{ "ticker": { "uuid": "958f2ada-4ee2-4af1-a004-2545a225706f", "symbol": "COTY", "name": "Coty Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Household & Personal Products", "page_url": "https://sharemaestro.com/factors/ticker/958f2ada-4ee2-4af1-a004-2545a225706f/", "api_url": "https://sharemaestro.com/factors/api/tickers/958f2ada-4ee2-4af1-a004-2545a225706f/" }, "ticker_metadata": { "id": 809, "uuid": "958f2ada-4ee2-4af1-a004-2545a225706f", "symbol": "COTY", "name": "Coty Inc", "asset_type": "equity", "market_cap": 1875394000, "stock_exchange_id": 3, "industry": "Household & Personal Products", "sector": "Consumer Defensive", "description": "Coty Inc., manufactures, markets, distributes and sells beauty products worldwide. The company is headquartered in New York, New York.", "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": "958f2ada-4ee2-4af1-a004-2545a225706f", "symbol": "COTY", "name": "Coty Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Household & Personal Products", "page_url": "https://sharemaestro.com/factors/ticker/958f2ada-4ee2-4af1-a004-2545a225706f/", "api_url": "https://sharemaestro.com/factors/api/tickers/958f2ada-4ee2-4af1-a004-2545a225706f/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.48, "value": 0.82, "quality": 0.22, "momentum": 0.02, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 1.96, "market_cap": 1724604000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1059, "shareholder_yield": 0.0077, "roe": -0.1723, "piotroski_f_score": 5, "momentum_12_1": -0.508, "volatility_252d": 0.474 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:40.386415+00:00", "batch_id": "" }, "size": { "price_close": 1.96, "market_cap": 1724604000, "market_cap_usd": 1724604000, "enterprise_value": 4689604000, "shares_outstanding": 879900000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.5579, "ptbv_ratio": null, "ps_ratio": 0.2979, "pcf_ratio": 3.4151, "pfcf_ratio": 2.4655, "ev_ebitda": 9.4453, "ev_ebit": 124.3927, "ev_sales": 0.81, "ev_fcf": 6.7042, "earnings_yield": null, "fcf_yield": 0.1492, "price_to_sales": 0.2979, "price_to_book": 0.5579, "price_to_cashflow": 3.4151, "ebitda_to_ev": 0.1059, "sales_yield": 1.2346 }, "yield": { "dividend_yield": 0.0077, "buyback_yield": 0, "shareholder_yield": 0.0077, "debt_paydown_yield": null, "total_yield": 0.0077 }, "quality": { "gross_margin": 0.6066, "operating_margin": 0.0065, "net_margin": -0.092, "ebitda_margin": 0.0858, "fcf_margin": 0.1208, "roe": -0.1723, "roa": -0.0521, "roic": 0.0047, "roc_greenblatt": null, "asset_turnover": 0.566, "cash_conversion": -1.3134, "accruals_ratio": -0.1014, "sbc_to_revenue": 0.0108, "piotroski_f_score": 5, "altman_z_score": -0.1058, "earnings_stability_5y": 1.6756, "revenue_stability_5y": 0.2326, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3433, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.2222, "net_debt_to_ebitda": 5.9718, "debt_to_assets": 0.3163, "interest_coverage": 0.1707, "current_ratio": 0.8214, "quick_ratio": 0.4877, "net_debt": 2965000000, "local_beta": 0.0004, "volatility_252d": 0.474, "volatility_60d": 0.9811, "max_drawdown_12m": -0.6172, "risk_adjusted_momentum": -1.0717 }, "growth": { "revenue_growth_1y": -0.0357, "revenue_growth_3y_cagr": 0.0357, "revenue_growth_5y_cagr": 0.0455, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.139, "book_value_growth_1y": -0.0596, "revenue_growth": -0.0357, "earnings_growth": null }, "momentum": { "price_return_1m": -0.2065, "price_return_3m": -0.173, "price_return_6m": -0.4319, "price_return_9m": -0.5515, "price_return_12m": -0.6096, "price_return_12m_ex1m": -0.508, "momentum_6m": -0.4319, "momentum_12m": -0.6096, "momentum_12_1": -0.508, "distance_from_52w_high": -0.6172, "distance_from_52w_low": 0, "relative_strength": -0.7095 }, "raw_ttm": { "revenue_ttm": 5789800000, "gross_profit_ttm": 3512000000, "ebit_ttm": 37699999, "ebitda_ttm": 496499999, "net_income_ttm": -532600000, "eps_diluted_ttm": -0.6053, "operating_cash_flow_ttm": 505000000, "capital_expenditure_ttm": 194500000, "fcf_ttm": 699500000, "dividends_paid_ttm": 13300000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 220900000, "cash_and_equivalents": 270200000, "total_current_assets": 1935500000, "total_current_liabilities": 2356300000, "net_ppe": null, "total_assets": 10228900000, "total_debt": 3235200000, "total_equity": 3091400000, "net_working_capital": -625200000, "book_value_per_share": 3.5134, "retained_earnings": -5737200000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -3579200000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 8, "rank_ptbv": 50, "rank_ps": 8, "rank_pcf": 11, "rank_ev_ebitda": 35, "rank_ev_ebit": 97, "rank_earnings_yield": 50, "rank_fcf_yield": 25, "rank_dividend_yield": 48, "rank_shareholder_yield": 49, "rank_total_yield": 49, "rank_roe": 83, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 32, "rank_fcf_margin": 65, "rank_piotroski": 64, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 83, "rank_momentum_12m": 97, "rank_momentum_12m_ex1m": 96, "rank_relative_strength": 97 }, "composites": { "value_composite": 18, "quality_composite": 78, "momentum_composite": 98, "growth_composite": 81, "yield_composite": 33, "svqf_composite": 27, "vc1_composite": 6, "vc2_composite": 8, "vc3_composite": 8, "trending_value_composite": 96, "overall_composite": 52, "quality_value_composite": 0.4247, "os_score": 0.48, "value_percentile": 0.82, "quality_percentile": 0.22, "momentum_percentile": 0.02, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true, "trending_value_rank": 96, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3895, "ticker_id": 809, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:40.386415+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.96, "market_cap": 1724604000, "market_cap_usd": 1724604000, "enterprise_value": 4689604000, "shares_outstanding": 879900000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.55787151, "ptbv_ratio": null, "ps_ratio": 0.29786936, "pcf_ratio": 3.41505743, "pfcf_ratio": 2.46548106, "ev_ebitda": 9.4453253, "ev_ebit": 124.39268234, "ev_sales": 0.80997686, "ev_fcf": 6.70422302, "earnings_yield": null, "fcf_yield": 0.14915972, "dividend_yield": 0.00771192, "buyback_yield": 0, "shareholder_yield": 0.00771192, "debt_paydown_yield": null, "total_yield": 0.00771192, "gross_margin": 0.60658399, "operating_margin": 0.00651145, "net_margin": -0.09198936, "ebitda_margin": 0.08575426, "fcf_margin": 0.12081592, "roe": -0.1722844, "roa": -0.05206816, "roic": 0.00466861, "roc_greenblatt": null, "asset_turnover": 0.56602372, "cash_conversion": -1.31336838, "accruals_ratio": -0.10143808, "sbc_to_revenue": 0.01077757, "debt_to_equity": 2.22216472, "net_debt_to_ebitda": 5.97180263, "debt_to_assets": 0.31628034, "interest_coverage": 0.17066545, "current_ratio": 0.82141493, "quick_ratio": 0.48771379, "net_debt": 2965000000, "revenue_growth_1y": -0.03566015, "revenue_growth_3y_cagr": 0.03569275, "revenue_growth_5y_cagr": 0.04548525, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.13897095, "book_value_growth_1y": -0.05961741, "piotroski_f_score": 5, "altman_z_score": -0.10578448, "earnings_stability_5y": 1.675589, "revenue_stability_5y": 0.232564, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.20647773, "price_return_3m": -0.17299578, "price_return_6m": -0.43188406, "price_return_9m": -0.55148741, "price_return_12m": -0.60956175, "price_return_12m_ex1m": -0.50796813, "distance_from_52w_high": -0.6171875, "distance_from_52w_low": 0, "relative_strength": -0.70952533, "local_beta": 0.0004, "volatility_252d": 0.473964, "volatility_60d": 0.981115, "max_drawdown_12m": -0.6171875, "revenue_ttm": 5789800000, "gross_profit_ttm": 3512000000, "ebit_ttm": 37699999, "ebitda_ttm": 496499999, "net_income_ttm": -532600000, "eps_diluted_ttm": -0.60529606, "operating_cash_flow_ttm": 505000000, "capital_expenditure_ttm": 194500000, "fcf_ttm": 699500000, "dividends_paid_ttm": 13300000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 220900000, "cash_and_equivalents": 270200000, "total_current_assets": 1935500000, "total_current_liabilities": 2356300000, "net_ppe": null, "total_assets": 10228900000, "total_debt": 3235200000, "total_equity": 3091400000, "net_working_capital": -625200000, "book_value_per_share": 3.51335379, "retained_earnings": -5737200000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -3579200000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 50, "rank_pb": 8, "rank_ptbv": 50, "rank_ps": 8, "rank_pcf": 11, "rank_ev_ebitda": 35, "rank_ev_ebit": 97, "rank_earnings_yield": 50, "rank_fcf_yield": 25, "rank_dividend_yield": 48, "rank_shareholder_yield": 49, "rank_total_yield": 49, "rank_roe": 83, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 32, "rank_fcf_margin": 65, "rank_piotroski": 64, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 83, "rank_momentum_12m": 97, "rank_momentum_12m_ex1m": 96, "rank_relative_strength": 97, "value_composite": 18, "quality_composite": 78, "momentum_composite": 98, "growth_composite": 81, "yield_composite": 33, "svqf_composite": 27, "vc1_composite": 6, "vc2_composite": 8, "vc3_composite": 8, "trending_value_composite": 96, "overall_composite": 52, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1.96, "os": 0.48, "value": 0.82, "quality": 0.22, "momentum": 0.02, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0077, "roe": -0.1723, "momentum_12_1": -0.508, "complete_fields": { "id": 3895, "ticker_id": 809, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:40.386415+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.96, "market_cap": 1724604000, "market_cap_usd": 1724604000, "enterprise_value": 4689604000, "shares_outstanding": 879900000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.55787151, "ptbv_ratio": null, "ps_ratio": 0.29786936, "pcf_ratio": 3.41505743, "pfcf_ratio": 2.46548106, "ev_ebitda": 9.4453253, "ev_ebit": 124.39268234, "ev_sales": 0.80997686, "ev_fcf": 6.70422302, "earnings_yield": null, "fcf_yield": 0.14915972, "dividend_yield": 0.00771192, "buyback_yield": 0, "shareholder_yield": 0.00771192, "debt_paydown_yield": null, "total_yield": 0.00771192, "gross_margin": 0.60658399, "operating_margin": 0.00651145, "net_margin": -0.09198936, "ebitda_margin": 0.08575426, "fcf_margin": 0.12081592, "roe": -0.1722844, "roa": -0.05206816, "roic": 0.00466861, "roc_greenblatt": null, "asset_turnover": 0.56602372, "cash_conversion": -1.31336838, "accruals_ratio": -0.10143808, "sbc_to_revenue": 0.01077757, "debt_to_equity": 2.22216472, "net_debt_to_ebitda": 5.97180263, "debt_to_assets": 0.31628034, "interest_coverage": 0.17066545, "current_ratio": 0.82141493, "quick_ratio": 0.48771379, "net_debt": 2965000000, "revenue_growth_1y": -0.03566015, "revenue_growth_3y_cagr": 0.03569275, "revenue_growth_5y_cagr": 0.04548525, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.13897095, "book_value_growth_1y": -0.05961741, "piotroski_f_score": 5, "altman_z_score": -0.10578448, "earnings_stability_5y": 1.675589, "revenue_stability_5y": 0.232564, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.20647773, "price_return_3m": -0.17299578, "price_return_6m": -0.43188406, "price_return_9m": -0.55148741, "price_return_12m": -0.60956175, "price_return_12m_ex1m": -0.50796813, "distance_from_52w_high": -0.6171875, "distance_from_52w_low": 0, "relative_strength": -0.70952533, "local_beta": 0.0004, "volatility_252d": 0.473964, "volatility_60d": 0.981115, "max_drawdown_12m": -0.6171875, "revenue_ttm": 5789800000, "gross_profit_ttm": 3512000000, "ebit_ttm": 37699999, "ebitda_ttm": 496499999, "net_income_ttm": -532600000, "eps_diluted_ttm": -0.60529606, "operating_cash_flow_ttm": 505000000, "capital_expenditure_ttm": 194500000, "fcf_ttm": 699500000, "dividends_paid_ttm": 13300000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 220900000, "cash_and_equivalents": 270200000, "total_current_assets": 1935500000, "total_current_liabilities": 2356300000, "net_ppe": null, "total_assets": 10228900000, "total_debt": 3235200000, "total_equity": 3091400000, "net_working_capital": -625200000, "book_value_per_share": 3.51335379, "retained_earnings": -5737200000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -3579200000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 50, "rank_pb": 8, "rank_ptbv": 50, "rank_ps": 8, "rank_pcf": 11, "rank_ev_ebitda": 35, "rank_ev_ebit": 97, "rank_earnings_yield": 50, "rank_fcf_yield": 25, "rank_dividend_yield": 48, "rank_shareholder_yield": 49, "rank_total_yield": 49, "rank_roe": 83, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 32, "rank_fcf_margin": 65, "rank_piotroski": 64, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 83, "rank_momentum_12m": 97, "rank_momentum_12m_ex1m": 96, "rank_relative_strength": 97, "value_composite": 18, "quality_composite": 78, "momentum_composite": 98, "growth_composite": 81, "yield_composite": 33, "svqf_composite": 27, "vc1_composite": 6, "vc2_composite": 8, "vc3_composite": 8, "trending_value_composite": 96, "overall_composite": 52, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:50.621705+00:00", "is_restated": false, "income_statement": { "revenue": 5892900000, "cost_of_revenue": 2072000000, "gross_profit": 3820900000, "ebit": 529900000, "ebitda": 949900000, "pretax_income": -344800000, "tax_provision": 5400000, "net_income": -367900000, "net_income_to_common": -367900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 257100000, "total_current_assets": 1953300000, "total_assets": 11907700000, "short_term_debt": 67900000, "long_term_debt": 3955500000, "total_debt": 4023400000, "total_liabilities": 7952100000, "total_equity": 3685100000, "shares_outstanding": 872100000, "goodwill_and_intangibles": 7277000000 }, "cash_flow": { "operating_cash_flow": 492600000, "capital_expenditure": 215000000, "free_cash_flow": 707600000, "dividends_paid": 13300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241945, "ticker_id": 809, "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:50.621705+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "529900000", "ebitda": "949900000", "netIncome": "-367900000", "grossProfit": "3820900000", "depreciation": "None", "totalRevenue": "5892900000", "costOfRevenue": "2072000000", "interestIncome": "16600000", "incomeBeforeTax": "-344800000", "interestExpense": "227000000", "operatingIncome": "241100000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "5400000", "reportedCurrency": "USD", "netInterestIncome": "-210400000", "nonInterestIncome": "None", "operatingExpenses": "3579800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "123000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2072000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "420000000", "sellingGeneralAndAdministrative": "1529700000", "netIncomeFromContinuingOperations": "-350200000" }, "balance": { "goodwill": "4062200000", "inventory": "794500000", "commonStock": "9600000", "currentDebt": "None", "investments": "None", "totalAssets": "11907700000", "longTermDebt": "3955500000", "shortTermDebt": "67900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3214800000", "reportedCurrency": "USD", "retainedEarnings": "-5266400000", "totalLiabilities": "7952100000", "otherCurrentAssets": "237900000", "totalCurrentAssets": "1953300000", "currentLongTermDebt": "3500000", "longTermInvestments": "1002000000", "shortTermInvestments": "None", "currentNetReceivables": "663800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9954400000", "currentAccountsPayable": "1890000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4245200000", "totalShareholderEquity": "3685100000", "capitalLeaseObligations": "286200000", "otherCurrentLiabilities": "513600000", "totalCurrentLiabilities": "2538300000", "otherNonCurrentLiabilities": "485100000", "totalNonCurrentLiabilities": "5413800000", "cashAndShortTermInvestments": "257100000", "commonStockSharesOutstanding": "872100000", "intangibleAssetsExcludingGoodwill": "3214800000", "cashAndCashEquivalentsAtCarryingValue": "257100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-350200000", "profitLoss": "None", "dividendPayout": "13300000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "4800000", "operatingCashflow": "492600000", "capitalExpenditures": "215000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-426800000", "cashflowFromInvestment": "-128400000", "stockBasedCompensation": "50000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "420000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5892900000, "cost_of_revenue": 2072000000, "gross_profit": 3820900000, "research_and_development": 123000000, "selling_general_admin": 1529700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 529900000, "depreciation_amortisation": 420000000, "ebitda": 949900000, "interest_expense": 227000000, "interest_income": null, "other_non_operating": null, "pretax_income": -344800000, "tax_provision": 5400000, "effective_tax_rate": null, "net_income": -367900000, "net_income_continuing_ops": -350200000, "net_income_to_common": -367900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 257100000, "short_term_investments": null, "net_receivables": 663800000, "inventory": 794500000, "other_current_assets": null, "total_current_assets": 1953300000, "net_ppe": null, "goodwill": 4062200000, "intangible_assets": 3214800000, "goodwill_and_intangibles": 7277000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9954400000, "total_assets": 11907700000, "short_term_debt": 67900000, "accounts_payable": 1890000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2538300000, "long_term_debt": 3955500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5413800000, "total_liabilities": 7952100000, "total_debt": 4023400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5266400000, "total_equity": 3685100000, "shares_outstanding": 872100000, "operating_cash_flow": 492600000, "stock_based_compensation": 50000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 215000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -128400000, "dividends_paid": 13300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -426800000, "free_cash_flow": 707600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "529900000", "ebitda": "949900000", "netIncome": "-367900000", "grossProfit": "3820900000", "depreciation": "None", "totalRevenue": "5892900000", "costOfRevenue": "2072000000", "interestIncome": "16600000", "incomeBeforeTax": "-344800000", "interestExpense": "227000000", "operatingIncome": "241100000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "5400000", "reportedCurrency": "USD", "netInterestIncome": "-210400000", "nonInterestIncome": "None", "operatingExpenses": "3579800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "123000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2072000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "420000000", "sellingGeneralAndAdministrative": "1529700000", "netIncomeFromContinuingOperations": "-350200000" }, "balance": { "goodwill": "4062200000", "inventory": "794500000", "commonStock": "9600000", "currentDebt": "None", "investments": "None", "totalAssets": "11907700000", "longTermDebt": "3955500000", "shortTermDebt": "67900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3214800000", "reportedCurrency": "USD", "retainedEarnings": "-5266400000", "totalLiabilities": "7952100000", "otherCurrentAssets": "237900000", "totalCurrentAssets": "1953300000", "currentLongTermDebt": "3500000", "longTermInvestments": "1002000000", "shortTermInvestments": "None", "currentNetReceivables": "663800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9954400000", "currentAccountsPayable": "1890000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4245200000", "totalShareholderEquity": "3685100000", "capitalLeaseObligations": "286200000", "otherCurrentLiabilities": "513600000", "totalCurrentLiabilities": "2538300000", "otherNonCurrentLiabilities": "485100000", "totalNonCurrentLiabilities": "5413800000", "cashAndShortTermInvestments": "257100000", "commonStockSharesOutstanding": "872100000", "intangibleAssetsExcludingGoodwill": "3214800000", "cashAndCashEquivalentsAtCarryingValue": "257100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-350200000", "profitLoss": "None", "dividendPayout": "13300000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "4800000", "operatingCashflow": "492600000", "capitalExpenditures": "215000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-426800000", "cashflowFromInvestment": "-128400000", "stockBasedCompensation": "50000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "420000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:50.621705+00:00", "is_restated": false, "income_statement": { "revenue": 6118000000, "cost_of_revenue": 2178800000, "gross_profit": 3939200000, "ebit": 582900000, "ebitda": 1004000000, "pretax_income": 204500000, "tax_provision": 95100000, "net_income": 89400000, "net_income_to_common": 89400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 300800000, "total_current_assets": 1963500000, "total_assets": 12082500000, "short_term_debt": 60800000, "long_term_debt": 3841800000, "total_debt": 3902600000, "total_liabilities": 7834800000, "total_equity": 3969500000, "shares_outstanding": 883400000, "goodwill_and_intangibles": 7471300000 }, "cash_flow": { "operating_cash_flow": 614600000, "capital_expenditure": 245200000, "free_cash_flow": 859800000, "dividends_paid": 13400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241950, "ticker_id": 809, "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:50.621705+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "582900000", "ebitda": "1004000000", "netIncome": "89400000", "grossProfit": "3939200000", "depreciation": "None", "totalRevenue": "6118000000", "costOfRevenue": "2178800000", "interestIncome": "16100000", "incomeBeforeTax": "204500000", "interestExpense": "251600000", "operatingIncome": "546700000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "95100000", "reportedCurrency": "USD", "netInterestIncome": "-235500000", "nonInterestIncome": "None", "operatingExpenses": "3392500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "126800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2178800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "421100000", "sellingGeneralAndAdministrative": "1537400000", "netIncomeFromContinuingOperations": "109400000" }, "balance": { "goodwill": "3905700000", "inventory": "764100000", "commonStock": "9600000", "currentDebt": "None", "investments": "None", "totalAssets": "12082500000", "longTermDebt": "3841800000", "shortTermDebt": "60800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3565600000", "reportedCurrency": "USD", "retainedEarnings": "-4898500000", "totalLiabilities": "7834800000", "otherCurrentAssets": "256200000", "totalCurrentAssets": "1963500000", "currentLongTermDebt": "3000000", "longTermInvestments": "1090600000", "shortTermInvestments": "None", "currentNetReceivables": "642400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10119000000", "currentAccountsPayable": "1997600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4121300000", "totalShareholderEquity": "3969500000", "capitalLeaseObligations": "276500000", "otherCurrentLiabilities": "457500000", "totalCurrentLiabilities": "2601800000", "otherNonCurrentLiabilities": "347400000", "totalNonCurrentLiabilities": "5233000000", "cashAndShortTermInvestments": "300800000", "commonStockSharesOutstanding": "883400000", "intangibleAssetsExcludingGoodwill": "3565600000", "cashAndCashEquivalentsAtCarryingValue": "300800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109400000", "profitLoss": "None", "dividendPayout": "13400000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "67200000", "operatingCashflow": "614600000", "capitalExpenditures": "245200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-336700000", "cashflowFromInvestment": "-226200000", "stockBasedCompensation": "88800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "421100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6118000000, "cost_of_revenue": 2178800000, "gross_profit": 3939200000, "research_and_development": 126800000, "selling_general_admin": 1537400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 582900000, "depreciation_amortisation": 421100000, "ebitda": 1004000000, "interest_expense": 251600000, "interest_income": null, "other_non_operating": null, "pretax_income": 204500000, "tax_provision": 95100000, "effective_tax_rate": null, "net_income": 89400000, "net_income_continuing_ops": 109400000, "net_income_to_common": 89400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 300800000, "short_term_investments": null, "net_receivables": 642400000, "inventory": 764100000, "other_current_assets": null, "total_current_assets": 1963500000, "net_ppe": null, "goodwill": 3905700000, "intangible_assets": 3565600000, "goodwill_and_intangibles": 7471300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10119000000, "total_assets": 12082500000, "short_term_debt": 60800000, "accounts_payable": 1997600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2601800000, "long_term_debt": 3841800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5233000000, "total_liabilities": 7834800000, "total_debt": 3902600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4898500000, "total_equity": 3969500000, "shares_outstanding": 883400000, "operating_cash_flow": 614600000, "stock_based_compensation": 88800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 245200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -226200000, "dividends_paid": 13400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -336700000, "free_cash_flow": 859800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "582900000", "ebitda": "1004000000", "netIncome": "89400000", "grossProfit": "3939200000", "depreciation": "None", "totalRevenue": "6118000000", "costOfRevenue": "2178800000", "interestIncome": "16100000", "incomeBeforeTax": "204500000", "interestExpense": "251600000", "operatingIncome": "546700000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "95100000", "reportedCurrency": "USD", "netInterestIncome": "-235500000", "nonInterestIncome": "None", "operatingExpenses": "3392500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "126800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2178800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "421100000", "sellingGeneralAndAdministrative": "1537400000", "netIncomeFromContinuingOperations": "109400000" }, "balance": { "goodwill": "3905700000", "inventory": "764100000", "commonStock": "9600000", "currentDebt": "None", "investments": "None", "totalAssets": "12082500000", "longTermDebt": "3841800000", "shortTermDebt": "60800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3565600000", "reportedCurrency": "USD", "retainedEarnings": "-4898500000", "totalLiabilities": "7834800000", "otherCurrentAssets": "256200000", "totalCurrentAssets": "1963500000", "currentLongTermDebt": "3000000", "longTermInvestments": "1090600000", "shortTermInvestments": "None", "currentNetReceivables": "642400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10119000000", "currentAccountsPayable": "1997600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4121300000", "totalShareholderEquity": "3969500000", "capitalLeaseObligations": "276500000", "otherCurrentLiabilities": "457500000", "totalCurrentLiabilities": "2601800000", "otherNonCurrentLiabilities": "347400000", "totalNonCurrentLiabilities": "5233000000", "cashAndShortTermInvestments": "300800000", "commonStockSharesOutstanding": "883400000", "intangibleAssetsExcludingGoodwill": "3565600000", "cashAndCashEquivalentsAtCarryingValue": "300800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109400000", "profitLoss": "None", "dividendPayout": "13400000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "67200000", "operatingCashflow": "614600000", "capitalExpenditures": "245200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-336700000", "cashflowFromInvestment": "-226200000", "stockBasedCompensation": "88800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "421100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:50.621705+00:00", "is_restated": false, "income_statement": { "revenue": 5554100000, "cost_of_revenue": 2005900000, "gross_profit": 3548200000, "ebit": 538200000, "ebitda": 964900000, "pretax_income": 704800000, "tax_provision": 181600000, "net_income": 508200000, "net_income_to_common": 508200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 246900000, "total_current_assets": 2051700000, "total_assets": 12661600000, "short_term_debt": 123500000, "long_term_debt": 4178200000, "total_debt": 4301700000, "total_liabilities": 8428300000, "total_equity": 3953500000, "shares_outstanding": 886500000, "goodwill_and_intangibles": 7785900000 }, "cash_flow": { "operating_cash_flow": 625700000, "capital_expenditure": 222800000, "free_cash_flow": 848500000, "dividends_paid": 13700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241955, "ticker_id": 809, "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:50.621705+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "538200000", "ebitda": "964900000", "netIncome": "508200000", "grossProfit": "3548200000", "depreciation": "None", "totalRevenue": "5554100000", "costOfRevenue": "2005900000", "interestIncome": "15400000", "incomeBeforeTax": "704800000", "interestExpense": "261100000", "operatingIncome": "543700000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "181600000", "reportedCurrency": "USD", "netInterestIncome": "-257900000", "nonInterestIncome": "None", "operatingExpenses": "3004500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "105200000", "otherNonOperatingIncome": "419000000", "costofGoodsAndServicesSold": "2005900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "426700000", "sellingGeneralAndAdministrative": "1338600000", "netIncomeFromContinuingOperations": "523200000" }, "balance": { "goodwill": "3987900000", "inventory": "853400000", "commonStock": "9100000", "currentDebt": "None", "investments": "None", "totalAssets": "12661600000", "longTermDebt": "4178200000", "shortTermDebt": "123500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3798000000", "reportedCurrency": "USD", "retainedEarnings": "-4987900000", "totalLiabilities": "8428300000", "otherCurrentAssets": "338900000", "totalCurrentAssets": "2051700000", "currentLongTermDebt": "57900000", "longTermInvestments": "1068900000", "shortTermInvestments": "0", "currentNetReceivables": "612500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10609900000", "currentAccountsPayable": "1444700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "712900000", "shortLongTermDebtTotal": "4549200000", "totalShareholderEquity": "3953500000", "capitalLeaseObligations": "247500000", "otherCurrentLiabilities": "953100000", "totalCurrentLiabilities": "2736800000", "otherNonCurrentLiabilities": "325400000", "totalNonCurrentLiabilities": "5691500000", "cashAndShortTermInvestments": "246900000", "commonStockSharesOutstanding": "886500000", "intangibleAssetsExcludingGoodwill": "3798000000", "cashAndCashEquivalentsAtCarryingValue": "246900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "523200000", "profitLoss": "None", "dividendPayout": "13700000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-180300000", "operatingCashflow": "625700000", "capitalExpenditures": "222800000", "changeInReceivables": "36800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-469300000", "cashflowFromInvestment": "-118200000", "stockBasedCompensation": "135900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "38200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1600100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "426700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5554100000, "cost_of_revenue": 2005900000, "gross_profit": 3548200000, "research_and_development": 105200000, "selling_general_admin": 1338600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 538200000, "depreciation_amortisation": 426700000, "ebitda": 964900000, "interest_expense": 261100000, "interest_income": null, "other_non_operating": null, "pretax_income": 704800000, "tax_provision": 181600000, "effective_tax_rate": null, "net_income": 508200000, "net_income_continuing_ops": 523200000, "net_income_to_common": 508200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 246900000, "short_term_investments": 0, "net_receivables": 612500000, "inventory": 853400000, "other_current_assets": null, "total_current_assets": 2051700000, "net_ppe": null, "goodwill": 3987900000, "intangible_assets": 3798000000, "goodwill_and_intangibles": 7785900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10609900000, "total_assets": 12661600000, "short_term_debt": 123500000, "accounts_payable": 1444700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2736800000, "long_term_debt": 4178200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5691500000, "total_liabilities": 8428300000, "total_debt": 4301700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4987900000, "total_equity": 3953500000, "shares_outstanding": 886500000, "operating_cash_flow": 625700000, "stock_based_compensation": 135900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 222800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -118200000, "dividends_paid": 13700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -469300000, "free_cash_flow": 848500000, "net_change_in_cash": 38200000 }, "raw_data": { "income": { "ebit": "538200000", "ebitda": "964900000", "netIncome": "508200000", "grossProfit": "3548200000", "depreciation": "None", "totalRevenue": "5554100000", "costOfRevenue": "2005900000", "interestIncome": "15400000", "incomeBeforeTax": "704800000", "interestExpense": "261100000", "operatingIncome": "543700000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "181600000", "reportedCurrency": "USD", "netInterestIncome": "-257900000", "nonInterestIncome": "None", "operatingExpenses": "3004500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "105200000", "otherNonOperatingIncome": "419000000", "costofGoodsAndServicesSold": "2005900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "426700000", "sellingGeneralAndAdministrative": "1338600000", "netIncomeFromContinuingOperations": "523200000" }, "balance": { "goodwill": "3987900000", "inventory": "853400000", "commonStock": "9100000", "currentDebt": "None", "investments": "None", "totalAssets": "12661600000", "longTermDebt": "4178200000", "shortTermDebt": "123500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3798000000", "reportedCurrency": "USD", "retainedEarnings": "-4987900000", "totalLiabilities": "8428300000", "otherCurrentAssets": "338900000", "totalCurrentAssets": "2051700000", "currentLongTermDebt": "57900000", "longTermInvestments": "1068900000", "shortTermInvestments": "0", "currentNetReceivables": "612500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10609900000", "currentAccountsPayable": "1444700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "712900000", "shortLongTermDebtTotal": "4549200000", "totalShareholderEquity": "3953500000", "capitalLeaseObligations": "247500000", "otherCurrentLiabilities": "953100000", "totalCurrentLiabilities": "2736800000", "otherNonCurrentLiabilities": "325400000", "totalNonCurrentLiabilities": "5691500000", "cashAndShortTermInvestments": "246900000", "commonStockSharesOutstanding": "886500000", "intangibleAssetsExcludingGoodwill": "3798000000", "cashAndCashEquivalentsAtCarryingValue": "246900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "523200000", "profitLoss": "None", "dividendPayout": "13700000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-180300000", "operatingCashflow": "625700000", "capitalExpenditures": "222800000", "changeInReceivables": "36800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-469300000", "cashflowFromInvestment": "-118200000", "stockBasedCompensation": "135900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "38200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1600100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "426700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:50.621705+00:00", "is_restated": false, "income_statement": { "revenue": 5304400000, "cost_of_revenue": 1923200000, "gross_profit": 3381200000, "ebit": 339900000, "ebitda": 856300000, "pretax_income": 426800000, "tax_provision": 164800000, "net_income": 259500000, "net_income_to_common": 259500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 233300000, "total_current_assets": 1681900000, "total_assets": 12116100000, "short_term_debt": 90800000, "long_term_debt": 4409100000, "total_debt": 4499900000, "total_liabilities": 8558100000, "total_equity": 3296900000, "shares_outstanding": 834100000, "goodwill_and_intangibles": 7817500000 }, "cash_flow": { "operating_cash_flow": 726600000, "capital_expenditure": 174100000, "free_cash_flow": 900700000, "dividends_paid": 57200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241960, "ticker_id": 809, "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:50.621705+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "339900000", "ebitda": "856300000", "netIncome": "259500000", "grossProfit": "3381200000", "depreciation": "None", "totalRevenue": "5304400000", "costOfRevenue": "1923200000", "interestIncome": "7200000", "incomeBeforeTax": "426800000", "interestExpense": "241200000", "operatingIncome": "240900000", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "164800000", "reportedCurrency": "USD", "netInterestIncome": "-224000000", "nonInterestIncome": "None", "operatingExpenses": "3140300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "97300000", "otherNonOperatingIncome": "409900000", "costofGoodsAndServicesSold": "1923200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "516400000", "sellingGeneralAndAdministrative": "1368800000", "netIncomeFromContinuingOperations": "262000000" }, "balance": { "goodwill": "3914700000", "inventory": "661500000", "commonStock": "9000000", "currentDebt": "None", "investments": "None", "totalAssets": "12116100000", "longTermDebt": "4409100000", "shortTermDebt": "90800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "3902800000", "reportedCurrency": "USD", "retainedEarnings": "-5496100000", "totalLiabilities": "8558100000", "otherCurrentAssets": "161300000", "totalCurrentAssets": "1681900000", "currentLongTermDebt": "23000000", "longTermInvestments": "842600000", "shortTermInvestments": "7600000", "currentNetReceivables": "625800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10434200000", "currentAccountsPayable": "1268300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "715500000", "shortLongTermDebtTotal": "4782100000", "totalShareholderEquity": "3296900000", "capitalLeaseObligations": "282200000", "otherCurrentLiabilities": "982400000", "totalCurrentLiabilities": "2565600000", "otherNonCurrentLiabilities": "340000000", "totalNonCurrentLiabilities": "5992500000", "cashAndShortTermInvestments": "233300000", "commonStockSharesOutstanding": "834100000", "intangibleAssetsExcludingGoodwill": "3902800000", "cashAndCashEquivalentsAtCarryingValue": "233300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "267700000", "profitLoss": "None", "dividendPayout": "57200000", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "USD", "changeInInventory": "-48300000", "operatingCashflow": "726600000", "capitalExpenditures": "174100000", "changeInReceivables": "-77200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1034000000", "cashflowFromInvestment": "269700000", "stockBasedCompensation": "195500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-37700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "516400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5304400000, "cost_of_revenue": 1923200000, "gross_profit": 3381200000, "research_and_development": 97300000, "selling_general_admin": 1368800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 339900000, "depreciation_amortisation": 516400000, "ebitda": 856300000, "interest_expense": 241200000, "interest_income": null, "other_non_operating": null, "pretax_income": 426800000, "tax_provision": 164800000, "effective_tax_rate": null, "net_income": 259500000, "net_income_continuing_ops": 262000000, "net_income_to_common": 259500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 233300000, "short_term_investments": 7600000, "net_receivables": 625800000, "inventory": 661500000, "other_current_assets": null, "total_current_assets": 1681900000, "net_ppe": null, "goodwill": 3914700000, "intangible_assets": 3902800000, "goodwill_and_intangibles": 7817500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10434200000, "total_assets": 12116100000, "short_term_debt": 90800000, "accounts_payable": 1268300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2565600000, "long_term_debt": 4409100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5992500000, "total_liabilities": 8558100000, "total_debt": 4499900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5496100000, "total_equity": 3296900000, "shares_outstanding": 834100000, "operating_cash_flow": 726600000, "stock_based_compensation": 195500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 174100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 269700000, "dividends_paid": 57200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1034000000, "free_cash_flow": 900700000, "net_change_in_cash": -37700000 }, "raw_data": { "income": { "ebit": "339900000", "ebitda": "856300000", "netIncome": "259500000", "grossProfit": "3381200000", "depreciation": "None", "totalRevenue": "5304400000", "costOfRevenue": "1923200000", "interestIncome": "7200000", "incomeBeforeTax": "426800000", "interestExpense": "241200000", "operatingIncome": "240900000", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "164800000", "reportedCurrency": "USD", "netInterestIncome": "-224000000", "nonInterestIncome": "None", "operatingExpenses": "3140300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "97300000", "otherNonOperatingIncome": "409900000", "costofGoodsAndServicesSold": "1923200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "516400000", "sellingGeneralAndAdministrative": "1368800000", "netIncomeFromContinuingOperations": "262000000" }, "balance": { "goodwill": "3914700000", "inventory": "661500000", "commonStock": "9000000", "currentDebt": "None", "investments": "None", "totalAssets": "12116100000", "longTermDebt": "4409100000", "shortTermDebt": "90800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "3902800000", "reportedCurrency": "USD", "retainedEarnings": "-5496100000", "totalLiabilities": "8558100000", "otherCurrentAssets": "161300000", "totalCurrentAssets": "1681900000", "currentLongTermDebt": "23000000", "longTermInvestments": "842600000", "shortTermInvestments": "7600000", "currentNetReceivables": "625800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10434200000", "currentAccountsPayable": "1268300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "715500000", "shortLongTermDebtTotal": "4782100000", "totalShareholderEquity": "3296900000", "capitalLeaseObligations": "282200000", "otherCurrentLiabilities": "982400000", "totalCurrentLiabilities": "2565600000", "otherNonCurrentLiabilities": "340000000", "totalNonCurrentLiabilities": "5992500000", "cashAndShortTermInvestments": "233300000", "commonStockSharesOutstanding": "834100000", "intangibleAssetsExcludingGoodwill": "3902800000", "cashAndCashEquivalentsAtCarryingValue": "233300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "267700000", "profitLoss": "None", "dividendPayout": "57200000", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "USD", "changeInInventory": "-48300000", "operatingCashflow": "726600000", "capitalExpenditures": "174100000", "changeInReceivables": "-77200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1034000000", "cashflowFromInvestment": "269700000", "stockBasedCompensation": "195500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-37700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "516400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:50.621705+00:00", "is_restated": false, "income_statement": { "revenue": 4629900000, "cost_of_revenue": 1853400000, "gross_profit": 2776500000, "ebit": 159200000, "ebitda": 744500000, "pretax_income": -239800000, "tax_provision": -172000000, "net_income": -201300000, "net_income_to_common": -201300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 253500000, "total_current_assets": 1783100000, "total_assets": 13691400000, "short_term_debt": 125700000, "long_term_debt": 5401000000, "total_debt": 5526700000, "total_liabilities": 9508800000, "total_equity": 3897000000, "shares_outstanding": 764800000, "goodwill_and_intangibles": 8581100000 }, "cash_flow": { "operating_cash_flow": 318700000, "capital_expenditure": 173900000, "free_cash_flow": 492600000, "dividends_paid": 25700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241965, "ticker_id": 809, "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:50.621705+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "159200000", "ebitda": "744500000", "netIncome": "-201300000", "grossProfit": "2776500000", "depreciation": "None", "totalRevenue": "4629900000", "costOfRevenue": "1853400000", "interestIncome": "3500000", "incomeBeforeTax": "-239800000", "interestExpense": "231800000", "operatingIncome": "-48600000", "fiscalDateEnding": "2021-06-30", "incomeTaxExpense": "-172000000", "reportedCurrency": "USD", "netInterestIncome": "-235100000", "nonInterestIncome": "None", "operatingExpenses": "2825100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "96500000", "otherNonOperatingIncome": "43900000", "costofGoodsAndServicesSold": "1853400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "585300000", "sellingGeneralAndAdministrative": "1336700000", "netIncomeFromContinuingOperations": "-67800000" }, "balance": { "goodwill": "4118100000", "inventory": "650800000", "commonStock": "8300000", "currentDebt": "None", "investments": "None", "totalAssets": "13691400000", "longTermDebt": "5401000000", "shortTermDebt": "125700000", "treasuryStock": "-1446300000", "deferredRevenue": "None", "fiscalDateEnding": "2021-06-30", "intangibleAssets": "4463000000", "reportedCurrency": "USD", "retainedEarnings": "-5755600000", "totalLiabilities": "9508800000", "otherCurrentAssets": "188300000", "totalCurrentAssets": "1783100000", "currentLongTermDebt": "24200000", "longTermInvestments": "1276200000", "shortTermInvestments": "1276000000", "currentNetReceivables": "690500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11908300000", "currentAccountsPayable": "1166100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1236600000", "shortLongTermDebtTotal": "5796000000", "totalShareholderEquity": "3897000000", "capitalLeaseObligations": "269300000", "otherCurrentLiabilities": "954600000", "totalCurrentLiabilities": "2415400000", "otherNonCurrentLiabilities": "1423100000", "totalNonCurrentLiabilities": "7093400000", "cashAndShortTermInvestments": "253500000", "commonStockSharesOutstanding": "764800000", "intangibleAssetsExcludingGoodwill": "4463000000", "cashAndCashEquivalentsAtCarryingValue": "253500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-205100000", "profitLoss": "None", "dividendPayout": "25700000", "fiscalDateEnding": "2021-06-30", "reportedCurrency": "USD", "changeInInventory": "81200000", "operatingCashflow": "318700000", "capitalExpenditures": "173900000", "changeInReceivables": "10500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2795100000", "cashflowFromInvestment": "2441900000", "stockBasedCompensation": "29900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-34500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "237100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "585300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4629900000, "cost_of_revenue": 1853400000, "gross_profit": 2776500000, "research_and_development": 96500000, "selling_general_admin": 1336700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 159200000, "depreciation_amortisation": 585300000, "ebitda": 744500000, "interest_expense": 231800000, "interest_income": null, "other_non_operating": null, "pretax_income": -239800000, "tax_provision": -172000000, "effective_tax_rate": null, "net_income": -201300000, "net_income_continuing_ops": -67800000, "net_income_to_common": -201300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 253500000, "short_term_investments": 1276000000, "net_receivables": 690500000, "inventory": 650800000, "other_current_assets": null, "total_current_assets": 1783100000, "net_ppe": null, "goodwill": 4118100000, "intangible_assets": 4463000000, "goodwill_and_intangibles": 8581100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11908300000, "total_assets": 13691400000, "short_term_debt": 125700000, "accounts_payable": 1166100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2415400000, "long_term_debt": 5401000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7093400000, "total_liabilities": 9508800000, "total_debt": 5526700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5755600000, "total_equity": 3897000000, "shares_outstanding": 764800000, "operating_cash_flow": 318700000, "stock_based_compensation": 29900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 173900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2441900000, "dividends_paid": 25700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2795100000, "free_cash_flow": 492600000, "net_change_in_cash": -34500000 }, "raw_data": { "income": { "ebit": "159200000", "ebitda": "744500000", "netIncome": "-201300000", "grossProfit": "2776500000", "depreciation": "None", "totalRevenue": "4629900000", "costOfRevenue": "1853400000", "interestIncome": "3500000", "incomeBeforeTax": "-239800000", "interestExpense": "231800000", "operatingIncome": "-48600000", "fiscalDateEnding": "2021-06-30", "incomeTaxExpense": "-172000000", "reportedCurrency": "USD", "netInterestIncome": "-235100000", "nonInterestIncome": "None", "operatingExpenses": "2825100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "96500000", "otherNonOperatingIncome": "43900000", "costofGoodsAndServicesSold": "1853400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "585300000", "sellingGeneralAndAdministrative": "1336700000", "netIncomeFromContinuingOperations": "-67800000" }, "balance": { "goodwill": "4118100000", "inventory": "650800000", "commonStock": "8300000", "currentDebt": "None", "investments": "None", "totalAssets": "13691400000", "longTermDebt": "5401000000", "shortTermDebt": "125700000", "treasuryStock": "-1446300000", "deferredRevenue": "None", "fiscalDateEnding": "2021-06-30", "intangibleAssets": "4463000000", "reportedCurrency": "USD", "retainedEarnings": "-5755600000", "totalLiabilities": "9508800000", "otherCurrentAssets": "188300000", "totalCurrentAssets": "1783100000", "currentLongTermDebt": "24200000", "longTermInvestments": "1276200000", "shortTermInvestments": "1276000000", "currentNetReceivables": "690500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11908300000", "currentAccountsPayable": "1166100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1236600000", "shortLongTermDebtTotal": "5796000000", "totalShareholderEquity": "3897000000", "capitalLeaseObligations": "269300000", "otherCurrentLiabilities": "954600000", "totalCurrentLiabilities": "2415400000", "otherNonCurrentLiabilities": "1423100000", "totalNonCurrentLiabilities": "7093400000", "cashAndShortTermInvestments": "253500000", "commonStockSharesOutstanding": "764800000", "intangibleAssetsExcludingGoodwill": "4463000000", "cashAndCashEquivalentsAtCarryingValue": "253500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-205100000", "profitLoss": "None", "dividendPayout": "25700000", "fiscalDateEnding": "2021-06-30", "reportedCurrency": "USD", "changeInInventory": "81200000", "operatingCashflow": "318700000", "capitalExpenditures": "173900000", "changeInReceivables": "10500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2795100000", "cashflowFromInvestment": "2441900000", "stockBasedCompensation": "29900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-34500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "237100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "585300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-06-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:50.621705+00:00", "is_restated": false, "income_statement": { "revenue": 4717800000, "cost_of_revenue": 1976700000, "gross_profit": 2741100000, "ebit": -400800000, "ebitda": 183900000, "pretax_income": -712200000, "tax_provision": 377700000, "net_income": -1006700000, "net_income_to_common": -1006700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 352000000, "total_current_assets": 6495000000, "total_assets": 16728800000, "short_term_debt": 293300000, "long_term_debt": 7892100000, "total_debt": 8185400000, "total_liabilities": 13420900000, "total_equity": 3004600000, "shares_outstanding": 759100000, "goodwill_and_intangibles": 8346000000 }, "cash_flow": { "operating_cash_flow": -50900000, "capital_expenditure": 267400000, "free_cash_flow": 216500000, "dividends_paid": 196900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241970, "ticker_id": 809, "period_end_date": "2020-06-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:50.621705+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-400800000", "ebitda": "183900000", "netIncome": "-1006700000", "grossProfit": "2741100000", "depreciation": "None", "totalRevenue": "4717800000", "costOfRevenue": "1976700000", "interestIncome": "5400000", "incomeBeforeTax": "-712200000", "interestExpense": "233300000", "operatingIncome": "-1236500000", "fiscalDateEnding": "2020-06-30", "incomeTaxExpense": "377700000", "reportedCurrency": "USD", "netInterestIncome": "-227900000", "nonInterestIncome": "None", "operatingExpenses": "3977600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "93400000", "otherNonOperatingIncome": "11600000", "costofGoodsAndServicesSold": "1976700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "584700000", "sellingGeneralAndAdministrative": "1565100000", "netIncomeFromContinuingOperations": "-1089900000" }, "balance": { "goodwill": "3973900000", "inventory": "678200000", "commonStock": "8300000", "currentDebt": "None", "investments": "None", "totalAssets": "16728800000", "longTermDebt": "7892100000", "shortTermDebt": "293300000", "treasuryStock": "-1446300000", "deferredRevenue": "None", "fiscalDateEnding": "2020-06-30", "intangibleAssets": "4372100000", "reportedCurrency": "USD", "retainedEarnings": "-5548600000", "totalLiabilities": "13420900000", "otherCurrentAssets": "5024700000", "totalCurrentAssets": "6495000000", "currentLongTermDebt": "188300000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "440100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10233800000", "currentAccountsPayable": "1190300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1453000000", "shortLongTermDebtTotal": "9218600000", "totalShareholderEquity": "3004600000", "capitalLeaseObligations": "422400000", "otherCurrentLiabilities": "1950400000", "totalCurrentLiabilities": "3585700000", "otherNonCurrentLiabilities": "26800000", "totalNonCurrentLiabilities": "9835200000", "cashAndShortTermInvestments": "352000000", "commonStockSharesOutstanding": "759100000", "intangibleAssetsExcludingGoodwill": "4372100000", "cashAndCashEquivalentsAtCarryingValue": "352000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1002700000", "profitLoss": "None", "dividendPayout": "196900000", "fiscalDateEnding": "2020-06-30", "reportedCurrency": "USD", "changeInInventory": "124400000", "operatingCashflow": "-50900000", "capitalExpenditures": "267400000", "changeInReceivables": "424500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "877300000", "cashflowFromInvestment": "-833400000", "stockBasedCompensation": "29800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "196900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "716500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4717800000, "cost_of_revenue": 1976700000, "gross_profit": 2741100000, "research_and_development": 93400000, "selling_general_admin": 1565100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -400800000, "depreciation_amortisation": 584700000, "ebitda": 183900000, "interest_expense": 233300000, "interest_income": null, "other_non_operating": null, "pretax_income": -712200000, "tax_provision": 377700000, "effective_tax_rate": null, "net_income": -1006700000, "net_income_continuing_ops": -1089900000, "net_income_to_common": -1006700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 352000000, "short_term_investments": null, "net_receivables": 440100000, "inventory": 678200000, "other_current_assets": null, "total_current_assets": 6495000000, "net_ppe": null, "goodwill": 3973900000, "intangible_assets": 4372100000, "goodwill_and_intangibles": 8346000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10233800000, "total_assets": 16728800000, "short_term_debt": 293300000, "accounts_payable": 1190300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3585700000, "long_term_debt": 7892100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9835200000, "total_liabilities": 13420900000, "total_debt": 8185400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5548600000, "total_equity": 3004600000, "shares_outstanding": 759100000, "operating_cash_flow": -50900000, "stock_based_compensation": 29800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 267400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -833400000, "dividends_paid": 196900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 877300000, "free_cash_flow": 216500000, "net_change_in_cash": -7000000 }, "raw_data": { "income": { "ebit": "-400800000", "ebitda": "183900000", "netIncome": "-1006700000", "grossProfit": "2741100000", "depreciation": "None", "totalRevenue": "4717800000", "costOfRevenue": "1976700000", "interestIncome": "5400000", "incomeBeforeTax": "-712200000", "interestExpense": "233300000", "operatingIncome": "-1236500000", "fiscalDateEnding": "2020-06-30", "incomeTaxExpense": "377700000", "reportedCurrency": "USD", "netInterestIncome": "-227900000", "nonInterestIncome": "None", "operatingExpenses": "3977600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "93400000", "otherNonOperatingIncome": "11600000", "costofGoodsAndServicesSold": "1976700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "584700000", "sellingGeneralAndAdministrative": "1565100000", "netIncomeFromContinuingOperations": "-1089900000" }, "balance": { "goodwill": "3973900000", "inventory": "678200000", "commonStock": "8300000", "currentDebt": "None", "investments": "None", "totalAssets": "16728800000", "longTermDebt": "7892100000", "shortTermDebt": "293300000", "treasuryStock": "-1446300000", "deferredRevenue": "None", "fiscalDateEnding": "2020-06-30", "intangibleAssets": "4372100000", "reportedCurrency": "USD", "retainedEarnings": "-5548600000", "totalLiabilities": "13420900000", "otherCurrentAssets": "5024700000", "totalCurrentAssets": "6495000000", "currentLongTermDebt": "188300000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "440100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10233800000", "currentAccountsPayable": "1190300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1453000000", "shortLongTermDebtTotal": "9218600000", "totalShareholderEquity": "3004600000", "capitalLeaseObligations": "422400000", "otherCurrentLiabilities": "1950400000", "totalCurrentLiabilities": "3585700000", "otherNonCurrentLiabilities": "26800000", "totalNonCurrentLiabilities": "9835200000", "cashAndShortTermInvestments": "352000000", "commonStockSharesOutstanding": "759100000", "intangibleAssetsExcludingGoodwill": "4372100000", "cashAndCashEquivalentsAtCarryingValue": "352000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1002700000", "profitLoss": "None", "dividendPayout": "196900000", "fiscalDateEnding": "2020-06-30", "reportedCurrency": "USD", "changeInInventory": "124400000", "operatingCashflow": "-50900000", "capitalExpenditures": "267400000", "changeInReceivables": "424500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "877300000", "cashflowFromInvestment": "-833400000", "stockBasedCompensation": "29800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "196900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "716500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-06-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:50.621705+00:00", "is_restated": false, "income_statement": { "revenue": 8648500000, "cost_of_revenue": 3306500000, "gross_profit": 5342000000, "ebit": -3680900000, "ebitda": -2944900000, "pretax_income": -3778100000, "tax_provision": -8500000, "net_income": -3769600000, "net_income_to_common": -3769600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 340400000, "total_current_assets": 3272700000, "total_assets": 17665400000, "short_term_debt": 193800000, "long_term_debt": 7469900000, "total_debt": 7663700000, "total_liabilities": 12620200000, "total_equity": 4586900000, "shares_outstanding": 751200000, "goodwill_and_intangibles": 12496100000 }, "cash_flow": { "operating_cash_flow": 639600000, "capital_expenditure": 426600000, "free_cash_flow": 1066200000, "dividends_paid": 346200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241975, "ticker_id": 809, "period_end_date": "2019-06-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:50.621705+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3680900000", "ebitda": "-2944900000", "netIncome": "-3769600000", "grossProfit": "5342000000", "depreciation": "None", "totalRevenue": "8648500000", "costOfRevenue": "3306500000", "interestIncome": "19200000", "incomeBeforeTax": "-3778100000", "interestExpense": "252000000", "operatingIncome": "393700000", "fiscalDateEnding": "2019-06-30", "incomeTaxExpense": "-8500000", "reportedCurrency": "USD", "netInterestIncome": "-283300000", "nonInterestIncome": "None", "operatingExpenses": "4917400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "98500000", "otherNonOperatingIncome": "-30900000", "costofGoodsAndServicesSold": "3306500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "736000000", "sellingGeneralAndAdministrative": "2968400000", "netIncomeFromContinuingOperations": "-3769600000" }, "balance": { "goodwill": "5073800000", "inventory": "1153300000", "commonStock": "8100000", "currentDebt": "None", "investments": "None", "totalAssets": "17665400000", "longTermDebt": "7469900000", "shortTermDebt": "193800000", "treasuryStock": "-1441800000", "deferredRevenue": "None", "fiscalDateEnding": "2019-06-30", "intangibleAssets": "7422300000", "reportedCurrency": "USD", "retainedEarnings": "-4541200000", "totalLiabilities": "12620200000", "otherCurrentAssets": "1211400000", "totalCurrentAssets": "3272700000", "currentLongTermDebt": "193800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "872100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14392700000", "currentAccountsPayable": "1583500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1600600000", "shortLongTermDebtTotal": "7663700000", "totalShareholderEquity": "4586900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1489500000", "totalCurrentLiabilities": "3477100000", "otherNonCurrentLiabilities": "1020700000", "totalNonCurrentLiabilities": "9143100000", "cashAndShortTermInvestments": "340400000", "commonStockSharesOutstanding": "751200000", "intangibleAssetsExcludingGoodwill": "7422300000", "cashAndCashEquivalentsAtCarryingValue": "340400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3769600000", "profitLoss": "None", "dividendPayout": "346200000", "fiscalDateEnding": "2019-06-30", "reportedCurrency": "USD", "changeInInventory": "-21900000", "operatingCashflow": "639600000", "capitalExpenditures": "426600000", "changeInReceivables": "344900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-160300000", "cashflowFromInvestment": "-454000000", "stockBasedCompensation": "14800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "346200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "25300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2177400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "736000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8648500000, "cost_of_revenue": 3306500000, "gross_profit": 5342000000, "research_and_development": 98500000, "selling_general_admin": 2968400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3680900000, "depreciation_amortisation": 736000000, "ebitda": -2944900000, "interest_expense": 252000000, "interest_income": null, "other_non_operating": null, "pretax_income": -3778100000, "tax_provision": -8500000, "effective_tax_rate": null, "net_income": -3769600000, "net_income_continuing_ops": -3769600000, "net_income_to_common": -3769600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 340400000, "short_term_investments": null, "net_receivables": 872100000, "inventory": 1153300000, "other_current_assets": null, "total_current_assets": 3272700000, "net_ppe": null, "goodwill": 5073800000, "intangible_assets": 7422300000, "goodwill_and_intangibles": 12496100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14392700000, "total_assets": 17665400000, "short_term_debt": 193800000, "accounts_payable": 1583500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3477100000, "long_term_debt": 7469900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9143100000, "total_liabilities": 12620200000, "total_debt": 7663700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4541200000, "total_equity": 4586900000, "shares_outstanding": 751200000, "operating_cash_flow": 639600000, "stock_based_compensation": 14800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 426600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -454000000, "dividends_paid": 346200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -160300000, "free_cash_flow": 1066200000, "net_change_in_cash": 25300000 }, "raw_data": { "income": { "ebit": "-3680900000", "ebitda": "-2944900000", "netIncome": "-3769600000", "grossProfit": "5342000000", "depreciation": "None", "totalRevenue": "8648500000", "costOfRevenue": "3306500000", "interestIncome": "19200000", "incomeBeforeTax": "-3778100000", "interestExpense": "252000000", "operatingIncome": "393700000", "fiscalDateEnding": "2019-06-30", "incomeTaxExpense": "-8500000", "reportedCurrency": "USD", "netInterestIncome": "-283300000", "nonInterestIncome": "None", "operatingExpenses": "4917400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "98500000", "otherNonOperatingIncome": "-30900000", "costofGoodsAndServicesSold": "3306500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "736000000", "sellingGeneralAndAdministrative": "2968400000", "netIncomeFromContinuingOperations": "-3769600000" }, "balance": { "goodwill": "5073800000", "inventory": "1153300000", "commonStock": "8100000", "currentDebt": "None", "investments": "None", "totalAssets": "17665400000", "longTermDebt": "7469900000", "shortTermDebt": "193800000", "treasuryStock": "-1441800000", "deferredRevenue": "None", "fiscalDateEnding": "2019-06-30", "intangibleAssets": "7422300000", "reportedCurrency": "USD", "retainedEarnings": "-4541200000", "totalLiabilities": "12620200000", "otherCurrentAssets": "1211400000", "totalCurrentAssets": "3272700000", "currentLongTermDebt": "193800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "872100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14392700000", "currentAccountsPayable": "1583500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1600600000", "shortLongTermDebtTotal": "7663700000", "totalShareholderEquity": "4586900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1489500000", "totalCurrentLiabilities": "3477100000", "otherNonCurrentLiabilities": "1020700000", "totalNonCurrentLiabilities": "9143100000", "cashAndShortTermInvestments": "340400000", "commonStockSharesOutstanding": "751200000", "intangibleAssetsExcludingGoodwill": "7422300000", "cashAndCashEquivalentsAtCarryingValue": "340400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3769600000", "profitLoss": "None", "dividendPayout": "346200000", "fiscalDateEnding": "2019-06-30", "reportedCurrency": "USD", "changeInInventory": "-21900000", "operatingCashflow": "639600000", "capitalExpenditures": "426600000", "changeInReceivables": "344900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-160300000", "cashflowFromInvestment": "-454000000", "stockBasedCompensation": "14800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "346200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "25300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2177400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "736000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-06-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:50.621705+00:00", "is_restated": false, "income_statement": { "revenue": 9398000000, "cost_of_revenue": 3608400000, "gross_profit": 5789600000, "ebit": 389200000, "ebitda": 1126200000, "pretax_income": -152500000, "tax_provision": -24700000, "net_income": -168800000, "net_income_to_common": -168800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 331600000, "total_current_assets": 3651000000, "total_assets": 22630200000, "short_term_debt": 218900000, "long_term_debt": 7305400000, "total_debt": 7524300000, "total_liabilities": 13113700000, "total_equity": 8849700000, "shares_outstanding": 749700000, "goodwill_and_intangibles": 16891500000 }, "cash_flow": { "operating_cash_flow": 413700000, "capital_expenditure": 446400000, "free_cash_flow": 860100000, "dividends_paid": 375800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241980, "ticker_id": 809, "period_end_date": "2018-06-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:50.621705+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "389200000", "ebitda": "1126200000", "netIncome": "-168800000", "grossProfit": "5789600000", "depreciation": "None", "totalRevenue": "9398000000", "costOfRevenue": "3608400000", "interestIncome": "13600000", "incomeBeforeTax": "-152500000", "interestExpense": "222700000", "operatingIncome": "161200000", "fiscalDateEnding": "2018-06-30", "incomeTaxExpense": "-24700000", "reportedCurrency": "USD", "netInterestIncome": "-273500000", "nonInterestIncome": "None", "operatingExpenses": "5362400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "174600000", "otherNonOperatingIncome": "-10700000", "costofGoodsAndServicesSold": "3608400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "737000000", "sellingGeneralAndAdministrative": "3173100000", "netIncomeFromContinuingOperations": "-127800000" }, "balance": { "goodwill": "8607100000", "inventory": "1148900000", "commonStock": "8100000", "currentDebt": "None", "investments": "None", "totalAssets": "22630200000", "longTermDebt": "7305400000", "shortTermDebt": "218900000", "treasuryStock": "-1441800000", "deferredRevenue": "None", "fiscalDateEnding": "2018-06-30", "intangibleAssets": "8284400000", "reportedCurrency": "USD", "retainedEarnings": "-626200000", "totalLiabilities": "13113700000", "otherCurrentAssets": "733200000", "totalCurrentAssets": "3651000000", "currentLongTermDebt": "218900000", "longTermInvestments": "None", "shortTermInvestments": "17100000", "currentNetReceivables": "1565900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18979200000", "currentAccountsPayable": "1928600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1680800000", "shortLongTermDebtTotal": "7524300000", "totalShareholderEquity": "8849700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1818900000", "totalCurrentLiabilities": "4044000000", "otherNonCurrentLiabilities": "921800000", "totalNonCurrentLiabilities": "9069700000", "cashAndShortTermInvestments": "331600000", "commonStockSharesOutstanding": "749700000", "intangibleAssetsExcludingGoodwill": "8284400000", "cashAndCashEquivalentsAtCarryingValue": "331600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-127800000", "profitLoss": "None", "dividendPayout": "375800000", "fiscalDateEnding": "2018-06-30", "reportedCurrency": "USD", "changeInInventory": "-60000000", "operatingCashflow": "413700000", "capitalExpenditures": "446400000", "changeInReceivables": "-79600000", "changeInExchangeRate": "-3900000", "cashflowFromFinancing": "69300000", "cashflowFromInvestment": "-687600000", "stockBasedCompensation": "30600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "375800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-208500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10673700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "737000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9398000000, "cost_of_revenue": 3608400000, "gross_profit": 5789600000, "research_and_development": 174600000, "selling_general_admin": 3173100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 389200000, "depreciation_amortisation": 737000000, "ebitda": 1126200000, "interest_expense": 222700000, "interest_income": null, "other_non_operating": null, "pretax_income": -152500000, "tax_provision": -24700000, "effective_tax_rate": null, "net_income": -168800000, "net_income_continuing_ops": -127800000, "net_income_to_common": -168800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 331600000, "short_term_investments": 17100000, "net_receivables": 1565900000, "inventory": 1148900000, "other_current_assets": null, "total_current_assets": 3651000000, "net_ppe": null, "goodwill": 8607100000, "intangible_assets": 8284400000, "goodwill_and_intangibles": 16891500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18979200000, "total_assets": 22630200000, "short_term_debt": 218900000, "accounts_payable": 1928600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4044000000, "long_term_debt": 7305400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9069700000, "total_liabilities": 13113700000, "total_debt": 7524300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -626200000, "total_equity": 8849700000, "shares_outstanding": 749700000, "operating_cash_flow": 413700000, "stock_based_compensation": 30600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 446400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -687600000, "dividends_paid": 375800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 69300000, "free_cash_flow": 860100000, "net_change_in_cash": -208500000 }, "raw_data": { "income": { "ebit": "389200000", "ebitda": "1126200000", "netIncome": "-168800000", "grossProfit": "5789600000", "depreciation": "None", "totalRevenue": "9398000000", "costOfRevenue": "3608400000", "interestIncome": "13600000", "incomeBeforeTax": "-152500000", "interestExpense": "222700000", "operatingIncome": "161200000", "fiscalDateEnding": "2018-06-30", "incomeTaxExpense": "-24700000", "reportedCurrency": "USD", "netInterestIncome": "-273500000", "nonInterestIncome": "None", "operatingExpenses": "5362400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "174600000", "otherNonOperatingIncome": "-10700000", "costofGoodsAndServicesSold": "3608400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "737000000", "sellingGeneralAndAdministrative": "3173100000", "netIncomeFromContinuingOperations": "-127800000" }, "balance": { "goodwill": "8607100000", "inventory": "1148900000", "commonStock": "8100000", "currentDebt": "None", "investments": "None", "totalAssets": "22630200000", "longTermDebt": "7305400000", "shortTermDebt": "218900000", "treasuryStock": "-1441800000", "deferredRevenue": "None", "fiscalDateEnding": "2018-06-30", "intangibleAssets": "8284400000", "reportedCurrency": "USD", "retainedEarnings": "-626200000", "totalLiabilities": "13113700000", "otherCurrentAssets": "733200000", "totalCurrentAssets": "3651000000", "currentLongTermDebt": "218900000", "longTermInvestments": "None", "shortTermInvestments": "17100000", "currentNetReceivables": "1565900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18979200000", "currentAccountsPayable": "1928600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1680800000", "shortLongTermDebtTotal": "7524300000", "totalShareholderEquity": "8849700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1818900000", "totalCurrentLiabilities": "4044000000", "otherNonCurrentLiabilities": "921800000", "totalNonCurrentLiabilities": "9069700000", "cashAndShortTermInvestments": "331600000", "commonStockSharesOutstanding": "749700000", "intangibleAssetsExcludingGoodwill": "8284400000", "cashAndCashEquivalentsAtCarryingValue": "331600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-127800000", "profitLoss": "None", "dividendPayout": "375800000", "fiscalDateEnding": "2018-06-30", "reportedCurrency": "USD", "changeInInventory": "-60000000", "operatingCashflow": "413700000", "capitalExpenditures": "446400000", "changeInReceivables": "-79600000", "changeInExchangeRate": "-3900000", "cashflowFromFinancing": "69300000", "cashflowFromInvestment": "-687600000", "stockBasedCompensation": "30600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "375800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-208500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10673700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "737000000", "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": "2026-06-07T01:27:50.621705+00:00", "is_restated": false, "income_statement": { "revenue": 1281600000, "cost_of_revenue": 563500000, "gross_profit": 718100000, "ebit": -8700000, "ebitda": 120400000, "pretax_income": -458900000, "tax_provision": -53200000, "net_income": -408100000, "net_income_to_common": -408100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 270200000, "total_current_assets": 1935500000, "total_assets": 10228900000, "short_term_debt": 65800000, "long_term_debt": 3169400000, "total_debt": 3235200000, "total_liabilities": 6869600000, "total_equity": 3091400000, "shares_outstanding": 879900000, "goodwill_and_intangibles": 6670600000 }, "cash_flow": { "operating_cash_flow": -203100000, "capital_expenditure": 45600000, "free_cash_flow": -157500000, "dividends_paid": 3300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241941, "ticker_id": 809, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:50.621705+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8700000", "ebitda": "120400000", "netIncome": "-408100000", "grossProfit": "718100000", "depreciation": "None", "totalRevenue": "1281600000", "costOfRevenue": "563500000", "interestIncome": "None", "incomeBeforeTax": "-458900000", "interestExpense": "54400000", "operatingIncome": "-8700000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-53200000", "reportedCurrency": "USD", "netInterestIncome": "-33700000", "nonInterestIncome": "None", "operatingExpenses": "726800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "563500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129100000", "sellingGeneralAndAdministrative": "727000000", "netIncomeFromContinuingOperations": "-405700000" }, "balance": { "goodwill": "3810000000", "inventory": "786300000", "commonStock": "9700000", "currentDebt": "None", "investments": "None", "totalAssets": "10228900000", "longTermDebt": "3169400000", "shortTermDebt": "65800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2860600000", "reportedCurrency": "USD", "retainedEarnings": "-5737200000", "totalLiabilities": "6869600000", "otherCurrentAssets": "313800000", "totalCurrentAssets": "1935500000", "currentLongTermDebt": "2100000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "565200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8293400000", "currentAccountsPayable": "1768200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3567400000", "totalShareholderEquity": "3091400000", "capitalLeaseObligations": "253500000", "otherCurrentLiabilities": "439400000", "totalCurrentLiabilities": "2356300000", "otherNonCurrentLiabilities": "444900000", "totalNonCurrentLiabilities": "4513300000", "cashAndShortTermInvestments": "270200000", "commonStockSharesOutstanding": "879900000", "intangibleAssetsExcludingGoodwill": "2860600000", "cashAndCashEquivalentsAtCarryingValue": "270200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-398300000", "profitLoss": "None", "dividendPayout": "3300000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-13500000", "operatingCashflow": "-203100000", "capitalExpenditures": "45600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "70500000", "cashflowFromInvestment": "-45600000", "stockBasedCompensation": "24700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1281600000, "cost_of_revenue": 563500000, "gross_profit": 718100000, "research_and_development": null, "selling_general_admin": 727000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8700000, "depreciation_amortisation": 129100000, "ebitda": 120400000, "interest_expense": 54400000, "interest_income": null, "other_non_operating": null, "pretax_income": -458900000, "tax_provision": -53200000, "effective_tax_rate": null, "net_income": -408100000, "net_income_continuing_ops": -405700000, "net_income_to_common": -408100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 270200000, "short_term_investments": null, "net_receivables": 565200000, "inventory": 786300000, "other_current_assets": null, "total_current_assets": 1935500000, "net_ppe": null, "goodwill": 3810000000, "intangible_assets": 2860600000, "goodwill_and_intangibles": 6670600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8293400000, "total_assets": 10228900000, "short_term_debt": 65800000, "accounts_payable": 1768200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2356300000, "long_term_debt": 3169400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4513300000, "total_liabilities": 6869600000, "total_debt": 3235200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5737200000, "total_equity": 3091400000, "shares_outstanding": 879900000, "operating_cash_flow": -203100000, "stock_based_compensation": 24700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45600000, "dividends_paid": 3300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 70500000, "free_cash_flow": -157500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8700000", "ebitda": "120400000", "netIncome": "-408100000", "grossProfit": "718100000", "depreciation": "None", "totalRevenue": "1281600000", "costOfRevenue": "563500000", "interestIncome": "None", "incomeBeforeTax": "-458900000", "interestExpense": "54400000", "operatingIncome": "-8700000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-53200000", "reportedCurrency": "USD", "netInterestIncome": "-33700000", "nonInterestIncome": "None", "operatingExpenses": "726800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "563500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129100000", "sellingGeneralAndAdministrative": "727000000", "netIncomeFromContinuingOperations": "-405700000" }, "balance": { "goodwill": "3810000000", "inventory": "786300000", "commonStock": "9700000", "currentDebt": "None", "investments": "None", "totalAssets": "10228900000", "longTermDebt": "3169400000", "shortTermDebt": "65800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2860600000", "reportedCurrency": "USD", "retainedEarnings": "-5737200000", "totalLiabilities": "6869600000", "otherCurrentAssets": "313800000", "totalCurrentAssets": "1935500000", "currentLongTermDebt": "2100000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "565200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8293400000", "currentAccountsPayable": "1768200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3567400000", "totalShareholderEquity": "3091400000", "capitalLeaseObligations": "253500000", "otherCurrentLiabilities": "439400000", "totalCurrentLiabilities": "2356300000", "otherNonCurrentLiabilities": "444900000", "totalNonCurrentLiabilities": "4513300000", "cashAndShortTermInvestments": "270200000", "commonStockSharesOutstanding": "879900000", "intangibleAssetsExcludingGoodwill": "2860600000", "cashAndCashEquivalentsAtCarryingValue": "270200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-398300000", "profitLoss": "None", "dividendPayout": "3300000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-13500000", "operatingCashflow": "-203100000", "capitalExpenditures": "45600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "70500000", "cashflowFromInvestment": "-45600000", "stockBasedCompensation": "24700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129100000", "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": "2026-06-07T01:27:50.621705+00:00", "is_restated": false, "income_statement": { "revenue": 1678600000, "cost_of_revenue": 681200000, "gross_profit": 997400000, "ebit": -113400001, "ebitda": 16699999, "pretax_income": -168600000, "tax_provision": -52400000, "net_income": -123600000, "net_income_to_common": -123600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 448000000, "total_current_assets": 2245400000, "total_assets": 11077100000, "short_term_debt": 67400000, "long_term_debt": 2986800000, "total_debt": 3054200000, "total_liabilities": 7274800000, "total_equity": 3526900000, "shares_outstanding": 876800000, "goodwill_and_intangibles": 7173600000 }, "cash_flow": { "operating_cash_flow": 559700000, "capital_expenditure": 46600000, "free_cash_flow": 606300000, "dividends_paid": 3300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241942, "ticker_id": 809, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:50.621705+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-113400001", "ebitda": "16699999", "netIncome": "-123600000", "grossProfit": "997400000", "depreciation": "None", "totalRevenue": "1678600000", "costOfRevenue": "681200000", "interestIncome": "5200000", "incomeBeforeTax": "-168600000", "interestExpense": "55200000", "operatingIncome": "155300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-52400000", "reportedCurrency": "USD", "netInterestIncome": "-47200000", "nonInterestIncome": "None", "operatingExpenses": "842100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "681200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130100000", "sellingGeneralAndAdministrative": "842500000", "netIncomeFromContinuingOperations": "-116200000" }, "balance": { "goodwill": "4068700000", "inventory": "778200000", "commonStock": "9700000", "currentDebt": "None", "investments": "None", "totalAssets": "11077100000", "longTermDebt": "2986800000", "shortTermDebt": "67400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3104900000", "reportedCurrency": "USD", "retainedEarnings": "-5325900000", "totalLiabilities": "7274800000", "otherCurrentAssets": "329800000", "totalCurrentAssets": "2245400000", "currentLongTermDebt": "2400000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "689400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8831700000", "currentAccountsPayable": "2120800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3615800000", "totalShareholderEquity": "3526900000", "capitalLeaseObligations": "274600000", "otherCurrentLiabilities": "553299999", "totalCurrentLiabilities": "2839800000", "otherNonCurrentLiabilities": "432200000", "totalNonCurrentLiabilities": "4435000000", "cashAndShortTermInvestments": "448000000", "commonStockSharesOutstanding": "876800000", "intangibleAssetsExcludingGoodwill": "3104900000", "cashAndCashEquivalentsAtCarryingValue": "448000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-123600000", "profitLoss": "None", "dividendPayout": "3300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "27800000", "operatingCashflow": "559700000", "capitalExpenditures": "46600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1098900000", "cashflowFromInvestment": "712500000", "stockBasedCompensation": "17900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1678600000, "cost_of_revenue": 681200000, "gross_profit": 997400000, "research_and_development": null, "selling_general_admin": 842500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -113400001, "depreciation_amortisation": 130100000, "ebitda": 16699999, "interest_expense": 55200000, "interest_income": null, "other_non_operating": null, "pretax_income": -168600000, "tax_provision": -52400000, "effective_tax_rate": null, "net_income": -123600000, "net_income_continuing_ops": -116200000, "net_income_to_common": -123600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 448000000, "short_term_investments": null, "net_receivables": 689400000, "inventory": 778200000, "other_current_assets": null, "total_current_assets": 2245400000, "net_ppe": null, "goodwill": 4068700000, "intangible_assets": 3104900000, "goodwill_and_intangibles": 7173600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8831700000, "total_assets": 11077100000, "short_term_debt": 67400000, "accounts_payable": 2120800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2839800000, "long_term_debt": 2986800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4435000000, "total_liabilities": 7274800000, "total_debt": 3054200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5325900000, "total_equity": 3526900000, "shares_outstanding": 876800000, "operating_cash_flow": 559700000, "stock_based_compensation": 17900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 712500000, "dividends_paid": 3300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1098900000, "free_cash_flow": 606300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-113400001", "ebitda": "16699999", "netIncome": "-123600000", "grossProfit": "997400000", "depreciation": "None", "totalRevenue": "1678600000", "costOfRevenue": "681200000", "interestIncome": "5200000", "incomeBeforeTax": "-168600000", "interestExpense": "55200000", "operatingIncome": "155300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-52400000", "reportedCurrency": "USD", "netInterestIncome": "-47200000", "nonInterestIncome": "None", "operatingExpenses": "842100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "681200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130100000", "sellingGeneralAndAdministrative": "842500000", "netIncomeFromContinuingOperations": "-116200000" }, "balance": { "goodwill": "4068700000", "inventory": "778200000", "commonStock": "9700000", "currentDebt": "None", "investments": "None", "totalAssets": "11077100000", "longTermDebt": "2986800000", "shortTermDebt": "67400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3104900000", "reportedCurrency": "USD", "retainedEarnings": "-5325900000", "totalLiabilities": "7274800000", "otherCurrentAssets": "329800000", "totalCurrentAssets": "2245400000", "currentLongTermDebt": "2400000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "689400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8831700000", "currentAccountsPayable": "2120800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3615800000", "totalShareholderEquity": "3526900000", "capitalLeaseObligations": "274600000", "otherCurrentLiabilities": "553299999", "totalCurrentLiabilities": "2839800000", "otherNonCurrentLiabilities": "432200000", "totalNonCurrentLiabilities": "4435000000", "cashAndShortTermInvestments": "448000000", "commonStockSharesOutstanding": "876800000", "intangibleAssetsExcludingGoodwill": "3104900000", "cashAndCashEquivalentsAtCarryingValue": "448000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-123600000", "profitLoss": "None", "dividendPayout": "3300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "27800000", "operatingCashflow": "559700000", "capitalExpenditures": "46600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1098900000", "cashflowFromInvestment": "712500000", "stockBasedCompensation": "17900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130100000", "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": "2026-06-07T01:27:50.621705+00:00", "is_restated": false, "income_statement": { "revenue": 1577200000, "cost_of_revenue": 560400000, "gross_profit": 1016800000, "ebit": 158700000, "ebitda": 253600000, "pretax_income": 107100000, "tax_provision": 33100000, "net_income": 67900000, "net_income_to_common": 67900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 264600000, "total_current_assets": 2173700000, "total_assets": 12058500000, "short_term_debt": 66700000, "long_term_debt": 4021900000, "total_debt": 4088600000, "total_liabilities": 8003000000, "total_equity": 3785800000, "shares_outstanding": 876300000, "goodwill_and_intangibles": 7249700000 }, "cash_flow": { "operating_cash_flow": 65200000, "capital_expenditure": 54000000, "free_cash_flow": 119200000, "dividends_paid": 3300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241943, "ticker_id": 809, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:50.621705+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "158700000", "ebitda": "253600000", "netIncome": "67900000", "grossProfit": "1016800000", "depreciation": "None", "totalRevenue": "1577200000", "costOfRevenue": "560400000", "interestIncome": "4100000", "incomeBeforeTax": "107100000", "interestExpense": "51600000", "operatingIncome": "185000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "33100000", "reportedCurrency": "USD", "netInterestIncome": "-47500000", "nonInterestIncome": "None", "operatingExpenses": "831800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "560400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94900000", "sellingGeneralAndAdministrative": "381500000", "netIncomeFromContinuingOperations": "74000000" }, "balance": { "goodwill": "4073100000", "inventory": "807500000", "commonStock": "9600000", "currentDebt": "None", "investments": "None", "totalAssets": "12058500000", "longTermDebt": "4021900000", "shortTermDebt": "66700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3176600000", "reportedCurrency": "USD", "retainedEarnings": "-5198500000", "totalLiabilities": "8003000000", "otherCurrentAssets": "346500000", "totalCurrentAssets": "2173700000", "currentLongTermDebt": "2700000", "longTermInvestments": "1003000000", "shortTermInvestments": "None", "currentNetReceivables": "755100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9884700000", "currentAccountsPayable": "1900500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4297600000", "totalShareholderEquity": "3785800000", "capitalLeaseObligations": "273000000", "otherCurrentLiabilities": "508600000", "totalCurrentLiabilities": "2546800000", "otherNonCurrentLiabilities": "472700000", "totalNonCurrentLiabilities": "5456200000", "cashAndShortTermInvestments": "264600000", "commonStockSharesOutstanding": "876300000", "intangibleAssetsExcludingGoodwill": "3176600000", "cashAndCashEquivalentsAtCarryingValue": "264600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74000000", "profitLoss": "None", "dividendPayout": "3300000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-11000000", "operatingCashflow": "65200000", "capitalExpenditures": "54000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7600000", "cashflowFromInvestment": "-53800000", "stockBasedCompensation": "14500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1577200000, "cost_of_revenue": 560400000, "gross_profit": 1016800000, "research_and_development": null, "selling_general_admin": 381500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 158700000, "depreciation_amortisation": 94900000, "ebitda": 253600000, "interest_expense": 51600000, "interest_income": null, "other_non_operating": null, "pretax_income": 107100000, "tax_provision": 33100000, "effective_tax_rate": null, "net_income": 67900000, "net_income_continuing_ops": 74000000, "net_income_to_common": 67900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 264600000, "short_term_investments": null, "net_receivables": 755100000, "inventory": 807500000, "other_current_assets": null, "total_current_assets": 2173700000, "net_ppe": null, "goodwill": 4073100000, "intangible_assets": 3176600000, "goodwill_and_intangibles": 7249700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9884700000, "total_assets": 12058500000, "short_term_debt": 66700000, "accounts_payable": 1900500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2546800000, "long_term_debt": 4021900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5456200000, "total_liabilities": 8003000000, "total_debt": 4088600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5198500000, "total_equity": 3785800000, "shares_outstanding": 876300000, "operating_cash_flow": 65200000, "stock_based_compensation": 14500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53800000, "dividends_paid": 3300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7600000, "free_cash_flow": 119200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "158700000", "ebitda": "253600000", "netIncome": "67900000", "grossProfit": "1016800000", "depreciation": "None", "totalRevenue": "1577200000", "costOfRevenue": "560400000", "interestIncome": "4100000", "incomeBeforeTax": "107100000", "interestExpense": "51600000", "operatingIncome": "185000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "33100000", "reportedCurrency": "USD", "netInterestIncome": "-47500000", "nonInterestIncome": "None", "operatingExpenses": "831800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "560400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94900000", "sellingGeneralAndAdministrative": "381500000", "netIncomeFromContinuingOperations": "74000000" }, "balance": { "goodwill": "4073100000", "inventory": "807500000", "commonStock": "9600000", "currentDebt": "None", "investments": "None", "totalAssets": "12058500000", "longTermDebt": "4021900000", "shortTermDebt": "66700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3176600000", "reportedCurrency": "USD", "retainedEarnings": "-5198500000", "totalLiabilities": "8003000000", "otherCurrentAssets": "346500000", "totalCurrentAssets": "2173700000", "currentLongTermDebt": "2700000", "longTermInvestments": "1003000000", "shortTermInvestments": "None", "currentNetReceivables": "755100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9884700000", "currentAccountsPayable": "1900500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4297600000", "totalShareholderEquity": "3785800000", "capitalLeaseObligations": "273000000", "otherCurrentLiabilities": "508600000", "totalCurrentLiabilities": "2546800000", "otherNonCurrentLiabilities": "472700000", "totalNonCurrentLiabilities": "5456200000", "cashAndShortTermInvestments": "264600000", "commonStockSharesOutstanding": "876300000", "intangibleAssetsExcludingGoodwill": "3176600000", "cashAndCashEquivalentsAtCarryingValue": "264600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74000000", "profitLoss": "None", "dividendPayout": "3300000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-11000000", "operatingCashflow": "65200000", "capitalExpenditures": "54000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7600000", "cashflowFromInvestment": "-53800000", "stockBasedCompensation": "14500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94900000", "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": "2026-06-07T01:27:50.621705+00:00", "is_restated": false, "income_statement": { "revenue": 1252400000, "cost_of_revenue": 472700000, "gross_profit": 779700000, "ebit": 1100000, "ebitda": 105800000, "pretax_income": -73500000, "tax_provision": -4200000, "net_income": -68800000, "net_income_to_common": -68800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 257100000, "total_current_assets": 1953300000, "total_assets": 11907700000, "short_term_debt": 67900000, "long_term_debt": 3955500000, "total_debt": 4023400000, "total_liabilities": 7952100000, "total_equity": 3685100000, "shares_outstanding": 872100000, "goodwill_and_intangibles": 7277000000 }, "cash_flow": { "operating_cash_flow": 83200000, "capital_expenditure": 48300000, "free_cash_flow": 131500000, "dividends_paid": 3400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241944, "ticker_id": 809, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:50.621705+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1100000", "ebitda": "105800000", "netIncome": "-68800000", "grossProfit": "779700000", "depreciation": "None", "totalRevenue": "1252400000", "costOfRevenue": "472700000", "interestIncome": "5400000", "incomeBeforeTax": "-73500000", "interestExpense": "59700000", "operatingIncome": "15500000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-4200000", "reportedCurrency": "USD", "netInterestIncome": "-54300000", "nonInterestIncome": "None", "operatingExpenses": "764200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "123000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "472700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104700000", "sellingGeneralAndAdministrative": "-841400000", "netIncomeFromContinuingOperations": "-69300000" }, "balance": { "goodwill": "4062200000", "inventory": "794500000", "commonStock": "9600000", "currentDebt": "None", "investments": "None", "totalAssets": "11907700000", "longTermDebt": "3955500000", "shortTermDebt": "67900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3214800000", "reportedCurrency": "USD", "retainedEarnings": "-5266400000", "totalLiabilities": "7952100000", "otherCurrentAssets": "237900000", "totalCurrentAssets": "1953300000", "currentLongTermDebt": "3500000", "longTermInvestments": "1002000000", "shortTermInvestments": "None", "currentNetReceivables": "663800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9954400000", "currentAccountsPayable": "1890000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4245200000", "totalShareholderEquity": "3685100000", "capitalLeaseObligations": "286200000", "otherCurrentLiabilities": "513600000", "totalCurrentLiabilities": "2538300000", "otherNonCurrentLiabilities": "485100000", "totalNonCurrentLiabilities": "5413800000", "cashAndShortTermInvestments": "257100000", "commonStockSharesOutstanding": "872100000", "intangibleAssetsExcludingGoodwill": "3214800000", "cashAndCashEquivalentsAtCarryingValue": "257100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-69300000", "profitLoss": "None", "dividendPayout": "3400000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-42100000", "operatingCashflow": "83200000", "capitalExpenditures": "48300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42700000", "cashflowFromInvestment": "-48300000", "stockBasedCompensation": "5300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1252400000, "cost_of_revenue": 472700000, "gross_profit": 779700000, "research_and_development": 123000000, "selling_general_admin": -841400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1100000, "depreciation_amortisation": 104700000, "ebitda": 105800000, "interest_expense": 59700000, "interest_income": null, "other_non_operating": null, "pretax_income": -73500000, "tax_provision": -4200000, "effective_tax_rate": null, "net_income": -68800000, "net_income_continuing_ops": -69300000, "net_income_to_common": -68800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 257100000, "short_term_investments": null, "net_receivables": 663800000, "inventory": 794500000, "other_current_assets": null, "total_current_assets": 1953300000, "net_ppe": null, "goodwill": 4062200000, "intangible_assets": 3214800000, "goodwill_and_intangibles": 7277000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9954400000, "total_assets": 11907700000, "short_term_debt": 67900000, "accounts_payable": 1890000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2538300000, "long_term_debt": 3955500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5413800000, "total_liabilities": 7952100000, "total_debt": 4023400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5266400000, "total_equity": 3685100000, "shares_outstanding": 872100000, "operating_cash_flow": 83200000, "stock_based_compensation": 5300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48300000, "dividends_paid": 3400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42700000, "free_cash_flow": 131500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1100000", "ebitda": "105800000", "netIncome": "-68800000", "grossProfit": "779700000", "depreciation": "None", "totalRevenue": "1252400000", "costOfRevenue": "472700000", "interestIncome": "5400000", "incomeBeforeTax": "-73500000", "interestExpense": "59700000", "operatingIncome": "15500000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-4200000", "reportedCurrency": "USD", "netInterestIncome": "-54300000", "nonInterestIncome": "None", "operatingExpenses": "764200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "123000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "472700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104700000", "sellingGeneralAndAdministrative": "-841400000", "netIncomeFromContinuingOperations": "-69300000" }, "balance": { "goodwill": "4062200000", "inventory": "794500000", "commonStock": "9600000", "currentDebt": "None", "investments": "None", "totalAssets": "11907700000", "longTermDebt": "3955500000", "shortTermDebt": "67900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3214800000", "reportedCurrency": "USD", "retainedEarnings": "-5266400000", "totalLiabilities": "7952100000", "otherCurrentAssets": "237900000", "totalCurrentAssets": "1953300000", "currentLongTermDebt": "3500000", "longTermInvestments": "1002000000", "shortTermInvestments": "None", "currentNetReceivables": "663800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9954400000", "currentAccountsPayable": "1890000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4245200000", "totalShareholderEquity": "3685100000", "capitalLeaseObligations": "286200000", "otherCurrentLiabilities": "513600000", "totalCurrentLiabilities": "2538300000", "otherNonCurrentLiabilities": "485100000", "totalNonCurrentLiabilities": "5413800000", "cashAndShortTermInvestments": "257100000", "commonStockSharesOutstanding": "872100000", "intangibleAssetsExcludingGoodwill": "3214800000", "cashAndCashEquivalentsAtCarryingValue": "257100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-69300000", "profitLoss": "None", "dividendPayout": "3400000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-42100000", "operatingCashflow": "83200000", "capitalExpenditures": "48300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42700000", "cashflowFromInvestment": "-48300000", "stockBasedCompensation": "5300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104700000", "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": "2026-06-07T01:27:50.621705+00:00", "is_restated": false, "income_statement": { "revenue": 1299100000, "cost_of_revenue": 466700000, "gross_profit": 832400000, "ebit": -410400000, "ebitda": -305300000, "pretax_income": -460600000, "tax_provision": -58400000, "net_income": -405700000, "net_income_to_common": -405700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 243500000, "total_current_assets": 1930100000, "total_assets": 11470500000, "short_term_debt": 68000000, "long_term_debt": 3796100000, "total_debt": 3864100000, "total_liabilities": 7551000000, "total_equity": 3637400000, "shares_outstanding": 872100000, "goodwill_and_intangibles": 7004700000 }, "cash_flow": { "operating_cash_flow": -122500000, "capital_expenditure": 42900000, "free_cash_flow": -79600000, "dividends_paid": 3200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241946, "ticker_id": 809, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:50.621705+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-410400000", "ebitda": "-305300000", "netIncome": "-405700000", "grossProfit": "832400000", "depreciation": "None", "totalRevenue": "1299100000", "costOfRevenue": "466700000", "interestIncome": "4200000", "incomeBeforeTax": "-460600000", "interestExpense": "50200000", "operatingIncome": "-280400000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-58400000", "reportedCurrency": "USD", "netInterestIncome": "-46000000", "nonInterestIncome": "None", "operatingExpenses": "1112800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "466700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105100000", "sellingGeneralAndAdministrative": "777500000", "netIncomeFromContinuingOperations": "-402200000" }, "balance": { "goodwill": "3905700000", "inventory": "717300000", "commonStock": "9600000", "currentDebt": "None", "investments": "None", "totalAssets": "11470500000", "longTermDebt": "3796100000", "shortTermDebt": "68000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3099000000", "reportedCurrency": "USD", "retainedEarnings": "-5197600000", "totalLiabilities": "7551000000", "otherCurrentAssets": "396400000", "totalCurrentAssets": "1930100000", "currentLongTermDebt": "9400000", "longTermInvestments": "1000000000", "shortTermInvestments": "None", "currentNetReceivables": "572900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9542600000", "currentAccountsPayable": "1279800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4088900000", "totalShareholderEquity": "3637400000", "capitalLeaseObligations": "283400000", "otherCurrentLiabilities": "962700000", "totalCurrentLiabilities": "2359600000", "otherNonCurrentLiabilities": "384300000", "totalNonCurrentLiabilities": "5191400000", "cashAndShortTermInvestments": "243500000", "commonStockSharesOutstanding": "872100000", "intangibleAssetsExcludingGoodwill": "3099000000", "cashAndCashEquivalentsAtCarryingValue": "243500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-402200000", "profitLoss": "None", "dividendPayout": "3200000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "8000000", "operatingCashflow": "-122500000", "capitalExpenditures": "42900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77200000", "cashflowFromInvestment": "28100000", "stockBasedCompensation": "12200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1299100000, "cost_of_revenue": 466700000, "gross_profit": 832400000, "research_and_development": null, "selling_general_admin": 777500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -410400000, "depreciation_amortisation": 105100000, "ebitda": -305300000, "interest_expense": 50200000, "interest_income": null, "other_non_operating": null, "pretax_income": -460600000, "tax_provision": -58400000, "effective_tax_rate": null, "net_income": -405700000, "net_income_continuing_ops": -402200000, "net_income_to_common": -405700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 243500000, "short_term_investments": null, "net_receivables": 572900000, "inventory": 717300000, "other_current_assets": null, "total_current_assets": 1930100000, "net_ppe": null, "goodwill": 3905700000, "intangible_assets": 3099000000, "goodwill_and_intangibles": 7004700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9542600000, "total_assets": 11470500000, "short_term_debt": 68000000, "accounts_payable": 1279800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2359600000, "long_term_debt": 3796100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5191400000, "total_liabilities": 7551000000, "total_debt": 3864100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5197600000, "total_equity": 3637400000, "shares_outstanding": 872100000, "operating_cash_flow": -122500000, "stock_based_compensation": 12200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 28100000, "dividends_paid": 3200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 77200000, "free_cash_flow": -79600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-410400000", "ebitda": "-305300000", "netIncome": "-405700000", "grossProfit": "832400000", "depreciation": "None", "totalRevenue": "1299100000", "costOfRevenue": "466700000", "interestIncome": "4200000", "incomeBeforeTax": "-460600000", "interestExpense": "50200000", "operatingIncome": "-280400000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-58400000", "reportedCurrency": "USD", "netInterestIncome": "-46000000", "nonInterestIncome": "None", "operatingExpenses": "1112800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "466700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105100000", "sellingGeneralAndAdministrative": "777500000", "netIncomeFromContinuingOperations": "-402200000" }, "balance": { "goodwill": "3905700000", "inventory": "717300000", "commonStock": "9600000", "currentDebt": "None", "investments": "None", "totalAssets": "11470500000", "longTermDebt": "3796100000", "shortTermDebt": "68000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3099000000", "reportedCurrency": "USD", "retainedEarnings": "-5197600000", "totalLiabilities": "7551000000", "otherCurrentAssets": "396400000", "totalCurrentAssets": "1930100000", "currentLongTermDebt": "9400000", "longTermInvestments": "1000000000", "shortTermInvestments": "None", "currentNetReceivables": "572900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9542600000", "currentAccountsPayable": "1279800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4088900000", "totalShareholderEquity": "3637400000", "capitalLeaseObligations": "283400000", "otherCurrentLiabilities": "962700000", "totalCurrentLiabilities": "2359600000", "otherNonCurrentLiabilities": "384300000", "totalNonCurrentLiabilities": "5191400000", "cashAndShortTermInvestments": "243500000", "commonStockSharesOutstanding": "872100000", "intangibleAssetsExcludingGoodwill": "3099000000", "cashAndCashEquivalentsAtCarryingValue": "243500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-402200000", "profitLoss": "None", "dividendPayout": "3200000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "8000000", "operatingCashflow": "-122500000", "capitalExpenditures": "42900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77200000", "cashflowFromInvestment": "28100000", "stockBasedCompensation": "12200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105100000", "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": "2026-06-07T01:27:50.621705+00:00", "is_restated": false, "income_statement": { "revenue": 1669900000, "cost_of_revenue": 555700000, "gross_profit": 1114200000, "ebit": 113300000, "ebitda": 218900000, "pretax_income": 56600000, "tax_provision": 26000000, "net_income": 23700000, "net_income_to_common": 23700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 249600000, "total_current_assets": 1952500000, "total_assets": 11724300000, "short_term_debt": 70600000, "long_term_debt": 3387000000, "total_debt": 3457600000, "total_liabilities": 7509900000, "total_equity": 3927100000, "shares_outstanding": 875200000, "goodwill_and_intangibles": 7234800000 }, "cash_flow": { "operating_cash_flow": 464500000, "capital_expenditure": 46500000, "free_cash_flow": 511000000, "dividends_paid": 3400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241947, "ticker_id": 809, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:50.621705+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "113300000", "ebitda": "218900000", "netIncome": "23700000", "grossProfit": "1114200000", "depreciation": "None", "totalRevenue": "1669900000", "costOfRevenue": "555700000", "interestIncome": "3700000", "incomeBeforeTax": "56600000", "interestExpense": "56700000", "operatingIncome": "268200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "26000000", "reportedCurrency": "USD", "netInterestIncome": "-53000000", "nonInterestIncome": "None", "operatingExpenses": "846000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "555700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105600000", "sellingGeneralAndAdministrative": "797300000", "netIncomeFromContinuingOperations": "30600000" }, "balance": { "goodwill": "3816400000", "inventory": "705800000", "commonStock": "9600000", "currentDebt": "None", "investments": "None", "totalAssets": "11724300000", "longTermDebt": "3387000000", "shortTermDebt": "70600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3418400000", "reportedCurrency": "USD", "retainedEarnings": "-4791900000", "totalLiabilities": "7509900000", "otherCurrentAssets": "402800000", "totalCurrentAssets": "1952500000", "currentLongTermDebt": "14400000", "longTermInvestments": "1056700000", "shortTermInvestments": "None", "currentNetReceivables": "594300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9771800000", "currentAccountsPayable": "1364600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3660900000", "totalShareholderEquity": "3927100000", "capitalLeaseObligations": "259500000", "otherCurrentLiabilities": "1242500000", "totalCurrentLiabilities": "2746200000", "otherNonCurrentLiabilities": "336100000", "totalNonCurrentLiabilities": "4763700000", "cashAndShortTermInvestments": "249600000", "commonStockSharesOutstanding": "875200000", "intangibleAssetsExcludingGoodwill": "3418400000", "cashAndCashEquivalentsAtCarryingValue": "249600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30600000", "profitLoss": "None", "dividendPayout": "3400000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "36400000", "operatingCashflow": "464500000", "capitalExpenditures": "46500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-450900000", "cashflowFromInvestment": "-30900000", "stockBasedCompensation": "15500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1669900000, "cost_of_revenue": 555700000, "gross_profit": 1114200000, "research_and_development": null, "selling_general_admin": 797300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 113300000, "depreciation_amortisation": 105600000, "ebitda": 218900000, "interest_expense": 56700000, "interest_income": null, "other_non_operating": null, "pretax_income": 56600000, "tax_provision": 26000000, "effective_tax_rate": null, "net_income": 23700000, "net_income_continuing_ops": 30600000, "net_income_to_common": 23700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 249600000, "short_term_investments": null, "net_receivables": 594300000, "inventory": 705800000, "other_current_assets": null, "total_current_assets": 1952500000, "net_ppe": null, "goodwill": 3816400000, "intangible_assets": 3418400000, "goodwill_and_intangibles": 7234800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9771800000, "total_assets": 11724300000, "short_term_debt": 70600000, "accounts_payable": 1364600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2746200000, "long_term_debt": 3387000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4763700000, "total_liabilities": 7509900000, "total_debt": 3457600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4791900000, "total_equity": 3927100000, "shares_outstanding": 875200000, "operating_cash_flow": 464500000, "stock_based_compensation": 15500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30900000, "dividends_paid": 3400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -450900000, "free_cash_flow": 511000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "113300000", "ebitda": "218900000", "netIncome": "23700000", "grossProfit": "1114200000", "depreciation": "None", "totalRevenue": "1669900000", "costOfRevenue": "555700000", "interestIncome": "3700000", "incomeBeforeTax": "56600000", "interestExpense": "56700000", "operatingIncome": "268200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "26000000", "reportedCurrency": "USD", "netInterestIncome": "-53000000", "nonInterestIncome": "None", "operatingExpenses": "846000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "555700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105600000", "sellingGeneralAndAdministrative": "797300000", "netIncomeFromContinuingOperations": "30600000" }, "balance": { "goodwill": "3816400000", "inventory": "705800000", "commonStock": "9600000", "currentDebt": "None", "investments": "None", "totalAssets": "11724300000", "longTermDebt": "3387000000", "shortTermDebt": "70600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3418400000", "reportedCurrency": "USD", "retainedEarnings": "-4791900000", "totalLiabilities": "7509900000", "otherCurrentAssets": "402800000", "totalCurrentAssets": "1952500000", "currentLongTermDebt": "14400000", "longTermInvestments": "1056700000", "shortTermInvestments": "None", "currentNetReceivables": "594300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9771800000", "currentAccountsPayable": "1364600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3660900000", "totalShareholderEquity": "3927100000", "capitalLeaseObligations": "259500000", "otherCurrentLiabilities": "1242500000", "totalCurrentLiabilities": "2746200000", "otherNonCurrentLiabilities": "336100000", "totalNonCurrentLiabilities": "4763700000", "cashAndShortTermInvestments": "249600000", "commonStockSharesOutstanding": "875200000", "intangibleAssetsExcludingGoodwill": "3418400000", "cashAndCashEquivalentsAtCarryingValue": "249600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30600000", "profitLoss": "None", "dividendPayout": "3400000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "36400000", "operatingCashflow": "464500000", "capitalExpenditures": "46500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-450900000", "cashflowFromInvestment": "-30900000", "stockBasedCompensation": "15500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105600000", "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": "2026-06-07T01:27:50.621705+00:00", "is_restated": false, "income_statement": { "revenue": 1671500000, "cost_of_revenue": 576900000, "gross_profit": 1094600000, "ebit": 238100000, "ebitda": 342700000, "pretax_income": 132699999, "tax_provision": 42000000, "net_income": 82900000, "net_income_to_common": 82900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 283600000, "total_current_assets": 2233700000, "total_assets": 12516000000, "short_term_debt": 65900000, "long_term_debt": 3934400000, "total_debt": 4000300000, "total_liabilities": 8042900000, "total_equity": 4187600000, "shares_outstanding": 875300000, "goodwill_and_intangibles": 7596200000 }, "cash_flow": { "operating_cash_flow": 67400000, "capital_expenditure": 77300000, "free_cash_flow": 144700000, "dividends_paid": 3300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241948, "ticker_id": 809, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:50.621705+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "238100000", "ebitda": "342700000", "netIncome": "82900000", "grossProfit": "1094600000", "depreciation": "None", "totalRevenue": "1671500000", "costOfRevenue": "576900000", "interestIncome": "3300000", "incomeBeforeTax": "132699999", "interestExpense": "60400000", "operatingIncome": "237800000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "42000000", "reportedCurrency": "USD", "netInterestIncome": "-57100000", "nonInterestIncome": "None", "operatingExpenses": "856800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "576900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104600000", "sellingGeneralAndAdministrative": "391600000", "netIncomeFromContinuingOperations": "90700000" }, "balance": { "goodwill": "3983700000", "inventory": "782500000", "commonStock": "9600000", "currentDebt": "None", "investments": "None", "totalAssets": "12516000000", "longTermDebt": "3934400000", "shortTermDebt": "65900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3612500000", "reportedCurrency": "USD", "retainedEarnings": "-4815600000", "totalLiabilities": "8042900000", "otherCurrentAssets": "464100000", "totalCurrentAssets": "2233700000", "currentLongTermDebt": "3300000", "longTermInvestments": "1089600000", "shortTermInvestments": "None", "currentNetReceivables": "703500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10282300000", "currentAccountsPayable": "1323300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4224200000", "totalShareholderEquity": "4187600000", "capitalLeaseObligations": "286500000", "otherCurrentLiabilities": "1174800000", "totalCurrentLiabilities": "2637600000", "otherNonCurrentLiabilities": "379100000", "totalNonCurrentLiabilities": "5405300000", "cashAndShortTermInvestments": "283600000", "commonStockSharesOutstanding": "875300000", "intangibleAssetsExcludingGoodwill": "3612500000", "cashAndCashEquivalentsAtCarryingValue": "283600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "90700000", "profitLoss": "None", "dividendPayout": "3300000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "2500000", "operatingCashflow": "67400000", "capitalExpenditures": "77300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10400000", "cashflowFromInvestment": "-77300000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1671500000, "cost_of_revenue": 576900000, "gross_profit": 1094600000, "research_and_development": null, "selling_general_admin": 391600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 238100000, "depreciation_amortisation": 104600000, "ebitda": 342700000, "interest_expense": 60400000, "interest_income": null, "other_non_operating": null, "pretax_income": 132699999, "tax_provision": 42000000, "effective_tax_rate": null, "net_income": 82900000, "net_income_continuing_ops": 90700000, "net_income_to_common": 82900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 283600000, "short_term_investments": null, "net_receivables": 703500000, "inventory": 782500000, "other_current_assets": null, "total_current_assets": 2233700000, "net_ppe": null, "goodwill": 3983700000, "intangible_assets": 3612500000, "goodwill_and_intangibles": 7596200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10282300000, "total_assets": 12516000000, "short_term_debt": 65900000, "accounts_payable": 1323300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2637600000, "long_term_debt": 3934400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5405300000, "total_liabilities": 8042900000, "total_debt": 4000300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4815600000, "total_equity": 4187600000, "shares_outstanding": 875300000, "operating_cash_flow": 67400000, "stock_based_compensation": 17000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77300000, "dividends_paid": 3300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10400000, "free_cash_flow": 144700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "238100000", "ebitda": "342700000", "netIncome": "82900000", "grossProfit": "1094600000", "depreciation": "None", "totalRevenue": "1671500000", "costOfRevenue": "576900000", "interestIncome": "3300000", "incomeBeforeTax": "132699999", "interestExpense": "60400000", "operatingIncome": "237800000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "42000000", "reportedCurrency": "USD", "netInterestIncome": "-57100000", "nonInterestIncome": "None", "operatingExpenses": "856800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "576900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104600000", "sellingGeneralAndAdministrative": "391600000", "netIncomeFromContinuingOperations": "90700000" }, "balance": { "goodwill": "3983700000", "inventory": "782500000", "commonStock": "9600000", "currentDebt": "None", "investments": "None", "totalAssets": "12516000000", "longTermDebt": "3934400000", "shortTermDebt": "65900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3612500000", "reportedCurrency": "USD", "retainedEarnings": "-4815600000", "totalLiabilities": "8042900000", "otherCurrentAssets": "464100000", "totalCurrentAssets": "2233700000", "currentLongTermDebt": "3300000", "longTermInvestments": "1089600000", "shortTermInvestments": "None", "currentNetReceivables": "703500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10282300000", "currentAccountsPayable": "1323300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4224200000", "totalShareholderEquity": "4187600000", "capitalLeaseObligations": "286500000", "otherCurrentLiabilities": "1174800000", "totalCurrentLiabilities": "2637600000", "otherNonCurrentLiabilities": "379100000", "totalNonCurrentLiabilities": "5405300000", "cashAndShortTermInvestments": "283600000", "commonStockSharesOutstanding": "875300000", "intangibleAssetsExcludingGoodwill": "3612500000", "cashAndCashEquivalentsAtCarryingValue": "283600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "90700000", "profitLoss": "None", "dividendPayout": "3300000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "2500000", "operatingCashflow": "67400000", "capitalExpenditures": "77300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10400000", "cashflowFromInvestment": "-77300000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104600000", "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": "2026-06-07T01:27:50.621705+00:00", "is_restated": false, "income_statement": { "revenue": 1363400000, "cost_of_revenue": 488000000, "gross_profit": 875400000, "ebit": 43000000, "ebitda": 147500000, "pretax_income": -107400000, "tax_provision": -11800000, "net_income": -96900000, "net_income_to_common": -96900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 300800000, "total_current_assets": 1963500000, "total_assets": 12082500000, "short_term_debt": 60800000, "long_term_debt": 3841800000, "total_debt": 3902600000, "total_liabilities": 7834800000, "total_equity": 3969500000, "shares_outstanding": 867900000, "goodwill_and_intangibles": 7471300000 }, "cash_flow": { "operating_cash_flow": 176500000, "capital_expenditure": 59800000, "free_cash_flow": 236300000, "dividends_paid": 3300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241949, "ticker_id": 809, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:50.621705+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43000000", "ebitda": "147500000", "netIncome": "-96900000", "grossProfit": "875400000", "depreciation": "None", "totalRevenue": "1363400000", "costOfRevenue": "488000000", "interestIncome": "4000000", "incomeBeforeTax": "-107400000", "interestExpense": "64300000", "operatingIncome": "34700000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-11800000", "reportedCurrency": "USD", "netInterestIncome": "-60300000", "nonInterestIncome": "None", "operatingExpenses": "840700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "126800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "488000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104500000", "sellingGeneralAndAdministrative": "-841100000", "netIncomeFromContinuingOperations": "-95600000" }, "balance": { "goodwill": "3905700000", "inventory": "764100000", "commonStock": "9600000", "currentDebt": "None", "investments": "None", "totalAssets": "12082500000", "longTermDebt": "3841800000", "shortTermDebt": "60800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3565600000", "reportedCurrency": "USD", "retainedEarnings": "-4898500000", "totalLiabilities": "7834800000", "otherCurrentAssets": "256200000", "totalCurrentAssets": "1963500000", "currentLongTermDebt": "3000000", "longTermInvestments": "1090600000", "shortTermInvestments": "None", "currentNetReceivables": "642400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10119000000", "currentAccountsPayable": "1997600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4121300000", "totalShareholderEquity": "3969500000", "capitalLeaseObligations": "276500000", "otherCurrentLiabilities": "457500000", "totalCurrentLiabilities": "2601800000", "otherNonCurrentLiabilities": "347400000", "totalNonCurrentLiabilities": "5233000000", "cashAndShortTermInvestments": "300800000", "commonStockSharesOutstanding": "867900000", "intangibleAssetsExcludingGoodwill": "3565600000", "cashAndCashEquivalentsAtCarryingValue": "300800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-95600000", "profitLoss": "None", "dividendPayout": "3300000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-16300000", "operatingCashflow": "176500000", "capitalExpenditures": "59800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72600000", "cashflowFromInvestment": "-64700000", "stockBasedCompensation": "18400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1363400000, "cost_of_revenue": 488000000, "gross_profit": 875400000, "research_and_development": 126800000, "selling_general_admin": -841100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43000000, "depreciation_amortisation": 104500000, "ebitda": 147500000, "interest_expense": 64300000, "interest_income": null, "other_non_operating": null, "pretax_income": -107400000, "tax_provision": -11800000, "effective_tax_rate": null, "net_income": -96900000, "net_income_continuing_ops": -95600000, "net_income_to_common": -96900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 300800000, "short_term_investments": null, "net_receivables": 642400000, "inventory": 764100000, "other_current_assets": null, "total_current_assets": 1963500000, "net_ppe": null, "goodwill": 3905700000, "intangible_assets": 3565600000, "goodwill_and_intangibles": 7471300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10119000000, "total_assets": 12082500000, "short_term_debt": 60800000, "accounts_payable": 1997600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2601800000, "long_term_debt": 3841800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5233000000, "total_liabilities": 7834800000, "total_debt": 3902600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4898500000, "total_equity": 3969500000, "shares_outstanding": 867900000, "operating_cash_flow": 176500000, "stock_based_compensation": 18400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64700000, "dividends_paid": 3300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -72600000, "free_cash_flow": 236300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43000000", "ebitda": "147500000", "netIncome": "-96900000", "grossProfit": "875400000", "depreciation": "None", "totalRevenue": "1363400000", "costOfRevenue": "488000000", "interestIncome": "4000000", "incomeBeforeTax": "-107400000", "interestExpense": "64300000", "operatingIncome": "34700000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-11800000", "reportedCurrency": "USD", "netInterestIncome": "-60300000", "nonInterestIncome": "None", "operatingExpenses": "840700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "126800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "488000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104500000", "sellingGeneralAndAdministrative": "-841100000", "netIncomeFromContinuingOperations": "-95600000" }, "balance": { "goodwill": "3905700000", "inventory": "764100000", "commonStock": "9600000", "currentDebt": "None", "investments": "None", "totalAssets": "12082500000", "longTermDebt": "3841800000", "shortTermDebt": "60800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3565600000", "reportedCurrency": "USD", "retainedEarnings": "-4898500000", "totalLiabilities": "7834800000", "otherCurrentAssets": "256200000", "totalCurrentAssets": "1963500000", "currentLongTermDebt": "3000000", "longTermInvestments": "1090600000", "shortTermInvestments": "None", "currentNetReceivables": "642400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10119000000", "currentAccountsPayable": "1997600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4121300000", "totalShareholderEquity": "3969500000", "capitalLeaseObligations": "276500000", "otherCurrentLiabilities": "457500000", "totalCurrentLiabilities": "2601800000", "otherNonCurrentLiabilities": "347400000", "totalNonCurrentLiabilities": "5233000000", "cashAndShortTermInvestments": "300800000", "commonStockSharesOutstanding": "867900000", "intangibleAssetsExcludingGoodwill": "3565600000", "cashAndCashEquivalentsAtCarryingValue": "300800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-95600000", "profitLoss": "None", "dividendPayout": "3300000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-16300000", "operatingCashflow": "176500000", "capitalExpenditures": "59800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72600000", "cashflowFromInvestment": "-64700000", "stockBasedCompensation": "18400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104500000", "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": "2026-06-07T01:27:50.621705+00:00", "is_restated": false, "income_statement": { "revenue": 1385600000, "cost_of_revenue": 487800000, "gross_profit": 897800000, "ebit": 62200000, "ebitda": 166600000, "pretax_income": 3400000, "tax_provision": -5400000, "net_income": 3800000, "net_income_to_common": 3800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 260200000, "total_current_assets": 1985600000, "total_assets": 12322200000, "short_term_debt": 63200000, "long_term_debt": 3902300000, "total_debt": 3965500000, "total_liabilities": 7903800000, "total_equity": 4135000000, "shares_outstanding": 892000000, "goodwill_and_intangibles": 7597700000 }, "cash_flow": { "operating_cash_flow": -170000000, "capital_expenditure": 64300000, "free_cash_flow": -105700000, "dividends_paid": 3300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241951, "ticker_id": 809, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:50.621705+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62200000", "ebitda": "166600000", "netIncome": "3800000", "grossProfit": "897800000", "depreciation": "None", "totalRevenue": "1385600000", "costOfRevenue": "487800000", "interestIncome": "3000000", "incomeBeforeTax": "3400000", "interestExpense": "58800000", "operatingIncome": "77800000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-5400000", "reportedCurrency": "USD", "netInterestIncome": "-55800000", "nonInterestIncome": "None", "operatingExpenses": "820000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "487800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104400000", "sellingGeneralAndAdministrative": "770600000", "netIncomeFromContinuingOperations": "8800000" }, "balance": { "goodwill": "3965100000", "inventory": "759700000", "commonStock": "9600000", "currentDebt": "None", "investments": "None", "totalAssets": "12322200000", "longTermDebt": "3902300000", "shortTermDebt": "63200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "3632600000", "reportedCurrency": "USD", "retainedEarnings": "-4801600000", "totalLiabilities": "7903800000", "otherCurrentAssets": "485800000", "totalCurrentAssets": "1985600000", "currentLongTermDebt": "4400000", "longTermInvestments": "1086500000", "shortTermInvestments": "None", "currentNetReceivables": "479900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10336600000", "currentAccountsPayable": "1250100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4198100000", "totalShareholderEquity": "4135000000", "capitalLeaseObligations": "291400000", "otherCurrentLiabilities": "1092100000", "totalCurrentLiabilities": "2476200000", "otherNonCurrentLiabilities": "328000000", "totalNonCurrentLiabilities": "5427600000", "cashAndShortTermInvestments": "260200000", "commonStockSharesOutstanding": "892000000", "intangibleAssetsExcludingGoodwill": "3632600000", "cashAndCashEquivalentsAtCarryingValue": "260200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8800000", "profitLoss": "None", "dividendPayout": "3300000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1600000", "operatingCashflow": "-170000000", "capitalExpenditures": "64300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21800000", "cashflowFromInvestment": "-42100000", "stockBasedCompensation": "20500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "24000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1385600000, "cost_of_revenue": 487800000, "gross_profit": 897800000, "research_and_development": null, "selling_general_admin": 770600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62200000, "depreciation_amortisation": 104400000, "ebitda": 166600000, "interest_expense": 58800000, "interest_income": null, "other_non_operating": null, "pretax_income": 3400000, "tax_provision": -5400000, "effective_tax_rate": null, "net_income": 3800000, "net_income_continuing_ops": 8800000, "net_income_to_common": 3800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 260200000, "short_term_investments": null, "net_receivables": 479900000, "inventory": 759700000, "other_current_assets": null, "total_current_assets": 1985600000, "net_ppe": null, "goodwill": 3965100000, "intangible_assets": 3632600000, "goodwill_and_intangibles": 7597700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10336600000, "total_assets": 12322200000, "short_term_debt": 63200000, "accounts_payable": 1250100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2476200000, "long_term_debt": 3902300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5427600000, "total_liabilities": 7903800000, "total_debt": 3965500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4801600000, "total_equity": 4135000000, "shares_outstanding": 892000000, "operating_cash_flow": -170000000, "stock_based_compensation": 20500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42100000, "dividends_paid": 3300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21800000, "free_cash_flow": -105700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "62200000", "ebitda": "166600000", "netIncome": "3800000", "grossProfit": "897800000", "depreciation": "None", "totalRevenue": "1385600000", "costOfRevenue": "487800000", "interestIncome": "3000000", "incomeBeforeTax": "3400000", "interestExpense": "58800000", "operatingIncome": "77800000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-5400000", "reportedCurrency": "USD", "netInterestIncome": "-55800000", "nonInterestIncome": "None", "operatingExpenses": "820000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "487800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104400000", "sellingGeneralAndAdministrative": "770600000", "netIncomeFromContinuingOperations": "8800000" }, "balance": { "goodwill": "3965100000", "inventory": "759700000", "commonStock": "9600000", "currentDebt": "None", "investments": "None", "totalAssets": "12322200000", "longTermDebt": "3902300000", "shortTermDebt": "63200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "3632600000", "reportedCurrency": "USD", "retainedEarnings": "-4801600000", "totalLiabilities": "7903800000", "otherCurrentAssets": "485800000", "totalCurrentAssets": "1985600000", "currentLongTermDebt": "4400000", "longTermInvestments": "1086500000", "shortTermInvestments": "None", "currentNetReceivables": "479900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10336600000", "currentAccountsPayable": "1250100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4198100000", "totalShareholderEquity": "4135000000", "capitalLeaseObligations": "291400000", "otherCurrentLiabilities": "1092100000", "totalCurrentLiabilities": "2476200000", "otherNonCurrentLiabilities": "328000000", "totalNonCurrentLiabilities": "5427600000", "cashAndShortTermInvestments": "260200000", "commonStockSharesOutstanding": "892000000", "intangibleAssetsExcludingGoodwill": "3632600000", "cashAndCashEquivalentsAtCarryingValue": "260200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8800000", "profitLoss": "None", "dividendPayout": "3300000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1600000", "operatingCashflow": "-170000000", "capitalExpenditures": "64300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21800000", "cashflowFromInvestment": "-42100000", "stockBasedCompensation": "20500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "24000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104400000", "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": "2026-06-07T01:27:50.621705+00:00", "is_restated": false, "income_statement": { "revenue": 1727600000, "cost_of_revenue": 603500000, "gross_profit": 1124100000, "ebit": 319100000, "ebitda": 424500000, "pretax_income": 257400000, "tax_provision": 71400000, "net_income": 180900000, "net_income_to_common": 180900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 450000000, "total_current_assets": 2421600000, "total_assets": 13015700000, "short_term_debt": 70400000, "long_term_debt": 3682900000, "total_debt": 3753300000, "total_liabilities": 8158400000, "total_equity": 4567200000, "shares_outstanding": 922800000, "goodwill_and_intangibles": 7761400000 }, "cash_flow": { "operating_cash_flow": 421900000, "capital_expenditure": 58900000, "free_cash_flow": 480800000, "dividends_paid": 3500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241952, "ticker_id": 809, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:50.621705+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "319100000", "ebitda": "424500000", "netIncome": "180900000", "grossProfit": "1124100000", "depreciation": "None", "totalRevenue": "1727600000", "costOfRevenue": "603500000", "interestIncome": "3900000", "incomeBeforeTax": "257400000", "interestExpense": "61700000", "operatingIncome": "236700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "71400000", "reportedCurrency": "USD", "netInterestIncome": "-57800000", "nonInterestIncome": "None", "operatingExpenses": "887400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "603500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105400000", "sellingGeneralAndAdministrative": "833400000", "netIncomeFromContinuingOperations": "186000000" }, "balance": { "goodwill": "4021900000", "inventory": "775500000", "commonStock": "9600000", "currentDebt": "None", "investments": "None", "totalAssets": "13015700000", "longTermDebt": "3682900000", "shortTermDebt": "70400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3739500000", "reportedCurrency": "USD", "retainedEarnings": "-4805400000", "totalLiabilities": "8158400000", "otherCurrentAssets": "695900000", "totalCurrentAssets": "2421600000", "currentLongTermDebt": "8900000", "longTermInvestments": "1084200000", "shortTermInvestments": "None", "currentNetReceivables": "500200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10594100000", "currentAccountsPayable": "1462900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4004900000", "totalShareholderEquity": "4567200000", "capitalLeaseObligations": "313100000", "otherCurrentLiabilities": "1194600000", "totalCurrentLiabilities": "2851000000", "otherNonCurrentLiabilities": "343100000", "totalNonCurrentLiabilities": "5307400000", "cashAndShortTermInvestments": "450000000", "commonStockSharesOutstanding": "922800000", "intangibleAssetsExcludingGoodwill": "3739500000", "cashAndCashEquivalentsAtCarryingValue": "450000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "186000000", "profitLoss": "None", "dividendPayout": "3500000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "91800000", "operatingCashflow": "421900000", "capitalExpenditures": "58900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-207300000", "cashflowFromInvestment": "-57200000", "stockBasedCompensation": "20200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1727600000, "cost_of_revenue": 603500000, "gross_profit": 1124100000, "research_and_development": null, "selling_general_admin": 833400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 319100000, "depreciation_amortisation": 105400000, "ebitda": 424500000, "interest_expense": 61700000, "interest_income": null, "other_non_operating": null, "pretax_income": 257400000, "tax_provision": 71400000, "effective_tax_rate": null, "net_income": 180900000, "net_income_continuing_ops": 186000000, "net_income_to_common": 180900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 450000000, "short_term_investments": null, "net_receivables": 500200000, "inventory": 775500000, "other_current_assets": null, "total_current_assets": 2421600000, "net_ppe": null, "goodwill": 4021900000, "intangible_assets": 3739500000, "goodwill_and_intangibles": 7761400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10594100000, "total_assets": 13015700000, "short_term_debt": 70400000, "accounts_payable": 1462900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2851000000, "long_term_debt": 3682900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5307400000, "total_liabilities": 8158400000, "total_debt": 3753300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4805400000, "total_equity": 4567200000, "shares_outstanding": 922800000, "operating_cash_flow": 421900000, "stock_based_compensation": 20200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57200000, "dividends_paid": 3500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -207300000, "free_cash_flow": 480800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "319100000", "ebitda": "424500000", "netIncome": "180900000", "grossProfit": "1124100000", "depreciation": "None", "totalRevenue": "1727600000", "costOfRevenue": "603500000", "interestIncome": "3900000", "incomeBeforeTax": "257400000", "interestExpense": "61700000", "operatingIncome": "236700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "71400000", "reportedCurrency": "USD", "netInterestIncome": "-57800000", "nonInterestIncome": "None", "operatingExpenses": "887400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "603500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105400000", "sellingGeneralAndAdministrative": "833400000", "netIncomeFromContinuingOperations": "186000000" }, "balance": { "goodwill": "4021900000", "inventory": "775500000", "commonStock": "9600000", "currentDebt": "None", "investments": "None", "totalAssets": "13015700000", "longTermDebt": "3682900000", "shortTermDebt": "70400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3739500000", "reportedCurrency": "USD", "retainedEarnings": "-4805400000", "totalLiabilities": "8158400000", "otherCurrentAssets": "695900000", "totalCurrentAssets": "2421600000", "currentLongTermDebt": "8900000", "longTermInvestments": "1084200000", "shortTermInvestments": "None", "currentNetReceivables": "500200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10594100000", "currentAccountsPayable": "1462900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4004900000", "totalShareholderEquity": "4567200000", "capitalLeaseObligations": "313100000", "otherCurrentLiabilities": "1194600000", "totalCurrentLiabilities": "2851000000", "otherNonCurrentLiabilities": "343100000", "totalNonCurrentLiabilities": "5307400000", "cashAndShortTermInvestments": "450000000", "commonStockSharesOutstanding": "922800000", "intangibleAssetsExcludingGoodwill": "3739500000", "cashAndCashEquivalentsAtCarryingValue": "450000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "186000000", "profitLoss": "None", "dividendPayout": "3500000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "91800000", "operatingCashflow": "421900000", "capitalExpenditures": "58900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-207300000", "cashflowFromInvestment": "-57200000", "stockBasedCompensation": "20200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105400000", "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": "2026-06-07T01:27:50.621705+00:00", "is_restated": false, "income_statement": { "revenue": 1641400000, "cost_of_revenue": 599500000, "gross_profit": 1041900000, "ebit": 117900000, "ebitda": 224700000, "pretax_income": 51100000, "tax_provision": 40900000, "net_income": 1600000, "net_income_to_common": 1600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 280000000, "total_current_assets": 2243500000, "total_assets": 12616900000, "short_term_debt": 100700000, "long_term_debt": 4095400000, "total_debt": 4196100000, "total_liabilities": 8467200000, "total_equity": 3863700000, "shares_outstanding": 854300000, "goodwill_and_intangibles": 7615900000 }, "cash_flow": { "operating_cash_flow": 186200000, "capital_expenditure": 62200000, "free_cash_flow": 248400000, "dividends_paid": 3300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241953, "ticker_id": 809, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:50.621705+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "117900000", "ebitda": "224700000", "netIncome": "1600000", "grossProfit": "1041900000", "depreciation": "None", "totalRevenue": "1641400000", "costOfRevenue": "599500000", "interestIncome": "5200000", "incomeBeforeTax": "51100000", "interestExpense": "66800000", "operatingIncome": "197500000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "40900000", "reportedCurrency": "USD", "netInterestIncome": "-69800000", "nonInterestIncome": "None", "operatingExpenses": "844400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "599500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106800000", "sellingGeneralAndAdministrative": "767400000", "netIncomeFromContinuingOperations": "10200000" }, "balance": { "goodwill": "3927500000", "inventory": "845400000", "commonStock": "9500000", "currentDebt": "None", "investments": "None", "totalAssets": "12616900000", "longTermDebt": "4095400000", "shortTermDebt": "100700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3688400000", "reportedCurrency": "USD", "retainedEarnings": "-4986300000", "totalLiabilities": "8467200000", "otherCurrentAssets": "583200000", "totalCurrentAssets": "2243500000", "currentLongTermDebt": "40800000", "longTermInvestments": "1072100000", "shortTermInvestments": "None", "currentNetReceivables": "534900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10373400000", "currentAccountsPayable": "1375400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "970600000", "shortLongTermDebtTotal": "4440400000", "totalShareholderEquity": "3863700000", "capitalLeaseObligations": "244300000", "otherCurrentLiabilities": "1227000000", "totalCurrentLiabilities": "2828100000", "otherNonCurrentLiabilities": "1299400000", "totalNonCurrentLiabilities": "5639100000", "cashAndShortTermInvestments": "280000000", "commonStockSharesOutstanding": "854300000", "intangibleAssetsExcludingGoodwill": "3688400000", "cashAndCashEquivalentsAtCarryingValue": "280000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10200000", "profitLoss": "None", "dividendPayout": "3300000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-9900000", "operatingCashflow": "186200000", "capitalExpenditures": "62200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78600000", "cashflowFromInvestment": "-62200000", "stockBasedCompensation": "29700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1641400000, "cost_of_revenue": 599500000, "gross_profit": 1041900000, "research_and_development": null, "selling_general_admin": 767400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 117900000, "depreciation_amortisation": 106800000, "ebitda": 224700000, "interest_expense": 66800000, "interest_income": null, "other_non_operating": null, "pretax_income": 51100000, "tax_provision": 40900000, "effective_tax_rate": null, "net_income": 1600000, "net_income_continuing_ops": 10200000, "net_income_to_common": 1600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 280000000, "short_term_investments": null, "net_receivables": 534900000, "inventory": 845400000, "other_current_assets": null, "total_current_assets": 2243500000, "net_ppe": null, "goodwill": 3927500000, "intangible_assets": 3688400000, "goodwill_and_intangibles": 7615900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10373400000, "total_assets": 12616900000, "short_term_debt": 100700000, "accounts_payable": 1375400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2828100000, "long_term_debt": 4095400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5639100000, "total_liabilities": 8467200000, "total_debt": 4196100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4986300000, "total_equity": 3863700000, "shares_outstanding": 854300000, "operating_cash_flow": 186200000, "stock_based_compensation": 29700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -62200000, "dividends_paid": 3300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -78600000, "free_cash_flow": 248400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "117900000", "ebitda": "224700000", "netIncome": "1600000", "grossProfit": "1041900000", "depreciation": "None", "totalRevenue": "1641400000", "costOfRevenue": "599500000", "interestIncome": "5200000", "incomeBeforeTax": "51100000", "interestExpense": "66800000", "operatingIncome": "197500000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "40900000", "reportedCurrency": "USD", "netInterestIncome": "-69800000", "nonInterestIncome": "None", "operatingExpenses": "844400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "599500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106800000", "sellingGeneralAndAdministrative": "767400000", "netIncomeFromContinuingOperations": "10200000" }, "balance": { "goodwill": "3927500000", "inventory": "845400000", "commonStock": "9500000", "currentDebt": "None", "investments": "None", "totalAssets": "12616900000", "longTermDebt": "4095400000", "shortTermDebt": "100700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3688400000", "reportedCurrency": "USD", "retainedEarnings": "-4986300000", "totalLiabilities": "8467200000", "otherCurrentAssets": "583200000", "totalCurrentAssets": "2243500000", "currentLongTermDebt": "40800000", "longTermInvestments": "1072100000", "shortTermInvestments": "None", "currentNetReceivables": "534900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10373400000", "currentAccountsPayable": "1375400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "970600000", "shortLongTermDebtTotal": "4440400000", "totalShareholderEquity": "3863700000", "capitalLeaseObligations": "244300000", "otherCurrentLiabilities": "1227000000", "totalCurrentLiabilities": "2828100000", "otherNonCurrentLiabilities": "1299400000", "totalNonCurrentLiabilities": "5639100000", "cashAndShortTermInvestments": "280000000", "commonStockSharesOutstanding": "854300000", "intangibleAssetsExcludingGoodwill": "3688400000", "cashAndCashEquivalentsAtCarryingValue": "280000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10200000", "profitLoss": "None", "dividendPayout": "3300000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-9900000", "operatingCashflow": "186200000", "capitalExpenditures": "62200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78600000", "cashflowFromInvestment": "-62200000", "stockBasedCompensation": "29700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106800000", "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": "2026-06-07T01:27:50.621705+00:00", "is_restated": false, "income_statement": { "revenue": 1351600000, "cost_of_revenue": 502100000, "gross_profit": 849500000, "ebit": 132100000, "ebitda": 241000000, "pretax_income": 78800000, "tax_provision": 43300000, "net_income": 32900000, "net_income_to_common": 32900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 246900000, "total_current_assets": 2051700000, "total_assets": 12661600000, "short_term_debt": 123500000, "long_term_debt": 4178200000, "total_debt": 4301700000, "total_liabilities": 8428300000, "total_equity": 3953500000, "shares_outstanding": 864700000, "goodwill_and_intangibles": 7785900000 }, "cash_flow": { "operating_cash_flow": 104900000, "capital_expenditure": 66800000, "free_cash_flow": 171700000, "dividends_paid": 3300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241954, "ticker_id": 809, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:50.621705+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "132100000", "ebitda": "241000000", "netIncome": "32900000", "grossProfit": "849500000", "depreciation": "None", "totalRevenue": "1351600000", "costOfRevenue": "502100000", "interestIncome": "2800000", "incomeBeforeTax": "78800000", "interestExpense": "73300000", "operatingIncome": "129000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "43300000", "reportedCurrency": "USD", "netInterestIncome": "-72200000", "nonInterestIncome": "None", "operatingExpenses": "720500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "105200000", "otherNonOperatingIncome": "22000000", "costofGoodsAndServicesSold": "502100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108900000", "sellingGeneralAndAdministrative": "-810900000", "netIncomeFromContinuingOperations": "35500000" }, "balance": { "goodwill": "3987900000", "inventory": "853400000", "commonStock": "9100000", "currentDebt": "None", "investments": "None", "totalAssets": "12661600000", "longTermDebt": "4178200000", "shortTermDebt": "123500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3798000000", "reportedCurrency": "USD", "retainedEarnings": "-4987900000", "totalLiabilities": "8428300000", "otherCurrentAssets": "338900000", "totalCurrentAssets": "2051700000", "currentLongTermDebt": "57900000", "longTermInvestments": "1068900000", "shortTermInvestments": "0", "currentNetReceivables": "612500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10609900000", "currentAccountsPayable": "1444700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "712900000", "shortLongTermDebtTotal": "4549200000", "totalShareholderEquity": "3953500000", "capitalLeaseObligations": "247500000", "otherCurrentLiabilities": "953100000", "totalCurrentLiabilities": "2736800000", "otherNonCurrentLiabilities": "325400000", "totalNonCurrentLiabilities": "5691500000", "cashAndShortTermInvestments": "246900000", "commonStockSharesOutstanding": "864700000", "intangibleAssetsExcludingGoodwill": "3798000000", "cashAndCashEquivalentsAtCarryingValue": "246900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35500000", "profitLoss": "None", "dividendPayout": "3300000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-56400000", "operatingCashflow": "104900000", "capitalExpenditures": "66800000", "changeInReceivables": "47300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71700000", "cashflowFromInvestment": "-20500000", "stockBasedCompensation": "37000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1109700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1351600000, "cost_of_revenue": 502100000, "gross_profit": 849500000, "research_and_development": 105200000, "selling_general_admin": -810900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 132100000, "depreciation_amortisation": 108900000, "ebitda": 241000000, "interest_expense": 73300000, "interest_income": null, "other_non_operating": null, "pretax_income": 78800000, "tax_provision": 43300000, "effective_tax_rate": null, "net_income": 32900000, "net_income_continuing_ops": 35500000, "net_income_to_common": 32900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 246900000, "short_term_investments": 0, "net_receivables": 612500000, "inventory": 853400000, "other_current_assets": null, "total_current_assets": 2051700000, "net_ppe": null, "goodwill": 3987900000, "intangible_assets": 3798000000, "goodwill_and_intangibles": 7785900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10609900000, "total_assets": 12661600000, "short_term_debt": 123500000, "accounts_payable": 1444700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2736800000, "long_term_debt": 4178200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5691500000, "total_liabilities": 8428300000, "total_debt": 4301700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4987900000, "total_equity": 3953500000, "shares_outstanding": 864700000, "operating_cash_flow": 104900000, "stock_based_compensation": 37000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20500000, "dividends_paid": 3300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -71700000, "free_cash_flow": 171700000, "net_change_in_cash": 12700000 }, "raw_data": { "income": { "ebit": "132100000", "ebitda": "241000000", "netIncome": "32900000", "grossProfit": "849500000", "depreciation": "None", "totalRevenue": "1351600000", "costOfRevenue": "502100000", "interestIncome": "2800000", "incomeBeforeTax": "78800000", "interestExpense": "73300000", "operatingIncome": "129000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "43300000", "reportedCurrency": "USD", "netInterestIncome": "-72200000", "nonInterestIncome": "None", "operatingExpenses": "720500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "105200000", "otherNonOperatingIncome": "22000000", "costofGoodsAndServicesSold": "502100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108900000", "sellingGeneralAndAdministrative": "-810900000", "netIncomeFromContinuingOperations": "35500000" }, "balance": { "goodwill": "3987900000", "inventory": "853400000", "commonStock": "9100000", "currentDebt": "None", "investments": "None", "totalAssets": "12661600000", "longTermDebt": "4178200000", "shortTermDebt": "123500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3798000000", "reportedCurrency": "USD", "retainedEarnings": "-4987900000", "totalLiabilities": "8428300000", "otherCurrentAssets": "338900000", "totalCurrentAssets": "2051700000", "currentLongTermDebt": "57900000", "longTermInvestments": "1068900000", "shortTermInvestments": "0", "currentNetReceivables": "612500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10609900000", "currentAccountsPayable": "1444700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "712900000", "shortLongTermDebtTotal": "4549200000", "totalShareholderEquity": "3953500000", "capitalLeaseObligations": "247500000", "otherCurrentLiabilities": "953100000", "totalCurrentLiabilities": "2736800000", "otherNonCurrentLiabilities": "325400000", "totalNonCurrentLiabilities": "5691500000", "cashAndShortTermInvestments": "246900000", "commonStockSharesOutstanding": "864700000", "intangibleAssetsExcludingGoodwill": "3798000000", "cashAndCashEquivalentsAtCarryingValue": "246900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35500000", "profitLoss": "None", "dividendPayout": "3300000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-56400000", "operatingCashflow": "104900000", "capitalExpenditures": "66800000", "changeInReceivables": "47300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71700000", "cashflowFromInvestment": "-20500000", "stockBasedCompensation": "37000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1109700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108900000", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "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": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "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" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-06-30" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }