding": 35700000, "operating_cash_flow": 736200000, "stock_based_compensation": 30100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 250200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -319700000, "dividends_paid": 153400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -406200000, "free_cash_flow": 986400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "790100000", "ebitda": "790100000", "netIncome": "590100000", "grossProfit": "1547800000", "depreciation": "None", "totalRevenue": "4981900000", "costOfRevenue": "3434100000", "interestIncome": "4300000", "incomeBeforeTax": "737500000", "interestExpense": "51700000", "operatingIncome": "790100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "147400000", "reportedCurrency": "USD", "netInterestIncome": "-53000000", "nonInterestIncome": "None", "operatingExpenses": "705500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "94000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3434100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86000000", "sellingGeneralAndAdministrative": "682700000", "netIncomeFromContinuingOperations": "540000000" }, "balance": { "goodwill": "222100000", "inventory": "699100000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2798300000", "longTermDebt": "1110400000", "shortTermDebt": "219600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3506200000", "totalLiabilities": "2513000000", "otherCurrentAssets": "70700000", "totalCurrentAssets": "1433500000", "currentLongTermDebt": "150000000", "longTermInvestments": "None", "shortTermInvestments": "8400000", "currentNetReceivables": "594600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1364800000", "currentAccountsPayable": "374700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "934000000", "shortLongTermDebtTotal": "1527300000", "totalShareholderEquity": "285300000", "capitalLeaseObligations": "266900000", "otherCurrentLiabilities": "384300000", "totalCurrentLiabilities": "1014600000", "otherNonCurrentLiabilities": "168200000", "totalNonCurrentLiabilities": "1498400000", "cashAndShortTermInvestments": "60700000", "commonStockSharesOutstanding": "35700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "60700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "590100000", "profitLoss": "None", "dividendPayout": "153400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "11100000", "operatingCashflow": "736200000", "capitalExpenditures": "250200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-406200000", "cashflowFromInvestment": "-319700000", "stockBasedCompensation": "30100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "153400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:27.651712+00:00", "is_restated": false, "income_statement": { "revenue": 4718400000, "cost_of_revenue": 3433700000, "gross_profit": 1284700000, "ebit": 655600000, "ebitda": 733500000, "pretax_income": 615800000, "tax_provision": 118700000, "net_income": 497100000, "net_income_to_common": 497100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52600000, "total_current_assets": 1496500000, "total_assets": 2567600000, "short_term_debt": 773900000, "long_term_debt": 814200000, "total_debt": 1588100000, "total_liabilities": 2770700000, "total_equity": -203100000, "shares_outstanding": 35800000, "goodwill_and_intangibles": 186300000 }, "cash_flow": { "operating_cash_flow": 302300000, "capital_expenditure": 101100000, "free_cash_flow": 403400000, "dividends_paid": 142000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289654, "ticker_id": 2490, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:27.651712+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "655600000", "ebitda": "733500000", "netIncome": "497100000", "grossProfit": "1284700000", "depreciation": "None", "totalRevenue": "4718400000", "costOfRevenue": "3433700000", "interestIncome": "38700000", "incomeBeforeTax": "615800000", "interestExpense": "39800000", "operatingIncome": "656200000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "118700000", "reportedCurrency": "USD", "netInterestIncome": "-38700000", "nonInterestIncome": "None", "operatingExpenses": "628500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "80300000", "otherNonOperatingIncome": "-1900000", "costofGoodsAndServicesSold": "3433700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77900000", "sellingGeneralAndAdministrative": "627200000", "netIncomeFromContinuingOperations": "497100000" }, "balance": { "goodwill": "186300000", "inventory": "753000000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2567600000", "longTermDebt": "814200000", "shortTermDebt": "773900000", "treasuryStock": "-4339200000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3070600000", "totalLiabilities": "2770700000", "otherCurrentAssets": "73900000", "totalCurrentAssets": "1496500000", "currentLongTermDebt": "710600000", "longTermInvestments": "None", "shortTermInvestments": "8500000", "currentNetReceivables": "608500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1071100000", "currentAccountsPayable": "427300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "768800000", "shortLongTermDebtTotal": "1749900000", "totalShareholderEquity": "-203100000", "capitalLeaseObligations": "225100000", "otherCurrentLiabilities": "340500000", "totalCurrentLiabilities": "1595700000", "otherNonCurrentLiabilities": "158900000", "totalNonCurrentLiabilities": "1175000000", "cashAndShortTermInvestments": "52600000", "commonStockSharesOutstanding": "35800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "52600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "497100000", "profitLoss": "None", "dividendPayout": "142000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-249300000", "operatingCashflow": "302300000", "capitalExpenditures": "101100000", "changeInReceivables": "-112400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-174100000", "cashflowFromInvestment": "-103000000", "stockBasedCompensation": "21800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "142000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "25200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-308300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4718400000, "cost_of_revenue": 3433700000, "gross_profit": 1284700000, "research_and_development": 80300000, "selling_general_admin": 627200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 655600000, "depreciation_amortisation": 77900000, "ebitda": 733500000, "interest_expense": 39800000, "interest_income": null, "other_non_operating": null, "pretax_income": 615800000, "tax_provision": 118700000, "effective_tax_rate": null, "net_income": 497100000, "net_income_continuing_ops": 497100000, "net_income_to_common": 497100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52600000, "short_term_investments": 8500000, "net_receivables": 608500000, "inventory": 753000000, "other_current_assets": null, "total_current_assets": 1496500000, "net_ppe": null, "goodwill": 186300000, "intangible_assets": null, "goodwill_and_intangibles": 186300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1071100000, "total_assets": 2567600000, "short_term_debt": 773900000, "accounts_payable": 427300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1595700000, "long_term_debt": 814200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1175000000, "total_liabilities": 2770700000, "total_debt": 1588100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3070600000, "total_equity": -203100000, "shares_outstanding": 35800000, "operating_cash_flow": 302300000, "stock_based_compensation": 21800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 101100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -103000000, "dividends_paid": 142000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -174100000, "free_cash_flow": 403400000, "net_change_in_cash": 25200000 }, "raw_data": { "income": { "ebit": "655600000", "ebitda": "733500000", "netIncome": "497100000", "grossProfit": "1284700000", "depreciation": "None", "totalRevenue": "4718400000", "costOfRevenue": "3433700000", "interestIncome": "38700000", "incomeBeforeTax": "615800000", "interestExpense": "39800000", "operatingIncome": "656200000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "118700000", "reportedCurrency": "USD", "netInterestIncome": "-38700000", "nonInterestIncome": "None", "operatingExpenses": "628500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "80300000", "otherNonOperatingIncome": "-1900000", "costofGoodsAndServicesSold": "3433700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77900000", "sellingGeneralAndAdministrative": "627200000", "netIncomeFromContinuingOperations": "497100000" }, "balance": { "goodwill": "186300000", "inventory": "753000000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2567600000", "longTermDebt": "814200000", "shortTermDebt": "773900000", "treasuryStock": "-4339200000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3070600000", "totalLiabilities": "2770700000", "otherCurrentAssets": "73900000", "totalCurrentAssets": "1496500000", "currentLongTermDebt": "710600000", "longTermInvestments": "None", "shortTermInvestments": "8500000", "currentNetReceivables": "608500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1071100000", "currentAccountsPayable": "427300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "768800000", "shortLongTermDebtTotal": "1749900000", "totalShareholderEquity": "-203100000", "capitalLeaseObligations": "225100000", "otherCurrentLiabilities": "340500000", "totalCurrentLiabilities": "1595700000", "otherNonCurrentLiabilities": "158900000", "totalNonCurrentLiabilities": "1175000000", "cashAndShortTermInvestments": "52600000", "commonStockSharesOutstanding": "35800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "52600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "497100000", "profitLoss": "None", "dividendPayout": "142000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-249300000", "operatingCashflow": "302300000", "capitalExpenditures": "101100000", "changeInReceivables": "-112400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-174100000", "cashflowFromInvestment": "-103000000", "stockBasedCompensation": "21800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "142000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "25200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-308300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:27.651712+00:00", "is_restated": false, "income_statement": { "revenue": 4194100000, "cost_of_revenue": 3005700000, "gross_profit": 1188400000, "ebit": 586100000, "ebitda": 658500000, "pretax_income": 560100000, "tax_provision": 96100000, "net_income": 464000000, "net_income_to_common": 464000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31000000, "total_current_assets": 1175400000, "total_assets": 2171900000, "short_term_debt": 66100000, "long_term_debt": 1226500000, "total_debt": 1292600000, "total_liabilities": 2440900000, "total_equity": -269000000, "shares_outstanding": 37500000, "goodwill_and_intangibles": 186600000 }, "cash_flow": { "operating_cash_flow": 515500000, "capital_expenditure": 106800000, "free_cash_flow": 622300000, "dividends_paid": 126500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289659, "ticker_id": 2490, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:27.651712+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "586100000", "ebitda": "658500000", "netIncome": "464000000", "grossProfit": "1188400000", "depreciation": "None", "totalRevenue": "4194100000", "costOfRevenue": "3005700000", "interestIncome": "25000000", "incomeBeforeTax": "560100000", "interestExpense": "26000000", "operatingIncome": "590300000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "96100000", "reportedCurrency": "USD", "netInterestIncome": "-25000000", "nonInterestIncome": "None", "operatingExpenses": "598100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "76100000", "otherNonOperatingIncome": "-4000000", "costofGoodsAndServicesSold": "3005700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72400000", "sellingGeneralAndAdministrative": "598900000", "netIncomeFromContinuingOperations": "464000000" }, "balance": { "goodwill": "186600000", "inventory": "510900000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2171900000", "longTermDebt": "1226500000", "shortTermDebt": "66100000", "treasuryStock": "-4034800000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2719300000", "totalLiabilities": "2440900000", "otherCurrentAssets": "119700000", "totalCurrentAssets": "1175400000", "currentLongTermDebt": "11300000", "longTermInvestments": "None", "shortTermInvestments": "5500000", "currentNetReceivables": "508300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "996500000", "currentAccountsPayable": "402100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "711200000", "shortLongTermDebtTotal": "1437600000", "totalShareholderEquity": "-269000000", "capitalLeaseObligations": "199800000", "otherCurrentLiabilities": "321800000", "totalCurrentLiabilities": "827100000", "otherNonCurrentLiabilities": "159000000", "totalNonCurrentLiabilities": "1613800000", "cashAndShortTermInvestments": "31000000", "commonStockSharesOutstanding": "37500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "464000000", "profitLoss": "None", "dividendPayout": "126500000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-71000000", "operatingCashflow": "515500000", "capitalExpenditures": "106800000", "changeInReceivables": "-68800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-498700000", "cashflowFromInvestment": "-106400000", "stockBasedCompensation": "24300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "126500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-89600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-622100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4194100000, "cost_of_revenue": 3005700000, "gross_profit": 1188400000, "research_and_development": 76100000, "selling_general_admin": 598900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 586100000, "depreciation_amortisation": 72400000, "ebitda": 658500000, "interest_expense": 26000000, "interest_income": null, "other_non_operating": null, "pretax_income": 560100000, "tax_provision": 96100000, "effective_tax_rate": null, "net_income": 464000000, "net_income_continuing_ops": 464000000, "net_income_to_common": 464000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31000000, "short_term_investments": 5500000, "net_receivables": 508300000, "inventory": 510900000, "other_current_assets": null, "total_current_assets": 1175400000, "net_ppe": null, "goodwill": 186600000, "intangible_assets": null, "goodwill_and_intangibles": 186600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 996500000, "total_assets": 2171900000, "short_term_debt": 66100000, "accounts_payable": 402100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 827100000, "long_term_debt": 1226500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1613800000, "total_liabilities": 2440900000, "total_debt": 1292600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2719300000, "total_equity": -269000000, "shares_outstanding": 37500000, "operating_cash_flow": 515500000, "stock_based_compensation": 24300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 106800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -106400000, "dividends_paid": 126500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -498700000, "free_cash_flow": 622300000, "net_change_in_cash": -89600000 }, "raw_data": { "income": { "ebit": "586100000", "ebitda": "658500000", "netIncome": "464000000", "grossProfit": "1188400000", "depreciation": "None", "totalRevenue": "4194100000", "costOfRevenue": "3005700000", "interestIncome": "25000000", "incomeBeforeTax": "560100000", "interestExpense": "26000000", "operatingIncome": "590300000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "96100000", "reportedCurrency": "USD", "netInterestIncome": "-25000000", "nonInterestIncome": "None", "operatingExpenses": "598100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "76100000", "otherNonOperatingIncome": "-4000000", "costofGoodsAndServicesSold": "3005700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72400000", "sellingGeneralAndAdministrative": "598900000", "netIncomeFromContinuingOperations": "464000000" }, "balance": { "goodwill": "186600000", "inventory": "510900000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2171900000", "longTermDebt": "1226500000", "shortTermDebt": "66100000", "treasuryStock": "-4034800000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2719300000", "totalLiabilities": "2440900000", "otherCurrentAssets": "119700000", "totalCurrentAssets": "1175400000", "currentLongTermDebt": "11300000", "longTermInvestments": "None", "shortTermInvestments": "5500000", "currentNetReceivables": "508300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "996500000", "currentAccountsPayable": "402100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "711200000", "shortLongTermDebtTotal": "1437600000", "totalShareholderEquity": "-269000000", "capitalLeaseObligations": "199800000", "otherCurrentLiabilities": "321800000", "totalCurrentLiabilities": "827100000", "otherNonCurrentLiabilities": "159000000", "totalNonCurrentLiabilities": "1613800000", "cashAndShortTermInvestments": "31000000", "commonStockSharesOutstanding": "37500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "464000000", "profitLoss": "None", "dividendPayout": "126500000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-71000000", "operatingCashflow": "515500000", "capitalExpenditures": "106800000", "changeInReceivables": "-68800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-498700000", "cashflowFromInvestment": "-106400000", "stockBasedCompensation": "24300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "126500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-89600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-622100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:27.651712+00:00", "is_restated": false, "income_statement": { "revenue": 3634100000, "cost_of_revenue": 2594000000, "gross_profit": 1040100000, "ebit": 474900000, "ebitda": 547500000, "pretax_income": 445200000, "tax_provision": 88100000, "net_income": 356300000, "net_income_to_common": 356300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123900000, "total_current_assets": 1087600000, "total_assets": 2032500000, "short_term_debt": 64900000, "long_term_debt": 970700000, "total_debt": 1035600000, "total_liabilities": 2049600000, "total_equity": -17100000, "shares_outstanding": 38600000, "goodwill_and_intangibles": 186900000 }, "cash_flow": { "operating_cash_flow": 612400000, "capital_expenditure": 78500000, "free_cash_flow": 690900000, "dividends_paid": 118100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289664, "ticker_id": 2490, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:27.651712+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "474900000", "ebitda": "547500000", "netIncome": "356300000", "grossProfit": "1040100000", "depreciation": "None", "totalRevenue": "3634100000", "costOfRevenue": "2594000000", "interestIncome": "28300000", "incomeBeforeTax": "445200000", "interestExpense": "29700000", "operatingIncome": "478500000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "88100000", "reportedCurrency": "USD", "netInterestIncome": "-28300000", "nonInterestIncome": "None", "operatingExpenses": "561600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "66800000", "otherNonOperatingIncome": "-4400000", "costofGoodsAndServicesSold": "2594000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72600000", "sellingGeneralAndAdministrative": "555900000", "netIncomeFromContinuingOperations": "357100000" }, "balance": { "goodwill": "186900000", "inventory": "439400000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2032500000", "longTermDebt": "970700000", "shortTermDebt": "64900000", "treasuryStock": "-3419800000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2385800000", "totalLiabilities": "2049600000", "otherCurrentAssets": "70900000", "totalCurrentAssets": "1087600000", "currentLongTermDebt": "9900000", "longTermInvestments": "None", "shortTermInvestments": "5100000", "currentNetReceivables": "448300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "944900000", "currentAccountsPayable": "340300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "464300000", "shortLongTermDebtTotal": "1178400000", "totalShareholderEquity": "-17100000", "capitalLeaseObligations": "197800000", "otherCurrentLiabilities": "270300000", "totalCurrentLiabilities": "701300000", "otherNonCurrentLiabilities": "377600000", "totalNonCurrentLiabilities": "1348300000", "cashAndShortTermInvestments": "123900000", "commonStockSharesOutstanding": "38600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "123900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "356300000", "profitLoss": "None", "dividendPayout": "118100000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "110300000", "operatingCashflow": "612400000", "capitalExpenditures": "78500000", "changeInReceivables": "26500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-441800000", "cashflowFromInvestment": "-79700000", "stockBasedCompensation": "24300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "118100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "90900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-117900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3634100000, "cost_of_revenue": 2594000000, "gross_profit": 1040100000, "research_and_development": 66800000, "selling_general_admin": 555900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 474900000, "depreciation_amortisation": 72600000, "ebitda": 547500000, "interest_expense": 29700000, "interest_income": null, "other_non_operating": null, "pretax_income": 445200000, "tax_provision": 88100000, "effective_tax_rate": null, "net_income": 356300000, "net_income_continuing_ops": 357100000, "net_income_to_common": 356300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 123900000, "short_term_investments": 5100000, "net_receivables": 448300000, "inventory": 439400000, "other_current_assets": null, "total_current_assets": 1087600000, "net_ppe": null, "goodwill": 186900000, "intangible_assets": null, "goodwill_and_intangibles": 186900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 944900000, "total_assets": 2032500000, "short_term_debt": 64900000, "accounts_payable": 340300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 701300000, "long_term_debt": 970700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1348300000, "total_liabilities": 2049600000, "total_debt": 1035600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2385800000, "total_equity": -17100000, "shares_outstanding": 38600000, "operating_cash_flow": 612400000, "stock_based_compensation": 24300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 78500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79700000, "dividends_paid": 118100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -441800000, "free_cash_flow": 690900000, "net_change_in_cash": 90900000 }, "raw_data": { "income": { "ebit": "474900000", "ebitda": "547500000", "netIncome": "356300000", "grossProfit": "1040100000", "depreciation": "None", "totalRevenue": "3634100000", "costOfRevenue": "2594000000", "interestIncome": "28300000", "incomeBeforeTax": "445200000", "interestExpense": "29700000", "operatingIncome": "478500000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "88100000", "reportedCurrency": "USD", "netInterestIncome": "-28300000", "nonInterestIncome": "None", "operatingExpenses": "561600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "66800000", "otherNonOperatingIncome": "-4400000", "costofGoodsAndServicesSold": "2594000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72600000", "sellingGeneralAndAdministrative": "555900000", "netIncomeFromContinuingOperations": "357100000" }, "balance": { "goodwill": "186900000", "inventory": "439400000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2032500000", "longTermDebt": "970700000", "shortTermDebt": "64900000", "treasuryStock": "-3419800000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2385800000", "totalLiabilities": "2049600000", "otherCurrentAssets": "70900000", "totalCurrentAssets": "1087600000", "currentLongTermDebt": "9900000", "longTermInvestments": "None", "shortTermInvestments": "5100000", "currentNetReceivables": "448300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "944900000", "currentAccountsPayable": "340300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "464300000", "shortLongTermDebtTotal": "1178400000", "totalShareholderEquity": "-17100000", "capitalLeaseObligations": "197800000", "otherCurrentLiabilities": "270300000", "totalCurrentLiabilities": "701300000", "otherNonCurrentLiabilities": "377600000", "totalNonCurrentLiabilities": "1348300000", "cashAndShortTermInvestments": "123900000", "commonStockSharesOutstanding": "38600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "123900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "356300000", "profitLoss": "None", "dividendPayout": "118100000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "110300000", "operatingCashflow": "612400000", "capitalExpenditures": "78500000", "changeInReceivables": "26500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-441800000", "cashflowFromInvestment": "-79700000", "stockBasedCompensation": "24300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "118100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "90900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-117900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:27.651712+00:00", "is_restated": false, "income_statement": { "revenue": 3807200000, "cost_of_revenue": 2727400000, "gross_profit": 1079800000, "ebit": 556500000, "ebitda": 627600000, "pretax_income": 507900000, "tax_provision": 99100000, "net_income": 408700000, "net_income_to_common": 408700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37300000, "total_current_assets": 1120900000, "total_assets": 2034900000, "short_term_debt": 374600000, "long_term_debt": 823400000, "total_debt": 1198000000, "total_liabilities": 2205100000, "total_equity": -170200000, "shares_outstanding": 39400000, "goodwill_and_intangibles": 186500000 }, "cash_flow": { "operating_cash_flow": 396100000, "capital_expenditure": 105600000, "free_cash_flow": 501700000, "dividends_paid": 110500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289669, "ticker_id": 2490, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:27.651712+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "556500000", "ebitda": "627600000", "netIncome": "408700000", "grossProfit": "1079800000", "depreciation": "None", "totalRevenue": "3807200000", "costOfRevenue": "2727400000", "interestIncome": "1100000", "incomeBeforeTax": "507900000", "interestExpense": "48600000", "operatingIncome": "656900000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "99100000", "reportedCurrency": "USD", "netInterestIncome": "-47500000", "nonInterestIncome": "None", "operatingExpenses": "422900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "69900000", "otherNonOperatingIncome": "-2300000", "costofGoodsAndServicesSold": "2727400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71100000", "sellingGeneralAndAdministrative": "585900000", "netIncomeFromContinuingOperations": "408800000" }, "balance": { "goodwill": "186500000", "inventory": "544100000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2034900000", "longTermDebt": "823400000", "shortTermDebt": "374600000", "treasuryStock": "-3309500000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2148700000", "totalLiabilities": "2205100000", "otherCurrentAssets": "58800000", "totalCurrentAssets": "1120900000", "currentLongTermDebt": "314100000", "longTermInvestments": "38600000", "shortTermInvestments": "2900000", "currentNetReceivables": "477800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "914000000", "currentAccountsPayable": "372400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "445400000", "shortLongTermDebtTotal": "1354900000", "totalShareholderEquity": "-170200000", "capitalLeaseObligations": "217400000", "otherCurrentLiabilities": "228700000", "totalCurrentLiabilities": "1002700000", "otherNonCurrentLiabilities": "353100000", "totalNonCurrentLiabilities": "1202400000", "cashAndShortTermInvestments": "37300000", "commonStockSharesOutstanding": "39400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "37300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "408700000", "profitLoss": "None", "dividendPayout": "110500000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-63900000", "operatingCashflow": "396100000", "capitalExpenditures": "105600000", "changeInReceivables": "-33100000", "changeInExchangeRate": "2400000", "cashflowFromFinancing": "-423400000", "cashflowFromInvestment": "15900000", "stockBasedCompensation": "21300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-9000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-424000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3807200000, "cost_of_revenue": 2727400000, "gross_profit": 1079800000, "research_and_development": 69900000, "selling_general_admin": 585900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 556500000, "depreciation_amortisation": 71100000, "ebitda": 627600000, "interest_expense": 48600000, "interest_income": null, "other_non_operating": null, "pretax_income": 507900000, "tax_provision": 99100000, "effective_tax_rate": null, "net_income": 408700000, "net_income_continuing_ops": 408800000, "net_income_to_common": 408700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37300000, "short_term_investments": 2900000, "net_receivables": 477800000, "inventory": 544100000, "other_current_assets": null, "total_current_assets": 1120900000, "net_ppe": null, "goodwill": 186500000, "intangible_assets": null, "goodwill_and_intangibles": 186500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 914000000, "total_assets": 2034900000, "short_term_debt": 374600000, "accounts_payable": 372400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1002700000, "long_term_debt": 823400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1202400000, "total_liabilities": 2205100000, "total_debt": 1198000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2148700000, "total_equity": -170200000, "shares_outstanding": 39400000, "operating_cash_flow": 396100000, "stock_based_compensation": 21300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 105600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 15900000, "dividends_paid": 110500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -423400000, "free_cash_flow": 501700000, "net_change_in_cash": -9000000 }, "raw_data": { "income": { "ebit": "556500000", "ebitda": "627600000", "netIncome": "408700000", "grossProfit": "1079800000", "depreciation": "None", "totalRevenue": "3807200000", "costOfRevenue": "2727400000", "interestIncome": "1100000", "incomeBeforeTax": "507900000", "interestExpense": "48600000", "operatingIncome": "656900000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "99100000", "reportedCurrency": "USD", "netInterestIncome": "-47500000", "nonInterestIncome": "None", "operatingExpenses": "422900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "69900000", "otherNonOperatingIncome": "-2300000", "costofGoodsAndServicesSold": "2727400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71100000", "sellingGeneralAndAdministrative": "585900000", "netIncomeFromContinuingOperations": "408800000" }, "balance": { "goodwill": "186500000", "inventory": "544100000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2034900000", "longTermDebt": "823400000", "shortTermDebt": "374600000", "treasuryStock": "-3309500000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2148700000", "totalLiabilities": "2205100000", "otherCurrentAssets": "58800000", "totalCurrentAssets": "1120900000", "currentLongTermDebt": "314100000", "longTermInvestments": "38600000", "shortTermInvestments": "2900000", "currentNetReceivables": "477800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "914000000", "currentAccountsPayable": "372400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "445400000", "shortLongTermDebtTotal": "1354900000", "totalShareholderEquity": "-170200000", "capitalLeaseObligations": "217400000", "otherCurrentLiabilities": "228700000", "totalCurrentLiabilities": "1002700000", "otherNonCurrentLiabilities": "353100000", "totalNonCurrentLiabilities": "1202400000", "cashAndShortTermInvestments": "37300000", "commonStockSharesOutstanding": "39400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "37300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "408700000", "profitLoss": "None", "dividendPayout": "110500000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-63900000", "operatingCashflow": "396100000", "capitalExpenditures": "105600000", "changeInReceivables": "-33100000", "changeInExchangeRate": "2400000", "cashflowFromFinancing": "-423400000", "cashflowFromInvestment": "15900000", "stockBasedCompensation": "21300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-9000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-424000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:27.651712+00:00", "is_restated": false, "income_statement": { "revenue": 3883900000, "cost_of_revenue": 2772700000, "gross_profit": 1111200000, "ebit": 507000000, "ebitda": 573000000, "pretax_income": 467900000, "tax_provision": 107600000, "net_income": 359000000, "net_income_to_common": 359000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46300000, "total_current_assets": 1089400000, "total_assets": 1817200000, "short_term_debt": 300800000, "long_term_debt": 724800000, "total_debt": 1025600000, "total_liabilities": 1966800000, "total_equity": -149600000, "shares_outstanding": 41100000, "goodwill_and_intangibles": 186600000 }, "cash_flow": { "operating_cash_flow": 495500000, "capital_expenditure": 95200000, "free_cash_flow": 590700000, "dividends_paid": 93900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289674, "ticker_id": 2490, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:27.651712+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "507000000", "ebitda": "573000000", "netIncome": "359000000", "grossProfit": "1111200000", "depreciation": "None", "totalRevenue": "3883900000", "costOfRevenue": "2772700000", "interestIncome": "800000", "incomeBeforeTax": "467900000", "interestExpense": "39100000", "operatingIncome": "509900000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "107600000", "reportedCurrency": "USD", "netInterestIncome": "-38300000", "nonInterestIncome": "None", "operatingExpenses": "601300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "72200000", "otherNonOperatingIncome": "-3300000", "costofGoodsAndServicesSold": "2772700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66000000", "sellingGeneralAndAdministrative": "608200000", "netIncomeFromContinuingOperations": "360300000" }, "balance": { "goodwill": "186600000", "inventory": "509800000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "1817200000", "longTermDebt": "724800000", "shortTermDebt": "300800000", "treasuryStock": "-2895500000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1855000000", "totalLiabilities": "1966800000", "otherCurrentAssets": "60600000", "totalCurrentAssets": "1089400000", "currentLongTermDebt": "297300000", "longTermInvestments": "36600000", "shortTermInvestments": "None", "currentNetReceivables": "472700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "727800000", "currentAccountsPayable": "433300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "408300000", "shortLongTermDebtTotal": "1041300000", "totalShareholderEquity": "-149600000", "capitalLeaseObligations": "19200000", "otherCurrentLiabilities": "238600000", "totalCurrentLiabilities": "1008500000", "otherNonCurrentLiabilities": "217800000", "totalNonCurrentLiabilities": "958300000", "cashAndShortTermInvestments": "46300000", "commonStockSharesOutstanding": "41100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "46300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "359000000", "profitLoss": "None", "dividendPayout": "93900000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-84200000", "operatingCashflow": "495500000", "capitalExpenditures": "95200000", "changeInReceivables": "-9900000", "changeInExchangeRate": "-10100000", "cashflowFromFinancing": "-537800000", "cashflowFromInvestment": "30500000", "stockBasedCompensation": "26300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-21900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-477100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3883900000, "cost_of_revenue": 2772700000, "gross_profit": 1111200000, "research_and_development": 72200000, "selling_general_admin": 608200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 507000000, "depreciation_amortisation": 66000000, "ebitda": 573000000, "interest_expense": 39100000, "interest_income": null, "other_non_operating": null, "pretax_income": 467900000, "tax_provision": 107600000, "effective_tax_rate": null, "net_income": 359000000, "net_income_continuing_ops": 360300000, "net_income_to_common": 359000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46300000, "short_term_investments": null, "net_receivables": 472700000, "inventory": 509800000, "other_current_assets": null, "total_current_assets": 1089400000, "net_ppe": null, "goodwill": 186600000, "intangible_assets": null, "goodwill_and_intangibles": 186600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 727800000, "total_assets": 1817200000, "short_term_debt": 300800000, "accounts_payable": 433300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1008500000, "long_term_debt": 724800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 958300000, "total_liabilities": 1966800000, "total_debt": 1025600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1855000000, "total_equity": -149600000, "shares_outstanding": 41100000, "operating_cash_flow": 495500000, "stock_based_compensation": 26300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 95200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 30500000, "dividends_paid": 93900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -537800000, "free_cash_flow": 590700000, "net_change_in_cash": -21900000 }, "raw_data": { "income": { "ebit": "507000000", "ebitda": "573000000", "netIncome": "359000000", "grossProfit": "1111200000", "depreciation": "None", "totalRevenue": "3883900000", "costOfRevenue": "2772700000", "interestIncome": "800000", "incomeBeforeTax": "467900000", "interestExpense": "39100000", "operatingIncome": "509900000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "107600000", "reportedCurrency": "USD", "netInterestIncome": "-38300000", "nonInterestIncome": "None", "operatingExpenses": "601300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "72200000", "otherNonOperatingIncome": "-3300000", "costofGoodsAndServicesSold": "2772700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66000000", "sellingGeneralAndAdministrative": "608200000", "netIncomeFromContinuingOperations": "360300000" }, "balance": { "goodwill": "186600000", "inventory": "509800000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "1817200000", "longTermDebt": "724800000", "shortTermDebt": "300800000", "treasuryStock": "-2895500000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1855000000", "totalLiabilities": "1966800000", "otherCurrentAssets": "60600000", "totalCurrentAssets": "1089400000", "currentLongTermDebt": "297300000", "longTermInvestments": "36600000", "shortTermInvestments": "None", "currentNetReceivables": "472700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "727800000", "currentAccountsPayable": "433300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "408300000", "shortLongTermDebtTotal": "1041300000", "totalShareholderEquity": "-149600000", "capitalLeaseObligations": "19200000", "otherCurrentLiabilities": "238600000", "totalCurrentLiabilities": "1008500000", "otherNonCurrentLiabilities": "217800000", "totalNonCurrentLiabilities": "958300000", "cashAndShortTermInvestments": "46300000", "commonStockSharesOutstanding": "41100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "46300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "359000000", "profitLoss": "None", "dividendPayout": "93900000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-84200000", "operatingCashflow": "495500000", "capitalExpenditures": "95200000", "changeInReceivables": "-9900000", "changeInExchangeRate": "-10100000", "cashflowFromFinancing": "-537800000", "cashflowFromInvestment": "30500000", "stockBasedCompensation": "26300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-21900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-477100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66000000", "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": "2026-06-07T02:27:27.651712+00:00", "is_restated": false, "income_statement": { "revenue": 1135100000, "cost_of_revenue": 783800000, "gross_profit": 351300000, "ebit": 166100000, "ebitda": 195300000, "pretax_income": 146900000, "tax_provision": 29700000, "net_income": 117200000, "net_income_to_common": 117200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48200000, "total_current_assets": 2032100000, "total_assets": 4292700000, "short_term_debt": 463000000, "long_term_debt": 1094000000, "total_debt": 1557000000, "total_liabilities": 3078800000, "total_equity": 1213900000, "shares_outstanding": 35000000, "goodwill_and_intangibles": 773400000 }, "cash_flow": { "operating_cash_flow": 16100000, "capital_expenditure": 55500000, "free_cash_flow": 71600000, "dividends_paid": 45200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289637, "ticker_id": 2490, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:27.651712+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "166100000", "ebitda": "195300000", "netIncome": "117200000", "grossProfit": "351300000", "depreciation": "None", "totalRevenue": "1135100000", "costOfRevenue": "783800000", "interestIncome": "None", "incomeBeforeTax": "146900000", "interestExpense": "15200000", "operatingIncome": "166100000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "29700000", "reportedCurrency": "USD", "netInterestIncome": "-15200000", "nonInterestIncome": "None", "operatingExpenses": "185200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "783800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29200000", "sellingGeneralAndAdministrative": "185200000", "netIncomeFromContinuingOperations": "117200000" }, "balance": { "goodwill": "503700000", "inventory": "1209700000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "4292700000", "longTermDebt": "1094000000", "shortTermDebt": "463000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "269700000", "reportedCurrency": "USD", "retainedEarnings": "4963000000", "totalLiabilities": "3078800000", "otherCurrentAssets": "124300000", "totalCurrentAssets": "2032100000", "currentLongTermDebt": "361000000", "longTermInvestments": "None", "shortTermInvestments": "2000000", "currentNetReceivables": "647900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2260600000", "currentAccountsPayable": "464600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1954900000", "totalShareholderEquity": "1213900000", "capitalLeaseObligations": "499900000", "otherCurrentLiabilities": "301500000", "totalCurrentLiabilities": "1292500000", "otherNonCurrentLiabilities": "275000000", "totalNonCurrentLiabilities": "1786300000", "cashAndShortTermInvestments": "48200000", "commonStockSharesOutstanding": "35000000", "intangibleAssetsExcludingGoodwill": "269700000", "cashAndCashEquivalentsAtCarryingValue": "48200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117200000", "profitLoss": "None", "dividendPayout": "45200000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-62600000", "operatingCashflow": "16100000", "capitalExpenditures": "55500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "57100000", "cashflowFromInvestment": "-56600000", "stockBasedCompensation": "6300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1135100000, "cost_of_revenue": 783800000, "gross_profit": 351300000, "research_and_development": null, "selling_general_admin": 185200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 166100000, "depreciation_amortisation": 29200000, "ebitda": 195300000, "interest_expense": 15200000, "interest_income": null, "other_non_operating": null, "pretax_income": 146900000, "tax_provision": 29700000, "effective_tax_rate": null, "net_income": 117200000, "net_income_continuing_ops": 117200000, "net_income_to_common": 117200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48200000, "short_term_investments": 2000000, "net_receivables": 647900000, "inventory": 1209700000, "other_current_assets": null, "total_current_assets": 2032100000, "net_ppe": null, "goodwill": 503700000, "intangible_assets": 269700000, "goodwill_and_intangibles": 773400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2260600000, "total_assets": 4292700000, "short_term_debt": 463000000, "accounts_payable": 464600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1292500000, "long_term_debt": 1094000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1786300000, "total_liabilities": 3078800000, "total_debt": 1557000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4963000000, "total_equity": 1213900000, "shares_outstanding": 35000000, "operating_cash_flow": 16100000, "stock_based_compensation": 6300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56600000, "dividends_paid": 45200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 57100000, "free_cash_flow": 71600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "166100000", "ebitda": "195300000", "netIncome": "117200000", "grossProfit": "351300000", "depreciation": "None", "totalRevenue": "1135100000", "costOfRevenue": "783800000", "interestIncome": "None", "incomeBeforeTax": "146900000", "interestExpense": "15200000", "operatingIncome": "166100000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "29700000", "reportedCurrency": "USD", "netInterestIncome": "-15200000", "nonInterestIncome": "None", "operatingExpenses": "185200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "783800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29200000", "sellingGeneralAndAdministrative": "185200000", "netIncomeFromContinuingOperations": "117200000" }, "balance": { "goodwill": "503700000", "inventory": "1209700000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "4292700000", "longTermDebt": "1094000000", "shortTermDebt": "463000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "269700000", "reportedCurrency": "USD", "retainedEarnings": "4963000000", "totalLiabilities": "3078800000", "otherCurrentAssets": "124300000", "totalCurrentAssets": "2032100000", "currentLongTermDebt": "361000000", "longTermInvestments": "None", "shortTermInvestments": "2000000", "currentNetReceivables": "647900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2260600000", "currentAccountsPayable": "464600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1954900000", "totalShareholderEquity": "1213900000", "capitalLeaseObligations": "499900000", "otherCurrentLiabilities": "301500000", "totalCurrentLiabilities": "1292500000", "otherNonCurrentLiabilities": "275000000", "totalNonCurrentLiabilities": "1786300000", "cashAndShortTermInvestments": "48200000", "commonStockSharesOutstanding": "35000000", "intangibleAssetsExcludingGoodwill": "269700000", "cashAndCashEquivalentsAtCarryingValue": "48200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117200000", "profitLoss": "None", "dividendPayout": "45200000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-62600000", "operatingCashflow": "16100000", "capitalExpenditures": "55500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "57100000", "cashflowFromInvestment": "-56600000", "stockBasedCompensation": "6300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29200000", "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": "2026-06-07T02:27:27.651712+00:00", "is_restated": false, "income_statement": { "revenue": 1195000000, "cost_of_revenue": 805700000, "gross_profit": 389300000, "ebit": 195800000, "ebitda": 194600000, "pretax_income": 178700000, "tax_provision": 36200000, "net_income": 142500000, "net_income_to_common": 142500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34200000, "total_current_assets": 1903800000, "total_assets": 4081800000, "short_term_debt": 333200000, "long_term_debt": 1144100000, "total_debt": 1477300000, "total_liabilities": 2918700000, "total_equity": 1163100000, "shares_outstanding": 35100000, "goodwill_and_intangibles": 770200000 }, "cash_flow": { "operating_cash_flow": 405900000, "capital_expenditure": 29200000, "free_cash_flow": 435100000, "dividends_paid": 45600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289638, "ticker_id": 2490, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:27.651712+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "194600000", "netIncome": "142500000", "grossProfit": "389300000", "depreciation": "None", "totalRevenue": "1195000000", "costOfRevenue": "805700000", "interestIncome": "15900000", "incomeBeforeTax": "178700000", "interestExpense": "15900000", "operatingIncome": "195800000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "36200000", "reportedCurrency": "USD", "netInterestIncome": "-15900000", "nonInterestIncome": "None", "operatingExpenses": "193500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "805700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "175200000", "netIncomeFromContinuingOperations": "162100000" }, "balance": { "goodwill": "497200000", "inventory": "1152600000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "4081800000", "longTermDebt": "1144100000", "shortTermDebt": "333200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "273000000", "reportedCurrency": "USD", "retainedEarnings": "4891100000", "totalLiabilities": "2918700000", "otherCurrentAssets": "137700000", "totalCurrentAssets": "1903800000", "currentLongTermDebt": "226000000", "longTermInvestments": "None", "shortTermInvestments": "500000", "currentNetReceivables": "578800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2178000000", "currentAccountsPayable": "438000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1243500000", "shortLongTermDebtTotal": "2064100000", "totalShareholderEquity": "1163100000", "capitalLeaseObligations": "451200000", "otherCurrentLiabilities": "374200000", "totalCurrentLiabilities": "1191800000", "otherNonCurrentLiabilities": "270700000", "totalNonCurrentLiabilities": "1726900000", "cashAndShortTermInvestments": "34200000", "commonStockSharesOutstanding": "35100000", "intangibleAssetsExcludingGoodwill": "273000000", "cashAndCashEquivalentsAtCarryingValue": "34200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142500000", "profitLoss": "None", "dividendPayout": "45600000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "56000000", "operatingCashflow": "405900000", "capitalExpenditures": "29200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "161700000", "cashflowFromInvestment": "-568000000", "stockBasedCompensation": "8300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-156400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1195000000, "cost_of_revenue": 805700000, "gross_profit": 389300000, "research_and_development": null, "selling_general_admin": 175200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 195800000, "depreciation_amortisation": null, "ebitda": 194600000, "interest_expense": 15900000, "interest_income": null, "other_non_operating": null, "pretax_income": 178700000, "tax_provision": 36200000, "effective_tax_rate": null, "net_income": 142500000, "net_income_continuing_ops": 162100000, "net_income_to_common": 142500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34200000, "short_term_investments": 500000, "net_receivables": 578800000, "inventory": 1152600000, "other_current_assets": null, "total_current_assets": 1903800000, "net_ppe": null, "goodwill": 497200000, "intangible_assets": 273000000, "goodwill_and_intangibles": 770200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2178000000, "total_assets": 4081800000, "short_term_debt": 333200000, "accounts_payable": 438000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1191800000, "long_term_debt": 1144100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1726900000, "total_liabilities": 2918700000, "total_debt": 1477300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4891100000, "total_equity": 1163100000, "shares_outstanding": 35100000, "operating_cash_flow": 405900000, "stock_based_compensation": 8300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -568000000, "dividends_paid": 45600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 161700000, "free_cash_flow": 435100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "194600000", "netIncome": "142500000", "grossProfit": "389300000", "depreciation": "None", "totalRevenue": "1195000000", "costOfRevenue": "805700000", "interestIncome": "15900000", "incomeBeforeTax": "178700000", "interestExpense": "15900000", "operatingIncome": "195800000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "36200000", "reportedCurrency": "USD", "netInterestIncome": "-15900000", "nonInterestIncome": "None", "operatingExpenses": "193500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "805700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "175200000", "netIncomeFromContinuingOperations": "162100000" }, "balance": { "goodwill": "497200000", "inventory": "1152600000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "4081800000", "longTermDebt": "1144100000", "shortTermDebt": "333200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "273000000", "reportedCurrency": "USD", "retainedEarnings": "4891100000", "totalLiabilities": "2918700000", "otherCurrentAssets": "137700000", "totalCurrentAssets": "1903800000", "currentLongTermDebt": "226000000", "longTermInvestments": "None", "shortTermInvestments": "500000", "currentNetReceivables": "578800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2178000000", "currentAccountsPayable": "438000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1243500000", "shortLongTermDebtTotal": "2064100000", "totalShareholderEquity": "1163100000", "capitalLeaseObligations": "451200000", "otherCurrentLiabilities": "374200000", "totalCurrentLiabilities": "1191800000", "otherNonCurrentLiabilities": "270700000", "totalNonCurrentLiabilities": "1726900000", "cashAndShortTermInvestments": "34200000", "commonStockSharesOutstanding": "35100000", "intangibleAssetsExcludingGoodwill": "273000000", "cashAndCashEquivalentsAtCarryingValue": "34200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142500000", "profitLoss": "None", "dividendPayout": "45600000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "56000000", "operatingCashflow": "405900000", "capitalExpenditures": "29200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "161700000", "cashflowFromInvestment": "-568000000", "stockBasedCompensation": "8300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-156400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33100000", "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": "2026-06-07T02:27:27.651712+00:00", "is_restated": false, "income_statement": { "revenue": 1426800000, "cost_of_revenue": 951800000, "gross_profit": 475000000, "ebit": 309300000, "ebitda": 361700000, "pretax_income": 298800000, "tax_provision": 53000000, "net_income": 245800000, "net_income_to_common": 245800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52900000, "total_current_assets": 1898000000, "total_assets": 3524600000, "short_term_debt": 94500000, "long_term_debt": 793500000, "total_debt": 888000000, "total_liabilities": 2454500000, "total_equity": 1070099999, "shares_outstanding": 35500000, "goodwill_and_intangibles": 220000000 }, "cash_flow": { "operating_cash_flow": 300700000, "capital_expenditure": 35600000, "free_cash_flow": 336300000, "dividends_paid": 75600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289640, "ticker_id": 2490, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:27.651712+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "309300000", "ebitda": "361700000", "netIncome": "245800000", "grossProfit": "475000000", "depreciation": "None", "totalRevenue": "1426800000", "costOfRevenue": "951800000", "interestIncome": "10500000", "incomeBeforeTax": "298800000", "interestExpense": "10500000", "operatingIncome": "310200000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "53000000", "reportedCurrency": "USD", "netInterestIncome": "-10500000", "nonInterestIncome": "None", "operatingExpenses": "164800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "951800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52400000", "sellingGeneralAndAdministrative": "161600000", "netIncomeFromContinuingOperations": "245800000" }, "balance": { "goodwill": "220000000", "inventory": "991500000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "3524600000", "longTermDebt": "793500000", "shortTermDebt": "94500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4662500000", "totalLiabilities": "2454500000", "otherCurrentAssets": "88700000", "totalCurrentAssets": "1898000000", "currentLongTermDebt": "157000000", "longTermInvestments": "None", "shortTermInvestments": "6300000", "currentNetReceivables": "758600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1626600000", "currentAccountsPayable": "478200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1186500000", "shortLongTermDebtTotal": "1211900000", "totalShareholderEquity": "1070099999", "capitalLeaseObligations": "419600000", "otherCurrentLiabilities": "557100000", "totalCurrentLiabilities": "1129800000", "otherNonCurrentLiabilities": "191300000", "totalNonCurrentLiabilities": "1324700000", "cashAndShortTermInvestments": "52900000", "commonStockSharesOutstanding": "35500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "52900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "245800000", "profitLoss": "None", "dividendPayout": "75600000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "8800000", "operatingCashflow": "300700000", "capitalExpenditures": "35600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-259200000", "cashflowFromInvestment": "-36000000", "stockBasedCompensation": "6300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1426800000, "cost_of_revenue": 951800000, "gross_profit": 475000000, "research_and_development": null, "selling_general_admin": 161600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 309300000, "depreciation_amortisation": 52400000, "ebitda": 361700000, "interest_expense": 10500000, "interest_income": null, "other_non_operating": null, "pretax_income": 298800000, "tax_provision": 53000000, "effective_tax_rate": null, "net_income": 245800000, "net_income_continuing_ops": 245800000, "net_income_to_common": 245800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52900000, "short_term_investments": 6300000, "net_receivables": 758600000, "inventory": 991500000, "other_current_assets": null, "total_current_assets": 1898000000, "net_ppe": null, "goodwill": 220000000, "intangible_assets": null, "goodwill_and_intangibles": 220000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1626600000, "total_assets": 3524600000, "short_term_debt": 94500000, "accounts_payable": 478200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1129800000, "long_term_debt": 793500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1324700000, "total_liabilities": 2454500000, "total_debt": 888000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4662500000, "total_equity": 1070099999, "shares_outstanding": 35500000, "operating_cash_flow": 300700000, "stock_based_compensation": 6300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36000000, "dividends_paid": 75600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -259200000, "free_cash_flow": 336300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "309300000", "ebitda": "361700000", "netIncome": "245800000", "grossProfit": "475000000", "depreciation": "None", "totalRevenue": "1426800000", "costOfRevenue": "951800000", "interestIncome": "10500000", "incomeBeforeTax": "298800000", "interestExpense": "10500000", "operatingIncome": "310200000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "53000000", "reportedCurrency": "USD", "netInterestIncome": "-10500000", "nonInterestIncome": "None", "operatingExpenses": "164800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "951800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52400000", "sellingGeneralAndAdministrative": "161600000", "netIncomeFromContinuingOperations": "245800000" }, "balance": { "goodwill": "220000000", "inventory": "991500000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "3524600000", "longTermDebt": "793500000", "shortTermDebt": "94500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4662500000", "totalLiabilities": "2454500000", "otherCurrentAssets": "88700000", "totalCurrentAssets": "1898000000", "currentLongTermDebt": "157000000", "longTermInvestments": "None", "shortTermInvestments": "6300000", "currentNetReceivables": "758600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1626600000", "currentAccountsPayable": "478200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1186500000", "shortLongTermDebtTotal": "1211900000", "totalShareholderEquity": "1070099999", "capitalLeaseObligations": "419600000", "otherCurrentLiabilities": "557100000", "totalCurrentLiabilities": "1129800000", "otherNonCurrentLiabilities": "191300000", "totalNonCurrentLiabilities": "1324700000", "cashAndShortTermInvestments": "52900000", "commonStockSharesOutstanding": "35500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "52900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "245800000", "profitLoss": "None", "dividendPayout": "75600000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "8800000", "operatingCashflow": "300700000", "capitalExpenditures": "35600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-259200000", "cashflowFromInvestment": "-36000000", "stockBasedCompensation": "6300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27000000", "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": "2026-06-07T02:27:27.651712+00:00", "is_restated": false, "income_statement": { "revenue": 1500900000, "cost_of_revenue": 978400000, "gross_profit": 522500000, "ebit": 353300000, "ebitda": 380100000, "pretax_income": 345000000, "tax_provision": 67400000, "net_income": 277600000, "net_income_to_common": 277600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49200000, "total_current_assets": 2003500000, "total_assets": 3652700000, "short_term_debt": 423900000, "long_term_debt": 793000000, "total_debt": 1216900000, "total_liabilities": 2752200000, "total_equity": 900500000, "shares_outstanding": 35500000, "goodwill_and_intangibles": 220000000 }, "cash_flow": { "operating_cash_flow": 86800000, "capital_expenditure": 28500000, "free_cash_flow": 115300000, "dividends_paid": 40800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289641, "ticker_id": 2490, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:27.651712+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "353300000", "ebitda": "380100000", "netIncome": "277600000", "grossProfit": "522500000", "depreciation": "None", "totalRevenue": "1500900000", "costOfRevenue": "978400000", "interestIncome": "8300000", "incomeBeforeTax": "345000000", "interestExpense": "8300000", "operatingIncome": "354000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "67400000", "reportedCurrency": "USD", "netInterestIncome": "-8300000", "nonInterestIncome": "None", "operatingExpenses": "168500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "978400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26800000", "sellingGeneralAndAdministrative": "173300000", "netIncomeFromContinuingOperations": "277600000" }, "balance": { "goodwill": "220000000", "inventory": "1001900000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "3652700000", "longTermDebt": "793000000", "shortTermDebt": "423900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4462100000", "totalLiabilities": "2752200000", "otherCurrentAssets": "78300000", "totalCurrentAssets": "2003500000", "currentLongTermDebt": "328900000", "longTermInvestments": "None", "shortTermInvestments": "5900000", "currentNetReceivables": "868200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1649200000", "currentAccountsPayable": "582700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1172000000", "shortLongTermDebtTotal": "1545800000", "totalShareholderEquity": "900500000", "capitalLeaseObligations": "423900000", "otherCurrentLiabilities": "384800000", "totalCurrentLiabilities": "1417900000", "otherNonCurrentLiabilities": "191900000", "totalNonCurrentLiabilities": "1334300000", "cashAndShortTermInvestments": "49200000", "commonStockSharesOutstanding": "35500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "49200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "277600000", "profitLoss": "None", "dividendPayout": "40800000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-96000000", "operatingCashflow": "86800000", "capitalExpenditures": "28500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-227000000", "cashflowFromInvestment": "-28100000", "stockBasedCompensation": "8200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-210700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1500900000, "cost_of_revenue": 978400000, "gross_profit": 522500000, "research_and_development": null, "selling_general_admin": 173300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 353300000, "depreciation_amortisation": 26800000, "ebitda": 380100000, "interest_expense": 8300000, "interest_income": null, "other_non_operating": null, "pretax_income": 345000000, "tax_provision": 67400000, "effective_tax_rate": null, "net_income": 277600000, "net_income_continuing_ops": 277600000, "net_income_to_common": 277600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49200000, "short_term_investments": 5900000, "net_receivables": 868200000, "inventory": 1001900000, "other_current_assets": null, "total_current_assets": 2003500000, "net_ppe": null, "goodwill": 220000000, "intangible_assets": null, "goodwill_and_intangibles": 220000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1649200000, "total_assets": 3652700000, "short_term_debt": 423900000, "accounts_payable": 582700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1417900000, "long_term_debt": 793000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1334300000, "total_liabilities": 2752200000, "total_debt": 1216900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4462100000, "total_equity": 900500000, "shares_outstanding": 35500000, "operating_cash_flow": 86800000, "stock_based_compensation": 8200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28100000, "dividends_paid": 40800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -227000000, "free_cash_flow": 115300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "353300000", "ebitda": "380100000", "netIncome": "277600000", "grossProfit": "522500000", "depreciation": "None", "totalRevenue": "1500900000", "costOfRevenue": "978400000", "interestIncome": "8300000", "incomeBeforeTax": "345000000", "interestExpense": "8300000", "operatingIncome": "354000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "67400000", "reportedCurrency": "USD", "netInterestIncome": "-8300000", "nonInterestIncome": "None", "operatingExpenses": "168500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "978400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26800000", "sellingGeneralAndAdministrative": "173300000", "netIncomeFromContinuingOperations": "277600000" }, "balance": { "goodwill": "220000000", "inventory": "1001900000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "3652700000", "longTermDebt": "793000000", "shortTermDebt": "423900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4462100000", "totalLiabilities": "2752200000", "otherCurrentAssets": "78300000", "totalCurrentAssets": "2003500000", "currentLongTermDebt": "328900000", "longTermInvestments": "None", "shortTermInvestments": "5900000", "currentNetReceivables": "868200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1649200000", "currentAccountsPayable": "582700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1172000000", "shortLongTermDebtTotal": "1545800000", "totalShareholderEquity": "900500000", "capitalLeaseObligations": "423900000", "otherCurrentLiabilities": "384800000", "totalCurrentLiabilities": "1417900000", "otherNonCurrentLiabilities": "191900000", "totalNonCurrentLiabilities": "1334300000", "cashAndShortTermInvestments": "49200000", "commonStockSharesOutstanding": "35500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "49200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "277600000", "profitLoss": "None", "dividendPayout": "40800000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-96000000", "operatingCashflow": "86800000", "capitalExpenditures": "28500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-227000000", "cashflowFromInvestment": "-28100000", "stockBasedCompensation": "8200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-210700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26800000", "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": "2026-06-07T02:27:27.651712+00:00", "is_restated": false, "income_statement": { "revenue": 1072600000, "cost_of_revenue": 744100000, "gross_profit": 328500000, "ebit": 154600000, "ebitda": 180200000, "pretax_income": 148400000, "tax_provision": 28100000, "net_income": 120300000, "net_income_to_common": 120300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217200000, "total_current_assets": 1855000000, "total_assets": 3455400000, "short_term_debt": 391700000, "long_term_debt": 794200000, "total_debt": 1185900000, "total_liabilities": 2602900000, "total_equity": 852500000, "shares_outstanding": 35700000, "goodwill_and_intangibles": 220000000 }, "cash_flow": { "operating_cash_flow": -35800000, "capital_expenditure": 25500000, "free_cash_flow": -10300000, "dividends_paid": 40900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289642, "ticker_id": 2490, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:27.651712+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "154600000", "ebitda": "180200000", "netIncome": "120300000", "grossProfit": "328500000", "depreciation": "None", "totalRevenue": "1072600000", "costOfRevenue": "744100000", "interestIncome": "6200000", "incomeBeforeTax": "148400000", "interestExpense": "6200000", "operatingIncome": "155600000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "28100000", "reportedCurrency": "USD", "netInterestIncome": "-6200000", "nonInterestIncome": "None", "operatingExpenses": "172900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "744100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25600000", "sellingGeneralAndAdministrative": "171300000", "netIncomeFromContinuingOperations": "120300000" }, "balance": { "goodwill": "220000000", "inventory": "902300000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "3455400000", "longTermDebt": "794200000", "shortTermDebt": "391700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4230300000", "totalLiabilities": "2602900000", "otherCurrentAssets": "78100000", "totalCurrentAssets": "1855000000", "currentLongTermDebt": "299800000", "longTermInvestments": "None", "shortTermInvestments": "5700000", "currentNetReceivables": "651700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1600400000", "currentAccountsPayable": "576600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1133400000", "shortLongTermDebtTotal": "1489800000", "totalShareholderEquity": "852500000", "capitalLeaseObligations": "395800000", "otherCurrentLiabilities": "326300000", "totalCurrentLiabilities": "1294600000", "otherNonCurrentLiabilities": "190500000", "totalNonCurrentLiabilities": "1308300000", "cashAndShortTermInvestments": "217200000", "commonStockSharesOutstanding": "35700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "217200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "120300000", "profitLoss": "None", "dividendPayout": "40900000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-197000000", "operatingCashflow": "-35800000", "capitalExpenditures": "25500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-141200000", "cashflowFromInvestment": "-23500000", "stockBasedCompensation": "6300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-96500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1072600000, "cost_of_revenue": 744100000, "gross_profit": 328500000, "research_and_development": null, "selling_general_admin": 171300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 154600000, "depreciation_amortisation": 25600000, "ebitda": 180200000, "interest_expense": 6200000, "interest_income": null, "other_non_operating": null, "pretax_income": 148400000, "tax_provision": 28100000, "effective_tax_rate": null, "net_income": 120300000, "net_income_continuing_ops": 120300000, "net_income_to_common": 120300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 217200000, "short_term_investments": 5700000, "net_receivables": 651700000, "inventory": 902300000, "other_current_assets": null, "total_current_assets": 1855000000, "net_ppe": null, "goodwill": 220000000, "intangible_assets": null, "goodwill_and_intangibles": 220000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1600400000, "total_assets": 3455400000, "short_term_debt": 391700000, "accounts_payable": 576600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1294600000, "long_term_debt": 794200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1308300000, "total_liabilities": 2602900000, "total_debt": 1185900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4230300000, "total_equity": 852500000, "shares_outstanding": 35700000, "operating_cash_flow": -35800000, "stock_based_compensation": 6300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23500000, "dividends_paid": 40900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -141200000, "free_cash_flow": -10300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "154600000", "ebitda": "180200000", "netIncome": "120300000", "grossProfit": "328500000", "depreciation": "None", "totalRevenue": "1072600000", "costOfRevenue": "744100000", "interestIncome": "6200000", "incomeBeforeTax": "148400000", "interestExpense": "6200000", "operatingIncome": "155600000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "28100000", "reportedCurrency": "USD", "netInterestIncome": "-6200000", "nonInterestIncome": "None", "operatingExpenses": "172900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "744100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25600000", "sellingGeneralAndAdministrative": "171300000", "netIncomeFromContinuingOperations": "120300000" }, "balance": { "goodwill": "220000000", "inventory": "902300000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "3455400000", "longTermDebt": "794200000", "shortTermDebt": "391700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4230300000", "totalLiabilities": "2602900000", "otherCurrentAssets": "78100000", "totalCurrentAssets": "1855000000", "currentLongTermDebt": "299800000", "longTermInvestments": "None", "shortTermInvestments": "5700000", "currentNetReceivables": "651700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1600400000", "currentAccountsPayable": "576600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1133400000", "shortLongTermDebtTotal": "1489800000", "totalShareholderEquity": "852500000", "capitalLeaseObligations": "395800000", "otherCurrentLiabilities": "326300000", "totalCurrentLiabilities": "1294600000", "otherNonCurrentLiabilities": "190500000", "totalNonCurrentLiabilities": "1308300000", "cashAndShortTermInvestments": "217200000", "commonStockSharesOutstanding": "35700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "217200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "120300000", "profitLoss": "None", "dividendPayout": "40900000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-197000000", "operatingCashflow": "-35800000", "capitalExpenditures": "25500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-141200000", "cashflowFromInvestment": "-23500000", "stockBasedCompensation": "6300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-96500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25600000", "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": "2026-06-07T02:27:27.651712+00:00", "is_restated": false, "income_statement": { "revenue": 1345000000, "cost_of_revenue": 889700000, "gross_profit": 455300000, "ebit": 249600000, "ebitda": 275100000, "pretax_income": 238700000, "tax_provision": 41000000, "net_income": 197700000, "net_income_to_common": 197700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 415100000, "total_current_assets": 1884200000, "total_assets": 3471800000, "short_term_debt": 387900000, "long_term_debt": 793600000, "total_debt": 1181500000, "total_liabilities": 2621600000, "total_equity": 850200000, "shares_outstanding": 35800000, "goodwill_and_intangibles": 265100000 }, "cash_flow": { "operating_cash_flow": 332400000, "capital_expenditure": 60200000, "free_cash_flow": 392600000, "dividends_paid": 41000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289643, "ticker_id": 2490, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:27.651712+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "249600000", "ebitda": "275100000", "netIncome": "197700000", "grossProfit": "455300000", "depreciation": "None", "totalRevenue": "1345000000", "costOfRevenue": "889700000", "interestIncome": "5500000", "incomeBeforeTax": "238700000", "interestExpense": "5500000", "operatingIncome": "244600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "41000000", "reportedCurrency": "USD", "netInterestIncome": "-5500000", "nonInterestIncome": "None", "operatingExpenses": "210700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "93600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "889700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25500000", "sellingGeneralAndAdministrative": "134100000", "netIncomeFromContinuingOperations": "197700000" }, "balance": { "goodwill": "220000000", "inventory": "704800000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "3471800000", "longTermDebt": "793600000", "shortTermDebt": "387900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "45100000", "reportedCurrency": "USD", "retainedEarnings": "4150800000", "totalLiabilities": "2621600000", "otherCurrentAssets": "96000000", "totalCurrentAssets": "1884200000", "currentLongTermDebt": "299600000", "longTermInvestments": "None", "shortTermInvestments": "7200000", "currentNetReceivables": "661100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1587600000", "currentAccountsPayable": "490000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1127300000", "shortLongTermDebtTotal": "1488600000", "totalShareholderEquity": "850200000", "capitalLeaseObligations": "395400000", "otherCurrentLiabilities": "412400000", "totalCurrentLiabilities": "1313300000", "otherNonCurrentLiabilities": "188700000", "totalNonCurrentLiabilities": "1308300000", "cashAndShortTermInvestments": "415100000", "commonStockSharesOutstanding": "35800000", "intangibleAssetsExcludingGoodwill": "45100000", "cashAndCashEquivalentsAtCarryingValue": "415100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "197700000", "profitLoss": "None", "dividendPayout": "41000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-19200000", "operatingCashflow": "332400000", "capitalExpenditures": "60200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91200000", "cashflowFromInvestment": "-66300000", "stockBasedCompensation": "8400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-47300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1345000000, "cost_of_revenue": 889700000, "gross_profit": 455300000, "research_and_development": 93600000, "selling_general_admin": 134100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 249600000, "depreciation_amortisation": 25500000, "ebitda": 275100000, "interest_expense": 5500000, "interest_income": null, "other_non_operating": null, "pretax_income": 238700000, "tax_provision": 41000000, "effective_tax_rate": null, "net_income": 197700000, "net_income_continuing_ops": 197700000, "net_income_to_common": 197700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 415100000, "short_term_investments": 7200000, "net_receivables": 661100000, "inventory": 704800000, "other_current_assets": null, "total_current_assets": 1884200000, "net_ppe": null, "goodwill": 220000000, "intangible_assets": 45100000, "goodwill_and_intangibles": 265100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1587600000, "total_assets": 3471800000, "short_term_debt": 387900000, "accounts_payable": 490000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1313300000, "long_term_debt": 793600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1308300000, "total_liabilities": 2621600000, "total_debt": 1181500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4150800000, "total_equity": 850200000, "shares_outstanding": 35800000, "operating_cash_flow": 332400000, "stock_based_compensation": 8400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66300000, "dividends_paid": 41000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -91200000, "free_cash_flow": 392600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "249600000", "ebitda": "275100000", "netIncome": "197700000", "grossProfit": "455300000", "depreciation": "None", "totalRevenue": "1345000000", "costOfRevenue": "889700000", "interestIncome": "5500000", "incomeBeforeTax": "238700000", "interestExpense": "5500000", "operatingIncome": "244600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "41000000", "reportedCurrency": "USD", "netInterestIncome": "-5500000", "nonInterestIncome": "None", "operatingExpenses": "210700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "93600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "889700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25500000", "sellingGeneralAndAdministrative": "134100000", "netIncomeFromContinuingOperations": "197700000" }, "balance": { "goodwill": "220000000", "inventory": "704800000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "3471800000", "longTermDebt": "793600000", "shortTermDebt": "387900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "45100000", "reportedCurrency": "USD", "retainedEarnings": "4150800000", "totalLiabilities": "2621600000", "otherCurrentAssets": "96000000", "totalCurrentAssets": "1884200000", "currentLongTermDebt": "299600000", "longTermInvestments": "None", "shortTermInvestments": "7200000", "currentNetReceivables": "661100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1587600000", "currentAccountsPayable": "490000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1127300000", "shortLongTermDebtTotal": "1488600000", "totalShareholderEquity": "850200000", "capitalLeaseObligations": "395400000", "otherCurrentLiabilities": "412400000", "totalCurrentLiabilities": "1313300000", "otherNonCurrentLiabilities": "188700000", "totalNonCurrentLiabilities": "1308300000", "cashAndShortTermInvestments": "415100000", "commonStockSharesOutstanding": "35800000", "intangibleAssetsExcludingGoodwill": "45100000", "cashAndCashEquivalentsAtCarryingValue": "415100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "197700000", "profitLoss": "None", "dividendPayout": "41000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-19200000", "operatingCashflow": "332400000", "capitalExpenditures": "60200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91200000", "cashflowFromInvestment": "-66300000", "stockBasedCompensation": "8400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-47300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25500000", "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": "2026-06-07T02:27:27.651712+00:00", "is_restated": false, "income_statement": { "revenue": 1498100000, "cost_of_revenue": 1009700000, "gross_profit": 488400000, "ebit": 302800000, "ebitda": 323200000, "pretax_income": 293900000, "tax_provision": 54900000, "net_income": 239000000, "net_income_to_common": 239000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 243100000, "total_current_assets": 1831000000, "total_assets": 3313200000, "short_term_debt": 380500000, "long_term_debt": 793000000, "total_debt": 1173500000, "total_liabilities": 2559200000, "total_equity": 754000000, "shares_outstanding": 35800000, "goodwill_and_intangibles": 219900000 }, "cash_flow": { "operating_cash_flow": 452100000, "capital_expenditure": 41200000, "free_cash_flow": 493300000, "dividends_paid": 41000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289645, "ticker_id": 2490, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:27.651712+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "302800000", "ebitda": "323200000", "netIncome": "239000000", "grossProfit": "488400000", "depreciation": "None", "totalRevenue": "1498100000", "costOfRevenue": "1009700000", "interestIncome": "8900000", "incomeBeforeTax": "293900000", "interestExpense": "8900000", "operatingIncome": "303300000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "54900000", "reportedCurrency": "USD", "netInterestIncome": "-8900000", "nonInterestIncome": "None", "operatingExpenses": "185100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1009700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20400000", "sellingGeneralAndAdministrative": "184400000", "netIncomeFromContinuingOperations": "239000000" }, "balance": { "goodwill": "219900000", "inventory": "689200000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "3313200000", "longTermDebt": "793000000", "shortTermDebt": "380500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3994000000", "totalLiabilities": "2559200000", "otherCurrentAssets": "69600000", "totalCurrentAssets": "1831000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "12600000", "currentNetReceivables": "816500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1482200000", "currentAccountsPayable": "477500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1025300000", "shortLongTermDebtTotal": "1423000000", "totalShareholderEquity": "754000000", "capitalLeaseObligations": "630000000", "otherCurrentLiabilities": "444700000", "totalCurrentLiabilities": "1316000000", "otherNonCurrentLiabilities": "184400000", "totalNonCurrentLiabilities": "1243200000", "cashAndShortTermInvestments": "243100000", "commonStockSharesOutstanding": "35800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "243100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "239000000", "profitLoss": "None", "dividendPayout": "41000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "88000000", "operatingCashflow": "452100000", "capitalExpenditures": "41200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-209100000", "cashflowFromInvestment": "-50900000", "stockBasedCompensation": "6800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1498100000, "cost_of_revenue": 1009700000, "gross_profit": 488400000, "research_and_development": null, "selling_general_admin": 184400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 302800000, "depreciation_amortisation": 20400000, "ebitda": 323200000, "interest_expense": 8900000, "interest_income": null, "other_non_operating": null, "pretax_income": 293900000, "tax_provision": 54900000, "effective_tax_rate": null, "net_income": 239000000, "net_income_continuing_ops": 239000000, "net_income_to_common": 239000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 243100000, "short_term_investments": 12600000, "net_receivables": 816500000, "inventory": 689200000, "other_current_assets": null, "total_current_assets": 1831000000, "net_ppe": null, "goodwill": 219900000, "intangible_assets": null, "goodwill_and_intangibles": 219900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1482200000, "total_assets": 3313200000, "short_term_debt": 380500000, "accounts_payable": 477500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1316000000, "long_term_debt": 793000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1243200000, "total_liabilities": 2559200000, "total_debt": 1173500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3994000000, "total_equity": 754000000, "shares_outstanding": 35800000, "operating_cash_flow": 452100000, "stock_based_compensation": 6800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50900000, "dividends_paid": 41000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -209100000, "free_cash_flow": 493300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "302800000", "ebitda": "323200000", "netIncome": "239000000", "grossProfit": "488400000", "depreciation": "None", "totalRevenue": "1498100000", "costOfRevenue": "1009700000", "interestIncome": "8900000", "incomeBeforeTax": "293900000", "interestExpense": "8900000", "operatingIncome": "303300000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "54900000", "reportedCurrency": "USD", "netInterestIncome": "-8900000", "nonInterestIncome": "None", "operatingExpenses": "185100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1009700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20400000", "sellingGeneralAndAdministrative": "184400000", "netIncomeFromContinuingOperations": "239000000" }, "balance": { "goodwill": "219900000", "inventory": "689200000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "3313200000", "longTermDebt": "793000000", "shortTermDebt": "380500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3994000000", "totalLiabilities": "2559200000", "otherCurrentAssets": "69600000", "totalCurrentAssets": "1831000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "12600000", "currentNetReceivables": "816500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1482200000", "currentAccountsPayable": "477500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1025300000", "shortLongTermDebtTotal": "1423000000", "totalShareholderEquity": "754000000", "capitalLeaseObligations": "630000000", "otherCurrentLiabilities": "444700000", "totalCurrentLiabilities": "1316000000", "otherNonCurrentLiabilities": "184400000", "totalNonCurrentLiabilities": "1243200000", "cashAndShortTermInvestments": "243100000", "commonStockSharesOutstanding": "35800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "243100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "239000000", "profitLoss": "None", "dividendPayout": "41000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "88000000", "operatingCashflow": "452100000", "capitalExpenditures": "41200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-209100000", "cashflowFromInvestment": "-50900000", "stockBasedCompensation": "6800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20400000", "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": "2026-06-07T02:27:27.651712+00:00", "is_restated": false, "income_statement": { "revenue": 1451100000, "cost_of_revenue": 962900000, "gross_profit": 488200000, "ebit": 319500000, "ebitda": 344700000, "pretax_income": 307000000, "tax_provision": 61100000, "net_income": 245900000, "net_income_to_common": 245900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47600000, "total_current_assets": 1765300000, "total_assets": 3221900000, "short_term_debt": 227600000, "long_term_debt": 1091800000, "total_debt": 1319400000, "total_liabilities": 2644500000, "total_equity": 577400000, "shares_outstanding": 35800000, "goodwill_and_intangibles": 219900000 }, "cash_flow": { "operating_cash_flow": 184000000, "capital_expenditure": 32700000, "free_cash_flow": 216700000, "dividends_paid": 39200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289646, "ticker_id": 2490, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:27.651712+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "319500000", "ebitda": "344700000", "netIncome": "245900000", "grossProfit": "488200000", "depreciation": "None", "totalRevenue": "1451100000", "costOfRevenue": "962900000", "interestIncome": "None", "incomeBeforeTax": "307000000", "interestExpense": "12500000", "operatingIncome": "320100000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "61100000", "reportedCurrency": "USD", "netInterestIncome": "-12500000", "nonInterestIncome": "None", "operatingExpenses": "168100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "962900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25200000", "sellingGeneralAndAdministrative": "168800000", "netIncomeFromContinuingOperations": "245900000" }, "balance": { "goodwill": "219900000", "inventory": "776300000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "3221900000", "longTermDebt": "1091800000", "shortTermDebt": "227600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3796000000", "totalLiabilities": "2644500000", "otherCurrentAssets": "72600000", "totalCurrentAssets": "1765300000", "currentLongTermDebt": "147000000", "longTermInvestments": "None", "shortTermInvestments": "10200000", "currentNetReceivables": "858600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1456600000", "currentAccountsPayable": "450800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1569600000", "totalShareholderEquity": "577400000", "capitalLeaseObligations": "330800000", "otherCurrentLiabilities": "393000000", "totalCurrentLiabilities": "1104500000", "otherNonCurrentLiabilities": "179900000", "totalNonCurrentLiabilities": "1540000000", "cashAndShortTermInvestments": "47600000", "commonStockSharesOutstanding": "35800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "47600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "245900000", "profitLoss": "None", "dividendPayout": "39200000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "46500000", "operatingCashflow": "184000000", "capitalExpenditures": "32700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-160700000", "cashflowFromInvestment": "-26500000", "stockBasedCompensation": "6700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1451100000, "cost_of_revenue": 962900000, "gross_profit": 488200000, "research_and_development": null, "selling_general_admin": 168800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 319500000, "depreciation_amortisation": 25200000, "ebitda": 344700000, "interest_expense": 12500000, "interest_income": null, "other_non_operating": null, "pretax_income": 307000000, "tax_provision": 61100000, "effective_tax_rate": null, "net_income": 245900000, "net_income_continuing_ops": 245900000, "net_income_to_common": 245900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47600000, "short_term_investments": 10200000, "net_receivables": 858600000, "inventory": 776300000, "other_current_assets": null, "total_current_assets": 1765300000, "net_ppe": null, "goodwill": 219900000, "intangible_assets": null, "goodwill_and_intangibles": 219900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1456600000, "total_assets": 3221900000, "short_term_debt": 227600000, "accounts_payable": 450800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1104500000, "long_term_debt": 1091800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1540000000, "total_liabilities": 2644500000, "total_debt": 1319400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3796000000, "total_equity": 577400000, "shares_outstanding": 35800000, "operating_cash_flow": 184000000, "stock_based_compensation": 6700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26500000, "dividends_paid": 39200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -160700000, "free_cash_flow": 216700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "319500000", "ebitda": "344700000", "netIncome": "245900000", "grossProfit": "488200000", "depreciation": "None", "totalRevenue": "1451100000", "costOfRevenue": "962900000", "interestIncome": "None", "incomeBeforeTax": "307000000", "interestExpense": "12500000", "operatingIncome": "320100000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "61100000", "reportedCurrency": "USD", "netInterestIncome": "-12500000", "nonInterestIncome": "None", "operatingExpenses": "168100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "962900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25200000", "sellingGeneralAndAdministrative": "168800000", "netIncomeFromContinuingOperations": "245900000" }, "balance": { "goodwill": "219900000", "inventory": "776300000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "3221900000", "longTermDebt": "1091800000", "shortTermDebt": "227600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3796000000", "totalLiabilities": "2644500000", "otherCurrentAssets": "72600000", "totalCurrentAssets": "1765300000", "currentLongTermDebt": "147000000", "longTermInvestments": "None", "shortTermInvestments": "10200000", "currentNetReceivables": "858600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1456600000", "currentAccountsPayable": "450800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1569600000", "totalShareholderEquity": "577400000", "capitalLeaseObligations": "330800000", "otherCurrentLiabilities": "393000000", "totalCurrentLiabilities": "1104500000", "otherNonCurrentLiabilities": "179900000", "totalNonCurrentLiabilities": "1540000000", "cashAndShortTermInvestments": "47600000", "commonStockSharesOutstanding": "35800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "47600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "245900000", "profitLoss": "None", "dividendPayout": "39200000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "46500000", "operatingCashflow": "184000000", "capitalExpenditures": "32700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-160700000", "cashflowFromInvestment": "-26500000", "stockBasedCompensation": "6700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25200000", "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": "2026-06-07T02:27:27.651712+00:00", "is_restated": false, "income_statement": { "revenue": 1047100000, "cost_of_revenue": 707100000, "gross_profit": 340000000, "ebit": 166000000, "ebitda": 190000000, "pretax_income": 154200000, "tax_provision": 29900000, "net_income": 124300000, "net_income_to_common": 124300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45700000, "total_current_assets": 1564500000, "total_assets": 2985400000, "short_term_debt": 329200000, "long_term_debt": 1103200000, "total_debt": 1432400000, "total_liabilities": 2616600000, "total_equity": 368800000, "shares_outstanding": 35800000, "goodwill_and_intangibles": 219900000 }, "cash_flow": { "operating_cash_flow": -22800000, "capital_expenditure": 29500000, "free_cash_flow": 6700000, "dividends_paid": 39100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289647, "ticker_id": 2490, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:27.651712+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "166000000", "ebitda": "190000000", "netIncome": "124300000", "grossProfit": "340000000", "depreciation": "None", "totalRevenue": "1047100000", "costOfRevenue": "707100000", "interestIncome": "None", "incomeBeforeTax": "154200000", "interestExpense": "11800000", "operatingIncome": "166800000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "29900000", "reportedCurrency": "USD", "netInterestIncome": "-11800000", "nonInterestIncome": "None", "operatingExpenses": "173200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "707100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24000000", "sellingGeneralAndAdministrative": "170700000", "netIncomeFromContinuingOperations": "124300000" }, "balance": { "goodwill": "219900000", "inventory": "823400000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2985400000", "longTermDebt": "1103200000", "shortTermDebt": "329200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3591100000", "totalLiabilities": "2616600000", "otherCurrentAssets": "67500000", "totalCurrentAssets": "1564500000", "currentLongTermDebt": "250000000", "longTermInvestments": "None", "shortTermInvestments": "11900000", "currentNetReceivables": "616000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1420900000", "currentAccountsPayable": "437800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1657200000", "totalShareholderEquity": "368800000", "capitalLeaseObligations": "304000000", "otherCurrentLiabilities": "302300000", "totalCurrentLiabilities": "1097400000", "otherNonCurrentLiabilities": "173700000", "totalNonCurrentLiabilities": "1519200000", "cashAndShortTermInvestments": "45700000", "commonStockSharesOutstanding": "35800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "45700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "124300000", "profitLoss": "None", "dividendPayout": "39100000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-125400000", "operatingCashflow": "-22800000", "capitalExpenditures": "29500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "42400000", "cashflowFromInvestment": "-30700000", "stockBasedCompensation": "6600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1047100000, "cost_of_revenue": 707100000, "gross_profit": 340000000, "research_and_development": null, "selling_general_admin": 170700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 166000000, "depreciation_amortisation": 24000000, "ebitda": 190000000, "interest_expense": 11800000, "interest_income": null, "other_non_operating": null, "pretax_income": 154200000, "tax_provision": 29900000, "effective_tax_rate": null, "net_income": 124300000, "net_income_continuing_ops": 124300000, "net_income_to_common": 124300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45700000, "short_term_investments": 11900000, "net_receivables": 616000000, "inventory": 823400000, "other_current_assets": null, "total_current_assets": 1564500000, "net_ppe": null, "goodwill": 219900000, "intangible_assets": null, "goodwill_and_intangibles": 219900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1420900000, "total_assets": 2985400000, "short_term_debt": 329200000, "accounts_payable": 437800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1097400000, "long_term_debt": 1103200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1519200000, "total_liabilities": 2616600000, "total_debt": 1432400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3591100000, "total_equity": 368800000, "shares_outstanding": 35800000, "operating_cash_flow": -22800000, "stock_based_compensation": 6600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30700000, "dividends_paid": 39100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 42400000, "free_cash_flow": 6700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "166000000", "ebitda": "190000000", "netIncome": "124300000", "grossProfit": "340000000", "depreciation": "None", "totalRevenue": "1047100000", "costOfRevenue": "707100000", "interestIncome": "None", "incomeBeforeTax": "154200000", "interestExpense": "11800000", "operatingIncome": "166800000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "29900000", "reportedCurrency": "USD", "netInterestIncome": "-11800000", "nonInterestIncome": "None", "operatingExpenses": "173200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "707100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24000000", "sellingGeneralAndAdministrative": "170700000", "netIncomeFromContinuingOperations": "124300000" }, "balance": { "goodwill": "219900000", "inventory": "823400000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2985400000", "longTermDebt": "1103200000", "shortTermDebt": "329200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3591100000", "totalLiabilities": "2616600000", "otherCurrentAssets": "67500000", "totalCurrentAssets": "1564500000", "currentLongTermDebt": "250000000", "longTermInvestments": "None", "shortTermInvestments": "11900000", "currentNetReceivables": "616000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1420900000", "currentAccountsPayable": "437800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1657200000", "totalShareholderEquity": "368800000", "capitalLeaseObligations": "304000000", "otherCurrentLiabilities": "302300000", "totalCurrentLiabilities": "1097400000", "otherNonCurrentLiabilities": "173700000", "totalNonCurrentLiabilities": "1519200000", "cashAndShortTermInvestments": "45700000", "commonStockSharesOutstanding": "35800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "45700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "124300000", "profitLoss": "None", "dividendPayout": "39100000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-125400000", "operatingCashflow": "-22800000", "capitalExpenditures": "29500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "42400000", "cashflowFromInvestment": "-30700000", "stockBasedCompensation": "6600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24000000", "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": "2026-06-07T02:27:27.651712+00:00", "is_restated": false, "income_statement": { "revenue": 1154800000, "cost_of_revenue": 800000000, "gross_profit": 354800000, "ebit": 189000000, "ebitda": 213000000, "pretax_income": 173400000, "tax_provision": 28900000, "net_income": 144500000, "net_income_to_common": 144500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60700000, "total_current_assets": 1433500000, "total_assets": 2798300000, "short_term_debt": 219600000, "long_term_debt": 1110400000, "total_debt": 1330000000, "total_liabilities": 2513000000, "total_equity": 285300000, "shares_outstanding": 35800000, "goodwill_and_intangibles": 222100000 }, "cash_flow": { "operating_cash_flow": 306300000, "capital_expenditure": 125200000, "free_cash_flow": 431500000, "dividends_paid": 153400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289648, "ticker_id": 2490, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:27.651712+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "189000000", "ebitda": "213000000", "netIncome": "144500000", "grossProfit": "354800000", "depreciation": "None", "totalRevenue": "1154800000", "costOfRevenue": "800000000", "interestIncome": "None", "incomeBeforeTax": "173400000", "interestExpense": "15600000", "operatingIncome": "185300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "28900000", "reportedCurrency": "USD", "netInterestIncome": "-11300000", "nonInterestIncome": "None", "operatingExpenses": "169500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "94000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "800000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24000000", "sellingGeneralAndAdministrative": "177900000", "netIncomeFromContinuingOperations": "144500000" }, "balance": { "goodwill": "222100000", "inventory": "699100000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2798300000", "longTermDebt": "1110400000", "shortTermDebt": "219600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3506200000", "totalLiabilities": "2513000000", "otherCurrentAssets": "70700000", "totalCurrentAssets": "1433500000", "currentLongTermDebt": "150000000", "longTermInvestments": "None", "shortTermInvestments": "8400000", "currentNetReceivables": "594600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1364800000", "currentAccountsPayable": "374700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1527300000", "totalShareholderEquity": "285300000", "capitalLeaseObligations": "266900000", "otherCurrentLiabilities": "384300000", "totalCurrentLiabilities": "1014600000", "otherNonCurrentLiabilities": "168200000", "totalNonCurrentLiabilities": "1498400000", "cashAndShortTermInvestments": "60700000", "commonStockSharesOutstanding": "35800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "60700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "144500000", "profitLoss": "None", "dividendPayout": "153400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "56000000", "operatingCashflow": "306300000", "capitalExpenditures": "125200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-190600000", "cashflowFromInvestment": "-195200000", "stockBasedCompensation": "6600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "153400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1154800000, "cost_of_revenue": 800000000, "gross_profit": 354800000, "research_and_development": 94000000, "selling_general_admin": 177900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 189000000, "depreciation_amortisation": 24000000, "ebitda": 213000000, "interest_expense": 15600000, "interest_income": null, "other_non_operating": null, "pretax_income": 173400000, "tax_provision": 28900000, "effective_tax_rate": null, "net_income": 144500000, "net_income_continuing_ops": 144500000, "net_income_to_common": 144500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60700000, "short_term_investments": 8400000, "net_receivables": 594600000, "inventory": 699100000, "other_current_assets": null, "total_current_assets": 1433500000, "net_ppe": null, "goodwill": 222100000, "intangible_assets": null, "goodwill_and_intangibles": 222100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1364800000, "total_assets": 2798300000, "short_term_debt": 219600000, "accounts_payable": 374700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1014600000, "long_term_debt": 1110400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1498400000, "total_liabilities": 2513000000, "total_debt": 1330000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3506200000, "total_equity": 285300000, "shares_outstanding": 35800000, "operating_cash_flow": 306300000, "stock_based_compensation": 6600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 125200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -195200000, "dividends_paid": 153400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -190600000, "free_cash_flow": 431500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "189000000", "ebitda": "213000000", "netIncome": "144500000", "grossProfit": "354800000", "depreciation": "None", "totalRevenue": "1154800000", "costOfRevenue": "800000000", "interestIncome": "None", "incomeBeforeTax": "173400000", "interestExpense": "15600000", "operatingIncome": "185300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "28900000", "reportedCurrency": "USD", "netInterestIncome": "-11300000", "nonInterestIncome": "None", "operatingExpenses": "169500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "94000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "800000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24000000", "sellingGeneralAndAdministrative": "177900000", "netIncomeFromContinuingOperations": "144500000" }, "balance": { "goodwill": "222100000", "inventory": "699100000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2798300000", "longTermDebt": "1110400000", "shortTermDebt": "219600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3506200000", "totalLiabilities": "2513000000", "otherCurrentAssets": "70700000", "totalCurrentAssets": "1433500000", "currentLongTermDebt": "150000000", "longTermInvestments": "None", "shortTermInvestments": "8400000", "currentNetReceivables": "594600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1364800000", "currentAccountsPayable": "374700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1527300000", "totalShareholderEquity": "285300000", "capitalLeaseObligations": "266900000", "otherCurrentLiabilities": "384300000", "totalCurrentLiabilities": "1014600000", "otherNonCurrentLiabilities": "168200000", "totalNonCurrentLiabilities": "1498400000", "cashAndShortTermInvestments": "60700000", "commonStockSharesOutstanding": "35800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "60700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "144500000", "profitLoss": "None", "dividendPayout": "153400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "56000000", "operatingCashflow": "306300000", "capitalExpenditures": "125200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-190600000", "cashflowFromInvestment": "-195200000", "stockBasedCompensation": "6600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "153400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24000000", "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": "2026-06-07T02:27:27.651712+00:00", "is_restated": false, "income_statement": { "revenue": 1366300000, "cost_of_revenue": 937800000, "gross_profit": 428500000, "ebit": 186400000, "ebitda": 207900000, "pretax_income": 175200000, "tax_provision": 44800000, "net_income": 130400000, "net_income_to_common": 130400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 132000000, "total_current_assets": 1742400000, "total_assets": 2890100000, "short_term_debt": 421800000, "long_term_debt": 1089700000, "total_debt": 1511500000, "total_liabilities": 2730600000, "total_equity": 159500000, "shares_outstanding": 35700000, "goodwill_and_intangibles": 181700000 }, "cash_flow": { "operating_cash_flow": 313200000, "capital_expenditure": 39700000, "free_cash_flow": 352900000, "dividends_paid": 78200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289650, "ticker_id": 2490, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:27.651712+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "186400000", "ebitda": "207900000", "netIncome": "130400000", "grossProfit": "428500000", "depreciation": "None", "totalRevenue": "1366300000", "costOfRevenue": "937800000", "interestIncome": "11200000", "incomeBeforeTax": "175200000", "interestExpense": "11200000", "operatingIncome": "186800000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "44800000", "reportedCurrency": "USD", "netInterestIncome": "-11200000", "nonInterestIncome": "None", "operatingExpenses": "241700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "937800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21500000", "sellingGeneralAndAdministrative": "178900000", "netIncomeFromContinuingOperations": "130400000" }, "balance": { "goodwill": "181700000", "inventory": "747900000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2890100000", "longTermDebt": "1089700000", "shortTermDebt": "421800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3400300000", "totalLiabilities": "2730600000", "otherCurrentAssets": "158100000", "totalCurrentAssets": "1742400000", "currentLongTermDebt": "361600000", "longTermInvestments": "None", "shortTermInvestments": "9600000", "currentNetReceivables": "694800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1147700000", "currentAccountsPayable": "345800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "816200000", "shortLongTermDebtTotal": "1705900000", "totalShareholderEquity": "159500000", "capitalLeaseObligations": "222700000", "otherCurrentLiabilities": "478400000", "totalCurrentLiabilities": "1255000000", "otherNonCurrentLiabilities": "157600000", "totalNonCurrentLiabilities": "1475600000", "cashAndShortTermInvestments": "132000000", "commonStockSharesOutstanding": "35700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "132000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "130400000", "profitLoss": "None", "dividendPayout": "78200000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "55500000", "operatingCashflow": "313200000", "capitalExpenditures": "39700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-181800000", "cashflowFromInvestment": "-42200000", "stockBasedCompensation": "9700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1366300000, "cost_of_revenue": 937800000, "gross_profit": 428500000, "research_and_development": null, "selling_general_admin": 178900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 186400000, "depreciation_amortisation": 21500000, "ebitda": 207900000, "interest_expense": 11200000, "interest_income": null, "other_non_operating": null, "pretax_income": 175200000, "tax_provision": 44800000, "effective_tax_rate": null, "net_income": 130400000, "net_income_continuing_ops": 130400000, "net_income_to_common": 130400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 132000000, "short_term_investments": 9600000, "net_receivables": 694800000, "inventory": 747900000, "other_current_assets": null, "total_current_assets": 1742400000, "net_ppe": null, "goodwill": 181700000, "intangible_assets": null, "goodwill_and_intangibles": 181700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1147700000, "total_assets": 2890100000, "short_term_debt": 421800000, "accounts_payable": 345800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1255000000, "long_term_debt": 1089700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1475600000, "total_liabilities": 2730600000, "total_debt": 1511500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3400300000, "total_equity": 159500000, "shares_outstanding": 35700000, "operating_cash_flow": 313200000, "stock_based_compensation": 9700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42200000, "dividends_paid": 78200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -181800000, "free_cash_flow": 352900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "186400000", "ebitda": "207900000", "netIncome": "130400000", "grossProfit": "428500000", "depreciation": "None", "totalRevenue": "1366300000", "costOfRevenue": "937800000", "interestIncome": "11200000", "incomeBeforeTax": "175200000", "interestExpense": "11200000", "operatingIncome": "186800000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "44800000", "reportedCurrency": "USD", "netInterestIncome": "-11200000", "nonInterestIncome": "None", "operatingExpenses": "241700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "937800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21500000", "sellingGeneralAndAdministrative": "178900000", "netIncomeFromContinuingOperations": "130400000" }, "balance": { "goodwill": "181700000", "inventory": "747900000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2890100000", "longTermDebt": "1089700000", "shortTermDebt": "421800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3400300000", "totalLiabilities": "2730600000", "otherCurrentAssets": "158100000", "totalCurrentAssets": "1742400000", "currentLongTermDebt": "361600000", "longTermInvestments": "None", "shortTermInvestments": "9600000", "currentNetReceivables": "694800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1147700000", "currentAccountsPayable": "345800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "816200000", "shortLongTermDebtTotal": "1705900000", "totalShareholderEquity": "159500000", "capitalLeaseObligations": "222700000", "otherCurrentLiabilities": "478400000", "totalCurrentLiabilities": "1255000000", "otherNonCurrentLiabilities": "157600000", "totalNonCurrentLiabilities": "1475600000", "cashAndShortTermInvestments": "132000000", "commonStockSharesOutstanding": "35700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "132000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "130400000", "profitLoss": "None", "dividendPayout": "78200000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "55500000", "operatingCashflow": "313200000", "capitalExpenditures": "39700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-181800000", "cashflowFromInvestment": "-42200000", "stockBasedCompensation": "9700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21500000", "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": "2026-06-07T02:27:27.651712+00:00", "is_restated": false, "income_statement": { "revenue": 1411400000, "cost_of_revenue": 953600000, "gross_profit": 457800000, "ebit": 278700000, "ebitda": 299600000, "pretax_income": 263700000, "tax_provision": 46500000, "net_income": 217200000, "net_income_to_common": 217200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51400000, "total_current_assets": 1826800000, "total_assets": 2981300000, "short_term_debt": 824500000, "long_term_debt": 817700000, "total_debt": 1642200000, "total_liabilities": 2918700000, "total_equity": 62600000, "shares_outstanding": 35600000, "goodwill_and_intangibles": 186400000 }, "cash_flow": { "operating_cash_flow": 195500000, "capital_expenditure": 49900000, "free_cash_flow": 245400000, "dividends_paid": 37600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289651, "ticker_id": 2490, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:27.651712+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "278700000", "ebitda": "299600000", "netIncome": "217200000", "grossProfit": "457800000", "depreciation": "None", "totalRevenue": "1411400000", "costOfRevenue": "953600000", "interestIncome": "15000000", "incomeBeforeTax": "263700000", "interestExpense": "15000000", "operatingIncome": "278800000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "46500000", "reportedCurrency": "USD", "netInterestIncome": "-15000000", "nonInterestIncome": "None", "operatingExpenses": "179000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "953600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20900000", "sellingGeneralAndAdministrative": "181400000", "netIncomeFromContinuingOperations": "217200000" }, "balance": { "goodwill": "186400000", "inventory": "856000000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2981300000", "longTermDebt": "817700000", "shortTermDebt": "824500000", "treasuryStock": "-4340800000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3309000000", "totalLiabilities": "2918700000", "otherCurrentAssets": "68600000", "totalCurrentAssets": "1826800000", "currentLongTermDebt": "761300000", "longTermInvestments": "None", "shortTermInvestments": "7200000", "currentNetReceivables": "843600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1154500000", "currentAccountsPayable": "470100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "608500000", "shortLongTermDebtTotal": "1801800000", "totalShareholderEquity": "62600000", "capitalLeaseObligations": "222800000", "otherCurrentLiabilities": "425500000", "totalCurrentLiabilities": "1741900000", "otherNonCurrentLiabilities": "359100000", "totalNonCurrentLiabilities": "1176800000", "cashAndShortTermInvestments": "51400000", "commonStockSharesOutstanding": "35600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "51400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "217200000", "profitLoss": "None", "dividendPayout": "37600000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "50000000", "operatingCashflow": "195500000", "capitalExpenditures": "49900000", "changeInReceivables": "-198400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134900000", "cashflowFromInvestment": "-48600000", "stockBasedCompensation": "7700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1411400000, "cost_of_revenue": 953600000, "gross_profit": 457800000, "research_and_development": null, "selling_general_admin": 181400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 278700000, "depreciation_amortisation": 20900000, "ebitda": 299600000, "interest_expense": 15000000, "interest_income": null, "other_non_operating": null, "pretax_income": 263700000, "tax_provision": 46500000, "effective_tax_rate": null, "net_income": 217200000, "net_income_continuing_ops": 217200000, "net_income_to_common": 217200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51400000, "short_term_investments": 7200000, "net_receivables": 843600000, "inventory": 856000000, "other_current_assets": null, "total_current_assets": 1826800000, "net_ppe": null, "goodwill": 186400000, "intangible_assets": null, "goodwill_and_intangibles": 186400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1154500000, "total_assets": 2981300000, "short_term_debt": 824500000, "accounts_payable": 470100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1741900000, "long_term_debt": 817700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1176800000, "total_liabilities": 2918700000, "total_debt": 1642200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3309000000, "total_equity": 62600000, "shares_outstanding": 35600000, "operating_cash_flow": 195500000, "stock_based_compensation": 7700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48600000, "dividends_paid": 37600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -134900000, "free_cash_flow": 245400000, "net_change_in_cash": 12000000 }, "raw_data": { "income": { "ebit": "278700000", "ebitda": "299600000", "netIncome": "217200000", "grossProfit": "457800000", "depreciation": "None", "totalRevenue": "1411400000", "costOfRevenue": "953600000", "interestIncome": "15000000", "incomeBeforeTax": "263700000", "interestExpense": "15000000", "operatingIncome": "278800000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "46500000", "reportedCurrency": "USD", "netInterestIncome": "-15000000", "nonInterestIncome": "None", "operatingExpenses": "179000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "953600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20900000", "sellingGeneralAndAdministrative": "181400000", "netIncomeFromContinuingOperations": "217200000" }, "balance": { "goodwill": "186400000", "inventory": "856000000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "2981300000", "longTermDebt": "817700000", "shortTermDebt": "824500000", "treasuryStock": "-4340800000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3309000000", "totalLiabilities": "2918700000", "otherCurrentAssets": "68600000", "totalCurrentAssets": "1826800000", "currentLongTermDebt": "761300000", "longTermInvestments": "None", "shortTermInvestments": "7200000", "currentNetReceivables": "843600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1154500000", "currentAccountsPayable": "470100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "608500000", "shortLongTermDebtTotal": "1801800000", "totalShareholderEquity": "62600000", "capitalLeaseObligations": "222800000", "otherCurrentLiabilities": "425500000", "totalCurrentLiabilities": "1741900000", "otherNonCurrentLiabilities": "359100000", "totalNonCurrentLiabilities": "1176800000", "cashAndShortTermInvestments": "51400000", "commonStockSharesOutstanding": "35600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "51400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "217200000", "profitLoss": "None", "dividendPayout": "37600000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "50000000", "operatingCashflow": "195500000", "capitalExpenditures": "49900000", "changeInReceivables": "-198400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134900000", "cashflowFromInvestment": "-48600000", "stockBasedCompensation": "7700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20900000", "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": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }