{ "ticker": { "uuid": "97c3312e-34e6-403d-ad32-e21a77481dcd", "symbol": "HLF", "name": "Herbalife Nutrition Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/97c3312e-34e6-403d-ad32-e21a77481dcd/", "api_url": "https://sharemaestro.com/factors/api/tickers/97c3312e-34e6-403d-ad32-e21a77481dcd/" }, "ticker_metadata": { "id": 1941, "uuid": "97c3312e-34e6-403d-ad32-e21a77481dcd", "symbol": "HLF", "name": "Herbalife Nutrition Ltd", "asset_type": "equity", "market_cap": 1239886000, "stock_exchange_id": 3, "industry": "Packaged Foods", "sector": "Consumer Defensive", "description": "Herbalife Nutrition Ltd. offers nutrition solutions in North America, Mexico, South and Central America, Europe, the Middle East, Africa, and Asia Pacific. The company is headquartered in Los Angeles, California.", "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": "97c3312e-34e6-403d-ad32-e21a77481dcd", "symbol": "HLF", "name": "Herbalife Nutrition Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/97c3312e-34e6-403d-ad32-e21a77481dcd/", "api_url": "https://sharemaestro.com/factors/api/tickers/97c3312e-34e6-403d-ad32-e21a77481dcd/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.97, "value": 0.95, "quality": 0.72, "momentum": 0.86, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 11.43, "market_cap": 1239012000, "pe_ratio": 5.1669, "earnings_yield": 0.1935, "ebitda_to_ev": 0.2135, "shareholder_yield": 0, "roe": -0.5431, "piotroski_f_score": 5, "momentum_12_1": 0.8584, "volatility_252d": 0.6723 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:20.802322+00:00", "batch_id": "" }, "size": { "price_close": 11.43, "market_cap": 1239012000, "market_cap_usd": 1239012000, "enterprise_value": 2778912000, "shares_outstanding": 108400000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 5.1669, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.2414, "pcf_ratio": 2.7725, "pfcf_ratio": 2.3832, "ev_ebitda": 4.6838, "ev_ebit": 5.8701, "ev_sales": 0.5414, "ev_fcf": 5.3451, "earnings_yield": 0.1935, "fcf_yield": 0.1871, "price_to_sales": 0.2414, "price_to_book": null, "price_to_cashflow": 2.7725, "ebitda_to_ev": 0.2135, "sales_yield": 1.8471 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.7593, "operating_margin": 0.0922, "net_margin": 0.0467, "ebitda_margin": 0.1156, "fcf_margin": 0.1013, "roe": -0.5431, "roa": 0.0834, "roic": 0.3483, "roc_greenblatt": null, "asset_turnover": 1.7853, "cash_conversion": 2.1681, "accruals_ratio": -0.072, "sbc_to_revenue": 0.0084, "piotroski_f_score": 5, "altman_z_score": 2.3971, "earnings_stability_5y": 0.781, "revenue_stability_5y": 0.0641, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 1.3555, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -7.4958, "net_debt_to_ebitda": 2.5955, "debt_to_assets": 0.6925, "interest_coverage": 2.2618, "current_ratio": 1.225, "quick_ratio": 0.7411, "net_debt": 1539900000, "local_beta": 0.0009, "volatility_252d": 0.6723, "volatility_60d": 1.6218, "max_drawdown_12m": -0.4274, "risk_adjusted_momentum": 1.2769 }, "growth": { "revenue_growth_1y": 0.0369, "revenue_growth_3y_cagr": -0.0108, "revenue_growth_5y_cagr": -0.0189, "eps_growth_1y": -0.1448, "eps_growth_3y_cagr": -0.1077, "eps_growth_5y_cagr": -0.0933, "fcf_growth_1y": 0.371, "book_value_growth_1y": null, "revenue_growth": 0.0369, "earnings_growth": -0.1448 }, "momentum": { "price_return_1m": -0.2013, "price_return_3m": -0.2612, "price_return_6m": -0.0631, "price_return_9m": 0.1592, "price_return_12m": 0.4844, "price_return_12m_ex1m": 0.8584, "momentum_6m": -0.0631, "momentum_12m": 0.4844, "momentum_12_1": 0.8584, "distance_from_52w_high": -0.4274, "distance_from_52w_low": 0.4524, "relative_strength": 0.3845 }, "raw_ttm": { "revenue_ttm": 5133000000, "gross_profit_ttm": 3897400000, "ebit_ttm": 473400000, "ebitda_ttm": 593300000, "net_income_ttm": 239800000, "eps_diluted_ttm": 2.2122, "operating_cash_flow_ttm": 446900000, "capital_expenditure_ttm": 73000000, "fcf_ttm": 519900000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 209300000, "cash_and_equivalents": 451200000, "total_current_assets": 1252100000, "total_current_liabilities": 1022100000, "net_ppe": null, "total_assets": 2875200000, "total_debt": 1991100000, "total_equity": -441500000, "net_working_capital": -212000000, "book_value_per_share": -4.0729, "retained_earnings": -517799999, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -855200000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 8, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 7, "rank_pcf": 9, "rank_ev_ebitda": 11, "rank_ev_ebit": 30, "rank_earnings_yield": 8, "rank_fcf_yield": 18, "rank_dividend_yield": 87, "rank_shareholder_yield": 87, "rank_total_yield": 87, "rank_roe": 92, "rank_roc": 50, "rank_roic": 8, "rank_gross_margin": 15, "rank_fcf_margin": 69, "rank_piotroski": 60, "rank_accruals": 31, "rank_sue": 50, "rank_eps_growth_1y": 76, "rank_eps_growth_5y": 87, "rank_revenue_growth_1y": 62, "rank_momentum_12m": 25, "rank_momentum_12m_ex1m": 14, "rank_relative_strength": 23 }, "composites": { "value_composite": 5, "quality_composite": 28, "momentum_composite": 14, "growth_composite": 96, "yield_composite": 92, "svqf_composite": 4, "vc1_composite": 4, "vc2_composite": 9, "vc3_composite": 9, "trending_value_composite": 62, "overall_composite": 3, "quality_value_composite": 0.827, "os_score": 0.97, "value_percentile": 0.95, "quality_percentile": 0.72, "momentum_percentile": 0.86, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 17, "small_cap_core_rank": 11, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": 62, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4270, "ticker_id": 1941, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:20.802322+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.43, "market_cap": 1239012000, "market_cap_usd": 1239012000, "enterprise_value": 2778912000, "shares_outstanding": 108400000, "fx_rate_to_usd": null, "pe_ratio": 5.16685571, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.24138165, "pcf_ratio": 2.77245916, "pfcf_ratio": 2.38317369, "ev_ebitda": 4.68382269, "ev_ebit": 5.87011407, "ev_sales": 0.54138165, "ev_fcf": 5.34508944, "earnings_yield": 0.19354131, "fcf_yield": 0.18708761, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.75928307, "operating_margin": 0.09222677, "net_margin": 0.04671732, "ebitda_margin": 0.11558543, "fcf_margin": 0.1012858, "roe": -0.54314836, "roa": 0.08340289, "roic": 0.34825899, "roc_greenblatt": null, "asset_turnover": 1.78526711, "cash_conversion": 2.16805671, "accruals_ratio": -0.07202977, "sbc_to_revenue": 0.00839665, "debt_to_equity": -7.49580974, "net_debt_to_ebitda": 2.59548289, "debt_to_assets": 0.69250835, "interest_coverage": 2.26182513, "current_ratio": 1.22502691, "quick_ratio": 0.74112122, "net_debt": 1539900000, "revenue_growth_1y": 0.03686496, "revenue_growth_3y_cagr": -0.01080602, "revenue_growth_5y_cagr": -0.01890098, "eps_growth_1y": -0.14479315, "eps_growth_3y_cagr": -0.10765719, "eps_growth_5y_cagr": -0.09332297, "fcf_growth_1y": 0.3710443, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": 2.39711, "earnings_stability_5y": 0.780988, "revenue_stability_5y": 0.064082, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.20125786, "price_return_3m": -0.26115061, "price_return_6m": -0.06311475, "price_return_9m": 0.15922921, "price_return_12m": 0.48441558, "price_return_12m_ex1m": 0.85844156, "distance_from_52w_high": -0.42735471, "distance_from_52w_low": 0.4523507, "relative_strength": 0.384452, "local_beta": 0.0009, "volatility_252d": 0.672266, "volatility_60d": 1.621754, "max_drawdown_12m": -0.42735471, "revenue_ttm": 5133000000, "gross_profit_ttm": 3897400000, "ebit_ttm": 473400000, "ebitda_ttm": 593300000, "net_income_ttm": 239800000, "eps_diluted_ttm": 2.21217712, "operating_cash_flow_ttm": 446900000, "capital_expenditure_ttm": 73000000, "fcf_ttm": 519900000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 209300000, "cash_and_equivalents": 451200000, "total_current_assets": 1252100000, "total_current_liabilities": 1022100000, "net_ppe": null, "total_assets": 2875200000, "total_debt": 1991100000, "total_equity": -441500000, "net_working_capital": -212000000, "book_value_per_share": -4.07287823, "retained_earnings": -517799999, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -855200000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 8, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 7, "rank_pcf": 9, "rank_ev_ebitda": 11, "rank_ev_ebit": 30, "rank_earnings_yield": 8, "rank_fcf_yield": 18, "rank_dividend_yield": 87, "rank_shareholder_yield": 87, "rank_total_yield": 87, "rank_roe": 92, "rank_roc": 50, "rank_roic": 8, "rank_gross_margin": 15, "rank_fcf_margin": 69, "rank_piotroski": 60, "rank_accruals": 31, "rank_sue": 50, "rank_eps_growth_1y": 76, "rank_eps_growth_5y": 87, "rank_revenue_growth_1y": 62, "rank_momentum_12m": 25, "rank_momentum_12m_ex1m": 14, "rank_relative_strength": 23, "value_composite": 5, "quality_composite": 28, "momentum_composite": 14, "growth_composite": 96, "yield_composite": 92, "svqf_composite": 4, "vc1_composite": 4, "vc2_composite": 9, "vc3_composite": 9, "trending_value_composite": 62, "overall_composite": 3, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 17, "small_cap_core_rank": 11, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 11.43, "os": 0.97, "value": 0.95, "quality": 0.72, "momentum": 0.86, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 5.1669, "earnings_yield": 0.1935, "shareholder_yield": 0, "roe": -0.5431, "momentum_12_1": 0.8584, "complete_fields": { "id": 4270, "ticker_id": 1941, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:20.802322+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.43, "market_cap": 1239012000, "market_cap_usd": 1239012000, "enterprise_value": 2778912000, "shares_outstanding": 108400000, "fx_rate_to_usd": null, "pe_ratio": 5.16685571, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.24138165, "pcf_ratio": 2.77245916, "pfcf_ratio": 2.38317369, "ev_ebitda": 4.68382269, "ev_ebit": 5.87011407, "ev_sales": 0.54138165, "ev_fcf": 5.34508944, "earnings_yield": 0.19354131, "fcf_yield": 0.18708761, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.75928307, "operating_margin": 0.09222677, "net_margin": 0.04671732, "ebitda_margin": 0.11558543, "fcf_margin": 0.1012858, "roe": -0.54314836, "roa": 0.08340289, "roic": 0.34825899, "roc_greenblatt": null, "asset_turnover": 1.78526711, "cash_conversion": 2.16805671, "accruals_ratio": -0.07202977, "sbc_to_revenue": 0.00839665, "debt_to_equity": -7.49580974, "net_debt_to_ebitda": 2.59548289, "debt_to_assets": 0.69250835, "interest_coverage": 2.26182513, "current_ratio": 1.22502691, "quick_ratio": 0.74112122, "net_debt": 1539900000, "revenue_growth_1y": 0.03686496, "revenue_growth_3y_cagr": -0.01080602, "revenue_growth_5y_cagr": -0.01890098, "eps_growth_1y": -0.14479315, "eps_growth_3y_cagr": -0.10765719, "eps_growth_5y_cagr": -0.09332297, "fcf_growth_1y": 0.3710443, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": 2.39711, "earnings_stability_5y": 0.780988, "revenue_stability_5y": 0.064082, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.20125786, "price_return_3m": -0.26115061, "price_return_6m": -0.06311475, "price_return_9m": 0.15922921, "price_return_12m": 0.48441558, "price_return_12m_ex1m": 0.85844156, "distance_from_52w_high": -0.42735471, "distance_from_52w_low": 0.4523507, "relative_strength": 0.384452, "local_beta": 0.0009, "volatility_252d": 0.672266, "volatility_60d": 1.621754, "max_drawdown_12m": -0.42735471, "revenue_ttm": 5133000000, "gross_profit_ttm": 3897400000, "ebit_ttm": 473400000, "ebitda_ttm": 593300000, "net_income_ttm": 239800000, "eps_diluted_ttm": 2.21217712, "operating_cash_flow_ttm": 446900000, "capital_expenditure_ttm": 73000000, "fcf_ttm": 519900000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 209300000, "cash_and_equivalents": 451200000, "total_current_assets": 1252100000, "total_current_liabilities": 1022100000, "net_ppe": null, "total_assets": 2875200000, "total_debt": 1991100000, "total_equity": -441500000, "net_working_capital": -212000000, "book_value_per_share": -4.07287823, "retained_earnings": -517799999, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -855200000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 8, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 7, "rank_pcf": 9, "rank_ev_ebitda": 11, "rank_ev_ebit": 30, "rank_earnings_yield": 8, "rank_fcf_yield": 18, "rank_dividend_yield": 87, "rank_shareholder_yield": 87, "rank_total_yield": 87, "rank_roe": 92, "rank_roc": 50, "rank_roic": 8, "rank_gross_margin": 15, "rank_fcf_margin": 69, "rank_piotroski": 60, "rank_accruals": 31, "rank_sue": 50, "rank_eps_growth_1y": 76, "rank_eps_growth_5y": 87, "rank_revenue_growth_1y": 62, "rank_momentum_12m": 25, "rank_momentum_12m_ex1m": 14, "rank_relative_strength": 23, "value_composite": 5, "quality_composite": 28, "momentum_composite": 14, "growth_composite": 96, "yield_composite": 92, "svqf_composite": 4, "vc1_composite": 4, "vc2_composite": 9, "vc3_composite": 9, "trending_value_composite": 62, "overall_composite": 3, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 17, "small_cap_core_rank": 11, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:00.590112+00:00", "is_restated": false, "income_statement": { "revenue": 5037500000, "cost_of_revenue": 1228600000, "gross_profit": 3808900000, "ebit": 441500000, "ebitda": 562700000, "pretax_income": 275100000, "tax_provision": 46800000, "net_income": 228300000, "net_income_to_common": 228300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 353100000, "total_current_assets": 1144700000, "total_assets": 2785900000, "short_term_debt": 56400000, "long_term_debt": 1970100000, "total_debt": 2026500000, "total_liabilities": 3295300000, "total_equity": -515100000, "shares_outstanding": 103600000, "goodwill_and_intangibles": 415600000 }, "cash_flow": { "operating_cash_flow": 333300000, "capital_expenditure": 80400000, "free_cash_flow": 413700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274709, "ticker_id": 1941, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:00.590112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "441500000", "ebitda": "562700000", "netIncome": "228300000", "grossProfit": "3808900000", "depreciation": "None", "totalRevenue": "5037500000", "costOfRevenue": "1228600000", "interestIncome": "205900000", "incomeBeforeTax": "275100000", "interestExpense": "214400000", "operatingIncome": "441500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "46800000", "reportedCurrency": "USD", "netInterestIncome": "-205900000", "nonInterestIncome": "None", "operatingExpenses": "3367400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1228600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121200000", "sellingGeneralAndAdministrative": "1664300000", "netIncomeFromContinuingOperations": "227800000" }, "balance": { "goodwill": "100500000", "inventory": "511700000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2785900000", "longTermDebt": "1970100000", "shortTermDebt": "56400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "315100000", "reportedCurrency": "USD", "retainedEarnings": "-579700000", "totalLiabilities": "3295300000", "otherCurrentAssets": "188000000", "totalCurrentAssets": "1144700000", "currentLongTermDebt": "20900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "91900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1641200000", "currentAccountsPayable": "99800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "616000000", "shortLongTermDebtTotal": "2339500000", "totalShareholderEquity": "-515100000", "capitalLeaseObligations": "191200000", "otherCurrentLiabilities": "856700000", "totalCurrentLiabilities": "1012900000", "otherNonCurrentLiabilities": "155000000", "totalNonCurrentLiabilities": "2282400000", "cashAndShortTermInvestments": "353100000", "commonStockSharesOutstanding": "103600000", "intangibleAssetsExcludingGoodwill": "315100000", "cashAndCashEquivalentsAtCarryingValue": "353100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "227800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-27900000", "operatingCashflow": "333300000", "capitalExpenditures": "80400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-295500000", "cashflowFromInvestment": "-108700000", "stockBasedCompensation": "44100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8199999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5037500000, "cost_of_revenue": 1228600000, "gross_profit": 3808900000, "research_and_development": null, "selling_general_admin": 1664300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 441500000, "depreciation_amortisation": 121200000, "ebitda": 562700000, "interest_expense": 214400000, "interest_income": null, "other_non_operating": null, "pretax_income": 275100000, "tax_provision": 46800000, "effective_tax_rate": null, "net_income": 228300000, "net_income_continuing_ops": 227800000, "net_income_to_common": 228300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 353100000, "short_term_investments": null, "net_receivables": 91900000, "inventory": 511700000, "other_current_assets": null, "total_current_assets": 1144700000, "net_ppe": null, "goodwill": 100500000, "intangible_assets": 315100000, "goodwill_and_intangibles": 415600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1641200000, "total_assets": 2785900000, "short_term_debt": 56400000, "accounts_payable": 99800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1012900000, "long_term_debt": 1970100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2282400000, "total_liabilities": 3295300000, "total_debt": 2026500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -579700000, "total_equity": -515100000, "shares_outstanding": 103600000, "operating_cash_flow": 333300000, "stock_based_compensation": 44100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -108700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -295500000, "free_cash_flow": 413700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "441500000", "ebitda": "562700000", "netIncome": "228300000", "grossProfit": "3808900000", "depreciation": "None", "totalRevenue": "5037500000", "costOfRevenue": "1228600000", "interestIncome": "205900000", "incomeBeforeTax": "275100000", "interestExpense": "214400000", "operatingIncome": "441500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "46800000", "reportedCurrency": "USD", "netInterestIncome": "-205900000", "nonInterestIncome": "None", "operatingExpenses": "3367400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1228600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121200000", "sellingGeneralAndAdministrative": "1664300000", "netIncomeFromContinuingOperations": "227800000" }, "balance": { "goodwill": "100500000", "inventory": "511700000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2785900000", "longTermDebt": "1970100000", "shortTermDebt": "56400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "315100000", "reportedCurrency": "USD", "retainedEarnings": "-579700000", "totalLiabilities": "3295300000", "otherCurrentAssets": "188000000", "totalCurrentAssets": "1144700000", "currentLongTermDebt": "20900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "91900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1641200000", "currentAccountsPayable": "99800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "616000000", "shortLongTermDebtTotal": "2339500000", "totalShareholderEquity": "-515100000", "capitalLeaseObligations": "191200000", "otherCurrentLiabilities": "856700000", "totalCurrentLiabilities": "1012900000", "otherNonCurrentLiabilities": "155000000", "totalNonCurrentLiabilities": "2282400000", "cashAndShortTermInvestments": "353100000", "commonStockSharesOutstanding": "103600000", "intangibleAssetsExcludingGoodwill": "315100000", "cashAndCashEquivalentsAtCarryingValue": "353100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "227800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-27900000", "operatingCashflow": "333300000", "capitalExpenditures": "80400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-295500000", "cashflowFromInvestment": "-108700000", "stockBasedCompensation": "44100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8199999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:00.590112+00:00", "is_restated": false, "income_statement": { "revenue": 4993100000, "cost_of_revenue": 1104300000, "gross_profit": 3888800000, "ebit": 387700000, "ebitda": 509100000, "pretax_income": 169400000, "tax_provision": -84900000, "net_income": 254300000, "net_income_to_common": 254300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 415300000, "total_current_assets": 1143700000, "total_assets": 2728100000, "short_term_debt": 323200000, "long_term_debt": 1976600000, "total_debt": 2299800000, "total_liabilities": 3529200000, "total_equity": -801100000, "shares_outstanding": 101600000, "goodwill_and_intangibles": 400000000 }, "cash_flow": { "operating_cash_flow": 285400000, "capital_expenditure": 122000000, "free_cash_flow": 407400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274714, "ticker_id": 1941, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:00.590112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "387700000", "ebitda": "509100000", "netIncome": "254300000", "grossProfit": "3888800000", "depreciation": "None", "totalRevenue": "4993100000", "costOfRevenue": "1104300000", "interestIncome": "12300000", "incomeBeforeTax": "169400000", "interestExpense": "218300000", "operatingIncome": "385900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-84900000", "reportedCurrency": "USD", "netInterestIncome": "-206000000", "nonInterestIncome": "None", "operatingExpenses": "3502900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1104300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121400000", "sellingGeneralAndAdministrative": "1725600000", "netIncomeFromContinuingOperations": "254300000" }, "balance": { "goodwill": "87700000", "inventory": "475400000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2728100000", "longTermDebt": "1976600000", "shortTermDebt": "323200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "312300000", "reportedCurrency": "USD", "retainedEarnings": "-808000000", "totalLiabilities": "3529200000", "otherCurrentAssets": "184100000", "totalCurrentAssets": "1143700000", "currentLongTermDebt": "283500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "68900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1584400000", "currentAccountsPayable": "70000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "645900000", "shortLongTermDebtTotal": "2469300000", "totalShareholderEquity": "-801100000", "capitalLeaseObligations": "209200000", "otherCurrentLiabilities": "824600000", "totalCurrentLiabilities": "1230400000", "otherNonCurrentLiabilities": "152700000", "totalNonCurrentLiabilities": "2298800000", "cashAndShortTermInvestments": "415300000", "commonStockSharesOutstanding": "101600000", "intangibleAssetsExcludingGoodwill": "312300000", "cashAndCashEquivalentsAtCarryingValue": "415300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "254300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-30400000", "operatingCashflow": "285400000", "capitalExpenditures": "122000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-335300000", "cashflowFromInvestment": "-84600000", "stockBasedCompensation": "50000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4993100000, "cost_of_revenue": 1104300000, "gross_profit": 3888800000, "research_and_development": null, "selling_general_admin": 1725600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 387700000, "depreciation_amortisation": 121400000, "ebitda": 509100000, "interest_expense": 218300000, "interest_income": null, "other_non_operating": null, "pretax_income": 169400000, "tax_provision": -84900000, "effective_tax_rate": null, "net_income": 254300000, "net_income_continuing_ops": 254300000, "net_income_to_common": 254300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 415300000, "short_term_investments": null, "net_receivables": 68900000, "inventory": 475400000, "other_current_assets": null, "total_current_assets": 1143700000, "net_ppe": null, "goodwill": 87700000, "intangible_assets": 312300000, "goodwill_and_intangibles": 400000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1584400000, "total_assets": 2728100000, "short_term_debt": 323200000, "accounts_payable": 70000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1230400000, "long_term_debt": 1976600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2298800000, "total_liabilities": 3529200000, "total_debt": 2299800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -808000000, "total_equity": -801100000, "shares_outstanding": 101600000, "operating_cash_flow": 285400000, "stock_based_compensation": 50000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 122000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -84600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -335300000, "free_cash_flow": 407400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "387700000", "ebitda": "509100000", "netIncome": "254300000", "grossProfit": "3888800000", "depreciation": "None", "totalRevenue": "4993100000", "costOfRevenue": "1104300000", "interestIncome": "12300000", "incomeBeforeTax": "169400000", "interestExpense": "218300000", "operatingIncome": "385900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-84900000", "reportedCurrency": "USD", "netInterestIncome": "-206000000", "nonInterestIncome": "None", "operatingExpenses": "3502900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1104300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121400000", "sellingGeneralAndAdministrative": "1725600000", "netIncomeFromContinuingOperations": "254300000" }, "balance": { "goodwill": "87700000", "inventory": "475400000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2728100000", "longTermDebt": "1976600000", "shortTermDebt": "323200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "312300000", "reportedCurrency": "USD", "retainedEarnings": "-808000000", "totalLiabilities": "3529200000", "otherCurrentAssets": "184100000", "totalCurrentAssets": "1143700000", "currentLongTermDebt": "283500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "68900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1584400000", "currentAccountsPayable": "70000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "645900000", "shortLongTermDebtTotal": "2469300000", "totalShareholderEquity": "-801100000", "capitalLeaseObligations": "209200000", "otherCurrentLiabilities": "824600000", "totalCurrentLiabilities": "1230400000", "otherNonCurrentLiabilities": "152700000", "totalNonCurrentLiabilities": "2298800000", "cashAndShortTermInvestments": "415300000", "commonStockSharesOutstanding": "101600000", "intangibleAssetsExcludingGoodwill": "312300000", "cashAndCashEquivalentsAtCarryingValue": "415300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "254300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-30400000", "operatingCashflow": "285400000", "capitalExpenditures": "122000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-335300000", "cashflowFromInvestment": "-84600000", "stockBasedCompensation": "50000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:00.590112+00:00", "is_restated": false, "income_statement": { "revenue": 5062400000, "cost_of_revenue": 1191000000, "gross_profit": 3871400000, "ebit": 368900000, "ebitda": 482200000, "pretax_income": 203000000, "tax_provision": 60800000, "net_income": 142200000, "net_income_to_common": 142200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 575200000, "total_current_assets": 1399300000, "total_assets": 2809400000, "short_term_debt": 349000000, "long_term_debt": 2252900000, "total_debt": 2601900000, "total_liabilities": 3869700000, "total_equity": -1060300000, "shares_outstanding": 100200000, "goodwill_and_intangibles": 409400000 }, "cash_flow": { "operating_cash_flow": 357500000, "capital_expenditure": 135000000, "free_cash_flow": 492500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274719, "ticker_id": 1941, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:00.590112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "368900000", "ebitda": "482200000", "netIncome": "142200000", "grossProfit": "3871400000", "depreciation": "None", "totalRevenue": "5062400000", "costOfRevenue": "1191000000", "interestIncome": "9800000", "incomeBeforeTax": "203000000", "interestExpense": "165900000", "operatingIncome": "356400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "60800000", "reportedCurrency": "USD", "netInterestIncome": "-153600000", "nonInterestIncome": "None", "operatingExpenses": "3515000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1191000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113300000", "sellingGeneralAndAdministrative": "1701000000", "netIncomeFromContinuingOperations": "186400000" }, "balance": { "goodwill": "95400000", "inventory": "505200000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2809400000", "longTermDebt": "2252900000", "shortTermDebt": "349000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "314000000", "reportedCurrency": "USD", "retainedEarnings": "-1062300000", "totalLiabilities": "3869700000", "otherCurrentAssets": "237700000", "totalCurrentAssets": "1399300000", "currentLongTermDebt": "309500000", "longTermInvestments": "None", "shortTermInvestments": "-38900000", "currentNetReceivables": "81200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1410100000", "currentAccountsPayable": "84000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "692300000", "shortLongTermDebtTotal": "2769500000", "totalShareholderEquity": "-1060300000", "capitalLeaseObligations": "207100000", "otherCurrentLiabilities": "768400000", "totalCurrentLiabilities": "1277600000", "otherNonCurrentLiabilities": "171600000", "totalNonCurrentLiabilities": "2592100000", "cashAndShortTermInvestments": "575200000", "commonStockSharesOutstanding": "100200000", "intangibleAssetsExcludingGoodwill": "314000000", "cashAndCashEquivalentsAtCarryingValue": "575200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "57500000", "operatingCashflow": "357500000", "capitalExpenditures": "135000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-148300000", "cashflowFromInvestment": "-134800000", "stockBasedCompensation": "48000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5062400000, "cost_of_revenue": 1191000000, "gross_profit": 3871400000, "research_and_development": null, "selling_general_admin": 1701000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 368900000, "depreciation_amortisation": 113300000, "ebitda": 482200000, "interest_expense": 165900000, "interest_income": null, "other_non_operating": null, "pretax_income": 203000000, "tax_provision": 60800000, "effective_tax_rate": null, "net_income": 142200000, "net_income_continuing_ops": 186400000, "net_income_to_common": 142200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 575200000, "short_term_investments": -38900000, "net_receivables": 81200000, "inventory": 505200000, "other_current_assets": null, "total_current_assets": 1399300000, "net_ppe": null, "goodwill": 95400000, "intangible_assets": 314000000, "goodwill_and_intangibles": 409400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1410100000, "total_assets": 2809400000, "short_term_debt": 349000000, "accounts_payable": 84000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1277600000, "long_term_debt": 2252900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2592100000, "total_liabilities": 3869700000, "total_debt": 2601900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1062300000, "total_equity": -1060300000, "shares_outstanding": 100200000, "operating_cash_flow": 357500000, "stock_based_compensation": 48000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 135000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -134800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -148300000, "free_cash_flow": 492500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "368900000", "ebitda": "482200000", "netIncome": "142200000", "grossProfit": "3871400000", "depreciation": "None", "totalRevenue": "5062400000", "costOfRevenue": "1191000000", "interestIncome": "9800000", "incomeBeforeTax": "203000000", "interestExpense": "165900000", "operatingIncome": "356400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "60800000", "reportedCurrency": "USD", "netInterestIncome": "-153600000", "nonInterestIncome": "None", "operatingExpenses": "3515000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1191000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113300000", "sellingGeneralAndAdministrative": "1701000000", "netIncomeFromContinuingOperations": "186400000" }, "balance": { "goodwill": "95400000", "inventory": "505200000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2809400000", "longTermDebt": "2252900000", "shortTermDebt": "349000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "314000000", "reportedCurrency": "USD", "retainedEarnings": "-1062300000", "totalLiabilities": "3869700000", "otherCurrentAssets": "237700000", "totalCurrentAssets": "1399300000", "currentLongTermDebt": "309500000", "longTermInvestments": "None", "shortTermInvestments": "-38900000", "currentNetReceivables": "81200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1410100000", "currentAccountsPayable": "84000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "692300000", "shortLongTermDebtTotal": "2769500000", "totalShareholderEquity": "-1060300000", "capitalLeaseObligations": "207100000", "otherCurrentLiabilities": "768400000", "totalCurrentLiabilities": "1277600000", "otherNonCurrentLiabilities": "171600000", "totalNonCurrentLiabilities": "2592100000", "cashAndShortTermInvestments": "575200000", "commonStockSharesOutstanding": "100200000", "intangibleAssetsExcludingGoodwill": "314000000", "cashAndCashEquivalentsAtCarryingValue": "575200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "57500000", "operatingCashflow": "357500000", "capitalExpenditures": "135000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-148300000", "cashflowFromInvestment": "-134800000", "stockBasedCompensation": "48000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:00.590112+00:00", "is_restated": false, "income_statement": { "revenue": 5204400000, "cost_of_revenue": 1173600000, "gross_profit": 4030800000, "ebit": 564100000, "ebitda": 679500000, "pretax_income": 424800000, "tax_provision": 103500000, "net_income": 321300000, "net_income_to_common": 321300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 508000000, "total_current_assets": 1356100000, "total_assets": 2732000000, "short_term_debt": 66900000, "long_term_debt": 2661800000, "total_debt": 2728700000, "total_liabilities": 3997900000, "total_equity": -1265900000, "shares_outstanding": 99500000, "goodwill_and_intangibles": 408900000 }, "cash_flow": { "operating_cash_flow": 352500000, "capital_expenditure": 156400000, "free_cash_flow": 508900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274724, "ticker_id": 1941, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:00.590112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "564100000", "ebitda": "679500000", "netIncome": "321300000", "grossProfit": "4030800000", "depreciation": "None", "totalRevenue": "5204400000", "costOfRevenue": "1173600000", "interestIncome": "6100000", "incomeBeforeTax": "424800000", "interestExpense": "139300000", "operatingIncome": "545200000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "103500000", "reportedCurrency": "USD", "netInterestIncome": "-133200000", "nonInterestIncome": "None", "operatingExpenses": "3485600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "12800000", "costofGoodsAndServicesSold": "1173600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115400000", "sellingGeneralAndAdministrative": "1763600000", "netIncomeFromContinuingOperations": "321300000" }, "balance": { "goodwill": "93200000", "inventory": "580700000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2732000000", "longTermDebt": "2661800000", "shortTermDebt": "66900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "315700000", "reportedCurrency": "USD", "retainedEarnings": "-1204500000", "totalLiabilities": "3997900000", "otherCurrentAssets": "196800000", "totalCurrentAssets": "1356100000", "currentLongTermDebt": "28900000", "longTermInvestments": "None", "shortTermInvestments": "300000", "currentNetReceivables": "70600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1375900000", "currentAccountsPayable": "89800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "486300000", "shortLongTermDebtTotal": "2921800000", "totalShareholderEquity": "-1265900000", "capitalLeaseObligations": "231100000", "otherCurrentLiabilities": "753500000", "totalCurrentLiabilities": "976600000", "otherNonCurrentLiabilities": "166400000", "totalNonCurrentLiabilities": "3021300000", "cashAndShortTermInvestments": "508000000", "commonStockSharesOutstanding": "99500000", "intangibleAssetsExcludingGoodwill": "315700000", "cashAndCashEquivalentsAtCarryingValue": "508000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "321300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-68400000", "operatingCashflow": "352500000", "capitalExpenditures": "156400000", "changeInReceivables": "-9100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-264700000", "cashflowFromInvestment": "-156200000", "stockBasedCompensation": "44400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-68400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-146700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5204400000, "cost_of_revenue": 1173600000, "gross_profit": 4030800000, "research_and_development": null, "selling_general_admin": 1763600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 564100000, "depreciation_amortisation": 115400000, "ebitda": 679500000, "interest_expense": 139300000, "interest_income": null, "other_non_operating": null, "pretax_income": 424800000, "tax_provision": 103500000, "effective_tax_rate": null, "net_income": 321300000, "net_income_continuing_ops": 321300000, "net_income_to_common": 321300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 508000000, "short_term_investments": 300000, "net_receivables": 70600000, "inventory": 580700000, "other_current_assets": null, "total_current_assets": 1356100000, "net_ppe": null, "goodwill": 93200000, "intangible_assets": 315700000, "goodwill_and_intangibles": 408900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1375900000, "total_assets": 2732000000, "short_term_debt": 66900000, "accounts_payable": 89800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 976600000, "long_term_debt": 2661800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3021300000, "total_liabilities": 3997900000, "total_debt": 2728700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1204500000, "total_equity": -1265900000, "shares_outstanding": 99500000, "operating_cash_flow": 352500000, "stock_based_compensation": 44400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 156400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -156200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -264700000, "free_cash_flow": 508900000, "net_change_in_cash": -68400000 }, "raw_data": { "income": { "ebit": "564100000", "ebitda": "679500000", "netIncome": "321300000", "grossProfit": "4030800000", "depreciation": "None", "totalRevenue": "5204400000", "costOfRevenue": "1173600000", "interestIncome": "6100000", "incomeBeforeTax": "424800000", "interestExpense": "139300000", "operatingIncome": "545200000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "103500000", "reportedCurrency": "USD", "netInterestIncome": "-133200000", "nonInterestIncome": "None", "operatingExpenses": "3485600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "12800000", "costofGoodsAndServicesSold": "1173600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115400000", "sellingGeneralAndAdministrative": "1763600000", "netIncomeFromContinuingOperations": "321300000" }, "balance": { "goodwill": "93200000", "inventory": "580700000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2732000000", "longTermDebt": "2661800000", "shortTermDebt": "66900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "315700000", "reportedCurrency": "USD", "retainedEarnings": "-1204500000", "totalLiabilities": "3997900000", "otherCurrentAssets": "196800000", "totalCurrentAssets": "1356100000", "currentLongTermDebt": "28900000", "longTermInvestments": "None", "shortTermInvestments": "300000", "currentNetReceivables": "70600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1375900000", "currentAccountsPayable": "89800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "486300000", "shortLongTermDebtTotal": "2921800000", "totalShareholderEquity": "-1265900000", "capitalLeaseObligations": "231100000", "otherCurrentLiabilities": "753500000", "totalCurrentLiabilities": "976600000", "otherNonCurrentLiabilities": "166400000", "totalNonCurrentLiabilities": "3021300000", "cashAndShortTermInvestments": "508000000", "commonStockSharesOutstanding": "99500000", "intangibleAssetsExcludingGoodwill": "315700000", "cashAndCashEquivalentsAtCarryingValue": "508000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "321300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-68400000", "operatingCashflow": "352500000", "capitalExpenditures": "156400000", "changeInReceivables": "-9100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-264700000", "cashflowFromInvestment": "-156200000", "stockBasedCompensation": "44400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-68400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-146700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:00.590112+00:00", "is_restated": false, "income_statement": { "revenue": 5802800000, "cost_of_revenue": 1239300000, "gross_profit": 4563500000, "ebit": 713900000, "ebitda": 821500000, "pretax_income": 560800000, "tax_provision": 113600000, "net_income": 447200000, "net_income_to_common": 447200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 601500000, "total_current_assets": 1431800000, "total_assets": 2819800000, "short_term_debt": 72200000, "long_term_debt": 2733200000, "total_debt": 2805400000, "total_liabilities": 4211300000, "total_equity": -1391500000, "shares_outstanding": 108300000, "goodwill_and_intangibles": 412700000 }, "cash_flow": { "operating_cash_flow": 460300000, "capital_expenditure": 151400000, "free_cash_flow": 611700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274729, "ticker_id": 1941, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:00.590112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "713900000", "ebitda": "821500000", "netIncome": "447200000", "grossProfit": "4563500000", "depreciation": "None", "totalRevenue": "5802800000", "costOfRevenue": "1239300000", "interestIncome": "148700000", "incomeBeforeTax": "560800000", "interestExpense": "153100000", "operatingIncome": "734100000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "113600000", "reportedCurrency": "USD", "netInterestIncome": "-148700000", "nonInterestIncome": "None", "operatingExpenses": "3829400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "24600000", "costofGoodsAndServicesSold": "1239300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107600000", "sellingGeneralAndAdministrative": "1964800000", "netIncomeFromContinuingOperations": "447200000" }, "balance": { "goodwill": "95400000", "inventory": "575700000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2819800000", "longTermDebt": "2733200000", "shortTermDebt": "72200000", "treasuryStock": "-328900000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "317300000", "reportedCurrency": "USD", "retainedEarnings": "-1169000000", "totalLiabilities": "4211300000", "otherCurrentAssets": "187700000", "totalCurrentAssets": "1431800000", "currentLongTermDebt": "29000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "66900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1388000000", "currentAccountsPayable": "92000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "442100000", "shortLongTermDebtTotal": "3006600000", "totalShareholderEquity": "-1391500000", "capitalLeaseObligations": "245100000", "otherCurrentLiabilities": "839500000", "totalCurrentLiabilities": "1080400000", "otherNonCurrentLiabilities": "397700000", "totalNonCurrentLiabilities": "3130900000", "cashAndShortTermInvestments": "601500000", "commonStockSharesOutstanding": "108300000", "intangibleAssetsExcludingGoodwill": "317300000", "cashAndCashEquivalentsAtCarryingValue": "601500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "447200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-129100000", "operatingCashflow": "460300000", "capitalExpenditures": "151400000", "changeInReceivables": "9600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-728600000", "cashflowFromInvestment": "-156400000", "stockBasedCompensation": "54100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-424700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1011300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5802800000, "cost_of_revenue": 1239300000, "gross_profit": 4563500000, "research_and_development": null, "selling_general_admin": 1964800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 713900000, "depreciation_amortisation": 107600000, "ebitda": 821500000, "interest_expense": 153100000, "interest_income": null, "other_non_operating": null, "pretax_income": 560800000, "tax_provision": 113600000, "effective_tax_rate": null, "net_income": 447200000, "net_income_continuing_ops": 447200000, "net_income_to_common": 447200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 601500000, "short_term_investments": null, "net_receivables": 66900000, "inventory": 575700000, "other_current_assets": null, "total_current_assets": 1431800000, "net_ppe": null, "goodwill": 95400000, "intangible_assets": 317300000, "goodwill_and_intangibles": 412700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1388000000, "total_assets": 2819800000, "short_term_debt": 72200000, "accounts_payable": 92000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1080400000, "long_term_debt": 2733200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3130900000, "total_liabilities": 4211300000, "total_debt": 2805400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1169000000, "total_equity": -1391500000, "shares_outstanding": 108300000, "operating_cash_flow": 460300000, "stock_based_compensation": 54100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 151400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -156400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -728600000, "free_cash_flow": 611700000, "net_change_in_cash": -424700000 }, "raw_data": { "income": { "ebit": "713900000", "ebitda": "821500000", "netIncome": "447200000", "grossProfit": "4563500000", "depreciation": "None", "totalRevenue": "5802800000", "costOfRevenue": "1239300000", "interestIncome": "148700000", "incomeBeforeTax": "560800000", "interestExpense": "153100000", "operatingIncome": "734100000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "113600000", "reportedCurrency": "USD", "netInterestIncome": "-148700000", "nonInterestIncome": "None", "operatingExpenses": "3829400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "24600000", "costofGoodsAndServicesSold": "1239300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107600000", "sellingGeneralAndAdministrative": "1964800000", "netIncomeFromContinuingOperations": "447200000" }, "balance": { "goodwill": "95400000", "inventory": "575700000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2819800000", "longTermDebt": "2733200000", "shortTermDebt": "72200000", "treasuryStock": "-328900000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "317300000", "reportedCurrency": "USD", "retainedEarnings": "-1169000000", "totalLiabilities": "4211300000", "otherCurrentAssets": "187700000", "totalCurrentAssets": "1431800000", "currentLongTermDebt": "29000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "66900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1388000000", "currentAccountsPayable": "92000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "442100000", "shortLongTermDebtTotal": "3006600000", "totalShareholderEquity": "-1391500000", "capitalLeaseObligations": "245100000", "otherCurrentLiabilities": "839500000", "totalCurrentLiabilities": "1080400000", "otherNonCurrentLiabilities": "397700000", "totalNonCurrentLiabilities": "3130900000", "cashAndShortTermInvestments": "601500000", "commonStockSharesOutstanding": "108300000", "intangibleAssetsExcludingGoodwill": "317300000", "cashAndCashEquivalentsAtCarryingValue": "601500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "447200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-129100000", "operatingCashflow": "460300000", "capitalExpenditures": "151400000", "changeInReceivables": "9600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-728600000", "cashflowFromInvestment": "-156400000", "stockBasedCompensation": "54100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-424700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1011300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:00.590112+00:00", "is_restated": false, "income_statement": { "revenue": 5541800000, "cost_of_revenue": 1150600000, "gross_profit": 4391200000, "ebit": 649400000, "ebitda": 749700000, "pretax_income": 516400000, "tax_provision": 143800000, "net_income": 372600000, "net_income_to_common": 372600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1045400000, "total_current_assets": 1775800000, "total_assets": 3076100000, "short_term_debt": 58400000, "long_term_debt": 2405500000, "total_debt": 2463900000, "total_liabilities": 3932200000, "total_equity": -856100000, "shares_outstanding": 134500000, "goodwill_and_intangibles": 413800000 }, "cash_flow": { "operating_cash_flow": 628600000, "capital_expenditure": 112000000, "free_cash_flow": 740600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274734, "ticker_id": 1941, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:00.590112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "649400000", "ebitda": "749700000", "netIncome": "372600000", "grossProfit": "4391200000", "depreciation": "None", "totalRevenue": "5541800000", "costOfRevenue": "1150600000", "interestIncome": "8800000", "incomeBeforeTax": "516400000", "interestExpense": "133000000", "operatingIncome": "640600000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "143800000", "reportedCurrency": "USD", "netInterestIncome": "-124200000", "nonInterestIncome": "None", "operatingExpenses": "3750600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1150600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100300000", "sellingGeneralAndAdministrative": "2036000000", "netIncomeFromContinuingOperations": "372600000" }, "balance": { "goodwill": "100500000", "inventory": "501400000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "3076100000", "longTermDebt": "2405500000", "shortTermDebt": "58400000", "treasuryStock": "-328900000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "313300000", "reportedCurrency": "USD", "retainedEarnings": "-687400000", "totalLiabilities": "3932200000", "otherCurrentAssets": "145700000", "totalCurrentAssets": "1775800000", "currentLongTermDebt": "22900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "83300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1300300000", "currentAccountsPayable": "88700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "390200000", "shortLongTermDebtTotal": "2670600000", "totalShareholderEquity": "-856100000", "capitalLeaseObligations": "242200000", "otherCurrentLiabilities": "888700000", "totalCurrentLiabilities": "1127300000", "otherNonCurrentLiabilities": "399400000", "totalNonCurrentLiabilities": "2804900000", "cashAndShortTermInvestments": "1045400000", "commonStockSharesOutstanding": "134500000", "intangibleAssetsExcludingGoodwill": "313300000", "cashAndCashEquivalentsAtCarryingValue": "1045400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "372600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-76600000", "operatingCashflow": "628600000", "capitalExpenditures": "112000000", "changeInReceivables": "-5800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-320900000", "cashflowFromInvestment": "-123200000", "stockBasedCompensation": "51000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "184500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-923500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5541800000, "cost_of_revenue": 1150600000, "gross_profit": 4391200000, "research_and_development": null, "selling_general_admin": 2036000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 649400000, "depreciation_amortisation": 100300000, "ebitda": 749700000, "interest_expense": 133000000, "interest_income": null, "other_non_operating": null, "pretax_income": 516400000, "tax_provision": 143800000, "effective_tax_rate": null, "net_income": 372600000, "net_income_continuing_ops": 372600000, "net_income_to_common": 372600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1045400000, "short_term_investments": null, "net_receivables": 83300000, "inventory": 501400000, "other_current_assets": null, "total_current_assets": 1775800000, "net_ppe": null, "goodwill": 100500000, "intangible_assets": 313300000, "goodwill_and_intangibles": 413800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1300300000, "total_assets": 3076100000, "short_term_debt": 58400000, "accounts_payable": 88700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1127300000, "long_term_debt": 2405500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2804900000, "total_liabilities": 3932200000, "total_debt": 2463900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -687400000, "total_equity": -856100000, "shares_outstanding": 134500000, "operating_cash_flow": 628600000, "stock_based_compensation": 51000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 112000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -123200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -320900000, "free_cash_flow": 740600000, "net_change_in_cash": 184500000 }, "raw_data": { "income": { "ebit": "649400000", "ebitda": "749700000", "netIncome": "372600000", "grossProfit": "4391200000", "depreciation": "None", "totalRevenue": "5541800000", "costOfRevenue": "1150600000", "interestIncome": "8800000", "incomeBeforeTax": "516400000", "interestExpense": "133000000", "operatingIncome": "640600000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "143800000", "reportedCurrency": "USD", "netInterestIncome": "-124200000", "nonInterestIncome": "None", "operatingExpenses": "3750600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1150600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100300000", "sellingGeneralAndAdministrative": "2036000000", "netIncomeFromContinuingOperations": "372600000" }, "balance": { "goodwill": "100500000", "inventory": "501400000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "3076100000", "longTermDebt": "2405500000", "shortTermDebt": "58400000", "treasuryStock": "-328900000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "313300000", "reportedCurrency": "USD", "retainedEarnings": "-687400000", "totalLiabilities": "3932200000", "otherCurrentAssets": "145700000", "totalCurrentAssets": "1775800000", "currentLongTermDebt": "22900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "83300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1300300000", "currentAccountsPayable": "88700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "390200000", "shortLongTermDebtTotal": "2670600000", "totalShareholderEquity": "-856100000", "capitalLeaseObligations": "242200000", "otherCurrentLiabilities": "888700000", "totalCurrentLiabilities": "1127300000", "otherNonCurrentLiabilities": "399400000", "totalNonCurrentLiabilities": "2804900000", "cashAndShortTermInvestments": "1045400000", "commonStockSharesOutstanding": "134500000", "intangibleAssetsExcludingGoodwill": "313300000", "cashAndCashEquivalentsAtCarryingValue": "1045400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "372600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-76600000", "operatingCashflow": "628600000", "capitalExpenditures": "112000000", "changeInReceivables": "-5800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-320900000", "cashflowFromInvestment": "-123200000", "stockBasedCompensation": "51000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "184500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-923500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:00.590112+00:00", "is_restated": false, "income_statement": { "revenue": 4877100000, "cost_of_revenue": 958000000, "gross_profit": 3919100000, "ebit": 581100000, "ebitda": 678800000, "pretax_income": 451400000, "tax_provision": 140400000, "net_income": 311000000, "net_income_to_common": 311000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 839400000, "total_current_assets": 1488200000, "total_assets": 2678600000, "short_term_debt": 61500000, "long_term_debt": 1778900000, "total_debt": 1840400000, "total_liabilities": 3068600000, "total_equity": -390000000, "shares_outstanding": 141600000, "goodwill_and_intangibles": 401600000 }, "cash_flow": { "operating_cash_flow": 457500000, "capital_expenditure": 106100000, "free_cash_flow": 563600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274739, "ticker_id": 1941, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:00.590112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "581100000", "ebitda": "678800000", "netIncome": "311000000", "grossProfit": "3919100000", "depreciation": "None", "totalRevenue": "4877100000", "costOfRevenue": "958000000", "interestIncome": "20600000", "incomeBeforeTax": "451400000", "interestExpense": "153000000", "operatingIncome": "568100000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "140400000", "reportedCurrency": "USD", "netInterestIncome": "-132400000", "nonInterestIncome": "None", "operatingExpenses": "3351000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "15700000", "costofGoodsAndServicesSold": "958000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97700000", "sellingGeneralAndAdministrative": "1898900000", "netIncomeFromContinuingOperations": "311000000" }, "balance": { "goodwill": "91500000", "inventory": "436200000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2678600000", "longTermDebt": "1778900000", "shortTermDebt": "61500000", "treasuryStock": "-328900000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "310100000", "reportedCurrency": "USD", "retainedEarnings": "-215300000", "totalLiabilities": "3068600000", "otherCurrentAssets": "132900000", "totalCurrentAssets": "1488200000", "currentLongTermDebt": "24100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1190400000", "currentAccountsPayable": "81600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "371500000", "shortLongTermDebtTotal": "2010300000", "totalShareholderEquity": "-390000000", "capitalLeaseObligations": "207300000", "otherCurrentLiabilities": "740000000", "totalCurrentLiabilities": "964400000", "otherNonCurrentLiabilities": "325300000", "totalNonCurrentLiabilities": "2104200000", "cashAndShortTermInvestments": "839400000", "commonStockSharesOutstanding": "141600000", "intangibleAssetsExcludingGoodwill": "310100000", "cashAndCashEquivalentsAtCarryingValue": "839400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "311000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-68600000", "operatingCashflow": "457500000", "capitalExpenditures": "106100000", "changeInReceivables": "-14400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-713000000", "cashflowFromInvestment": "-108000000", "stockBasedCompensation": "38600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-363500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4877100000, "cost_of_revenue": 958000000, "gross_profit": 3919100000, "research_and_development": null, "selling_general_admin": 1898900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 581100000, "depreciation_amortisation": 97700000, "ebitda": 678800000, "interest_expense": 153000000, "interest_income": null, "other_non_operating": null, "pretax_income": 451400000, "tax_provision": 140400000, "effective_tax_rate": null, "net_income": 311000000, "net_income_continuing_ops": 311000000, "net_income_to_common": 311000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 839400000, "short_term_investments": null, "net_receivables": 79700000, "inventory": 436200000, "other_current_assets": null, "total_current_assets": 1488200000, "net_ppe": null, "goodwill": 91500000, "intangible_assets": 310100000, "goodwill_and_intangibles": 401600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1190400000, "total_assets": 2678600000, "short_term_debt": 61500000, "accounts_payable": 81600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 964400000, "long_term_debt": 1778900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2104200000, "total_liabilities": 3068600000, "total_debt": 1840400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -215300000, "total_equity": -390000000, "shares_outstanding": 141600000, "operating_cash_flow": 457500000, "stock_based_compensation": 38600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 106100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -108000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -713000000, "free_cash_flow": 563600000, "net_change_in_cash": -363500000 }, "raw_data": { "income": { "ebit": "581100000", "ebitda": "678800000", "netIncome": "311000000", "grossProfit": "3919100000", "depreciation": "None", "totalRevenue": "4877100000", "costOfRevenue": "958000000", "interestIncome": "20600000", "incomeBeforeTax": "451400000", "interestExpense": "153000000", "operatingIncome": "568100000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "140400000", "reportedCurrency": "USD", "netInterestIncome": "-132400000", "nonInterestIncome": "None", "operatingExpenses": "3351000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "15700000", "costofGoodsAndServicesSold": "958000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97700000", "sellingGeneralAndAdministrative": "1898900000", "netIncomeFromContinuingOperations": "311000000" }, "balance": { "goodwill": "91500000", "inventory": "436200000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2678600000", "longTermDebt": "1778900000", "shortTermDebt": "61500000", "treasuryStock": "-328900000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "310100000", "reportedCurrency": "USD", "retainedEarnings": "-215300000", "totalLiabilities": "3068600000", "otherCurrentAssets": "132900000", "totalCurrentAssets": "1488200000", "currentLongTermDebt": "24100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1190400000", "currentAccountsPayable": "81600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "371500000", "shortLongTermDebtTotal": "2010300000", "totalShareholderEquity": "-390000000", "capitalLeaseObligations": "207300000", "otherCurrentLiabilities": "740000000", "totalCurrentLiabilities": "964400000", "otherNonCurrentLiabilities": "325300000", "totalNonCurrentLiabilities": "2104200000", "cashAndShortTermInvestments": "839400000", "commonStockSharesOutstanding": "141600000", "intangibleAssetsExcludingGoodwill": "310100000", "cashAndCashEquivalentsAtCarryingValue": "839400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "311000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-68600000", "operatingCashflow": "457500000", "capitalExpenditures": "106100000", "changeInReceivables": "-14400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-713000000", "cashflowFromInvestment": "-108000000", "stockBasedCompensation": "38600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-363500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:00.590112+00:00", "is_restated": false, "income_statement": { "revenue": 4891800000, "cost_of_revenue": 919300000, "gross_profit": 3972500000, "ebit": 683100000, "ebitda": 783500000, "pretax_income": 464200000, "tax_provision": 167600000, "net_income": 296600000, "net_income_to_common": 296600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1198900000, "total_current_assets": 1805000000, "total_assets": 2789800000, "short_term_debt": 678900000, "long_term_debt": 1774900000, "total_debt": 2453800000, "total_liabilities": 3513200000, "total_equity": -723400000, "shares_outstanding": 149500000, "goodwill_and_intangibles": 403000000 }, "cash_flow": { "operating_cash_flow": 648400000, "capital_expenditure": 84000000, "free_cash_flow": 732400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274744, "ticker_id": 1941, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:00.590112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "683100000", "ebitda": "783500000", "netIncome": "296600000", "grossProfit": "3972500000", "depreciation": "None", "totalRevenue": "4891800000", "costOfRevenue": "919300000", "interestIncome": "19400000", "incomeBeforeTax": "464200000", "interestExpense": "181000000", "operatingIncome": "683100000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "167600000", "reportedCurrency": "USD", "netInterestIncome": "-161600000", "nonInterestIncome": "None", "operatingExpenses": "3289400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-57300000", "costofGoodsAndServicesSold": "919300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100400000", "sellingGeneralAndAdministrative": "1914100000", "netIncomeFromContinuingOperations": "296600000" }, "balance": { "goodwill": "92900000", "inventory": "381800000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2789800000", "longTermDebt": "1774900000", "shortTermDebt": "678900000", "treasuryStock": "-328900000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "310100000", "reportedCurrency": "USD", "retainedEarnings": "-526300000", "totalLiabilities": "3513200000", "otherCurrentAssets": "153800000", "totalCurrentAssets": "1805000000", "currentLongTermDebt": "678900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "984800000", "currentAccountsPayable": "81100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "360000000", "shortLongTermDebtTotal": "2453800000", "totalShareholderEquity": "-723400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "788800000", "totalCurrentLiabilities": "1588800000", "otherNonCurrentLiabilities": "149500000", "totalNonCurrentLiabilities": "1924400000", "cashAndShortTermInvestments": "1198900000", "commonStockSharesOutstanding": "149500000", "intangibleAssetsExcludingGoodwill": "310100000", "cashAndCashEquivalentsAtCarryingValue": "1198900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "296600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-83300000", "operatingCashflow": "648400000", "capitalExpenditures": "84000000", "changeInReceivables": "2800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-593100000", "cashflowFromInvestment": "-83900000", "stockBasedCompensation": "35500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-28600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-750300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4891800000, "cost_of_revenue": 919300000, "gross_profit": 3972500000, "research_and_development": 0, "selling_general_admin": 1914100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 683100000, "depreciation_amortisation": 100400000, "ebitda": 783500000, "interest_expense": 181000000, "interest_income": null, "other_non_operating": null, "pretax_income": 464200000, "tax_provision": 167600000, "effective_tax_rate": null, "net_income": 296600000, "net_income_continuing_ops": 296600000, "net_income_to_common": 296600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1198900000, "short_term_investments": null, "net_receivables": 70500000, "inventory": 381800000, "other_current_assets": null, "total_current_assets": 1805000000, "net_ppe": null, "goodwill": 92900000, "intangible_assets": 310100000, "goodwill_and_intangibles": 403000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 984800000, "total_assets": 2789800000, "short_term_debt": 678900000, "accounts_payable": 81100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1588800000, "long_term_debt": 1774900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1924400000, "total_liabilities": 3513200000, "total_debt": 2453800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -526300000, "total_equity": -723400000, "shares_outstanding": 149500000, "operating_cash_flow": 648400000, "stock_based_compensation": 35500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -83900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -593100000, "free_cash_flow": 732400000, "net_change_in_cash": -28600000 }, "raw_data": { "income": { "ebit": "683100000", "ebitda": "783500000", "netIncome": "296600000", "grossProfit": "3972500000", "depreciation": "None", "totalRevenue": "4891800000", "costOfRevenue": "919300000", "interestIncome": "19400000", "incomeBeforeTax": "464200000", "interestExpense": "181000000", "operatingIncome": "683100000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "167600000", "reportedCurrency": "USD", "netInterestIncome": "-161600000", "nonInterestIncome": "None", "operatingExpenses": "3289400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-57300000", "costofGoodsAndServicesSold": "919300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100400000", "sellingGeneralAndAdministrative": "1914100000", "netIncomeFromContinuingOperations": "296600000" }, "balance": { "goodwill": "92900000", "inventory": "381800000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2789800000", "longTermDebt": "1774900000", "shortTermDebt": "678900000", "treasuryStock": "-328900000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "310100000", "reportedCurrency": "USD", "retainedEarnings": "-526300000", "totalLiabilities": "3513200000", "otherCurrentAssets": "153800000", "totalCurrentAssets": "1805000000", "currentLongTermDebt": "678900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "984800000", "currentAccountsPayable": "81100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "360000000", "shortLongTermDebtTotal": "2453800000", "totalShareholderEquity": "-723400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "788800000", "totalCurrentLiabilities": "1588800000", "otherNonCurrentLiabilities": "149500000", "totalNonCurrentLiabilities": "1924400000", "cashAndShortTermInvestments": "1198900000", "commonStockSharesOutstanding": "149500000", "intangibleAssetsExcludingGoodwill": "310100000", "cashAndCashEquivalentsAtCarryingValue": "1198900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "296600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-83300000", "operatingCashflow": "648400000", "capitalExpenditures": "84000000", "changeInReceivables": "2800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-593100000", "cashflowFromInvestment": "-83900000", "stockBasedCompensation": "35500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-28600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-750300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:00.590112+00:00", "is_restated": false, "income_statement": { "revenue": 1317200000, "cost_of_revenue": 320900000, "gross_profit": 996300000, "ebit": 134800000, "ebitda": 164200000, "pretax_income": 91600000, "tax_provision": 30400000, "net_income": 61900000, "net_income_to_common": 61900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 451200000, "total_current_assets": 1252100000, "total_assets": 2875200000, "short_term_debt": 9200000, "long_term_debt": 1981900000, "total_debt": 1991100000, "total_liabilities": 3309400000, "total_equity": -441500000, "shares_outstanding": 108400000, "goodwill_and_intangibles": 413700000 }, "cash_flow": { "operating_cash_flow": 113800000, "capital_expenditure": 10900000, "free_cash_flow": 124700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274707, "ticker_id": 1941, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:00.590112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "134800000", "ebitda": "164200000", "netIncome": "61900000", "grossProfit": "996300000", "depreciation": "None", "totalRevenue": "1317200000", "costOfRevenue": "320900000", "interestIncome": "2700000", "incomeBeforeTax": "91600000", "interestExpense": "49500000", "operatingIncome": "134800000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "30400000", "reportedCurrency": "USD", "netInterestIncome": "-46800000", "nonInterestIncome": "None", "operatingExpenses": "861500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "320900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29400000", "sellingGeneralAndAdministrative": "431400000", "netIncomeFromContinuingOperations": "61200000" }, "balance": { "goodwill": "99100000", "inventory": "494600000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2875200000", "longTermDebt": "1981900000", "shortTermDebt": "9200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "314600000", "reportedCurrency": "USD", "retainedEarnings": "-517799999", "totalLiabilities": "3309400000", "otherCurrentAssets": "200300000", "totalCurrentAssets": "1252100000", "currentLongTermDebt": "9200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "106000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1623100000", "currentAccountsPayable": "88100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "164400000", "totalShareholderEquity": "-441500000", "capitalLeaseObligations": "191100000", "otherCurrentLiabilities": "924800000", "totalCurrentLiabilities": "1022100000", "otherNonCurrentLiabilities": "150200000", "totalNonCurrentLiabilities": "2287300000", "cashAndShortTermInvestments": "451200000", "commonStockSharesOutstanding": "108400000", "intangibleAssetsExcludingGoodwill": "314600000", "cashAndCashEquivalentsAtCarryingValue": "451200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "4200000", "operatingCashflow": "113800000", "capitalExpenditures": "10900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2000000", "cashflowFromInvestment": "-11200000", "stockBasedCompensation": "10600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1317200000, "cost_of_revenue": 320900000, "gross_profit": 996300000, "research_and_development": null, "selling_general_admin": 431400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 134800000, "depreciation_amortisation": 29400000, "ebitda": 164200000, "interest_expense": 49500000, "interest_income": null, "other_non_operating": null, "pretax_income": 91600000, "tax_provision": 30400000, "effective_tax_rate": null, "net_income": 61900000, "net_income_continuing_ops": 61200000, "net_income_to_common": 61900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 451200000, "short_term_investments": null, "net_receivables": 106000000, "inventory": 494600000, "other_current_assets": null, "total_current_assets": 1252100000, "net_ppe": null, "goodwill": 99100000, "intangible_assets": 314600000, "goodwill_and_intangibles": 413700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1623100000, "total_assets": 2875200000, "short_term_debt": 9200000, "accounts_payable": 88100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1022100000, "long_term_debt": 1981900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2287300000, "total_liabilities": 3309400000, "total_debt": 1991100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -517799999, "total_equity": -441500000, "shares_outstanding": 108400000, "operating_cash_flow": 113800000, "stock_based_compensation": 10600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2000000, "free_cash_flow": 124700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "134800000", "ebitda": "164200000", "netIncome": "61900000", "grossProfit": "996300000", "depreciation": "None", "totalRevenue": "1317200000", "costOfRevenue": "320900000", "interestIncome": "2700000", "incomeBeforeTax": "91600000", "interestExpense": "49500000", "operatingIncome": "134800000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "30400000", "reportedCurrency": "USD", "netInterestIncome": "-46800000", "nonInterestIncome": "None", "operatingExpenses": "861500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "320900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29400000", "sellingGeneralAndAdministrative": "431400000", "netIncomeFromContinuingOperations": "61200000" }, "balance": { "goodwill": "99100000", "inventory": "494600000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2875200000", "longTermDebt": "1981900000", "shortTermDebt": "9200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "314600000", "reportedCurrency": "USD", "retainedEarnings": "-517799999", "totalLiabilities": "3309400000", "otherCurrentAssets": "200300000", "totalCurrentAssets": "1252100000", "currentLongTermDebt": "9200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "106000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1623100000", "currentAccountsPayable": "88100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "164400000", "totalShareholderEquity": "-441500000", "capitalLeaseObligations": "191100000", "otherCurrentLiabilities": "924800000", "totalCurrentLiabilities": "1022100000", "otherNonCurrentLiabilities": "150200000", "totalNonCurrentLiabilities": "2287300000", "cashAndShortTermInvestments": "451200000", "commonStockSharesOutstanding": "108400000", "intangibleAssetsExcludingGoodwill": "314600000", "cashAndCashEquivalentsAtCarryingValue": "451200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "4200000", "operatingCashflow": "113800000", "capitalExpenditures": "10900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2000000", "cashflowFromInvestment": "-11200000", "stockBasedCompensation": "10600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:00.590112+00:00", "is_restated": false, "income_statement": { "revenue": 1283000000, "cost_of_revenue": 319200000, "gross_profit": 963800000, "ebit": 76400000, "ebitda": 105700000, "pretax_income": 50500000, "tax_provision": -35100000, "net_income": 85400000, "net_income_to_common": 85400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 353100000, "total_current_assets": 1144700000, "total_assets": 2785900000, "short_term_debt": 56400000, "long_term_debt": 1971700000, "total_debt": 2028100000, "total_liabilities": 3295300000, "total_equity": -515100000, "shares_outstanding": 103600000, "goodwill_and_intangibles": 415600000 }, "cash_flow": { "operating_cash_flow": 98300000, "capital_expenditure": 18500000, "free_cash_flow": 116800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274708, "ticker_id": 1941, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:00.590112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "76400000", "ebitda": "105700000", "netIncome": "85400000", "grossProfit": "963800000", "depreciation": "None", "totalRevenue": "1283000000", "costOfRevenue": "319200000", "interestIncome": "49300000", "incomeBeforeTax": "50500000", "interestExpense": "51400000", "operatingIncome": "76400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-35100000", "reportedCurrency": "USD", "netInterestIncome": "-49300000", "nonInterestIncome": "None", "operatingExpenses": "887400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "319200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29300000", "sellingGeneralAndAdministrative": "1664300000", "netIncomeFromContinuingOperations": "85100000" }, "balance": { "goodwill": "100500000", "inventory": "511700000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2785900000", "longTermDebt": "1971700000", "shortTermDebt": "56400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "315100000", "reportedCurrency": "USD", "retainedEarnings": "-579700000", "totalLiabilities": "3295300000", "otherCurrentAssets": "188000000", "totalCurrentAssets": "1144700000", "currentLongTermDebt": "20900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "91900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1641200000", "currentAccountsPayable": "99800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "616000000", "shortLongTermDebtTotal": "2339500000", "totalShareholderEquity": "-515100000", "capitalLeaseObligations": "191200000", "otherCurrentLiabilities": "856700000", "totalCurrentLiabilities": "1012900000", "otherNonCurrentLiabilities": "155000000", "totalNonCurrentLiabilities": "2282400000", "cashAndShortTermInvestments": "353100000", "commonStockSharesOutstanding": "103600000", "intangibleAssetsExcludingGoodwill": "315100000", "cashAndCashEquivalentsAtCarryingValue": "353100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1900000", "operatingCashflow": "98300000", "capitalExpenditures": "18500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32700000", "cashflowFromInvestment": "-18700000", "stockBasedCompensation": "10900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1283000000, "cost_of_revenue": 319200000, "gross_profit": 963800000, "research_and_development": null, "selling_general_admin": 1664300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 76400000, "depreciation_amortisation": 29300000, "ebitda": 105700000, "interest_expense": 51400000, "interest_income": null, "other_non_operating": null, "pretax_income": 50500000, "tax_provision": -35100000, "effective_tax_rate": null, "net_income": 85400000, "net_income_continuing_ops": 85100000, "net_income_to_common": 85400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 353100000, "short_term_investments": null, "net_receivables": 91900000, "inventory": 511700000, "other_current_assets": null, "total_current_assets": 1144700000, "net_ppe": null, "goodwill": 100500000, "intangible_assets": 315100000, "goodwill_and_intangibles": 415600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1641200000, "total_assets": 2785900000, "short_term_debt": 56400000, "accounts_payable": 99800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1012900000, "long_term_debt": 1971700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2282400000, "total_liabilities": 3295300000, "total_debt": 2028100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -579700000, "total_equity": -515100000, "shares_outstanding": 103600000, "operating_cash_flow": 98300000, "stock_based_compensation": 10900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32700000, "free_cash_flow": 116800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "76400000", "ebitda": "105700000", "netIncome": "85400000", "grossProfit": "963800000", "depreciation": "None", "totalRevenue": "1283000000", "costOfRevenue": "319200000", "interestIncome": "49300000", "incomeBeforeTax": "50500000", "interestExpense": "51400000", "operatingIncome": "76400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-35100000", "reportedCurrency": "USD", "netInterestIncome": "-49300000", "nonInterestIncome": "None", "operatingExpenses": "887400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "319200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29300000", "sellingGeneralAndAdministrative": "1664300000", "netIncomeFromContinuingOperations": "85100000" }, "balance": { "goodwill": "100500000", "inventory": "511700000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2785900000", "longTermDebt": "1971700000", "shortTermDebt": "56400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "315100000", "reportedCurrency": "USD", "retainedEarnings": "-579700000", "totalLiabilities": "3295300000", "otherCurrentAssets": "188000000", "totalCurrentAssets": "1144700000", "currentLongTermDebt": "20900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "91900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1641200000", "currentAccountsPayable": "99800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "616000000", "shortLongTermDebtTotal": "2339500000", "totalShareholderEquity": "-515100000", "capitalLeaseObligations": "191200000", "otherCurrentLiabilities": "856700000", "totalCurrentLiabilities": "1012900000", "otherNonCurrentLiabilities": "155000000", "totalNonCurrentLiabilities": "2282400000", "cashAndShortTermInvestments": "353100000", "commonStockSharesOutstanding": "103600000", "intangibleAssetsExcludingGoodwill": "315100000", "cashAndCashEquivalentsAtCarryingValue": "353100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1900000", "operatingCashflow": "98300000", "capitalExpenditures": "18500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32700000", "cashflowFromInvestment": "-18700000", "stockBasedCompensation": "10900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:00.590112+00:00", "is_restated": false, "income_statement": { "revenue": 1273700000, "cost_of_revenue": 318600000, "gross_profit": 955100000, "ebit": 127800000, "ebitda": 158500000, "pretax_income": 74800000, "tax_provision": 31700000, "net_income": 43200000, "net_income_to_common": 43200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 309200000, "total_current_assets": 1106200000, "total_assets": 2697200000, "short_term_debt": 58300000, "long_term_debt": 1997200000, "total_debt": 2055500000, "total_liabilities": 3303200000, "total_equity": -612000000, "shares_outstanding": 104000000, "goodwill_and_intangibles": 416700000 }, "cash_flow": { "operating_cash_flow": 138800000, "capital_expenditure": 20800000, "free_cash_flow": 159600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274710, "ticker_id": 1941, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:00.590112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "127800000", "ebitda": "158500000", "netIncome": "43200000", "grossProfit": "955100000", "depreciation": "None", "totalRevenue": "1273700000", "costOfRevenue": "318600000", "interestIncome": "2000000", "incomeBeforeTax": "74800000", "interestExpense": "53000000", "operatingIncome": "122800000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "31700000", "reportedCurrency": "USD", "netInterestIncome": "-51000000", "nonInterestIncome": "None", "operatingExpenses": "832300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "318600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30700000", "sellingGeneralAndAdministrative": "447600000", "netIncomeFromContinuingOperations": "43100000" }, "balance": { "goodwill": "101000000", "inventory": "512500000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2697200000", "longTermDebt": "1997200000", "shortTermDebt": "58300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "315700000", "reportedCurrency": "USD", "retainedEarnings": "-665100000", "totalLiabilities": "3303200000", "otherCurrentAssets": "177100000", "totalCurrentAssets": "1106200000", "currentLongTermDebt": "20700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "107400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1590999999", "currentAccountsPayable": "88100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "628400000", "shortLongTermDebtTotal": "2212500000", "totalShareholderEquity": "-612000000", "capitalLeaseObligations": "194600000", "otherCurrentLiabilities": "853500000", "totalCurrentLiabilities": "999900000", "otherNonCurrentLiabilities": "149100000", "totalNonCurrentLiabilities": "2303299999", "cashAndShortTermInvestments": "309200000", "commonStockSharesOutstanding": "104000000", "intangibleAssetsExcludingGoodwill": "315700000", "cashAndCashEquivalentsAtCarryingValue": "309200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-7900000", "operatingCashflow": "138800000", "capitalExpenditures": "20800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130400000", "cashflowFromInvestment": "-20600000", "stockBasedCompensation": "11200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1273700000, "cost_of_revenue": 318600000, "gross_profit": 955100000, "research_and_development": null, "selling_general_admin": 447600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 127800000, "depreciation_amortisation": 30700000, "ebitda": 158500000, "interest_expense": 53000000, "interest_income": null, "other_non_operating": null, "pretax_income": 74800000, "tax_provision": 31700000, "effective_tax_rate": null, "net_income": 43200000, "net_income_continuing_ops": 43100000, "net_income_to_common": 43200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 309200000, "short_term_investments": null, "net_receivables": 107400000, "inventory": 512500000, "other_current_assets": null, "total_current_assets": 1106200000, "net_ppe": null, "goodwill": 101000000, "intangible_assets": 315700000, "goodwill_and_intangibles": 416700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1590999999, "total_assets": 2697200000, "short_term_debt": 58300000, "accounts_payable": 88100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 999900000, "long_term_debt": 1997200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2303299999, "total_liabilities": 3303200000, "total_debt": 2055500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -665100000, "total_equity": -612000000, "shares_outstanding": 104000000, "operating_cash_flow": 138800000, "stock_based_compensation": 11200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -130400000, "free_cash_flow": 159600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "127800000", "ebitda": "158500000", "netIncome": "43200000", "grossProfit": "955100000", "depreciation": "None", "totalRevenue": "1273700000", "costOfRevenue": "318600000", "interestIncome": "2000000", "incomeBeforeTax": "74800000", "interestExpense": "53000000", "operatingIncome": "122800000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "31700000", "reportedCurrency": "USD", "netInterestIncome": "-51000000", "nonInterestIncome": "None", "operatingExpenses": "832300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "318600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30700000", "sellingGeneralAndAdministrative": "447600000", "netIncomeFromContinuingOperations": "43100000" }, "balance": { "goodwill": "101000000", "inventory": "512500000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2697200000", "longTermDebt": "1997200000", "shortTermDebt": "58300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "315700000", "reportedCurrency": "USD", "retainedEarnings": "-665100000", "totalLiabilities": "3303200000", "otherCurrentAssets": "177100000", "totalCurrentAssets": "1106200000", "currentLongTermDebt": "20700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "107400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1590999999", "currentAccountsPayable": "88100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "628400000", "shortLongTermDebtTotal": "2212500000", "totalShareholderEquity": "-612000000", "capitalLeaseObligations": "194600000", "otherCurrentLiabilities": "853500000", "totalCurrentLiabilities": "999900000", "otherNonCurrentLiabilities": "149100000", "totalNonCurrentLiabilities": "2303299999", "cashAndShortTermInvestments": "309200000", "commonStockSharesOutstanding": "104000000", "intangibleAssetsExcludingGoodwill": "315700000", "cashAndCashEquivalentsAtCarryingValue": "309200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-7900000", "operatingCashflow": "138800000", "capitalExpenditures": "20800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130400000", "cashflowFromInvestment": "-20600000", "stockBasedCompensation": "11200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:00.590112+00:00", "is_restated": false, "income_statement": { "revenue": 1259100000, "cost_of_revenue": 276900000, "gross_profit": 982200000, "ebit": 134400000, "ebitda": 164900000, "pretax_income": 79000000, "tax_provision": 29800000, "net_income": 49300000, "net_income_to_common": 49300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 320900000, "total_current_assets": 1102900000, "total_assets": 2736100000, "short_term_debt": 206900000, "long_term_debt": 1973500000, "total_debt": 2180400000, "total_liabilities": 3390500000, "total_equity": -660500000, "shares_outstanding": 103300000, "goodwill_and_intangibles": 417500000 }, "cash_flow": { "operating_cash_flow": 96000000, "capital_expenditure": 22800000, "free_cash_flow": 118800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274711, "ticker_id": 1941, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:00.590112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "134400000", "ebitda": "164900000", "netIncome": "49300000", "grossProfit": "982200000", "depreciation": "None", "totalRevenue": "1259100000", "costOfRevenue": "276900000", "interestIncome": "1800000", "incomeBeforeTax": "79000000", "interestExpense": "55400000", "operatingIncome": "132600000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "29800000", "reportedCurrency": "USD", "netInterestIncome": "-53600000", "nonInterestIncome": "None", "operatingExpenses": "849600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "276900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30500000", "sellingGeneralAndAdministrative": "447900000", "netIncomeFromContinuingOperations": "49200000" }, "balance": { "goodwill": "101000000", "inventory": "513100000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2736100000", "longTermDebt": "1973500000", "shortTermDebt": "206900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "316500000", "reportedCurrency": "USD", "retainedEarnings": "-708300000", "totalLiabilities": "3390500000", "otherCurrentAssets": "172700000", "totalCurrentAssets": "1102900000", "currentLongTermDebt": "168000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "96200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1633200000", "currentAccountsPayable": "91800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "647600000", "shortLongTermDebtTotal": "2345800000", "totalShareholderEquity": "-660500000", "capitalLeaseObligations": "204300000", "otherCurrentLiabilities": "696300000", "totalCurrentLiabilities": "1094300000", "otherNonCurrentLiabilities": "157300000", "totalNonCurrentLiabilities": "2296200000", "cashAndShortTermInvestments": "320900000", "commonStockSharesOutstanding": "103300000", "intangibleAssetsExcludingGoodwill": "316500000", "cashAndCashEquivalentsAtCarryingValue": "320900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-5200000", "operatingCashflow": "96000000", "capitalExpenditures": "22800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60200000", "cashflowFromInvestment": "-50600000", "stockBasedCompensation": "10400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1259100000, "cost_of_revenue": 276900000, "gross_profit": 982200000, "research_and_development": null, "selling_general_admin": 447900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 134400000, "depreciation_amortisation": 30500000, "ebitda": 164900000, "interest_expense": 55400000, "interest_income": null, "other_non_operating": null, "pretax_income": 79000000, "tax_provision": 29800000, "effective_tax_rate": null, "net_income": 49300000, "net_income_continuing_ops": 49200000, "net_income_to_common": 49300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 320900000, "short_term_investments": null, "net_receivables": 96200000, "inventory": 513100000, "other_current_assets": null, "total_current_assets": 1102900000, "net_ppe": null, "goodwill": 101000000, "intangible_assets": 316500000, "goodwill_and_intangibles": 417500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1633200000, "total_assets": 2736100000, "short_term_debt": 206900000, "accounts_payable": 91800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1094300000, "long_term_debt": 1973500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2296200000, "total_liabilities": 3390500000, "total_debt": 2180400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -708300000, "total_equity": -660500000, "shares_outstanding": 103300000, "operating_cash_flow": 96000000, "stock_based_compensation": 10400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -60200000, "free_cash_flow": 118800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "134400000", "ebitda": "164900000", "netIncome": "49300000", "grossProfit": "982200000", "depreciation": "None", "totalRevenue": "1259100000", "costOfRevenue": "276900000", "interestIncome": "1800000", "incomeBeforeTax": "79000000", "interestExpense": "55400000", "operatingIncome": "132600000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "29800000", "reportedCurrency": "USD", "netInterestIncome": "-53600000", "nonInterestIncome": "None", "operatingExpenses": "849600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "276900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30500000", "sellingGeneralAndAdministrative": "447900000", "netIncomeFromContinuingOperations": "49200000" }, "balance": { "goodwill": "101000000", "inventory": "513100000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2736100000", "longTermDebt": "1973500000", "shortTermDebt": "206900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "316500000", "reportedCurrency": "USD", "retainedEarnings": "-708300000", "totalLiabilities": "3390500000", "otherCurrentAssets": "172700000", "totalCurrentAssets": "1102900000", "currentLongTermDebt": "168000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "96200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1633200000", "currentAccountsPayable": "91800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "647600000", "shortLongTermDebtTotal": "2345800000", "totalShareholderEquity": "-660500000", "capitalLeaseObligations": "204300000", "otherCurrentLiabilities": "696300000", "totalCurrentLiabilities": "1094300000", "otherNonCurrentLiabilities": "157300000", "totalNonCurrentLiabilities": "2296200000", "cashAndShortTermInvestments": "320900000", "commonStockSharesOutstanding": "103300000", "intangibleAssetsExcludingGoodwill": "316500000", "cashAndCashEquivalentsAtCarryingValue": "320900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-5200000", "operatingCashflow": "96000000", "capitalExpenditures": "22800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60200000", "cashflowFromInvestment": "-50600000", "stockBasedCompensation": "10400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:00.590112+00:00", "is_restated": false, "income_statement": { "revenue": 1221700000, "cost_of_revenue": 265200000, "gross_profit": 956500000, "ebit": 125400000, "ebitda": 156100000, "pretax_income": 70800000, "tax_provision": 20400000, "net_income": 50400000, "net_income_to_common": 50400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329400000, "total_current_assets": 1094000000, "total_assets": 2684300000, "short_term_debt": 258200000, "long_term_debt": 1975000000, "total_debt": 2233200000, "total_liabilities": 3420300000, "total_equity": -736000000, "shares_outstanding": 102200000, "goodwill_and_intangibles": 401100000 }, "cash_flow": { "operating_cash_flow": 200000, "capital_expenditure": 18300000, "free_cash_flow": 18500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274712, "ticker_id": 1941, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:00.590112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "125400000", "ebitda": "156100000", "netIncome": "50400000", "grossProfit": "956500000", "depreciation": "None", "totalRevenue": "1221700000", "costOfRevenue": "265200000", "interestIncome": "2600000", "incomeBeforeTax": "70800000", "interestExpense": "54600000", "operatingIncome": "122800000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "20400000", "reportedCurrency": "USD", "netInterestIncome": "-52000000", "nonInterestIncome": "None", "operatingExpenses": "833700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "265200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30700000", "sellingGeneralAndAdministrative": "400300000", "netIncomeFromContinuingOperations": "50400000" }, "balance": { "goodwill": "89200000", "inventory": "488000000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2684300000", "longTermDebt": "1975000000", "shortTermDebt": "258200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "311900000", "reportedCurrency": "USD", "retainedEarnings": "-757600000", "totalLiabilities": "3420300000", "otherCurrentAssets": "186500000", "totalCurrentAssets": "1094000000", "currentLongTermDebt": "218700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1590300000", "currentAccountsPayable": "85400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "633900000", "shortLongTermDebtTotal": "2400600000", "totalShareholderEquity": "-736000000", "capitalLeaseObligations": "206900000", "otherCurrentLiabilities": "694500000", "totalCurrentLiabilities": "1129000000", "otherNonCurrentLiabilities": "148900000", "totalNonCurrentLiabilities": "2291300000", "cashAndShortTermInvestments": "329400000", "commonStockSharesOutstanding": "102200000", "intangibleAssetsExcludingGoodwill": "311900000", "cashAndCashEquivalentsAtCarryingValue": "329400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-16700000", "operatingCashflow": "200000", "capitalExpenditures": "18300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72200000", "cashflowFromInvestment": "-18800000", "stockBasedCompensation": "11600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1221700000, "cost_of_revenue": 265200000, "gross_profit": 956500000, "research_and_development": null, "selling_general_admin": 400300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 125400000, "depreciation_amortisation": 30700000, "ebitda": 156100000, "interest_expense": 54600000, "interest_income": null, "other_non_operating": null, "pretax_income": 70800000, "tax_provision": 20400000, "effective_tax_rate": null, "net_income": 50400000, "net_income_continuing_ops": 50400000, "net_income_to_common": 50400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 329400000, "short_term_investments": null, "net_receivables": 90100000, "inventory": 488000000, "other_current_assets": null, "total_current_assets": 1094000000, "net_ppe": null, "goodwill": 89200000, "intangible_assets": 311900000, "goodwill_and_intangibles": 401100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1590300000, "total_assets": 2684300000, "short_term_debt": 258200000, "accounts_payable": 85400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1129000000, "long_term_debt": 1975000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2291300000, "total_liabilities": 3420300000, "total_debt": 2233200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -757600000, "total_equity": -736000000, "shares_outstanding": 102200000, "operating_cash_flow": 200000, "stock_based_compensation": 11600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -72200000, "free_cash_flow": 18500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "125400000", "ebitda": "156100000", "netIncome": "50400000", "grossProfit": "956500000", "depreciation": "None", "totalRevenue": "1221700000", "costOfRevenue": "265200000", "interestIncome": "2600000", "incomeBeforeTax": "70800000", "interestExpense": "54600000", "operatingIncome": "122800000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "20400000", "reportedCurrency": "USD", "netInterestIncome": "-52000000", "nonInterestIncome": "None", "operatingExpenses": "833700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "265200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30700000", "sellingGeneralAndAdministrative": "400300000", "netIncomeFromContinuingOperations": "50400000" }, "balance": { "goodwill": "89200000", "inventory": "488000000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2684300000", "longTermDebt": "1975000000", "shortTermDebt": "258200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "311900000", "reportedCurrency": "USD", "retainedEarnings": "-757600000", "totalLiabilities": "3420300000", "otherCurrentAssets": "186500000", "totalCurrentAssets": "1094000000", "currentLongTermDebt": "218700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1590300000", "currentAccountsPayable": "85400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "633900000", "shortLongTermDebtTotal": "2400600000", "totalShareholderEquity": "-736000000", "capitalLeaseObligations": "206900000", "otherCurrentLiabilities": "694500000", "totalCurrentLiabilities": "1129000000", "otherNonCurrentLiabilities": "148900000", "totalNonCurrentLiabilities": "2291300000", "cashAndShortTermInvestments": "329400000", "commonStockSharesOutstanding": "102200000", "intangibleAssetsExcludingGoodwill": "311900000", "cashAndCashEquivalentsAtCarryingValue": "329400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-16700000", "operatingCashflow": "200000", "capitalExpenditures": "18300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72200000", "cashflowFromInvestment": "-18800000", "stockBasedCompensation": "11600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:00.590112+00:00", "is_restated": false, "income_statement": { "revenue": 1207400000, "cost_of_revenue": 267500000, "gross_profit": 939900000, "ebit": 109500000, "ebitda": 138500000, "pretax_income": 52600000, "tax_provision": -125300000, "net_income": 177900000, "net_income_to_common": 177900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 415300000, "total_current_assets": 1143700000, "total_assets": 2728100000, "short_term_debt": 323200000, "long_term_debt": 1976600000, "total_debt": 2299800000, "total_liabilities": 3529200000, "total_equity": -801100000, "shares_outstanding": 102000000, "goodwill_and_intangibles": 400000000 }, "cash_flow": { "operating_cash_flow": 69600000, "capital_expenditure": 25700000, "free_cash_flow": 95300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274713, "ticker_id": 1941, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:00.590112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "109500000", "ebitda": "138500000", "netIncome": "177900000", "grossProfit": "939900000", "depreciation": "None", "totalRevenue": "1207400000", "costOfRevenue": "267500000", "interestIncome": "3000000", "incomeBeforeTax": "52600000", "interestExpense": "56900000", "operatingIncome": "106500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-125300000", "reportedCurrency": "USD", "netInterestIncome": "-53900000", "nonInterestIncome": "None", "operatingExpenses": "833400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "267500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29000000", "sellingGeneralAndAdministrative": "436900000", "netIncomeFromContinuingOperations": "177900000" }, "balance": { "goodwill": "87700000", "inventory": "475400000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2728100000", "longTermDebt": "1976600000", "shortTermDebt": "323200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "312300000", "reportedCurrency": "USD", "retainedEarnings": "-808000000", "totalLiabilities": "3529200000", "otherCurrentAssets": "184100000", "totalCurrentAssets": "1143700000", "currentLongTermDebt": "283500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "68900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1584400000", "currentAccountsPayable": "70000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "645900000", "shortLongTermDebtTotal": "2469300000", "totalShareholderEquity": "-801100000", "capitalLeaseObligations": "209200000", "otherCurrentLiabilities": "749600000", "totalCurrentLiabilities": "1230400000", "otherNonCurrentLiabilities": "152700000", "totalNonCurrentLiabilities": "2298800000", "cashAndShortTermInvestments": "415300000", "commonStockSharesOutstanding": "102000000", "intangibleAssetsExcludingGoodwill": "312300000", "cashAndCashEquivalentsAtCarryingValue": "415300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "177900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "11300000", "operatingCashflow": "69600000", "capitalExpenditures": "25700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9000000", "cashflowFromInvestment": "-25600000", "stockBasedCompensation": "13300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1207400000, "cost_of_revenue": 267500000, "gross_profit": 939900000, "research_and_development": null, "selling_general_admin": 436900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 109500000, "depreciation_amortisation": 29000000, "ebitda": 138500000, "interest_expense": 56900000, "interest_income": null, "other_non_operating": null, "pretax_income": 52600000, "tax_provision": -125300000, "effective_tax_rate": null, "net_income": 177900000, "net_income_continuing_ops": 177900000, "net_income_to_common": 177900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 415300000, "short_term_investments": null, "net_receivables": 68900000, "inventory": 475400000, "other_current_assets": null, "total_current_assets": 1143700000, "net_ppe": null, "goodwill": 87700000, "intangible_assets": 312300000, "goodwill_and_intangibles": 400000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1584400000, "total_assets": 2728100000, "short_term_debt": 323200000, "accounts_payable": 70000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1230400000, "long_term_debt": 1976600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2298800000, "total_liabilities": 3529200000, "total_debt": 2299800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -808000000, "total_equity": -801100000, "shares_outstanding": 102000000, "operating_cash_flow": 69600000, "stock_based_compensation": 13300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9000000, "free_cash_flow": 95300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "109500000", "ebitda": "138500000", "netIncome": "177900000", "grossProfit": "939900000", "depreciation": "None", "totalRevenue": "1207400000", "costOfRevenue": "267500000", "interestIncome": "3000000", "incomeBeforeTax": "52600000", "interestExpense": "56900000", "operatingIncome": "106500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-125300000", "reportedCurrency": "USD", "netInterestIncome": "-53900000", "nonInterestIncome": "None", "operatingExpenses": "833400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "267500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29000000", "sellingGeneralAndAdministrative": "436900000", "netIncomeFromContinuingOperations": "177900000" }, "balance": { "goodwill": "87700000", "inventory": "475400000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2728100000", "longTermDebt": "1976600000", "shortTermDebt": "323200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "312300000", "reportedCurrency": "USD", "retainedEarnings": "-808000000", "totalLiabilities": "3529200000", "otherCurrentAssets": "184100000", "totalCurrentAssets": "1143700000", "currentLongTermDebt": "283500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "68900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1584400000", "currentAccountsPayable": "70000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "645900000", "shortLongTermDebtTotal": "2469300000", "totalShareholderEquity": "-801100000", "capitalLeaseObligations": "209200000", "otherCurrentLiabilities": "749600000", "totalCurrentLiabilities": "1230400000", "otherNonCurrentLiabilities": "152700000", "totalNonCurrentLiabilities": "2298800000", "cashAndShortTermInvestments": "415300000", "commonStockSharesOutstanding": "102000000", "intangibleAssetsExcludingGoodwill": "312300000", "cashAndCashEquivalentsAtCarryingValue": "415300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "177900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "11300000", "operatingCashflow": "69600000", "capitalExpenditures": "25700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9000000", "cashflowFromInvestment": "-25600000", "stockBasedCompensation": "13300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:00.590112+00:00", "is_restated": false, "income_statement": { "revenue": 1240300000, "cost_of_revenue": 268700000, "gross_profit": 971600000, "ebit": 130000000, "ebitda": 160600000, "pretax_income": 70600000, "tax_provision": 23200000, "net_income": 47400000, "net_income_to_common": 47400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 402500000, "total_current_assets": 1244600000, "total_assets": 2653500000, "short_term_debt": 325500000, "long_term_debt": 1977900000, "total_debt": 2303400000, "total_liabilities": 3607700000, "total_equity": -954200000, "shares_outstanding": 101900000, "goodwill_and_intangibles": 405800000 }, "cash_flow": { "operating_cash_flow": 99500000, "capital_expenditure": 27100000, "free_cash_flow": 126600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274715, "ticker_id": 1941, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:00.590112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "130000000", "ebitda": "160600000", "netIncome": "47400000", "grossProfit": "971600000", "depreciation": "None", "totalRevenue": "1240300000", "costOfRevenue": "268700000", "interestIncome": "2900000", "incomeBeforeTax": "70600000", "interestExpense": "59400000", "operatingIncome": "127100000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "23200000", "reportedCurrency": "USD", "netInterestIncome": "-56500000", "nonInterestIncome": "None", "operatingExpenses": "844500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "268700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30600000", "sellingGeneralAndAdministrative": "444000000", "netIncomeFromContinuingOperations": "47400000" }, "balance": { "goodwill": "93100000", "inventory": "515300000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2653500000", "longTermDebt": "1977900000", "shortTermDebt": "325500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "312700000", "reportedCurrency": "USD", "retainedEarnings": "-985900000", "totalLiabilities": "3607700000", "otherCurrentAssets": "244800000", "totalCurrentAssets": "1244600000", "currentLongTermDebt": "283300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1408900000", "currentAccountsPayable": "86600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "651000000", "shortLongTermDebtTotal": "2470700000", "totalShareholderEquity": "-954200000", "capitalLeaseObligations": "209500000", "otherCurrentLiabilities": "862700000", "totalCurrentLiabilities": "1285000000", "otherNonCurrentLiabilities": "177500000", "totalNonCurrentLiabilities": "2322700000", "cashAndShortTermInvestments": "402500000", "commonStockSharesOutstanding": "101900000", "intangibleAssetsExcludingGoodwill": "312700000", "cashAndCashEquivalentsAtCarryingValue": "402500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-35100000", "operatingCashflow": "99500000", "capitalExpenditures": "27100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86100000", "cashflowFromInvestment": "10000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1240300000, "cost_of_revenue": 268700000, "gross_profit": 971600000, "research_and_development": null, "selling_general_admin": 444000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 130000000, "depreciation_amortisation": 30600000, "ebitda": 160600000, "interest_expense": 59400000, "interest_income": null, "other_non_operating": null, "pretax_income": 70600000, "tax_provision": 23200000, "effective_tax_rate": null, "net_income": 47400000, "net_income_continuing_ops": 47400000, "net_income_to_common": 47400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 402500000, "short_term_investments": null, "net_receivables": 82000000, "inventory": 515300000, "other_current_assets": null, "total_current_assets": 1244600000, "net_ppe": null, "goodwill": 93100000, "intangible_assets": 312700000, "goodwill_and_intangibles": 405800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1408900000, "total_assets": 2653500000, "short_term_debt": 325500000, "accounts_payable": 86600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1285000000, "long_term_debt": 1977900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2322700000, "total_liabilities": 3607700000, "total_debt": 2303400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -985900000, "total_equity": -954200000, "shares_outstanding": 101900000, "operating_cash_flow": 99500000, "stock_based_compensation": 13000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 10000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -86100000, "free_cash_flow": 126600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "130000000", "ebitda": "160600000", "netIncome": "47400000", "grossProfit": "971600000", "depreciation": "None", "totalRevenue": "1240300000", "costOfRevenue": "268700000", "interestIncome": "2900000", "incomeBeforeTax": "70600000", "interestExpense": "59400000", "operatingIncome": "127100000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "23200000", "reportedCurrency": "USD", "netInterestIncome": "-56500000", "nonInterestIncome": "None", "operatingExpenses": "844500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "268700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30600000", "sellingGeneralAndAdministrative": "444000000", "netIncomeFromContinuingOperations": "47400000" }, "balance": { "goodwill": "93100000", "inventory": "515300000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2653500000", "longTermDebt": "1977900000", "shortTermDebt": "325500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "312700000", "reportedCurrency": "USD", "retainedEarnings": "-985900000", "totalLiabilities": "3607700000", "otherCurrentAssets": "244800000", "totalCurrentAssets": "1244600000", "currentLongTermDebt": "283300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1408900000", "currentAccountsPayable": "86600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "651000000", "shortLongTermDebtTotal": "2470700000", "totalShareholderEquity": "-954200000", "capitalLeaseObligations": "209500000", "otherCurrentLiabilities": "862700000", "totalCurrentLiabilities": "1285000000", "otherNonCurrentLiabilities": "177500000", "totalNonCurrentLiabilities": "2322700000", "cashAndShortTermInvestments": "402500000", "commonStockSharesOutstanding": "101900000", "intangibleAssetsExcludingGoodwill": "312700000", "cashAndCashEquivalentsAtCarryingValue": "402500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-35100000", "operatingCashflow": "99500000", "capitalExpenditures": "27100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86100000", "cashflowFromInvestment": "10000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:00.590112+00:00", "is_restated": false, "income_statement": { "revenue": 1281100000, "cost_of_revenue": 283100000, "gross_profit": 998000000, "ebit": 72600000, "ebitda": 105200000, "pretax_income": 12200000, "tax_provision": 7500000, "net_income": 4700000, "net_income_to_common": 4700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 374000000, "total_current_assets": 1213800000, "total_assets": 2602200000, "short_term_debt": 59000000, "long_term_debt": 2321000000, "total_debt": 2380000000, "total_liabilities": 3639400000, "total_equity": -1037200000, "shares_outstanding": 101700000, "goodwill_and_intangibles": 404600000 }, "cash_flow": { "operating_cash_flow": 102500000, "capital_expenditure": 36300000, "free_cash_flow": 138800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274716, "ticker_id": 1941, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:00.590112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72600000", "ebitda": "105200000", "netIncome": "4700000", "grossProfit": "998000000", "depreciation": "None", "totalRevenue": "1281100000", "costOfRevenue": "283100000", "interestIncome": "2700000", "incomeBeforeTax": "12200000", "interestExpense": "60400000", "operatingIncome": "80400000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "7500000", "reportedCurrency": "USD", "netInterestIncome": "-57700000", "nonInterestIncome": "None", "operatingExpenses": "917600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "283100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32600000", "sellingGeneralAndAdministrative": "502300000", "netIncomeFromContinuingOperations": "4700000" }, "balance": { "goodwill": "91500000", "inventory": "480700000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2602200000", "longTermDebt": "2321000000", "shortTermDebt": "59000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "313100000", "reportedCurrency": "USD", "retainedEarnings": "-1033300000", "totalLiabilities": "3639400000", "otherCurrentAssets": "276300000", "totalCurrentAssets": "1213800000", "currentLongTermDebt": "21700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1388400000", "currentAccountsPayable": "81300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2553300000", "totalShareholderEquity": "-1037200000", "capitalLeaseObligations": "210600000", "otherCurrentLiabilities": "764700000", "totalCurrentLiabilities": "976200000", "otherNonCurrentLiabilities": "168900000", "totalNonCurrentLiabilities": "2663200000", "cashAndShortTermInvestments": "374000000", "commonStockSharesOutstanding": "101700000", "intangibleAssetsExcludingGoodwill": "313100000", "cashAndCashEquivalentsAtCarryingValue": "374000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "100000", "operatingCashflow": "102500000", "capitalExpenditures": "36300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82000000", "cashflowFromInvestment": "-36200000", "stockBasedCompensation": "11800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1281100000, "cost_of_revenue": 283100000, "gross_profit": 998000000, "research_and_development": null, "selling_general_admin": 502300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72600000, "depreciation_amortisation": 32600000, "ebitda": 105200000, "interest_expense": 60400000, "interest_income": null, "other_non_operating": null, "pretax_income": 12200000, "tax_provision": 7500000, "effective_tax_rate": null, "net_income": 4700000, "net_income_continuing_ops": 4700000, "net_income_to_common": 4700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 374000000, "short_term_investments": null, "net_receivables": 82800000, "inventory": 480700000, "other_current_assets": null, "total_current_assets": 1213800000, "net_ppe": null, "goodwill": 91500000, "intangible_assets": 313100000, "goodwill_and_intangibles": 404600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1388400000, "total_assets": 2602200000, "short_term_debt": 59000000, "accounts_payable": 81300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 976200000, "long_term_debt": 2321000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2663200000, "total_liabilities": 3639400000, "total_debt": 2380000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1033300000, "total_equity": -1037200000, "shares_outstanding": 101700000, "operating_cash_flow": 102500000, "stock_based_compensation": 11800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -82000000, "free_cash_flow": 138800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "72600000", "ebitda": "105200000", "netIncome": "4700000", "grossProfit": "998000000", "depreciation": "None", "totalRevenue": "1281100000", "costOfRevenue": "283100000", "interestIncome": "2700000", "incomeBeforeTax": "12200000", "interestExpense": "60400000", "operatingIncome": "80400000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "7500000", "reportedCurrency": "USD", "netInterestIncome": "-57700000", "nonInterestIncome": "None", "operatingExpenses": "917600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "283100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32600000", "sellingGeneralAndAdministrative": "502300000", "netIncomeFromContinuingOperations": "4700000" }, "balance": { "goodwill": "91500000", "inventory": "480700000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2602200000", "longTermDebt": "2321000000", "shortTermDebt": "59000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "313100000", "reportedCurrency": "USD", "retainedEarnings": "-1033300000", "totalLiabilities": "3639400000", "otherCurrentAssets": "276300000", "totalCurrentAssets": "1213800000", "currentLongTermDebt": "21700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1388400000", "currentAccountsPayable": "81300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2553300000", "totalShareholderEquity": "-1037200000", "capitalLeaseObligations": "210600000", "otherCurrentLiabilities": "764700000", "totalCurrentLiabilities": "976200000", "otherNonCurrentLiabilities": "168900000", "totalNonCurrentLiabilities": "2663200000", "cashAndShortTermInvestments": "374000000", "commonStockSharesOutstanding": "101700000", "intangibleAssetsExcludingGoodwill": "313100000", "cashAndCashEquivalentsAtCarryingValue": "374000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "100000", "operatingCashflow": "102500000", "capitalExpenditures": "36300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82000000", "cashflowFromInvestment": "-36200000", "stockBasedCompensation": "11800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:00.590112+00:00", "is_restated": false, "income_statement": { "revenue": 1264300000, "cost_of_revenue": 285000000, "gross_profit": 979300000, "ebit": 77800000, "ebitda": 107000000, "pretax_income": 34000000, "tax_provision": 9700000, "net_income": 24300000, "net_income_to_common": 24300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 398300000, "total_current_assets": 1226200000, "total_assets": 2647000000, "short_term_debt": 39100000, "long_term_debt": 2405000000, "total_debt": 2444100000, "total_liabilities": 3683600000, "total_equity": -1036600000, "shares_outstanding": 100700000, "goodwill_and_intangibles": 407500000 }, "cash_flow": { "operating_cash_flow": 13800000, "capital_expenditure": 32900000, "free_cash_flow": 46700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274717, "ticker_id": 1941, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:00.590112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "77800000", "ebitda": "107000000", "netIncome": "24300000", "grossProfit": "979300000", "depreciation": "None", "totalRevenue": "1264300000", "costOfRevenue": "285000000", "interestIncome": "3700000", "incomeBeforeTax": "34000000", "interestExpense": "41600000", "operatingIncome": "71900000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "9700000", "reportedCurrency": "USD", "netInterestIncome": "-37900000", "nonInterestIncome": "None", "operatingExpenses": "907400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "285000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29200000", "sellingGeneralAndAdministrative": "492200000", "netIncomeFromContinuingOperations": "24300000" }, "balance": { "goodwill": "93900000", "inventory": "501900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2647000000", "longTermDebt": "2405000000", "shortTermDebt": "39100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "313600000", "reportedCurrency": "USD", "retainedEarnings": "-1038000000", "totalLiabilities": "3683600000", "otherCurrentAssets": "238100000", "totalCurrentAssets": "1226200000", "currentLongTermDebt": "2900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1420800000", "currentAccountsPayable": "89900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2608000000", "totalShareholderEquity": "-1036600000", "capitalLeaseObligations": "200100000", "otherCurrentLiabilities": "743800000", "totalCurrentLiabilities": "944700000", "otherNonCurrentLiabilities": "170000000", "totalNonCurrentLiabilities": "2738900000", "cashAndShortTermInvestments": "398300000", "commonStockSharesOutstanding": "100700000", "intangibleAssetsExcludingGoodwill": "313600000", "cashAndCashEquivalentsAtCarryingValue": "398300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-6700000", "operatingCashflow": "13800000", "capitalExpenditures": "32900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-158200000", "cashflowFromInvestment": "-32800000", "stockBasedCompensation": "11900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1264300000, "cost_of_revenue": 285000000, "gross_profit": 979300000, "research_and_development": null, "selling_general_admin": 492200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77800000, "depreciation_amortisation": 29200000, "ebitda": 107000000, "interest_expense": 41600000, "interest_income": null, "other_non_operating": null, "pretax_income": 34000000, "tax_provision": 9700000, "effective_tax_rate": null, "net_income": 24300000, "net_income_continuing_ops": 24300000, "net_income_to_common": 24300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 398300000, "short_term_investments": null, "net_receivables": 87900000, "inventory": 501900000, "other_current_assets": null, "total_current_assets": 1226200000, "net_ppe": null, "goodwill": 93900000, "intangible_assets": 313600000, "goodwill_and_intangibles": 407500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1420800000, "total_assets": 2647000000, "short_term_debt": 39100000, "accounts_payable": 89900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 944700000, "long_term_debt": 2405000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2738900000, "total_liabilities": 3683600000, "total_debt": 2444100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1038000000, "total_equity": -1036600000, "shares_outstanding": 100700000, "operating_cash_flow": 13800000, "stock_based_compensation": 11900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -158200000, "free_cash_flow": 46700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "77800000", "ebitda": "107000000", "netIncome": "24300000", "grossProfit": "979300000", "depreciation": "None", "totalRevenue": "1264300000", "costOfRevenue": "285000000", "interestIncome": "3700000", "incomeBeforeTax": "34000000", "interestExpense": "41600000", "operatingIncome": "71900000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "9700000", "reportedCurrency": "USD", "netInterestIncome": "-37900000", "nonInterestIncome": "None", "operatingExpenses": "907400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "285000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29200000", "sellingGeneralAndAdministrative": "492200000", "netIncomeFromContinuingOperations": "24300000" }, "balance": { "goodwill": "93900000", "inventory": "501900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2647000000", "longTermDebt": "2405000000", "shortTermDebt": "39100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "313600000", "reportedCurrency": "USD", "retainedEarnings": "-1038000000", "totalLiabilities": "3683600000", "otherCurrentAssets": "238100000", "totalCurrentAssets": "1226200000", "currentLongTermDebt": "2900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1420800000", "currentAccountsPayable": "89900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2608000000", "totalShareholderEquity": "-1036600000", "capitalLeaseObligations": "200100000", "otherCurrentLiabilities": "743800000", "totalCurrentLiabilities": "944700000", "otherNonCurrentLiabilities": "170000000", "totalNonCurrentLiabilities": "2738900000", "cashAndShortTermInvestments": "398300000", "commonStockSharesOutstanding": "100700000", "intangibleAssetsExcludingGoodwill": "313600000", "cashAndCashEquivalentsAtCarryingValue": "398300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-6700000", "operatingCashflow": "13800000", "capitalExpenditures": "32900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-158200000", "cashflowFromInvestment": "-32800000", "stockBasedCompensation": "11900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:00.590112+00:00", "is_restated": false, "income_statement": { "revenue": 1215000000, "cost_of_revenue": 287600000, "gross_profit": 927400000, "ebit": 59000000, "ebitda": 87200000, "pretax_income": 17700000, "tax_provision": 7500000, "net_income": 10200000, "net_income_to_common": 10200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 575200000, "total_current_assets": 1399300000, "total_assets": 2809400000, "short_term_debt": 349000000, "long_term_debt": 2252900000, "total_debt": 2601900000, "total_liabilities": 3869700000, "total_equity": -1060300000, "shares_outstanding": 100300000, "goodwill_and_intangibles": 409400000 }, "cash_flow": { "operating_cash_flow": 96100000, "capital_expenditure": 35300000, "free_cash_flow": 131400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274718, "ticker_id": 1941, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:00.590112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59000000", "ebitda": "87200000", "netIncome": "10200000", "grossProfit": "927400000", "depreciation": "None", "totalRevenue": "1215000000", "costOfRevenue": "287600000", "interestIncome": "3200000", "incomeBeforeTax": "17700000", "interestExpense": "41300000", "operatingIncome": "55800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7500000", "reportedCurrency": "USD", "netInterestIncome": "-38100000", "nonInterestIncome": "None", "operatingExpenses": "871600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "287600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28200000", "sellingGeneralAndAdministrative": "420200000", "netIncomeFromContinuingOperations": "10200000" }, "balance": { "goodwill": "95400000", "inventory": "505200000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2809400000", "longTermDebt": "2252900000", "shortTermDebt": "349000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "314000000", "reportedCurrency": "USD", "retainedEarnings": "-1062300000", "totalLiabilities": "3869700000", "otherCurrentAssets": "237700000", "totalCurrentAssets": "1399300000", "currentLongTermDebt": "309500000", "longTermInvestments": "None", "shortTermInvestments": "-38900000", "currentNetReceivables": "81200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1410100000", "currentAccountsPayable": "84000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2769500000", "totalShareholderEquity": "-1060300000", "capitalLeaseObligations": "207100000", "otherCurrentLiabilities": "768400000", "totalCurrentLiabilities": "1277600000", "otherNonCurrentLiabilities": "171600000", "totalNonCurrentLiabilities": "2592100000", "cashAndShortTermInvestments": "575200000", "commonStockSharesOutstanding": "100300000", "intangibleAssetsExcludingGoodwill": "314000000", "cashAndCashEquivalentsAtCarryingValue": "575200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-5400000", "operatingCashflow": "96100000", "capitalExpenditures": "35300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8300000", "cashflowFromInvestment": "-35200000", "stockBasedCompensation": "12300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1215000000, "cost_of_revenue": 287600000, "gross_profit": 927400000, "research_and_development": null, "selling_general_admin": 420200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59000000, "depreciation_amortisation": 28200000, "ebitda": 87200000, "interest_expense": 41300000, "interest_income": null, "other_non_operating": null, "pretax_income": 17700000, "tax_provision": 7500000, "effective_tax_rate": null, "net_income": 10200000, "net_income_continuing_ops": 10200000, "net_income_to_common": 10200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 575200000, "short_term_investments": -38900000, "net_receivables": 81200000, "inventory": 505200000, "other_current_assets": null, "total_current_assets": 1399300000, "net_ppe": null, "goodwill": 95400000, "intangible_assets": 314000000, "goodwill_and_intangibles": 409400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1410100000, "total_assets": 2809400000, "short_term_debt": 349000000, "accounts_payable": 84000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1277600000, "long_term_debt": 2252900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2592100000, "total_liabilities": 3869700000, "total_debt": 2601900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1062300000, "total_equity": -1060300000, "shares_outstanding": 100300000, "operating_cash_flow": 96100000, "stock_based_compensation": 12300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8300000, "free_cash_flow": 131400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "59000000", "ebitda": "87200000", "netIncome": "10200000", "grossProfit": "927400000", "depreciation": "None", "totalRevenue": "1215000000", "costOfRevenue": "287600000", "interestIncome": "3200000", "incomeBeforeTax": "17700000", "interestExpense": "41300000", "operatingIncome": "55800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7500000", "reportedCurrency": "USD", "netInterestIncome": "-38100000", "nonInterestIncome": "None", "operatingExpenses": "871600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "287600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28200000", "sellingGeneralAndAdministrative": "420200000", "netIncomeFromContinuingOperations": "10200000" }, "balance": { "goodwill": "95400000", "inventory": "505200000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2809400000", "longTermDebt": "2252900000", "shortTermDebt": "349000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "314000000", "reportedCurrency": "USD", "retainedEarnings": "-1062300000", "totalLiabilities": "3869700000", "otherCurrentAssets": "237700000", "totalCurrentAssets": "1399300000", "currentLongTermDebt": "309500000", "longTermInvestments": "None", "shortTermInvestments": "-38900000", "currentNetReceivables": "81200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1410100000", "currentAccountsPayable": "84000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2769500000", "totalShareholderEquity": "-1060300000", "capitalLeaseObligations": "207100000", "otherCurrentLiabilities": "768400000", "totalCurrentLiabilities": "1277600000", "otherNonCurrentLiabilities": "171600000", "totalNonCurrentLiabilities": "2592100000", "cashAndShortTermInvestments": "575200000", "commonStockSharesOutstanding": "100300000", "intangibleAssetsExcludingGoodwill": "314000000", "cashAndCashEquivalentsAtCarryingValue": "575200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-5400000", "operatingCashflow": "96100000", "capitalExpenditures": "35300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8300000", "cashflowFromInvestment": "-35200000", "stockBasedCompensation": "12300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:00.590112+00:00", "is_restated": false, "income_statement": { "revenue": 1281300000, "cost_of_revenue": 303200000, "gross_profit": 978100000, "ebit": 110900000, "ebitda": 139300000, "pretax_income": 69200000, "tax_provision": 26400000, "net_income": 42800000, "net_income_to_common": 42800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 495700000, "total_current_assets": 1346100000, "total_assets": 2724700000, "short_term_debt": 271100000, "long_term_debt": 2319000000, "total_debt": 2590100000, "total_liabilities": 3828200000, "total_equity": -1103500000, "shares_outstanding": 100400000, "goodwill_and_intangibles": 407200000 }, "cash_flow": { "operating_cash_flow": 79600000, "capital_expenditure": 31100000, "free_cash_flow": 110700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274720, "ticker_id": 1941, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:00.590112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "110900000", "ebitda": "139300000", "netIncome": "42800000", "grossProfit": "978100000", "depreciation": "None", "totalRevenue": "1281300000", "costOfRevenue": "303200000", "interestIncome": "3200000", "incomeBeforeTax": "69200000", "interestExpense": "41700000", "operatingIncome": "106700000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "26400000", "reportedCurrency": "USD", "netInterestIncome": "-38500000", "nonInterestIncome": "None", "operatingExpenses": "871400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "303200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28400000", "sellingGeneralAndAdministrative": "455300000", "netIncomeFromContinuingOperations": "42800000" }, "balance": { "goodwill": "92800000", "inventory": "496800000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2724700000", "longTermDebt": "2319000000", "shortTermDebt": "271100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "314400000", "reportedCurrency": "USD", "retainedEarnings": "-1072500000", "totalLiabilities": "3828200000", "otherCurrentAssets": "274100000", "totalCurrentAssets": "1346100000", "currentLongTermDebt": "232600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1378600000", "currentAccountsPayable": "77900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "683000000", "shortLongTermDebtTotal": "2764300000", "totalShareholderEquity": "-1103500000", "capitalLeaseObligations": "212700000", "otherCurrentLiabilities": "737100000", "totalCurrentLiabilities": "1165400000", "otherNonCurrentLiabilities": "86100000", "totalNonCurrentLiabilities": "2662800000", "cashAndShortTermInvestments": "495700000", "commonStockSharesOutstanding": "100400000", "intangibleAssetsExcludingGoodwill": "314400000", "cashAndCashEquivalentsAtCarryingValue": "495700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "12200000", "operatingCashflow": "79600000", "capitalExpenditures": "31100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71300000", "cashflowFromInvestment": "-31100000", "stockBasedCompensation": "13700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1281300000, "cost_of_revenue": 303200000, "gross_profit": 978100000, "research_and_development": null, "selling_general_admin": 455300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 110900000, "depreciation_amortisation": 28400000, "ebitda": 139300000, "interest_expense": 41700000, "interest_income": null, "other_non_operating": null, "pretax_income": 69200000, "tax_provision": 26400000, "effective_tax_rate": null, "net_income": 42800000, "net_income_continuing_ops": 42800000, "net_income_to_common": 42800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 495700000, "short_term_investments": null, "net_receivables": 79500000, "inventory": 496800000, "other_current_assets": null, "total_current_assets": 1346100000, "net_ppe": null, "goodwill": 92800000, "intangible_assets": 314400000, "goodwill_and_intangibles": 407200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1378600000, "total_assets": 2724700000, "short_term_debt": 271100000, "accounts_payable": 77900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1165400000, "long_term_debt": 2319000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2662800000, "total_liabilities": 3828200000, "total_debt": 2590100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1072500000, "total_equity": -1103500000, "shares_outstanding": 100400000, "operating_cash_flow": 79600000, "stock_based_compensation": 13700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -71300000, "free_cash_flow": 110700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "110900000", "ebitda": "139300000", "netIncome": "42800000", "grossProfit": "978100000", "depreciation": "None", "totalRevenue": "1281300000", "costOfRevenue": "303200000", "interestIncome": "3200000", "incomeBeforeTax": "69200000", "interestExpense": "41700000", "operatingIncome": "106700000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "26400000", "reportedCurrency": "USD", "netInterestIncome": "-38500000", "nonInterestIncome": "None", "operatingExpenses": "871400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "303200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28400000", "sellingGeneralAndAdministrative": "455300000", "netIncomeFromContinuingOperations": "42800000" }, "balance": { "goodwill": "92800000", "inventory": "496800000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2724700000", "longTermDebt": "2319000000", "shortTermDebt": "271100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "314400000", "reportedCurrency": "USD", "retainedEarnings": "-1072500000", "totalLiabilities": "3828200000", "otherCurrentAssets": "274100000", "totalCurrentAssets": "1346100000", "currentLongTermDebt": "232600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1378600000", "currentAccountsPayable": "77900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "683000000", "shortLongTermDebtTotal": "2764300000", "totalShareholderEquity": "-1103500000", "capitalLeaseObligations": "212700000", "otherCurrentLiabilities": "737100000", "totalCurrentLiabilities": "1165400000", "otherNonCurrentLiabilities": "86100000", "totalNonCurrentLiabilities": "2662800000", "cashAndShortTermInvestments": "495700000", "commonStockSharesOutstanding": "100400000", "intangibleAssetsExcludingGoodwill": "314400000", "cashAndCashEquivalentsAtCarryingValue": "495700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "12200000", "operatingCashflow": "79600000", "capitalExpenditures": "31100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71300000", "cashflowFromInvestment": "-31100000", "stockBasedCompensation": "13700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:00.590112+00:00", "is_restated": false, "income_statement": { "revenue": 1314000000, "cost_of_revenue": 301600000, "gross_profit": 1012400000, "ebit": 126100000, "ebitda": 155200000, "pretax_income": 85000000, "tax_provision": 25100000, "net_income": 59900000, "net_income_to_common": 59900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 526600000, "total_current_assets": 1371400000, "total_assets": 2770600000, "short_term_debt": 333100000, "long_term_debt": 2326500000, "total_debt": 2659600000, "total_liabilities": 3921000000, "total_equity": -1150400000, "shares_outstanding": 99500000, "goodwill_and_intangibles": 409200000 }, "cash_flow": { "operating_cash_flow": 135600000, "capital_expenditure": 38300000, "free_cash_flow": 173900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274721, "ticker_id": 1941, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:09:00.590112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "126100000", "ebitda": "155200000", "netIncome": "59900000", "grossProfit": "1012400000", "depreciation": "None", "totalRevenue": "1314000000", "costOfRevenue": "301600000", "interestIncome": "2700000", "incomeBeforeTax": "85000000", "interestExpense": "41100000", "operatingIncome": "123400000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "25100000", "reportedCurrency": "USD", "netInterestIncome": "-38400000", "nonInterestIncome": "None", "operatingExpenses": "889000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "301600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29100000", "sellingGeneralAndAdministrative": "460500000", "netIncomeFromContinuingOperations": "59900000" }, "balance": { "goodwill": "94400000", "inventory": "525100000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2770600000", "longTermDebt": "2326500000", "shortTermDebt": "333100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "314800000", "reportedCurrency": "USD", "retainedEarnings": "-1115300000", "totalLiabilities": "3921000000", "otherCurrentAssets": "233400000", "totalCurrentAssets": "1371400000", "currentLongTermDebt": "295800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "86300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1399200000", "currentAccountsPayable": "88600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "686300000", "shortLongTermDebtTotal": "2843700000", "totalShareholderEquity": "-1150400000", "capitalLeaseObligations": "221400000", "otherCurrentLiabilities": "735400000", "totalCurrentLiabilities": "1240800000", "otherNonCurrentLiabilities": "82300000", "totalNonCurrentLiabilities": "2680200000", "cashAndShortTermInvestments": "526600000", "commonStockSharesOutstanding": "99500000", "intangibleAssetsExcludingGoodwill": "314800000", "cashAndCashEquivalentsAtCarryingValue": "526600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "14900000", "operatingCashflow": "135600000", "capitalExpenditures": "38300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9300000", "cashflowFromInvestment": "-38300000", "stockBasedCompensation": "11200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1314000000, "cost_of_revenue": 301600000, "gross_profit": 1012400000, "research_and_development": null, "selling_general_admin": 460500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 126100000, "depreciation_amortisation": 29100000, "ebitda": 155200000, "interest_expense": 41100000, "interest_income": null, "other_non_operating": null, "pretax_income": 85000000, "tax_provision": 25100000, "effective_tax_rate": null, "net_income": 59900000, "net_income_continuing_ops": 59900000, "net_income_to_common": 59900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 526600000, "short_term_investments": null, "net_receivables": 86300000, "inventory": 525100000, "other_current_assets": null, "total_current_assets": 1371400000, "net_ppe": null, "goodwill": 94400000, "intangible_assets": 314800000, "goodwill_and_intangibles": 409200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1399200000, "total_assets": 2770600000, "short_term_debt": 333100000, "accounts_payable": 88600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1240800000, "long_term_debt": 2326500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2680200000, "total_liabilities": 3921000000, "total_debt": 2659600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1115300000, "total_equity": -1150400000, "shares_outstanding": 99500000, "operating_cash_flow": 135600000, "stock_based_compensation": 11200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9300000, "free_cash_flow": 173900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "126100000", "ebitda": "155200000", "netIncome": "59900000", "grossProfit": "1012400000", "depreciation": "None", "totalRevenue": "1314000000", "costOfRevenue": "301600000", "interestIncome": "2700000", "incomeBeforeTax": "85000000", "interestExpense": "41100000", "operatingIncome": "123400000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "25100000", "reportedCurrency": "USD", "netInterestIncome": "-38400000", "nonInterestIncome": "None", "operatingExpenses": "889000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "301600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29100000", "sellingGeneralAndAdministrative": "460500000", "netIncomeFromContinuingOperations": "59900000" }, "balance": { "goodwill": "94400000", "inventory": "525100000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2770600000", "longTermDebt": "2326500000", "shortTermDebt": "333100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "314800000", "reportedCurrency": "USD", "retainedEarnings": "-1115300000", "totalLiabilities": "3921000000", "otherCurrentAssets": "233400000", "totalCurrentAssets": "1371400000", "currentLongTermDebt": "295800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "86300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1399200000", "currentAccountsPayable": "88600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "686300000", "shortLongTermDebtTotal": "2843700000", "totalShareholderEquity": "-1150400000", "capitalLeaseObligations": "221400000", "otherCurrentLiabilities": "735400000", "totalCurrentLiabilities": "1240800000", "otherNonCurrentLiabilities": "82300000", "totalNonCurrentLiabilities": "2680200000", "cashAndShortTermInvestments": "526600000", "commonStockSharesOutstanding": "99500000", "intangibleAssetsExcludingGoodwill": "314800000", "cashAndCashEquivalentsAtCarryingValue": "526600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "14900000", "operatingCashflow": "135600000", "capitalExpenditures": "38300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9300000", "cashflowFromInvestment": "-38300000", "stockBasedCompensation": "11200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29100000", "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": "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": "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": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }