{ "ticker": { "uuid": "a4abadc6-3e7e-4a22-9f5b-3e175b559881", "symbol": "GATX", "name": "GATX Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Rental & Leasing Services", "page_url": "https://sharemaestro.com/factors/ticker/a4abadc6-3e7e-4a22-9f5b-3e175b559881/", "api_url": "https://sharemaestro.com/factors/api/tickers/a4abadc6-3e7e-4a22-9f5b-3e175b559881/" }, "ticker_metadata": { "id": 1685, "uuid": "a4abadc6-3e7e-4a22-9f5b-3e175b559881", "symbol": "GATX", "name": "GATX Corporation", "asset_type": "equity", "market_cap": 6064582000, "stock_exchange_id": 3, "industry": "Rental & Leasing Services", "sector": "Industrials", "description": "GATX Corporation (NYSE: GATX) strives to be recognized as the best car rental company in the world by our customers, our shareholders, our employees and the communities where we operate. The company is headquartered in Chicago, Illinois since its founding in 1898.", "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": "a4abadc6-3e7e-4a22-9f5b-3e175b559881", "symbol": "GATX", "name": "GATX Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Rental & Leasing Services", "page_url": "https://sharemaestro.com/factors/ticker/a4abadc6-3e7e-4a22-9f5b-3e175b559881/", "api_url": "https://sharemaestro.com/factors/api/tickers/a4abadc6-3e7e-4a22-9f5b-3e175b559881/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.37, "value": 0.33, "quality": 0.71, "momentum": 0.33, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 171.06, "market_cap": 6106842000, "pe_ratio": 17.9507, "earnings_yield": 0.0557, "ebitda_to_ev": 0.0627, "shareholder_yield": 0.015, "roe": 0.1225, "piotroski_f_score": 5, "momentum_12_1": 0.2047, "volatility_252d": 0.2433 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:08.231877+00:00", "batch_id": "" }, "size": { "price_close": 171.06, "market_cap": 6106842000, "market_cap_usd": 6106842000, "enterprise_value": 18516642000, "shares_outstanding": 35700000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 17.9507, "pb_ratio": 2.1982, "ptbv_ratio": 2.3014, "ps_ratio": 3.2099, "pcf_ratio": 8.4465, "pfcf_ratio": 0.9744, "ev_ebitda": 15.9557, "ev_ebit": 28.8376, "ev_sales": 9.7328, "ev_fcf": 2.9545, "earnings_yield": 0.0557, "fcf_yield": 0.3385, "price_to_sales": 3.2099, "price_to_book": 2.1982, "price_to_cashflow": 8.4465, "ebitda_to_ev": 0.0627, "sales_yield": 0.1027 }, "yield": { "dividend_yield": 0.015, "buyback_yield": 0, "shareholder_yield": 0.015, "debt_paydown_yield": null, "total_yield": 0.015 }, "quality": { "gross_margin": 0.4757, "operating_margin": 0.3375, "net_margin": 0.1788, "ebitda_margin": 0.61, "fcf_margin": 3.2942, "roe": 0.1225, "roa": 0.019, "roic": 0.0351, "roc_greenblatt": null, "asset_turnover": 0.106, "cash_conversion": 18.4221, "accruals_ratio": -0.0213, "sbc_to_revenue": 0.0131, "piotroski_f_score": 5, "altman_z_score": 0.7604, "earnings_stability_5y": 0.1978, "revenue_stability_5y": 0.1507, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0504, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 5.1431, "net_debt_to_ebitda": 10.6935, "debt_to_assets": 0.7329, "interest_coverage": 0.774, "current_ratio": 1.0874, "quick_ratio": 1.0036, "net_debt": 12409800000, "local_beta": 0.0009, "volatility_252d": 0.2433, "volatility_60d": 0.5782, "max_drawdown_12m": -0.1674, "risk_adjusted_momentum": 0.8413 }, "growth": { "revenue_growth_1y": 0.1692, "revenue_growth_3y_cagr": 0.1099, "revenue_growth_5y_cagr": 0.0755, "eps_growth_1y": 0.1792, "eps_growth_3y_cagr": 0.2882, "eps_growth_5y_cagr": 0.1711, "fcf_growth_1y": 1.8031, "book_value_growth_1y": 0.1309, "revenue_growth": 0.1692, "earnings_growth": 0.1792 }, "momentum": { "price_return_1m": -0.0824, "price_return_3m": -0.0437, "price_return_6m": 0.0298, "price_return_9m": 0.0314, "price_return_12m": 0.1053, "price_return_12m_ex1m": 0.2047, "momentum_6m": 0.0298, "momentum_12m": 0.1053, "momentum_12_1": 0.2047, "distance_from_52w_high": -0.1383, "distance_from_52w_low": 0.1586, "relative_strength": 0.0054 }, "raw_ttm": { "revenue_ttm": 1902500000, "gross_profit_ttm": 904999999, "ebit_ttm": 642100000, "ebitda_ttm": 1160500000, "net_income_ttm": 340200000, "eps_diluted_ttm": 9.5294, "operating_cash_flow_ttm": 723000000, "capital_expenditure_ttm": 5544200000, "fcf_ttm": 6267200000, "dividends_paid_ttm": 91500000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 829600000, "cash_and_equivalents": 741000000, "total_current_assets": 1089800000, "total_current_liabilities": 1002200000, "net_ppe": null, "total_assets": 17944200000, "total_debt": 13150800000, "total_equity": 2778100000, "net_working_capital": 70100000, "book_value_per_share": 77.8179, "retained_earnings": 3512400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2653500000, "tangible_book_per_share": 74.3277 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 48, "rank_pb": 53, "rank_ptbv": 47, "rank_ps": 66, "rank_pcf": 35, "rank_ev_ebitda": 67, "rank_ev_ebit": 82, "rank_earnings_yield": 48, "rank_fcf_yield": 8, "rank_dividend_yield": 40, "rank_shareholder_yield": 40, "rank_total_yield": 40, "rank_roe": 35, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 47, "rank_fcf_margin": 2, "rank_piotroski": 60, "rank_accruals": 65, "rank_sue": 50, "rank_eps_growth_1y": 45, "rank_eps_growth_5y": 34, "rank_revenue_growth_1y": 27, "rank_momentum_12m": 54, "rank_momentum_12m_ex1m": 45, "rank_relative_strength": 52 }, "composites": { "value_composite": 67, "quality_composite": 29, "momentum_composite": 67, "growth_composite": 13, "yield_composite": 27, "svqf_composite": 24, "vc1_composite": 71, "vc2_composite": 68, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 63, "quality_value_composite": 0.484, "os_score": 0.37, "value_percentile": 0.33, "quality_percentile": 0.71, "momentum_percentile": 0.33, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 66, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 4151, "ticker_id": 1685, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:08.231877+00:00", "batch_id": "", "os_score_delta": null, "price_close": 171.06, "market_cap": 6106842000, "market_cap_usd": 6106842000, "enterprise_value": 18516642000, "shares_outstanding": 35700000, "fx_rate_to_usd": null, "pe_ratio": 17.95074074, "pb_ratio": 2.19820813, "ptbv_ratio": 2.30142906, "ps_ratio": 3.20990381, "pcf_ratio": 8.44653112, "pfcf_ratio": 0.97441314, "ev_ebitda": 15.95574494, "ev_ebit": 28.83762965, "ev_sales": 9.73279474, "ev_fcf": 2.95453185, "earnings_yield": 0.05570801, "fcf_yield": 0.3384631, "dividend_yield": 0.01498319, "buyback_yield": 0, "shareholder_yield": 0.01498319, "debt_paydown_yield": null, "total_yield": 0.01498319, "gross_margin": 0.47568988, "operating_margin": 0.33750329, "net_margin": 0.17881735, "ebitda_margin": 0.60998686, "fcf_margin": 3.29419185, "roe": 0.12245779, "roa": 0.01895877, "roic": 0.03514841, "roc_greenblatt": null, "asset_turnover": 0.10602312, "cash_conversion": 18.42210464, "accruals_ratio": -0.0213328, "sbc_to_revenue": 0.0131406, "debt_to_equity": 5.1430834, "net_debt_to_ebitda": 10.69349418, "debt_to_assets": 0.7328719, "interest_coverage": 0.77398746, "current_ratio": 1.0874077, "quick_ratio": 1.0035921, "net_debt": 12409800000, "revenue_growth_1y": 0.16918633, "revenue_growth_3y_cagr": 0.10987369, "revenue_growth_5y_cagr": 0.07554897, "eps_growth_1y": 0.17920277, "eps_growth_3y_cagr": 0.28823887, "eps_growth_5y_cagr": 0.17111428, "fcf_growth_1y": 1.80311298, "book_value_growth_1y": 0.13091269, "piotroski_f_score": 5, "altman_z_score": 0.76044818, "earnings_stability_5y": 0.197771, "revenue_stability_5y": 0.150651, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08244381, "price_return_3m": -0.04371646, "price_return_6m": 0.02980139, "price_return_9m": 0.03140522, "price_return_12m": 0.10533652, "price_return_12m_ex1m": 0.20465267, "distance_from_52w_high": -0.13828019, "distance_from_52w_low": 0.15864558, "relative_strength": 0.00537293, "local_beta": 0.0009, "volatility_252d": 0.243266, "volatility_60d": 0.578218, "max_drawdown_12m": -0.16740852, "revenue_ttm": 1902500000, "gross_profit_ttm": 904999999, "ebit_ttm": 642100000, "ebitda_ttm": 1160500000, "net_income_ttm": 340200000, "eps_diluted_ttm": 9.52941176, "operating_cash_flow_ttm": 723000000, "capital_expenditure_ttm": 5544200000, "fcf_ttm": 6267200000, "dividends_paid_ttm": 91500000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 829600000, "cash_and_equivalents": 741000000, "total_current_assets": 1089800000, "total_current_liabilities": 1002200000, "net_ppe": null, "total_assets": 17944200000, "total_debt": 13150800000, "total_equity": 2778100000, "net_working_capital": 70100000, "book_value_per_share": 77.81792717, "retained_earnings": 3512400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2653500000, "tangible_book_per_share": 74.32773109, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 48, "rank_pb": 53, "rank_ptbv": 47, "rank_ps": 66, "rank_pcf": 35, "rank_ev_ebitda": 67, "rank_ev_ebit": 82, "rank_earnings_yield": 48, "rank_fcf_yield": 8, "rank_dividend_yield": 40, "rank_shareholder_yield": 40, "rank_total_yield": 40, "rank_roe": 35, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 47, "rank_fcf_margin": 2, "rank_piotroski": 60, "rank_accruals": 65, "rank_sue": 50, "rank_eps_growth_1y": 45, "rank_eps_growth_5y": 34, "rank_revenue_growth_1y": 27, "rank_momentum_12m": 54, "rank_momentum_12m_ex1m": 45, "rank_relative_strength": 52, "value_composite": 67, "quality_composite": 29, "momentum_composite": 67, "growth_composite": 13, "yield_composite": 27, "svqf_composite": 24, "vc1_composite": 71, "vc2_composite": 68, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 63, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 66, "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": 171.06, "os": 0.37, "value": 0.33, "quality": 0.71, "momentum": 0.33, "confidence": 1, "coverage": 1, "pe_ratio": 17.9507, "earnings_yield": 0.0557, "shareholder_yield": 0.015, "roe": 0.1225, "momentum_12_1": 0.2047, "complete_fields": { "id": 4151, "ticker_id": 1685, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:08.231877+00:00", "batch_id": "", "os_score_delta": null, "price_close": 171.06, "market_cap": 6106842000, "market_cap_usd": 6106842000, "enterprise_value": 18516642000, "shares_outstanding": 35700000, "fx_rate_to_usd": null, "pe_ratio": 17.95074074, "pb_ratio": 2.19820813, "ptbv_ratio": 2.30142906, "ps_ratio": 3.20990381, "pcf_ratio": 8.44653112, "pfcf_ratio": 0.97441314, "ev_ebitda": 15.95574494, "ev_ebit": 28.83762965, "ev_sales": 9.73279474, "ev_fcf": 2.95453185, "earnings_yield": 0.05570801, "fcf_yield": 0.3384631, "dividend_yield": 0.01498319, "buyback_yield": 0, "shareholder_yield": 0.01498319, "debt_paydown_yield": null, "total_yield": 0.01498319, "gross_margin": 0.47568988, "operating_margin": 0.33750329, "net_margin": 0.17881735, "ebitda_margin": 0.60998686, "fcf_margin": 3.29419185, "roe": 0.12245779, "roa": 0.01895877, "roic": 0.03514841, "roc_greenblatt": null, "asset_turnover": 0.10602312, "cash_conversion": 18.42210464, "accruals_ratio": -0.0213328, "sbc_to_revenue": 0.0131406, "debt_to_equity": 5.1430834, "net_debt_to_ebitda": 10.69349418, "debt_to_assets": 0.7328719, "interest_coverage": 0.77398746, "current_ratio": 1.0874077, "quick_ratio": 1.0035921, "net_debt": 12409800000, "revenue_growth_1y": 0.16918633, "revenue_growth_3y_cagr": 0.10987369, "revenue_growth_5y_cagr": 0.07554897, "eps_growth_1y": 0.17920277, "eps_growth_3y_cagr": 0.28823887, "eps_growth_5y_cagr": 0.17111428, "fcf_growth_1y": 1.80311298, "book_value_growth_1y": 0.13091269, "piotroski_f_score": 5, "altman_z_score": 0.76044818, "earnings_stability_5y": 0.197771, "revenue_stability_5y": 0.150651, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08244381, "price_return_3m": -0.04371646, "price_return_6m": 0.02980139, "price_return_9m": 0.03140522, "price_return_12m": 0.10533652, "price_return_12m_ex1m": 0.20465267, "distance_from_52w_high": -0.13828019, "distance_from_52w_low": 0.15864558, "relative_strength": 0.00537293, "local_beta": 0.0009, "volatility_252d": 0.243266, "volatility_60d": 0.578218, "max_drawdown_12m": -0.16740852, "revenue_ttm": 1902500000, "gross_profit_ttm": 904999999, "ebit_ttm": 642100000, "ebitda_ttm": 1160500000, "net_income_ttm": 340200000, "eps_diluted_ttm": 9.52941176, "operating_cash_flow_ttm": 723000000, "capital_expenditure_ttm": 5544200000, "fcf_ttm": 6267200000, "dividends_paid_ttm": 91500000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 829600000, "cash_and_equivalents": 741000000, "total_current_assets": 1089800000, "total_current_liabilities": 1002200000, "net_ppe": null, "total_assets": 17944200000, "total_debt": 13150800000, "total_equity": 2778100000, "net_working_capital": 70100000, "book_value_per_share": 77.81792717, "retained_earnings": 3512400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2653500000, "tangible_book_per_share": 74.32773109, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 48, "rank_pb": 53, "rank_ptbv": 47, "rank_ps": 66, "rank_pcf": 35, "rank_ev_ebitda": 67, "rank_ev_ebit": 82, "rank_earnings_yield": 48, "rank_fcf_yield": 8, "rank_dividend_yield": 40, "rank_shareholder_yield": 40, "rank_total_yield": 40, "rank_roe": 35, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 47, "rank_fcf_margin": 2, "rank_piotroski": 60, "rank_accruals": 65, "rank_sue": 50, "rank_eps_growth_1y": 45, "rank_eps_growth_5y": 34, "rank_revenue_growth_1y": 27, "rank_momentum_12m": 54, "rank_momentum_12m_ex1m": 45, "rank_relative_strength": 52, "value_composite": 67, "quality_composite": 29, "momentum_composite": 67, "growth_composite": 13, "yield_composite": 27, "svqf_composite": 24, "vc1_composite": 71, "vc2_composite": 68, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 63, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 66, "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": "2026-06-07T01:58:17.469543+00:00", "is_restated": false, "income_statement": { "revenue": 1740400000, "cost_of_revenue": 894900000, "gross_profit": 845500000, "ebit": 534100000, "ebitda": 986400000, "pretax_income": 396400000, "tax_provision": 63100000, "net_income": 333300000, "net_income_to_common": 333300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4984900000, "total_current_assets": 5192100000, "total_assets": 18305100000, "short_term_debt": 3779400000, "long_term_debt": 12451700000, "total_debt": 16231100000, "total_liabilities": 14670000000, "total_equity": 2750500000, "shares_outstanding": 35800000, "goodwill_and_intangibles": 126300000 }, "cash_flow": { "operating_cash_flow": 648100000, "capital_expenditure": 1331700000, "free_cash_flow": 1979800000, "dividends_paid": 89800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 266241, "ticker_id": 1685, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:58:17.469543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "534100000", "ebitda": "986400000", "netIncome": "333300000", "grossProfit": "845500000", "depreciation": "None", "totalRevenue": "1740400000", "costOfRevenue": "894900000", "interestIncome": "None", "incomeBeforeTax": "396400000", "interestExpense": "419800000", "operatingIncome": "534100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "63100000", "reportedCurrency": "USD", "netInterestIncome": "-391500000", "nonInterestIncome": "None", "operatingExpenses": "311400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "894900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "452300000", "sellingGeneralAndAdministrative": "252600000", "netIncomeFromContinuingOperations": "333300000" }, "balance": { "goodwill": "126300000", "inventory": "84000000", "commonStock": "42900000", "currentDebt": "None", "investments": "None", "totalAssets": "18305100000", "longTermDebt": "12451700000", "shortTermDebt": "3779400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3451200000", "totalLiabilities": "14670000000", "otherCurrentAssets": "None", "totalCurrentAssets": "5192100000", "currentLongTermDebt": "82200000", "longTermInvestments": "732300000", "shortTermInvestments": "None", "currentNetReceivables": "207200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13112999999", "currentAccountsPayable": "318400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12805700000", "totalShareholderEquity": "2750500000", "capitalLeaseObligations": "154300000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "4097800000", "otherNonCurrentLiabilities": "69300000", "totalNonCurrentLiabilities": "10572200000", "cashAndShortTermInvestments": "4984900000", "commonStockSharesOutstanding": "35800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4984900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "327800000", "profitLoss": "None", "dividendPayout": "89800000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "648100000", "capitalExpenditures": "1331700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4045800000", "cashflowFromInvestment": "-117800000", "stockBasedCompensation": "25000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "452300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1740400000, "cost_of_revenue": 894900000, "gross_profit": 845500000, "research_and_development": null, "selling_general_admin": 252600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 534100000, "depreciation_amortisation": 452300000, "ebitda": 986400000, "interest_expense": 419800000, "interest_income": null, "other_non_operating": null, "pretax_income": 396400000, "tax_provision": 63100000, "effective_tax_rate": null, "net_income": 333300000, "net_income_continuing_ops": 333300000, "net_income_to_common": 333300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4984900000, "short_term_investments": null, "net_receivables": 207200000, "inventory": 84000000, "other_current_assets": null, "total_current_assets": 5192100000, "net_ppe": null, "goodwill": 126300000, "intangible_assets": null, "goodwill_and_intangibles": 126300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13112999999, "total_assets": 18305100000, "short_term_debt": 3779400000, "accounts_payable": 318400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4097800000, "long_term_debt": 12451700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10572200000, "total_liabilities": 14670000000, "total_debt": 16231100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3451200000, "total_equity": 2750500000, "shares_outstanding": 35800000, "operating_cash_flow": 648100000, "stock_based_compensation": 25000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1331700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -117800000, "dividends_paid": 89800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4045800000, "free_cash_flow": 1979800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "534100000", "ebitda": "986400000", "netIncome": "333300000", "grossProfit": "845500000", "depreciation": "None", "totalRevenue": "1740400000", "costOfRevenue": "894900000", "interestIncome": "None", "incomeBeforeTax": "396400000", "interestExpense": "419800000", "operatingIncome": "534100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "63100000", "reportedCurrency": "USD", "netInterestIncome": "-391500000", "nonInterestIncome": "None", "operatingExpenses": "311400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "894900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "452300000", "sellingGeneralAndAdministrative": "252600000", "netIncomeFromContinuingOperations": "333300000" }, "balance": { "goodwill": "126300000", "inventory": "84000000", "commonStock": "42900000", "currentDebt": "None", "investments": "None", "totalAssets": "18305100000", "longTermDebt": "12451700000", "shortTermDebt": "3779400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3451200000", "totalLiabilities": "14670000000", "otherCurrentAssets": "None", "totalCurrentAssets": "5192100000", "currentLongTermDebt": "82200000", "longTermInvestments": "732300000", "shortTermInvestments": "None", "currentNetReceivables": "207200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13112999999", "currentAccountsPayable": "318400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12805700000", "totalShareholderEquity": "2750500000", "capitalLeaseObligations": "154300000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "4097800000", "otherNonCurrentLiabilities": "69300000", "totalNonCurrentLiabilities": "10572200000", "cashAndShortTermInvestments": "4984900000", "commonStockSharesOutstanding": "35800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4984900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "327800000", "profitLoss": "None", "dividendPayout": "89800000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "648100000", "capitalExpenditures": "1331700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4045800000", "cashflowFromInvestment": "-117800000", "stockBasedCompensation": "25000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "452300000", "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": "2026-06-07T01:58:17.469543+00:00", "is_restated": false, "income_statement": { "revenue": 1585500000, "cost_of_revenue": 824600000, "gross_profit": 760900000, "ebit": 602400000, "ebitda": 1023800000, "pretax_income": 344200000, "tax_provision": 60000000, "net_income": 284200000, "net_income_to_common": 284200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 401600000, "total_current_assets": 691500000, "total_assets": 12296500000, "short_term_debt": 10400000, "long_term_debt": 8215300000, "total_debt": 8225700000, "total_liabilities": 9857600000, "total_equity": 2438900000, "shares_outstanding": 35900000, "goodwill_and_intangibles": 114100000 }, "cash_flow": { "operating_cash_flow": 602100000, "capital_expenditure": 1674400000, "free_cash_flow": 2276500000, "dividends_paid": 84800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 266246, "ticker_id": 1685, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:58:17.469543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "602400000", "ebitda": "1023800000", "netIncome": "284200000", "grossProfit": "760900000", "depreciation": "None", "totalRevenue": "1585500000", "costOfRevenue": "824600000", "interestIncome": "None", "incomeBeforeTax": "344200000", "interestExpense": "341000000", "operatingIncome": "473600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "60000000", "reportedCurrency": "USD", "netInterestIncome": "-341000000", "nonInterestIncome": "None", "operatingExpenses": "287300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "824600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "421400000", "sellingGeneralAndAdministrative": "236300000", "netIncomeFromContinuingOperations": "284200000" }, "balance": { "goodwill": "114100000", "inventory": "71800000", "commonStock": "42700000", "currentDebt": "None", "investments": "None", "totalAssets": "12296500000", "longTermDebt": "8215300000", "shortTermDebt": "10400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3208100000", "totalLiabilities": "9857600000", "otherCurrentAssets": "19000000", "totalCurrentAssets": "691500000", "currentLongTermDebt": "10400000", "longTermInvestments": "663300000", "shortTermInvestments": "None", "currentNetReceivables": "199100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11605000000", "currentAccountsPayable": "217100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8405700000", "totalShareholderEquity": "2438900000", "capitalLeaseObligations": "180000000", "otherCurrentLiabilities": "217100000", "totalCurrentLiabilities": "227500000", "otherNonCurrentLiabilities": "44900000", "totalNonCurrentLiabilities": "9630100000", "cashAndShortTermInvestments": "401600000", "commonStockSharesOutstanding": "35900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "401600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "284200000", "profitLoss": "None", "dividendPayout": "84800000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "602100000", "capitalExpenditures": "1674400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "770500000", "cashflowFromInvestment": "-1416700000", "stockBasedCompensation": "23000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "84800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "421400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1585500000, "cost_of_revenue": 824600000, "gross_profit": 760900000, "research_and_development": null, "selling_general_admin": 236300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 602400000, "depreciation_amortisation": 421400000, "ebitda": 1023800000, "interest_expense": 341000000, "interest_income": null, "other_non_operating": null, "pretax_income": 344200000, "tax_provision": 60000000, "effective_tax_rate": null, "net_income": 284200000, "net_income_continuing_ops": 284200000, "net_income_to_common": 284200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 401600000, "short_term_investments": null, "net_receivables": 199100000, "inventory": 71800000, "other_current_assets": null, "total_current_assets": 691500000, "net_ppe": null, "goodwill": 114100000, "intangible_assets": null, "goodwill_and_intangibles": 114100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11605000000, "total_assets": 12296500000, "short_term_debt": 10400000, "accounts_payable": 217100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 227500000, "long_term_debt": 8215300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9630100000, "total_liabilities": 9857600000, "total_debt": 8225700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3208100000, "total_equity": 2438900000, "shares_outstanding": 35900000, "operating_cash_flow": 602100000, "stock_based_compensation": 23000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1674400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1416700000, "dividends_paid": 84800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 770500000, "free_cash_flow": 2276500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "602400000", "ebitda": "1023800000", "netIncome": "284200000", "grossProfit": "760900000", "depreciation": "None", "totalRevenue": "1585500000", "costOfRevenue": "824600000", "interestIncome": "None", "incomeBeforeTax": "344200000", "interestExpense": "341000000", "operatingIncome": "473600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "60000000", "reportedCurrency": "USD", "netInterestIncome": "-341000000", "nonInterestIncome": "None", "operatingExpenses": "287300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "824600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "421400000", "sellingGeneralAndAdministrative": "236300000", "netIncomeFromContinuingOperations": "284200000" }, "balance": { "goodwill": "114100000", "inventory": "71800000", "commonStock": "42700000", "currentDebt": "None", "investments": "None", "totalAssets": "12296500000", "longTermDebt": "8215300000", "shortTermDebt": "10400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3208100000", "totalLiabilities": "9857600000", "otherCurrentAssets": "19000000", "totalCurrentAssets": "691500000", "currentLongTermDebt": "10400000", "longTermInvestments": "663300000", "shortTermInvestments": "None", "currentNetReceivables": "199100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11605000000", "currentAccountsPayable": "217100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8405700000", "totalShareholderEquity": "2438900000", "capitalLeaseObligations": "180000000", "otherCurrentLiabilities": "217100000", "totalCurrentLiabilities": "227500000", "otherNonCurrentLiabilities": "44900000", "totalNonCurrentLiabilities": "9630100000", "cashAndShortTermInvestments": "401600000", "commonStockSharesOutstanding": "35900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "401600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "284200000", "profitLoss": "None", "dividendPayout": "84800000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "602100000", "capitalExpenditures": "1674400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "770500000", "cashflowFromInvestment": "-1416700000", "stockBasedCompensation": "23000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "84800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "421400000", "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": "2026-06-07T01:58:17.469543+00:00", "is_restated": false, "income_statement": { "revenue": 1410900000, "cost_of_revenue": 82600000, "gross_profit": 1328300000, "ebit": 1115600000, "ebitda": 1115600000, "pretax_income": 245500000, "tax_provision": -13700000, "net_income": 259200000, "net_income_to_common": 259200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 450700000, "total_current_assets": 758300000, "total_assets": 11326000000, "short_term_debt": 11000000, "long_term_debt": 7388100000, "total_debt": 7399100000, "total_liabilities": 9053000000, "total_equity": 2273000000, "shares_outstanding": 35700000, "goodwill_and_intangibles": 120000000 }, "cash_flow": { "operating_cash_flow": 520400000, "capital_expenditure": 1665000000, "free_cash_flow": 2185400000, "dividends_paid": 80600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 266251, "ticker_id": 1685, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:58:17.469543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1115600000", "ebitda": "1115600000", "netIncome": "259200000", "grossProfit": "1328300000", "depreciation": "None", "totalRevenue": "1410900000", "costOfRevenue": "82600000", "interestIncome": "None", "incomeBeforeTax": "245500000", "interestExpense": "263400000", "operatingIncome": "1115600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-13700000", "reportedCurrency": "USD", "netInterestIncome": "-248100000", "nonInterestIncome": "None", "operatingExpenses": "212700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "392100000", "sellingGeneralAndAdministrative": "205700000", "netIncomeFromContinuingOperations": "241600000" }, "balance": { "goodwill": "120000000", "inventory": "74000000", "commonStock": "42500000", "currentDebt": "None", "investments": "None", "totalAssets": "11326000000", "longTermDebt": "7388100000", "shortTermDebt": "11000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3009500000", "totalLiabilities": "9053000000", "otherCurrentAssets": "15200000", "totalCurrentAssets": "758300000", "currentLongTermDebt": "11000000", "longTermInvestments": "627000000", "shortTermInvestments": "-500000", "currentNetReceivables": "218400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10567700000", "currentAccountsPayable": "239600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7625900000", "totalShareholderEquity": "2273000000", "capitalLeaseObligations": "226800000", "otherCurrentLiabilities": "239600000", "totalCurrentLiabilities": "250600000", "otherNonCurrentLiabilities": "38100000", "totalNonCurrentLiabilities": "8802400000", "cashAndShortTermInvestments": "450700000", "commonStockSharesOutstanding": "35700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "450700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "259200000", "profitLoss": "None", "dividendPayout": "80600000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "520400000", "capitalExpenditures": "1665000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "844100000", "cashflowFromInvestment": "-1219300000", "stockBasedCompensation": "18300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "392100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1410900000, "cost_of_revenue": 82600000, "gross_profit": 1328300000, "research_and_development": null, "selling_general_admin": 205700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1115600000, "depreciation_amortisation": 392100000, "ebitda": 1115600000, "interest_expense": 263400000, "interest_income": null, "other_non_operating": null, "pretax_income": 245500000, "tax_provision": -13700000, "effective_tax_rate": null, "net_income": 259200000, "net_income_continuing_ops": 241600000, "net_income_to_common": 259200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 450700000, "short_term_investments": -500000, "net_receivables": 218400000, "inventory": 74000000, "other_current_assets": null, "total_current_assets": 758300000, "net_ppe": null, "goodwill": 120000000, "intangible_assets": null, "goodwill_and_intangibles": 120000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10567700000, "total_assets": 11326000000, "short_term_debt": 11000000, "accounts_payable": 239600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 250600000, "long_term_debt": 7388100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8802400000, "total_liabilities": 9053000000, "total_debt": 7399100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3009500000, "total_equity": 2273000000, "shares_outstanding": 35700000, "operating_cash_flow": 520400000, "stock_based_compensation": 18300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1665000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1219300000, "dividends_paid": 80600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 844100000, "free_cash_flow": 2185400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1115600000", "ebitda": "1115600000", "netIncome": "259200000", "grossProfit": "1328300000", "depreciation": "None", "totalRevenue": "1410900000", "costOfRevenue": "82600000", "interestIncome": "None", "incomeBeforeTax": "245500000", "interestExpense": "263400000", "operatingIncome": "1115600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-13700000", "reportedCurrency": "USD", "netInterestIncome": "-248100000", "nonInterestIncome": "None", "operatingExpenses": "212700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "392100000", "sellingGeneralAndAdministrative": "205700000", "netIncomeFromContinuingOperations": "241600000" }, "balance": { "goodwill": "120000000", "inventory": "74000000", "commonStock": "42500000", "currentDebt": "None", "investments": "None", "totalAssets": "11326000000", "longTermDebt": "7388100000", "shortTermDebt": "11000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3009500000", "totalLiabilities": "9053000000", "otherCurrentAssets": "15200000", "totalCurrentAssets": "758300000", "currentLongTermDebt": "11000000", "longTermInvestments": "627000000", "shortTermInvestments": "-500000", "currentNetReceivables": "218400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10567700000", "currentAccountsPayable": "239600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7625900000", "totalShareholderEquity": "2273000000", "capitalLeaseObligations": "226800000", "otherCurrentLiabilities": "239600000", "totalCurrentLiabilities": "250600000", "otherNonCurrentLiabilities": "38100000", "totalNonCurrentLiabilities": "8802400000", "cashAndShortTermInvestments": "450700000", "commonStockSharesOutstanding": "35700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "450700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "259200000", "profitLoss": "None", "dividendPayout": "80600000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "520400000", "capitalExpenditures": "1665000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "844100000", "cashflowFromInvestment": "-1219300000", "stockBasedCompensation": "18300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "392100000", "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": "2026-06-07T01:58:17.469543+00:00", "is_restated": false, "income_statement": { "revenue": 1273000000, "cost_of_revenue": 700400000, "gross_profit": 572600000, "ebit": 391100000, "ebitda": 762400000, "pretax_income": 210700000, "tax_provision": 54800000, "net_income": 155900000, "net_income_to_common": 155900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 303700000, "total_current_assets": 728100000, "total_assets": 10072000000, "short_term_debt": 28900000, "long_term_debt": 6431500000, "total_debt": 6460400000, "total_liabilities": 8042400000, "total_equity": 2029600000, "shares_outstanding": 35900000, "goodwill_and_intangibles": 117200000 }, "cash_flow": { "operating_cash_flow": 533500000, "capital_expenditure": 1255800000, "free_cash_flow": 1789300000, "dividends_paid": 76600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 266256, "ticker_id": 1685, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:58:17.469543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "391100000", "ebitda": "762400000", "netIncome": "155900000", "grossProfit": "572600000", "depreciation": "None", "totalRevenue": "1273000000", "costOfRevenue": "700400000", "interestIncome": "None", "incomeBeforeTax": "210700000", "interestExpense": "214000000", "operatingIncome": "340200000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "54800000", "reportedCurrency": "USD", "netInterestIncome": "-214000000", "nonInterestIncome": "None", "operatingExpenses": "232400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "85900000", "costofGoodsAndServicesSold": "700400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "371300000", "sellingGeneralAndAdministrative": "195000000", "netIncomeFromContinuingOperations": "155900000" }, "balance": { "goodwill": "117200000", "inventory": "60200000", "commonStock": "42400000", "currentDebt": "None", "investments": "None", "totalAssets": "10072000000", "longTermDebt": "6431500000", "shortTermDebt": "28900000", "treasuryStock": "-1424900000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2831500000", "totalLiabilities": "8042400000", "otherCurrentAssets": "53700000", "totalCurrentAssets": "728100000", "currentLongTermDebt": "17300000", "longTermInvestments": "575100000", "shortTermInvestments": "148500000", "currentNetReceivables": "162000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9343900000", "currentAccountsPayable": "202200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8250300000", "shortLongTermDebtTotal": "6718299999", "totalShareholderEquity": "2029600000", "capitalLeaseObligations": "257900000", "otherCurrentLiabilities": "5200000", "totalCurrentLiabilities": "236300000", "otherNonCurrentLiabilities": "102000000", "totalNonCurrentLiabilities": "7806100000", "cashAndShortTermInvestments": "303700000", "commonStockSharesOutstanding": "35900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "303700000", "accumulatedDepreciationAmortizationPPE": "-3424700000" }, "cashflow": { "netIncome": "155900000", "profitLoss": "None", "dividendPayout": "76600000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "533500000", "capitalExpenditures": "1255800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "504400000", "cashflowFromInvestment": "-1073500000", "stockBasedCompensation": "12700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-35600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-47200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "371300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1273000000, "cost_of_revenue": 700400000, "gross_profit": 572600000, "research_and_development": null, "selling_general_admin": 195000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 391100000, "depreciation_amortisation": 371300000, "ebitda": 762400000, "interest_expense": 214000000, "interest_income": null, "other_non_operating": null, "pretax_income": 210700000, "tax_provision": 54800000, "effective_tax_rate": null, "net_income": 155900000, "net_income_continuing_ops": 155900000, "net_income_to_common": 155900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 303700000, "short_term_investments": 148500000, "net_receivables": 162000000, "inventory": 60200000, "other_current_assets": null, "total_current_assets": 728100000, "net_ppe": null, "goodwill": 117200000, "intangible_assets": null, "goodwill_and_intangibles": 117200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9343900000, "total_assets": 10072000000, "short_term_debt": 28900000, "accounts_payable": 202200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 236300000, "long_term_debt": 6431500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7806100000, "total_liabilities": 8042400000, "total_debt": 6460400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2831500000, "total_equity": 2029600000, "shares_outstanding": 35900000, "operating_cash_flow": 533500000, "stock_based_compensation": 12700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1255800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1073500000, "dividends_paid": 76600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 504400000, "free_cash_flow": 1789300000, "net_change_in_cash": -35600000 }, "raw_data": { "income": { "ebit": "391100000", "ebitda": "762400000", "netIncome": "155900000", "grossProfit": "572600000", "depreciation": "None", "totalRevenue": "1273000000", "costOfRevenue": "700400000", "interestIncome": "None", "incomeBeforeTax": "210700000", "interestExpense": "214000000", "operatingIncome": "340200000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "54800000", "reportedCurrency": "USD", "netInterestIncome": "-214000000", "nonInterestIncome": "None", "operatingExpenses": "232400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "85900000", "costofGoodsAndServicesSold": "700400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "371300000", "sellingGeneralAndAdministrative": "195000000", "netIncomeFromContinuingOperations": "155900000" }, "balance": { "goodwill": "117200000", "inventory": "60200000", "commonStock": "42400000", "currentDebt": "None", "investments": "None", "totalAssets": "10072000000", "longTermDebt": "6431500000", "shortTermDebt": "28900000", "treasuryStock": "-1424900000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2831500000", "totalLiabilities": "8042400000", "otherCurrentAssets": "53700000", "totalCurrentAssets": "728100000", "currentLongTermDebt": "17300000", "longTermInvestments": "575100000", "shortTermInvestments": "148500000", "currentNetReceivables": "162000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9343900000", "currentAccountsPayable": "202200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8250300000", "shortLongTermDebtTotal": "6718299999", "totalShareholderEquity": "2029600000", "capitalLeaseObligations": "257900000", "otherCurrentLiabilities": "5200000", "totalCurrentLiabilities": "236300000", "otherNonCurrentLiabilities": "102000000", "totalNonCurrentLiabilities": "7806100000", "cashAndShortTermInvestments": "303700000", "commonStockSharesOutstanding": "35900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "303700000", "accumulatedDepreciationAmortizationPPE": "-3424700000" }, "cashflow": { "netIncome": "155900000", "profitLoss": "None", "dividendPayout": "76600000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "533500000", "capitalExpenditures": "1255800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "504400000", "cashflowFromInvestment": "-1073500000", "stockBasedCompensation": "12700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-35600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-47200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "371300000", "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": "2026-06-07T01:58:17.469543+00:00", "is_restated": false, "income_statement": { "revenue": 1257400000, "cost_of_revenue": 718200000, "gross_profit": 539200000, "ebit": 397900000, "ebitda": 776300000, "pretax_income": 196300000, "tax_provision": 53200000, "net_income": 143100000, "net_income_to_common": 143100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 344300000, "total_current_assets": 508300000, "total_assets": 9541700000, "short_term_debt": 19600000, "long_term_debt": 5887500000, "total_debt": 5907100000, "total_liabilities": 7522500000, "total_equity": 2019200000, "shares_outstanding": 36000000, "goodwill_and_intangibles": 123000000 }, "cash_flow": { "operating_cash_flow": 507200000, "capital_expenditure": 1130100000, "free_cash_flow": 1637300000, "dividends_paid": 74300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 266261, "ticker_id": 1685, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:58:17.469543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "397900000", "ebitda": "776300000", "netIncome": "143100000", "grossProfit": "539200000", "depreciation": "None", "totalRevenue": "1257400000", "costOfRevenue": "718200000", "interestIncome": "None", "incomeBeforeTax": "196300000", "interestExpense": "204000000", "operatingIncome": "296900000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "53200000", "reportedCurrency": "USD", "netInterestIncome": "-204000000", "nonInterestIncome": "None", "operatingExpenses": "242300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "105300000", "costofGoodsAndServicesSold": "718200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "378400000", "sellingGeneralAndAdministrative": "198300000", "netIncomeFromContinuingOperations": "143100000" }, "balance": { "goodwill": "123000000", "inventory": "52000000", "commonStock": "42200000", "currentDebt": "None", "investments": "None", "totalAssets": "9541700000", "longTermDebt": "5887500000", "shortTermDebt": "19600000", "treasuryStock": "-1377700000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2751500000", "totalLiabilities": "7522500000", "otherCurrentAssets": "-51800000", "totalCurrentAssets": "508300000", "currentLongTermDebt": "18100000", "longTermInvestments": "588400000", "shortTermInvestments": "1400000", "currentNetReceivables": "163800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9033400000", "currentAccountsPayable": "215800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "272200000", "shortLongTermDebtTotal": "6193300000", "totalShareholderEquity": "2019200000", "capitalLeaseObligations": "287700000", "otherCurrentLiabilities": "214300000", "totalCurrentLiabilities": "233900000", "otherNonCurrentLiabilities": "112400000", "totalNonCurrentLiabilities": "7288600000", "cashAndShortTermInvestments": "344300000", "commonStockSharesOutstanding": "36000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "344300000", "accumulatedDepreciationAmortizationPPE": "-3378800000" }, "cashflow": { "netIncome": "143100000", "profitLoss": "None", "dividendPayout": "74300000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "507200000", "capitalExpenditures": "1130100000", "changeInReceivables": "None", "changeInExchangeRate": "-1800000", "cashflowFromFinancing": "463100000", "cashflowFromInvestment": "-917700000", "stockBasedCompensation": "17400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "74300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "50800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "378400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1257400000, "cost_of_revenue": 718200000, "gross_profit": 539200000, "research_and_development": null, "selling_general_admin": 198300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 397900000, "depreciation_amortisation": 378400000, "ebitda": 776300000, "interest_expense": 204000000, "interest_income": null, "other_non_operating": null, "pretax_income": 196300000, "tax_provision": 53200000, "effective_tax_rate": null, "net_income": 143100000, "net_income_continuing_ops": 143100000, "net_income_to_common": 143100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 344300000, "short_term_investments": 1400000, "net_receivables": 163800000, "inventory": 52000000, "other_current_assets": null, "total_current_assets": 508300000, "net_ppe": null, "goodwill": 123000000, "intangible_assets": null, "goodwill_and_intangibles": 123000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9033400000, "total_assets": 9541700000, "short_term_debt": 19600000, "accounts_payable": 215800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 233900000, "long_term_debt": 5887500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7288600000, "total_liabilities": 7522500000, "total_debt": 5907100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2751500000, "total_equity": 2019200000, "shares_outstanding": 36000000, "operating_cash_flow": 507200000, "stock_based_compensation": 17400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1130100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -917700000, "dividends_paid": 74300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 463100000, "free_cash_flow": 1637300000, "net_change_in_cash": 50800000 }, "raw_data": { "income": { "ebit": "397900000", "ebitda": "776300000", "netIncome": "143100000", "grossProfit": "539200000", "depreciation": "None", "totalRevenue": "1257400000", "costOfRevenue": "718200000", "interestIncome": "None", "incomeBeforeTax": "196300000", "interestExpense": "204000000", "operatingIncome": "296900000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "53200000", "reportedCurrency": "USD", "netInterestIncome": "-204000000", "nonInterestIncome": "None", "operatingExpenses": "242300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "105300000", "costofGoodsAndServicesSold": "718200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "378400000", "sellingGeneralAndAdministrative": "198300000", "netIncomeFromContinuingOperations": "143100000" }, "balance": { "goodwill": "123000000", "inventory": "52000000", "commonStock": "42200000", "currentDebt": "None", "investments": "None", "totalAssets": "9541700000", "longTermDebt": "5887500000", "shortTermDebt": "19600000", "treasuryStock": "-1377700000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2751500000", "totalLiabilities": "7522500000", "otherCurrentAssets": "-51800000", "totalCurrentAssets": "508300000", "currentLongTermDebt": "18100000", "longTermInvestments": "588400000", "shortTermInvestments": "1400000", "currentNetReceivables": "163800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9033400000", "currentAccountsPayable": "215800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "272200000", "shortLongTermDebtTotal": "6193300000", "totalShareholderEquity": "2019200000", "capitalLeaseObligations": "287700000", "otherCurrentLiabilities": "214300000", "totalCurrentLiabilities": "233900000", "otherNonCurrentLiabilities": "112400000", "totalNonCurrentLiabilities": "7288600000", "cashAndShortTermInvestments": "344300000", "commonStockSharesOutstanding": "36000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "344300000", "accumulatedDepreciationAmortizationPPE": "-3378800000" }, "cashflow": { "netIncome": "143100000", "profitLoss": "None", "dividendPayout": "74300000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "507200000", "capitalExpenditures": "1130100000", "changeInReceivables": "None", "changeInExchangeRate": "-1800000", "cashflowFromFinancing": "463100000", "cashflowFromInvestment": "-917700000", "stockBasedCompensation": "17400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "74300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "50800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "378400000", "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": "2026-06-07T01:58:17.469543+00:00", "is_restated": false, "income_statement": { "revenue": 1209200000, "cost_of_revenue": 715000000, "gross_profit": 494200000, "ebit": 315000000, "ebitda": 657800000, "pretax_income": 187500000, "tax_provision": 37300000, "net_income": 151300000, "net_income_to_common": 151300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 292200000, "total_current_assets": 434800000, "total_assets": 8937600000, "short_term_debt": 23600000, "long_term_debt": 5352600000, "total_debt": 5376200000, "total_liabilities": 6980200000, "total_equity": 1957400000, "shares_outstanding": 35400000, "goodwill_and_intangibles": 143700000 }, "cash_flow": { "operating_cash_flow": 428300000, "capital_expenditure": 860800000, "free_cash_flow": 1289100000, "dividends_paid": 71000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 266266, "ticker_id": 1685, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:58:17.469543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "315000000", "ebitda": "657800000", "netIncome": "151300000", "grossProfit": "494200000", "depreciation": "None", "totalRevenue": "1209200000", "costOfRevenue": "715000000", "interestIncome": "None", "incomeBeforeTax": "187500000", "interestExpense": "190300000", "operatingIncome": "286900000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "37300000", "reportedCurrency": "USD", "netInterestIncome": "-190300000", "nonInterestIncome": "None", "operatingExpenses": "207300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "90900000", "costofGoodsAndServicesSold": "715000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "342800000", "sellingGeneralAndAdministrative": "172000000", "netIncomeFromContinuingOperations": "94200000" }, "balance": { "goodwill": "143700000", "inventory": "64300000", "commonStock": "41900000", "currentDebt": "None", "investments": "None", "totalAssets": "8937600000", "longTermDebt": "5352600000", "shortTermDebt": "23600000", "treasuryStock": "-1364500000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2682100000", "totalLiabilities": "6980200000", "otherCurrentAssets": "-63900000", "totalCurrentAssets": "434800000", "currentLongTermDebt": "23600000", "longTermInvestments": "726900000", "shortTermInvestments": "5600000", "currentNetReceivables": "142200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8502800000", "currentAccountsPayable": "147300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7170700000", "shortLongTermDebtTotal": "5734500000", "totalShareholderEquity": "1957400000", "capitalLeaseObligations": "381900000", "otherCurrentLiabilities": "43900000", "totalCurrentLiabilities": "170900000", "otherNonCurrentLiabilities": "517500000", "totalNonCurrentLiabilities": "6809300000", "cashAndShortTermInvestments": "292200000", "commonStockSharesOutstanding": "35400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "292200000", "accumulatedDepreciationAmortizationPPE": "-3313300000" }, "cashflow": { "netIncome": "150200000", "profitLoss": "None", "dividendPayout": "71000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "428300000", "capitalExpenditures": "860800000", "changeInReceivables": "None", "changeInExchangeRate": "-100000", "cashflowFromFinancing": "377400000", "cashflowFromInvestment": "-904900000", "stockBasedCompensation": "15600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-112600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "342800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1209200000, "cost_of_revenue": 715000000, "gross_profit": 494200000, "research_and_development": null, "selling_general_admin": 172000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 315000000, "depreciation_amortisation": 342800000, "ebitda": 657800000, "interest_expense": 190300000, "interest_income": null, "other_non_operating": null, "pretax_income": 187500000, "tax_provision": 37300000, "effective_tax_rate": null, "net_income": 151300000, "net_income_continuing_ops": 94200000, "net_income_to_common": 151300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 292200000, "short_term_investments": 5600000, "net_receivables": 142200000, "inventory": 64300000, "other_current_assets": null, "total_current_assets": 434800000, "net_ppe": null, "goodwill": 143700000, "intangible_assets": null, "goodwill_and_intangibles": 143700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8502800000, "total_assets": 8937600000, "short_term_debt": 23600000, "accounts_payable": 147300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 170900000, "long_term_debt": 5352600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6809300000, "total_liabilities": 6980200000, "total_debt": 5376200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2682100000, "total_equity": 1957400000, "shares_outstanding": 35400000, "operating_cash_flow": 428300000, "stock_based_compensation": 15600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 860800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -904900000, "dividends_paid": 71000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 377400000, "free_cash_flow": 1289100000, "net_change_in_cash": -112600000 }, "raw_data": { "income": { "ebit": "315000000", "ebitda": "657800000", "netIncome": "151300000", "grossProfit": "494200000", "depreciation": "None", "totalRevenue": "1209200000", "costOfRevenue": "715000000", "interestIncome": "None", "incomeBeforeTax": "187500000", "interestExpense": "190300000", "operatingIncome": "286900000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "37300000", "reportedCurrency": "USD", "netInterestIncome": "-190300000", "nonInterestIncome": "None", "operatingExpenses": "207300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "90900000", "costofGoodsAndServicesSold": "715000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "342800000", "sellingGeneralAndAdministrative": "172000000", "netIncomeFromContinuingOperations": "94200000" }, "balance": { "goodwill": "143700000", "inventory": "64300000", "commonStock": "41900000", "currentDebt": "None", "investments": "None", "totalAssets": "8937600000", "longTermDebt": "5352600000", "shortTermDebt": "23600000", "treasuryStock": "-1364500000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2682100000", "totalLiabilities": "6980200000", "otherCurrentAssets": "-63900000", "totalCurrentAssets": "434800000", "currentLongTermDebt": "23600000", "longTermInvestments": "726900000", "shortTermInvestments": "5600000", "currentNetReceivables": "142200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8502800000", "currentAccountsPayable": "147300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7170700000", "shortLongTermDebtTotal": "5734500000", "totalShareholderEquity": "1957400000", "capitalLeaseObligations": "381900000", "otherCurrentLiabilities": "43900000", "totalCurrentLiabilities": "170900000", "otherNonCurrentLiabilities": "517500000", "totalNonCurrentLiabilities": "6809300000", "cashAndShortTermInvestments": "292200000", "commonStockSharesOutstanding": "35400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "292200000", "accumulatedDepreciationAmortizationPPE": "-3313300000" }, "cashflow": { "netIncome": "150200000", "profitLoss": "None", "dividendPayout": "71000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "428300000", "capitalExpenditures": "860800000", "changeInReceivables": "None", "changeInExchangeRate": "-100000", "cashflowFromFinancing": "377400000", "cashflowFromInvestment": "-904900000", "stockBasedCompensation": "15600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-112600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "342800000", "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": "2026-06-07T01:58:17.469543+00:00", "is_restated": false, "income_statement": { "revenue": 1202100000, "cost_of_revenue": 709000000, "gross_profit": 493100000, "ebit": 325700000, "ebitda": 658400000, "pretax_income": 145200000, "tax_provision": 40900000, "net_income": 211200000, "net_income_to_common": 211200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151000000, "total_current_assets": 360400000, "total_assets": 8471900000, "short_term_debt": 439900000, "long_term_debt": 4780400000, "total_debt": 5220300000, "total_liabilities": 6636800000, "total_equity": 1835100000, "shares_outstanding": 36400000, "goodwill_and_intangibles": 81500000 }, "cash_flow": { "operating_cash_flow": 462600000, "capital_expenditure": 723800000, "free_cash_flow": 1186400000, "dividends_paid": 69300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 266271, "ticker_id": 1685, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:58:17.469543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "325700000", "ebitda": "658400000", "netIncome": "211200000", "grossProfit": "493100000", "depreciation": "None", "totalRevenue": "1202100000", "costOfRevenue": "709000000", "interestIncome": "188300000", "incomeBeforeTax": "145200000", "interestExpense": "180500000", "operatingIncome": "281400000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "40900000", "reportedCurrency": "USD", "netInterestIncome": "-186600000", "nonInterestIncome": "None", "operatingExpenses": "211700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "709000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "332700000", "sellingGeneralAndAdministrative": "188600000", "netIncomeFromContinuingOperations": "211200000" }, "balance": { "goodwill": "81500000", "inventory": "59400000", "commonStock": "41800000", "currentDebt": "None", "investments": "None", "totalAssets": "8471900000", "longTermDebt": "4780400000", "shortTermDebt": "439900000", "treasuryStock": "-1364500000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2601300000", "totalLiabilities": "6636800000", "otherCurrentAssets": "316000000", "totalCurrentAssets": "360400000", "currentLongTermDebt": "15800000", "longTermInvestments": "512600000", "shortTermInvestments": "1400000", "currentNetReceivables": "150000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8111500000", "currentAccountsPayable": "119400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "455000000", "shortLongTermDebtTotal": "5233500000", "totalShareholderEquity": "1835100000", "capitalLeaseObligations": "440200000", "otherCurrentLiabilities": "188900000", "totalCurrentLiabilities": "559300000", "otherNonCurrentLiabilities": "33900000", "totalNonCurrentLiabilities": "6077500000", "cashAndShortTermInvestments": "151000000", "commonStockSharesOutstanding": "36400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "151000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "180800000", "profitLoss": "None", "dividendPayout": "69300000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "462600000", "capitalExpenditures": "723800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21900000", "cashflowFromInvestment": "-439700000", "stockBasedCompensation": "12300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "332700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1202100000, "cost_of_revenue": 709000000, "gross_profit": 493100000, "research_and_development": null, "selling_general_admin": 188600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 325700000, "depreciation_amortisation": 332700000, "ebitda": 658400000, "interest_expense": 180500000, "interest_income": null, "other_non_operating": null, "pretax_income": 145200000, "tax_provision": 40900000, "effective_tax_rate": null, "net_income": 211200000, "net_income_continuing_ops": 211200000, "net_income_to_common": 211200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 151000000, "short_term_investments": 1400000, "net_receivables": 150000000, "inventory": 59400000, "other_current_assets": null, "total_current_assets": 360400000, "net_ppe": null, "goodwill": 81500000, "intangible_assets": null, "goodwill_and_intangibles": 81500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8111500000, "total_assets": 8471900000, "short_term_debt": 439900000, "accounts_payable": 119400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 559300000, "long_term_debt": 4780400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6077500000, "total_liabilities": 6636800000, "total_debt": 5220300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2601300000, "total_equity": 1835100000, "shares_outstanding": 36400000, "operating_cash_flow": 462600000, "stock_based_compensation": 12300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 723800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -439700000, "dividends_paid": 69300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21900000, "free_cash_flow": 1186400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "325700000", "ebitda": "658400000", "netIncome": "211200000", "grossProfit": "493100000", "depreciation": "None", "totalRevenue": "1202100000", "costOfRevenue": "709000000", "interestIncome": "188300000", "incomeBeforeTax": "145200000", "interestExpense": "180500000", "operatingIncome": "281400000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "40900000", "reportedCurrency": "USD", "netInterestIncome": "-186600000", "nonInterestIncome": "None", "operatingExpenses": "211700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "709000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "332700000", "sellingGeneralAndAdministrative": "188600000", "netIncomeFromContinuingOperations": "211200000" }, "balance": { "goodwill": "81500000", "inventory": "59400000", "commonStock": "41800000", "currentDebt": "None", "investments": "None", "totalAssets": "8471900000", "longTermDebt": "4780400000", "shortTermDebt": "439900000", "treasuryStock": "-1364500000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2601300000", "totalLiabilities": "6636800000", "otherCurrentAssets": "316000000", "totalCurrentAssets": "360400000", "currentLongTermDebt": "15800000", "longTermInvestments": "512600000", "shortTermInvestments": "1400000", "currentNetReceivables": "150000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8111500000", "currentAccountsPayable": "119400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "455000000", "shortLongTermDebtTotal": "5233500000", "totalShareholderEquity": "1835100000", "capitalLeaseObligations": "440200000", "otherCurrentLiabilities": "188900000", "totalCurrentLiabilities": "559300000", "otherNonCurrentLiabilities": "33900000", "totalNonCurrentLiabilities": "6077500000", "cashAndShortTermInvestments": "151000000", "commonStockSharesOutstanding": "36400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "151000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "180800000", "profitLoss": "None", "dividendPayout": "69300000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "462600000", "capitalExpenditures": "723800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21900000", "cashflowFromInvestment": "-439700000", "stockBasedCompensation": "12300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "332700000", "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": "2026-06-07T01:58:17.469543+00:00", "is_restated": false, "income_statement": { "revenue": 1360900000, "cost_of_revenue": 824200000, "gross_profit": 536700000, "ebit": 362200000, "ebitda": 700400000, "pretax_income": 195100000, "tax_provision": 34100000, "net_income": 211300000, "net_income_to_common": 211300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100200000, "total_current_assets": 313700000, "total_assets": 7616700000, "short_term_debt": 110800000, "long_term_debt": 4429700000, "total_debt": 4540500000, "total_liabilities": 5828600000, "total_equity": 1788100000, "shares_outstanding": 38300000, "goodwill_and_intangibles": 165800000 }, "cash_flow": { "operating_cash_flow": 508500000, "capital_expenditure": 995900000, "free_cash_flow": 1504400000, "dividends_paid": 69300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 266276, "ticker_id": 1685, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:58:17.469543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "362200000", "ebitda": "700400000", "netIncome": "211300000", "grossProfit": "536700000", "depreciation": "None", "totalRevenue": "1360900000", "costOfRevenue": "824200000", "interestIncome": "170800000", "incomeBeforeTax": "195100000", "interestExpense": "162900000", "operatingIncome": "312500000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "34100000", "reportedCurrency": "USD", "netInterestIncome": "-168600000", "nonInterestIncome": "None", "operatingExpenses": "224200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "101500000", "costofGoodsAndServicesSold": "824200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "338200000", "sellingGeneralAndAdministrative": "191100000", "netIncomeFromContinuingOperations": "168400000" }, "balance": { "goodwill": "82900000", "inventory": "63700000", "commonStock": "41600000", "currentDebt": "None", "investments": "None", "totalAssets": "7616700000", "longTermDebt": "4429700000", "shortTermDebt": "110800000", "treasuryStock": "-1214500000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "82900000", "reportedCurrency": "USD", "retainedEarnings": "2419200000", "totalLiabilities": "5828600000", "otherCurrentAssets": "17800000", "totalCurrentAssets": "313700000", "currentLongTermDebt": "110800000", "longTermInvestments": "671500000", "shortTermInvestments": "6500000", "currentNetReceivables": "207000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7303000000", "currentAccountsPayable": "177500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6549500000", "shortLongTermDebtTotal": "4551800000", "totalShareholderEquity": "1788100000", "capitalLeaseObligations": "15600000", "otherCurrentLiabilities": "18000000", "totalCurrentLiabilities": "288300000", "otherNonCurrentLiabilities": "221500000", "totalNonCurrentLiabilities": "5540300000", "cashAndShortTermInvestments": "100200000", "commonStockSharesOutstanding": "38300000", "intangibleAssetsExcludingGoodwill": "82900000", "cashAndCashEquivalentsAtCarryingValue": "100200000", "accumulatedDepreciationAmortizationPPE": "-3015700000" }, "cashflow": { "netIncome": "211300000", "profitLoss": "None", "dividendPayout": "69300000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "508500000", "capitalExpenditures": "995900000", "changeInReceivables": "None", "changeInExchangeRate": "-4000000", "cashflowFromFinancing": "-21400000", "cashflowFromInvestment": "-676100000", "stockBasedCompensation": "16400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-193000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-115500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "338200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1360900000, "cost_of_revenue": 824200000, "gross_profit": 536700000, "research_and_development": 0, "selling_general_admin": 191100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 362200000, "depreciation_amortisation": 338200000, "ebitda": 700400000, "interest_expense": 162900000, "interest_income": null, "other_non_operating": null, "pretax_income": 195100000, "tax_provision": 34100000, "effective_tax_rate": null, "net_income": 211300000, "net_income_continuing_ops": 168400000, "net_income_to_common": 211300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100200000, "short_term_investments": 6500000, "net_receivables": 207000000, "inventory": 63700000, "other_current_assets": null, "total_current_assets": 313700000, "net_ppe": null, "goodwill": 82900000, "intangible_assets": 82900000, "goodwill_and_intangibles": 165800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7303000000, "total_assets": 7616700000, "short_term_debt": 110800000, "accounts_payable": 177500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 288300000, "long_term_debt": 4429700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5540300000, "total_liabilities": 5828600000, "total_debt": 4540500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2419200000, "total_equity": 1788100000, "shares_outstanding": 38300000, "operating_cash_flow": 508500000, "stock_based_compensation": 16400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 995900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -676100000, "dividends_paid": 69300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21400000, "free_cash_flow": 1504400000, "net_change_in_cash": -193000000 }, "raw_data": { "income": { "ebit": "362200000", "ebitda": "700400000", "netIncome": "211300000", "grossProfit": "536700000", "depreciation": "None", "totalRevenue": "1360900000", "costOfRevenue": "824200000", "interestIncome": "170800000", "incomeBeforeTax": "195100000", "interestExpense": "162900000", "operatingIncome": "312500000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "34100000", "reportedCurrency": "USD", "netInterestIncome": "-168600000", "nonInterestIncome": "None", "operatingExpenses": "224200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "101500000", "costofGoodsAndServicesSold": "824200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "338200000", "sellingGeneralAndAdministrative": "191100000", "netIncomeFromContinuingOperations": "168400000" }, "balance": { "goodwill": "82900000", "inventory": "63700000", "commonStock": "41600000", "currentDebt": "None", "investments": "None", "totalAssets": "7616700000", "longTermDebt": "4429700000", "shortTermDebt": "110800000", "treasuryStock": "-1214500000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "82900000", "reportedCurrency": "USD", "retainedEarnings": "2419200000", "totalLiabilities": "5828600000", "otherCurrentAssets": "17800000", "totalCurrentAssets": "313700000", "currentLongTermDebt": "110800000", "longTermInvestments": "671500000", "shortTermInvestments": "6500000", "currentNetReceivables": "207000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7303000000", "currentAccountsPayable": "177500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6549500000", "shortLongTermDebtTotal": "4551800000", "totalShareholderEquity": "1788100000", "capitalLeaseObligations": "15600000", "otherCurrentLiabilities": "18000000", "totalCurrentLiabilities": "288300000", "otherNonCurrentLiabilities": "221500000", "totalNonCurrentLiabilities": "5540300000", "cashAndShortTermInvestments": "100200000", "commonStockSharesOutstanding": "38300000", "intangibleAssetsExcludingGoodwill": "82900000", "cashAndCashEquivalentsAtCarryingValue": "100200000", "accumulatedDepreciationAmortizationPPE": "-3015700000" }, "cashflow": { "netIncome": "211300000", "profitLoss": "None", "dividendPayout": "69300000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "508500000", "capitalExpenditures": "995900000", "changeInReceivables": "None", "changeInExchangeRate": "-4000000", "cashflowFromFinancing": "-21400000", "cashflowFromInvestment": "-676100000", "stockBasedCompensation": "16400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-193000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-115500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "338200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:58:17.469543+00:00", "is_restated": false, "income_statement": { "revenue": 583700000, "cost_of_revenue": 317300000, "gross_profit": 266399999, "ebit": 173300000, "ebitda": 348000000, "pretax_income": 100300000, "tax_provision": 21200000, "net_income": 85500000, "net_income_to_common": 85500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 741000000, "total_current_assets": 1089800000, "total_assets": 17944200000, "short_term_debt": 723500000, "long_term_debt": 12427300000, "total_debt": 13150800000, "total_liabilities": 14288000000, "total_equity": 2778100000, "shares_outstanding": 35700000, "goodwill_and_intangibles": 124600000 }, "cash_flow": { "operating_cash_flow": 199100000, "capital_expenditure": 4523800000, "free_cash_flow": 4722900000, "dividends_paid": 25200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 266239, "ticker_id": 1685, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:58:17.469543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "173300000", "ebitda": "348000000", "netIncome": "85500000", "grossProfit": "266399999", "depreciation": "None", "totalRevenue": "583700000", "costOfRevenue": "317300000", "interestIncome": "None", "incomeBeforeTax": "100300000", "interestExpense": "151000000", "operatingIncome": "173300000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "21200000", "reportedCurrency": "USD", "netInterestIncome": "-151000000", "nonInterestIncome": "None", "operatingExpenses": "93100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "317300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "174700000", "sellingGeneralAndAdministrative": "71300000", "netIncomeFromContinuingOperations": "79100000" }, "balance": { "goodwill": "124600000", "inventory": "None", "commonStock": "42900000", "currentDebt": "None", "investments": "None", "totalAssets": "17944200000", "longTermDebt": "12427300000", "shortTermDebt": "723500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3512400000", "totalLiabilities": "14288000000", "otherCurrentAssets": "None", "totalCurrentAssets": "1089800000", "currentLongTermDebt": "49700000", "longTermInvestments": "752400000", "shortTermInvestments": "None", "currentNetReceivables": "348800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16854400000", "currentAccountsPayable": "278700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12627900000", "totalShareholderEquity": "2778100000", "capitalLeaseObligations": "150900000", "otherCurrentLiabilities": "-723500000", "totalCurrentLiabilities": "1002200000", "otherNonCurrentLiabilities": "165800000", "totalNonCurrentLiabilities": "13285800000", "cashAndShortTermInvestments": "741000000", "commonStockSharesOutstanding": "35700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "741000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84000000", "profitLoss": "None", "dividendPayout": "25200000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "199100000", "capitalExpenditures": "4523800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82600000", "cashflowFromInvestment": "-4358700000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "174700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 583700000, "cost_of_revenue": 317300000, "gross_profit": 266399999, "research_and_development": null, "selling_general_admin": 71300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 173300000, "depreciation_amortisation": 174700000, "ebitda": 348000000, "interest_expense": 151000000, "interest_income": null, "other_non_operating": null, "pretax_income": 100300000, "tax_provision": 21200000, "effective_tax_rate": null, "net_income": 85500000, "net_income_continuing_ops": 79100000, "net_income_to_common": 85500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 741000000, "short_term_investments": null, "net_receivables": 348800000, "inventory": null, "other_current_assets": null, "total_current_assets": 1089800000, "net_ppe": null, "goodwill": 124600000, "intangible_assets": null, "goodwill_and_intangibles": 124600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16854400000, "total_assets": 17944200000, "short_term_debt": 723500000, "accounts_payable": 278700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1002200000, "long_term_debt": 12427300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13285800000, "total_liabilities": 14288000000, "total_debt": 13150800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3512400000, "total_equity": 2778100000, "shares_outstanding": 35700000, "operating_cash_flow": 199100000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4523800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4358700000, "dividends_paid": 25200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -82600000, "free_cash_flow": 4722900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "173300000", "ebitda": "348000000", "netIncome": "85500000", "grossProfit": "266399999", "depreciation": "None", "totalRevenue": "583700000", "costOfRevenue": "317300000", "interestIncome": "None", "incomeBeforeTax": "100300000", "interestExpense": "151000000", "operatingIncome": "173300000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "21200000", "reportedCurrency": "USD", "netInterestIncome": "-151000000", "nonInterestIncome": "None", "operatingExpenses": "93100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "317300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "174700000", "sellingGeneralAndAdministrative": "71300000", "netIncomeFromContinuingOperations": "79100000" }, "balance": { "goodwill": "124600000", "inventory": "None", "commonStock": "42900000", "currentDebt": "None", "investments": "None", "totalAssets": "17944200000", "longTermDebt": "12427300000", "shortTermDebt": "723500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3512400000", "totalLiabilities": "14288000000", "otherCurrentAssets": "None", "totalCurrentAssets": "1089800000", "currentLongTermDebt": "49700000", "longTermInvestments": "752400000", "shortTermInvestments": "None", "currentNetReceivables": "348800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16854400000", "currentAccountsPayable": "278700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12627900000", "totalShareholderEquity": "2778100000", "capitalLeaseObligations": "150900000", "otherCurrentLiabilities": "-723500000", "totalCurrentLiabilities": "1002200000", "otherNonCurrentLiabilities": "165800000", "totalNonCurrentLiabilities": "13285800000", "cashAndShortTermInvestments": "741000000", "commonStockSharesOutstanding": "35700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "741000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84000000", "profitLoss": "None", "dividendPayout": "25200000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "199100000", "capitalExpenditures": "4523800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82600000", "cashflowFromInvestment": "-4358700000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "174700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:58:17.469543+00:00", "is_restated": false, "income_statement": { "revenue": 449000000, "cost_of_revenue": 232600000, "gross_profit": 216400000, "ebit": 135300000, "ebitda": 252600000, "pretax_income": 106100000, "tax_provision": 9100000, "net_income": 97000000, "net_income_to_common": 97000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4984900000, "total_current_assets": 5192100000, "total_assets": 18305100000, "short_term_debt": 3779400000, "long_term_debt": 12451700000, "total_debt": 16231100000, "total_liabilities": 14670000000, "total_equity": 2750500000, "shares_outstanding": 35800000, "goodwill_and_intangibles": 126300000 }, "cash_flow": { "operating_cash_flow": 144300000, "capital_expenditure": 439700000, "free_cash_flow": 584000000, "dividends_paid": 22000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 266240, "ticker_id": 1685, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:58:17.469543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "135300000", "ebitda": "252600000", "netIncome": "97000000", "grossProfit": "216400000", "depreciation": "None", "totalRevenue": "449000000", "costOfRevenue": "232600000", "interestIncome": "None", "incomeBeforeTax": "106100000", "interestExpense": "102000000", "operatingIncome": "135300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "9100000", "reportedCurrency": "USD", "netInterestIncome": "-102200000", "nonInterestIncome": "None", "operatingExpenses": "81100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "232600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117300000", "sellingGeneralAndAdministrative": "71600000", "netIncomeFromContinuingOperations": "97000000" }, "balance": { "goodwill": "126300000", "inventory": "84000000", "commonStock": "42900000", "currentDebt": "None", "investments": "None", "totalAssets": "18305100000", "longTermDebt": "12451700000", "shortTermDebt": "3779400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3451200000", "totalLiabilities": "14670000000", "otherCurrentAssets": "None", "totalCurrentAssets": "5192100000", "currentLongTermDebt": "82200000", "longTermInvestments": "732300000", "shortTermInvestments": "None", "currentNetReceivables": "207200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13112999999", "currentAccountsPayable": "318400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12805700000", "totalShareholderEquity": "2750500000", "capitalLeaseObligations": "154300000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "4097800000", "otherNonCurrentLiabilities": "69300000", "totalNonCurrentLiabilities": "10572200000", "cashAndShortTermInvestments": "4984900000", "commonStockSharesOutstanding": "35800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4984900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95500000", "profitLoss": "None", "dividendPayout": "22000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "144300000", "capitalExpenditures": "439700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3609600000", "cashflowFromInvestment": "534600000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 449000000, "cost_of_revenue": 232600000, "gross_profit": 216400000, "research_and_development": null, "selling_general_admin": 71600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 135300000, "depreciation_amortisation": 117300000, "ebitda": 252600000, "interest_expense": 102000000, "interest_income": null, "other_non_operating": null, "pretax_income": 106100000, "tax_provision": 9100000, "effective_tax_rate": null, "net_income": 97000000, "net_income_continuing_ops": 97000000, "net_income_to_common": 97000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4984900000, "short_term_investments": null, "net_receivables": 207200000, "inventory": 84000000, "other_current_assets": null, "total_current_assets": 5192100000, "net_ppe": null, "goodwill": 126300000, "intangible_assets": null, "goodwill_and_intangibles": 126300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13112999999, "total_assets": 18305100000, "short_term_debt": 3779400000, "accounts_payable": 318400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4097800000, "long_term_debt": 12451700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10572200000, "total_liabilities": 14670000000, "total_debt": 16231100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3451200000, "total_equity": 2750500000, "shares_outstanding": 35800000, "operating_cash_flow": 144300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 439700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 534600000, "dividends_paid": 22000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3609600000, "free_cash_flow": 584000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "135300000", "ebitda": "252600000", "netIncome": "97000000", "grossProfit": "216400000", "depreciation": "None", "totalRevenue": "449000000", "costOfRevenue": "232600000", "interestIncome": "None", "incomeBeforeTax": "106100000", "interestExpense": "102000000", "operatingIncome": "135300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "9100000", "reportedCurrency": "USD", "netInterestIncome": "-102200000", "nonInterestIncome": "None", "operatingExpenses": "81100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "232600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117300000", "sellingGeneralAndAdministrative": "71600000", "netIncomeFromContinuingOperations": "97000000" }, "balance": { "goodwill": "126300000", "inventory": "84000000", "commonStock": "42900000", "currentDebt": "None", "investments": "None", "totalAssets": "18305100000", "longTermDebt": "12451700000", "shortTermDebt": "3779400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3451200000", "totalLiabilities": "14670000000", "otherCurrentAssets": "None", "totalCurrentAssets": "5192100000", "currentLongTermDebt": "82200000", "longTermInvestments": "732300000", "shortTermInvestments": "None", "currentNetReceivables": "207200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13112999999", "currentAccountsPayable": "318400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12805700000", "totalShareholderEquity": "2750500000", "capitalLeaseObligations": "154300000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "4097800000", "otherNonCurrentLiabilities": "69300000", "totalNonCurrentLiabilities": "10572200000", "cashAndShortTermInvestments": "4984900000", "commonStockSharesOutstanding": "35800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4984900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95500000", "profitLoss": "None", "dividendPayout": "22000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "144300000", "capitalExpenditures": "439700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3609600000", "cashflowFromInvestment": "534600000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:58:17.469543+00:00", "is_restated": false, "income_statement": { "revenue": 439300000, "cost_of_revenue": 229100000, "gross_profit": 210200000, "ebit": 156800000, "ebitda": 271200000, "pretax_income": 98600000, "tax_provision": 16400000, "net_income": 82200000, "net_income_to_common": 82200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 696100000, "total_current_assets": 911800000, "total_assets": 13305800000, "short_term_debt": 117300000, "long_term_debt": 8751300000, "total_debt": 8868600000, "total_liabilities": 10586900000, "total_equity": 2718900000, "shares_outstanding": 35900000, "goodwill_and_intangibles": 126100000 }, "cash_flow": { "operating_cash_flow": 218300000, "capital_expenditure": 361700000, "free_cash_flow": 580000000, "dividends_paid": 22100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 266242, "ticker_id": 1685, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:58:17.469543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "156800000", "ebitda": "271200000", "netIncome": "82200000", "grossProfit": "210200000", "depreciation": "None", "totalRevenue": "439300000", "costOfRevenue": "229100000", "interestIncome": "None", "incomeBeforeTax": "98600000", "interestExpense": "480400000", "operatingIncome": "127200000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "16400000", "reportedCurrency": "USD", "netInterestIncome": "-98200000", "nonInterestIncome": "None", "operatingExpenses": "83000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "229100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114400000", "sellingGeneralAndAdministrative": "66200000", "netIncomeFromContinuingOperations": "82200000" }, "balance": { "goodwill": "126100000", "inventory": "None", "commonStock": "42800000", "currentDebt": "None", "investments": "None", "totalAssets": "13305800000", "longTermDebt": "8751300000", "shortTermDebt": "117300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3376700000", "totalLiabilities": "10586900000", "otherCurrentAssets": "300000", "totalCurrentAssets": "911800000", "currentLongTermDebt": "117300000", "longTermInvestments": "746100000", "shortTermInvestments": "None", "currentNetReceivables": "215400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12394000000", "currentAccountsPayable": "239600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9029300000", "totalShareholderEquity": "2718900000", "capitalLeaseObligations": "160700000", "otherCurrentLiabilities": "239600000", "totalCurrentLiabilities": "356900000", "otherNonCurrentLiabilities": "125600000", "totalNonCurrentLiabilities": "10230000000", "cashAndShortTermInvestments": "696100000", "commonStockSharesOutstanding": "35900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "696100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82200000", "profitLoss": "None", "dividendPayout": "22100000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "218300000", "capitalExpenditures": "361700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10600000", "cashflowFromInvestment": "-287400000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 439300000, "cost_of_revenue": 229100000, "gross_profit": 210200000, "research_and_development": null, "selling_general_admin": 66200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 156800000, "depreciation_amortisation": 114400000, "ebitda": 271200000, "interest_expense": 480400000, "interest_income": null, "other_non_operating": null, "pretax_income": 98600000, "tax_provision": 16400000, "effective_tax_rate": null, "net_income": 82200000, "net_income_continuing_ops": 82200000, "net_income_to_common": 82200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 696100000, "short_term_investments": null, "net_receivables": 215400000, "inventory": null, "other_current_assets": null, "total_current_assets": 911800000, "net_ppe": null, "goodwill": 126100000, "intangible_assets": null, "goodwill_and_intangibles": 126100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12394000000, "total_assets": 13305800000, "short_term_debt": 117300000, "accounts_payable": 239600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 356900000, "long_term_debt": 8751300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10230000000, "total_liabilities": 10586900000, "total_debt": 8868600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3376700000, "total_equity": 2718900000, "shares_outstanding": 35900000, "operating_cash_flow": 218300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 361700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -287400000, "dividends_paid": 22100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10600000, "free_cash_flow": 580000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "156800000", "ebitda": "271200000", "netIncome": "82200000", "grossProfit": "210200000", "depreciation": "None", "totalRevenue": "439300000", "costOfRevenue": "229100000", "interestIncome": "None", "incomeBeforeTax": "98600000", "interestExpense": "480400000", "operatingIncome": "127200000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "16400000", "reportedCurrency": "USD", "netInterestIncome": "-98200000", "nonInterestIncome": "None", "operatingExpenses": "83000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "229100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114400000", "sellingGeneralAndAdministrative": "66200000", "netIncomeFromContinuingOperations": "82200000" }, "balance": { "goodwill": "126100000", "inventory": "None", "commonStock": "42800000", "currentDebt": "None", "investments": "None", "totalAssets": "13305800000", "longTermDebt": "8751300000", "shortTermDebt": "117300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3376700000", "totalLiabilities": "10586900000", "otherCurrentAssets": "300000", "totalCurrentAssets": "911800000", "currentLongTermDebt": "117300000", "longTermInvestments": "746100000", "shortTermInvestments": "None", "currentNetReceivables": "215400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12394000000", "currentAccountsPayable": "239600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9029300000", "totalShareholderEquity": "2718900000", "capitalLeaseObligations": "160700000", "otherCurrentLiabilities": "239600000", "totalCurrentLiabilities": "356900000", "otherNonCurrentLiabilities": "125600000", "totalNonCurrentLiabilities": "10230000000", "cashAndShortTermInvestments": "696100000", "commonStockSharesOutstanding": "35900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "696100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82200000", "profitLoss": "None", "dividendPayout": "22100000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "218300000", "capitalExpenditures": "361700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10600000", "cashflowFromInvestment": "-287400000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:58:17.469543+00:00", "is_restated": false, "income_statement": { "revenue": 430500000, "cost_of_revenue": 218500000, "gross_profit": 212000000, "ebit": 176700000, "ebitda": 288700000, "pretax_income": 96500000, "tax_provision": 21000000, "net_income": 75500000, "net_income_to_common": 75500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 754600000, "total_current_assets": 981700000, "total_assets": 13200200000, "short_term_debt": 106100000, "long_term_debt": 8741300000, "total_debt": 8847400000, "total_liabilities": 10530500000, "total_equity": 2669700000, "shares_outstanding": 35900000, "goodwill_and_intangibles": 126600000 }, "cash_flow": { "operating_cash_flow": 161300000, "capital_expenditure": 219000000, "free_cash_flow": 380300000, "dividends_paid": 22200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 266243, "ticker_id": 1685, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:58:17.469543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "176700000", "ebitda": "288700000", "netIncome": "75500000", "grossProfit": "212000000", "depreciation": "None", "totalRevenue": "430500000", "costOfRevenue": "218500000", "interestIncome": "None", "incomeBeforeTax": "96500000", "interestExpense": "96200000", "operatingIncome": "137300000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "21000000", "reportedCurrency": "USD", "netInterestIncome": "-96200000", "nonInterestIncome": "None", "operatingExpenses": "74700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "218500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112000000", "sellingGeneralAndAdministrative": "58200000", "netIncomeFromContinuingOperations": "75500000" }, "balance": { "goodwill": "126600000", "inventory": "None", "commonStock": "42800000", "currentDebt": "None", "investments": "None", "totalAssets": "13200200000", "longTermDebt": "8741300000", "shortTermDebt": "106100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3317000000", "totalLiabilities": "10530500000", "otherCurrentAssets": "600000", "totalCurrentAssets": "981700000", "currentLongTermDebt": "106100000", "longTermInvestments": "706400000", "shortTermInvestments": "None", "currentNetReceivables": "226500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12218500000", "currentAccountsPayable": "229300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9015800000", "totalShareholderEquity": "2669700000", "capitalLeaseObligations": "168400000", "otherCurrentLiabilities": "229300000", "totalCurrentLiabilities": "335400000", "otherNonCurrentLiabilities": "102700000", "totalNonCurrentLiabilities": "10195100000", "cashAndShortTermInvestments": "754600000", "commonStockSharesOutstanding": "35900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "754600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75500000", "profitLoss": "None", "dividendPayout": "22200000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "161300000", "capitalExpenditures": "219000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36000000", "cashflowFromInvestment": "-130300000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 430500000, "cost_of_revenue": 218500000, "gross_profit": 212000000, "research_and_development": null, "selling_general_admin": 58200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 176700000, "depreciation_amortisation": 112000000, "ebitda": 288700000, "interest_expense": 96200000, "interest_income": null, "other_non_operating": null, "pretax_income": 96500000, "tax_provision": 21000000, "effective_tax_rate": null, "net_income": 75500000, "net_income_continuing_ops": 75500000, "net_income_to_common": 75500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 754600000, "short_term_investments": null, "net_receivables": 226500000, "inventory": null, "other_current_assets": null, "total_current_assets": 981700000, "net_ppe": null, "goodwill": 126600000, "intangible_assets": null, "goodwill_and_intangibles": 126600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12218500000, "total_assets": 13200200000, "short_term_debt": 106100000, "accounts_payable": 229300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 335400000, "long_term_debt": 8741300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10195100000, "total_liabilities": 10530500000, "total_debt": 8847400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3317000000, "total_equity": 2669700000, "shares_outstanding": 35900000, "operating_cash_flow": 161300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 219000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -130300000, "dividends_paid": 22200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36000000, "free_cash_flow": 380300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "176700000", "ebitda": "288700000", "netIncome": "75500000", "grossProfit": "212000000", "depreciation": "None", "totalRevenue": "430500000", "costOfRevenue": "218500000", "interestIncome": "None", "incomeBeforeTax": "96500000", "interestExpense": "96200000", "operatingIncome": "137300000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "21000000", "reportedCurrency": "USD", "netInterestIncome": "-96200000", "nonInterestIncome": "None", "operatingExpenses": "74700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "218500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112000000", "sellingGeneralAndAdministrative": "58200000", "netIncomeFromContinuingOperations": "75500000" }, "balance": { "goodwill": "126600000", "inventory": "None", "commonStock": "42800000", "currentDebt": "None", "investments": "None", "totalAssets": "13200200000", "longTermDebt": "8741300000", "shortTermDebt": "106100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3317000000", "totalLiabilities": "10530500000", "otherCurrentAssets": "600000", "totalCurrentAssets": "981700000", "currentLongTermDebt": "106100000", "longTermInvestments": "706400000", "shortTermInvestments": "None", "currentNetReceivables": "226500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12218500000", "currentAccountsPayable": "229300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9015800000", "totalShareholderEquity": "2669700000", "capitalLeaseObligations": "168400000", "otherCurrentLiabilities": "229300000", "totalCurrentLiabilities": "335400000", "otherNonCurrentLiabilities": "102700000", "totalNonCurrentLiabilities": "10195100000", "cashAndShortTermInvestments": "754600000", "commonStockSharesOutstanding": "35900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "754600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75500000", "profitLoss": "None", "dividendPayout": "22200000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "161300000", "capitalExpenditures": "219000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36000000", "cashflowFromInvestment": "-130300000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:58:17.469543+00:00", "is_restated": false, "income_statement": { "revenue": 421600000, "cost_of_revenue": 214700000, "gross_profit": 206900000, "ebit": 164700000, "ebitda": 273300000, "pretax_income": 95200000, "tax_provision": 16600000, "net_income": 78600000, "net_income_to_common": 78600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 757200000, "total_current_assets": 974900000, "total_assets": 12966300000, "short_term_debt": 101500000, "long_term_debt": 8653100000, "total_debt": 8754600000, "total_liabilities": 10416900000, "total_equity": 2549400000, "shares_outstanding": 36000000, "goodwill_and_intangibles": 118100000 }, "cash_flow": { "operating_cash_flow": 124200000, "capital_expenditure": 311300000, "free_cash_flow": 435500000, "dividends_paid": 23500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 266244, "ticker_id": 1685, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:58:17.469543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "164700000", "ebitda": "273300000", "netIncome": "78600000", "grossProfit": "206900000", "depreciation": "None", "totalRevenue": "421600000", "costOfRevenue": "214700000", "interestIncome": "None", "incomeBeforeTax": "95200000", "interestExpense": "94900000", "operatingIncome": "134300000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "16600000", "reportedCurrency": "USD", "netInterestIncome": "-94900000", "nonInterestIncome": "None", "operatingExpenses": "72600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "214700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108600000", "sellingGeneralAndAdministrative": "56600000", "netIncomeFromContinuingOperations": "78600000" }, "balance": { "goodwill": "118100000", "inventory": "None", "commonStock": "42800000", "currentDebt": "None", "investments": "None", "totalAssets": "12966300000", "longTermDebt": "8653100000", "shortTermDebt": "101500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3264100000", "totalLiabilities": "10416900000", "otherCurrentAssets": "400000", "totalCurrentAssets": "974900000", "currentLongTermDebt": "101500000", "longTermInvestments": "688900000", "shortTermInvestments": "None", "currentNetReceivables": "217300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11991400000", "currentAccountsPayable": "235600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8929000000", "totalShareholderEquity": "2549400000", "capitalLeaseObligations": "174400000", "otherCurrentLiabilities": "235600000", "totalCurrentLiabilities": "337100000", "otherNonCurrentLiabilities": "102200000", "totalNonCurrentLiabilities": "10079800000", "cashAndShortTermInvestments": "757200000", "commonStockSharesOutstanding": "36000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "757200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78600000", "profitLoss": "None", "dividendPayout": "23500000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "124200000", "capitalExpenditures": "311300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "461600000", "cashflowFromInvestment": "-234700000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 421600000, "cost_of_revenue": 214700000, "gross_profit": 206900000, "research_and_development": null, "selling_general_admin": 56600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 164700000, "depreciation_amortisation": 108600000, "ebitda": 273300000, "interest_expense": 94900000, "interest_income": null, "other_non_operating": null, "pretax_income": 95200000, "tax_provision": 16600000, "effective_tax_rate": null, "net_income": 78600000, "net_income_continuing_ops": 78600000, "net_income_to_common": 78600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 757200000, "short_term_investments": null, "net_receivables": 217300000, "inventory": null, "other_current_assets": null, "total_current_assets": 974900000, "net_ppe": null, "goodwill": 118100000, "intangible_assets": null, "goodwill_and_intangibles": 118100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11991400000, "total_assets": 12966300000, "short_term_debt": 101500000, "accounts_payable": 235600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 337100000, "long_term_debt": 8653100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10079800000, "total_liabilities": 10416900000, "total_debt": 8754600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3264100000, "total_equity": 2549400000, "shares_outstanding": 36000000, "operating_cash_flow": 124200000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 311300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -234700000, "dividends_paid": 23500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 461600000, "free_cash_flow": 435500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "164700000", "ebitda": "273300000", "netIncome": "78600000", "grossProfit": "206900000", "depreciation": "None", "totalRevenue": "421600000", "costOfRevenue": "214700000", "interestIncome": "None", "incomeBeforeTax": "95200000", "interestExpense": "94900000", "operatingIncome": "134300000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "16600000", "reportedCurrency": "USD", "netInterestIncome": "-94900000", "nonInterestIncome": "None", "operatingExpenses": "72600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "214700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108600000", "sellingGeneralAndAdministrative": "56600000", "netIncomeFromContinuingOperations": "78600000" }, "balance": { "goodwill": "118100000", "inventory": "None", "commonStock": "42800000", "currentDebt": "None", "investments": "None", "totalAssets": "12966300000", "longTermDebt": "8653100000", "shortTermDebt": "101500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3264100000", "totalLiabilities": "10416900000", "otherCurrentAssets": "400000", "totalCurrentAssets": "974900000", "currentLongTermDebt": "101500000", "longTermInvestments": "688900000", "shortTermInvestments": "None", "currentNetReceivables": "217300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11991400000", "currentAccountsPayable": "235600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8929000000", "totalShareholderEquity": "2549400000", "capitalLeaseObligations": "174400000", "otherCurrentLiabilities": "235600000", "totalCurrentLiabilities": "337100000", "otherNonCurrentLiabilities": "102200000", "totalNonCurrentLiabilities": "10079800000", "cashAndShortTermInvestments": "757200000", "commonStockSharesOutstanding": "36000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "757200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78600000", "profitLoss": "None", "dividendPayout": "23500000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "124200000", "capitalExpenditures": "311300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "461600000", "cashflowFromInvestment": "-234700000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:58:17.469543+00:00", "is_restated": false, "income_statement": { "revenue": 413500000, "cost_of_revenue": 210100000, "gross_profit": 203400000, "ebit": 152000000, "ebitda": 261600000, "pretax_income": 60500000, "tax_provision": -16000000, "net_income": 76500000, "net_income_to_common": 76500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 401600000, "total_current_assets": 691500000, "total_assets": 12296500000, "short_term_debt": 10400000, "long_term_debt": 8215300000, "total_debt": 8225700000, "total_liabilities": 9857600000, "total_equity": 2438900000, "shares_outstanding": 35800000, "goodwill_and_intangibles": 114100000 }, "cash_flow": { "operating_cash_flow": 206000000, "capital_expenditure": 349300000, "free_cash_flow": 555300000, "dividends_paid": 20900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 266245, "ticker_id": 1685, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:58:17.469543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "152000000", "ebitda": "261600000", "netIncome": "76500000", "grossProfit": "203400000", "depreciation": "None", "totalRevenue": "413500000", "costOfRevenue": "210100000", "interestIncome": "None", "incomeBeforeTax": "60500000", "interestExpense": "91500000", "operatingIncome": "122600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-16000000", "reportedCurrency": "USD", "netInterestIncome": "-91500000", "nonInterestIncome": "None", "operatingExpenses": "80800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "210100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109600000", "sellingGeneralAndAdministrative": "64600000", "netIncomeFromContinuingOperations": "76500000" }, "balance": { "goodwill": "114100000", "inventory": "71800000", "commonStock": "42700000", "currentDebt": "None", "investments": "None", "totalAssets": "12296500000", "longTermDebt": "8215300000", "shortTermDebt": "10400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3208100000", "totalLiabilities": "9857600000", "otherCurrentAssets": "19000000", "totalCurrentAssets": "691500000", "currentLongTermDebt": "10400000", "longTermInvestments": "663300000", "shortTermInvestments": "None", "currentNetReceivables": "199100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11605000000", "currentAccountsPayable": "217100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8405700000", "totalShareholderEquity": "2438900000", "capitalLeaseObligations": "180000000", "otherCurrentLiabilities": "217100000", "totalCurrentLiabilities": "227500000", "otherNonCurrentLiabilities": "44900000", "totalNonCurrentLiabilities": "9630100000", "cashAndShortTermInvestments": "401600000", "commonStockSharesOutstanding": "35800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "401600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76500000", "profitLoss": "None", "dividendPayout": "20900000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "206000000", "capitalExpenditures": "349300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18600000", "cashflowFromInvestment": "-285300000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 413500000, "cost_of_revenue": 210100000, "gross_profit": 203400000, "research_and_development": null, "selling_general_admin": 64600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 152000000, "depreciation_amortisation": 109600000, "ebitda": 261600000, "interest_expense": 91500000, "interest_income": null, "other_non_operating": null, "pretax_income": 60500000, "tax_provision": -16000000, "effective_tax_rate": null, "net_income": 76500000, "net_income_continuing_ops": 76500000, "net_income_to_common": 76500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 401600000, "short_term_investments": null, "net_receivables": 199100000, "inventory": 71800000, "other_current_assets": null, "total_current_assets": 691500000, "net_ppe": null, "goodwill": 114100000, "intangible_assets": null, "goodwill_and_intangibles": 114100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11605000000, "total_assets": 12296500000, "short_term_debt": 10400000, "accounts_payable": 217100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 227500000, "long_term_debt": 8215300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9630100000, "total_liabilities": 9857600000, "total_debt": 8225700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3208100000, "total_equity": 2438900000, "shares_outstanding": 35800000, "operating_cash_flow": 206000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 349300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -285300000, "dividends_paid": 20900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18600000, "free_cash_flow": 555300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "152000000", "ebitda": "261600000", "netIncome": "76500000", "grossProfit": "203400000", "depreciation": "None", "totalRevenue": "413500000", "costOfRevenue": "210100000", "interestIncome": "None", "incomeBeforeTax": "60500000", "interestExpense": "91500000", "operatingIncome": "122600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-16000000", "reportedCurrency": "USD", "netInterestIncome": "-91500000", "nonInterestIncome": "None", "operatingExpenses": "80800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "210100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109600000", "sellingGeneralAndAdministrative": "64600000", "netIncomeFromContinuingOperations": "76500000" }, "balance": { "goodwill": "114100000", "inventory": "71800000", "commonStock": "42700000", "currentDebt": "None", "investments": "None", "totalAssets": "12296500000", "longTermDebt": "8215300000", "shortTermDebt": "10400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3208100000", "totalLiabilities": "9857600000", "otherCurrentAssets": "19000000", "totalCurrentAssets": "691500000", "currentLongTermDebt": "10400000", "longTermInvestments": "663300000", "shortTermInvestments": "None", "currentNetReceivables": "199100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11605000000", "currentAccountsPayable": "217100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8405700000", "totalShareholderEquity": "2438900000", "capitalLeaseObligations": "180000000", "otherCurrentLiabilities": "217100000", "totalCurrentLiabilities": "227500000", "otherNonCurrentLiabilities": "44900000", "totalNonCurrentLiabilities": "9630100000", "cashAndShortTermInvestments": "401600000", "commonStockSharesOutstanding": "35800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "401600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76500000", "profitLoss": "None", "dividendPayout": "20900000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "206000000", "capitalExpenditures": "349300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18600000", "cashflowFromInvestment": "-285300000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:58:17.469543+00:00", "is_restated": false, "income_statement": { "revenue": 405400000, "cost_of_revenue": 207300000, "gross_profit": 198100000, "ebit": 174800000, "ebitda": 282800000, "pretax_income": 111900000, "tax_provision": 22900000, "net_income": 89000000, "net_income_to_common": 89000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 503700000, "total_current_assets": 717600000, "total_assets": 12379900000, "short_term_debt": 11100000, "long_term_debt": 8293500000, "total_debt": 8304600000, "total_liabilities": 9943200000, "total_equity": 2436700000, "shares_outstanding": 35900000, "goodwill_and_intangibles": 120900000 }, "cash_flow": { "operating_cash_flow": 160200000, "capital_expenditure": 504500000, "free_cash_flow": 664700000, "dividends_paid": 20900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 266247, "ticker_id": 1685, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:58:17.469543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "174800000", "ebitda": "282800000", "netIncome": "89000000", "grossProfit": "198100000", "depreciation": "None", "totalRevenue": "405400000", "costOfRevenue": "207300000", "interestIncome": "None", "incomeBeforeTax": "111900000", "interestExpense": "88900000", "operatingIncome": "126800000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "22900000", "reportedCurrency": "USD", "netInterestIncome": "-88900000", "nonInterestIncome": "None", "operatingExpenses": "71300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "207300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108000000", "sellingGeneralAndAdministrative": "57200000", "netIncomeFromContinuingOperations": "89000000" }, "balance": { "goodwill": "120900000", "inventory": "None", "commonStock": "42700000", "currentDebt": "None", "investments": "None", "totalAssets": "12379900000", "longTermDebt": "8293500000", "shortTermDebt": "11100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3153000000", "totalLiabilities": "9943200000", "otherCurrentAssets": "500000", "totalCurrentAssets": "717600000", "currentLongTermDebt": "11100000", "longTermInvestments": "690300000", "shortTermInvestments": "None", "currentNetReceivables": "213400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11662300000", "currentAccountsPayable": "210100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8492100000", "totalShareholderEquity": "2436700000", "capitalLeaseObligations": "187500000", "otherCurrentLiabilities": "210100000", "totalCurrentLiabilities": "221200000", "otherNonCurrentLiabilities": "108800000", "totalNonCurrentLiabilities": "9722000000", "cashAndShortTermInvestments": "503700000", "commonStockSharesOutstanding": "35900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "503700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89000000", "profitLoss": "None", "dividendPayout": "20900000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "160200000", "capitalExpenditures": "504500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50200000", "cashflowFromInvestment": "-432400000", "stockBasedCompensation": "-10800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 405400000, "cost_of_revenue": 207300000, "gross_profit": 198100000, "research_and_development": null, "selling_general_admin": 57200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 174800000, "depreciation_amortisation": 108000000, "ebitda": 282800000, "interest_expense": 88900000, "interest_income": null, "other_non_operating": null, "pretax_income": 111900000, "tax_provision": 22900000, "effective_tax_rate": null, "net_income": 89000000, "net_income_continuing_ops": 89000000, "net_income_to_common": 89000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 503700000, "short_term_investments": null, "net_receivables": 213400000, "inventory": null, "other_current_assets": null, "total_current_assets": 717600000, "net_ppe": null, "goodwill": 120900000, "intangible_assets": null, "goodwill_and_intangibles": 120900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11662300000, "total_assets": 12379900000, "short_term_debt": 11100000, "accounts_payable": 210100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 221200000, "long_term_debt": 8293500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9722000000, "total_liabilities": 9943200000, "total_debt": 8304600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3153000000, "total_equity": 2436700000, "shares_outstanding": 35900000, "operating_cash_flow": 160200000, "stock_based_compensation": -10800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 504500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -432400000, "dividends_paid": 20900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50200000, "free_cash_flow": 664700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "174800000", "ebitda": "282800000", "netIncome": "89000000", "grossProfit": "198100000", "depreciation": "None", "totalRevenue": "405400000", "costOfRevenue": "207300000", "interestIncome": "None", "incomeBeforeTax": "111900000", "interestExpense": "88900000", "operatingIncome": "126800000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "22900000", "reportedCurrency": "USD", "netInterestIncome": "-88900000", "nonInterestIncome": "None", "operatingExpenses": "71300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "207300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108000000", "sellingGeneralAndAdministrative": "57200000", "netIncomeFromContinuingOperations": "89000000" }, "balance": { "goodwill": "120900000", "inventory": "None", "commonStock": "42700000", "currentDebt": "None", "investments": "None", "totalAssets": "12379900000", "longTermDebt": "8293500000", "shortTermDebt": "11100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3153000000", "totalLiabilities": "9943200000", "otherCurrentAssets": "500000", "totalCurrentAssets": "717600000", "currentLongTermDebt": "11100000", "longTermInvestments": "690300000", "shortTermInvestments": "None", "currentNetReceivables": "213400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11662300000", "currentAccountsPayable": "210100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8492100000", "totalShareholderEquity": "2436700000", "capitalLeaseObligations": "187500000", "otherCurrentLiabilities": "210100000", "totalCurrentLiabilities": "221200000", "otherNonCurrentLiabilities": "108800000", "totalNonCurrentLiabilities": "9722000000", "cashAndShortTermInvestments": "503700000", "commonStockSharesOutstanding": "35900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "503700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89000000", "profitLoss": "None", "dividendPayout": "20900000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "160200000", "capitalExpenditures": "504500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50200000", "cashflowFromInvestment": "-432400000", "stockBasedCompensation": "-10800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:58:17.469543+00:00", "is_restated": false, "income_statement": { "revenue": 386700000, "cost_of_revenue": 204100000, "gross_profit": 182600000, "ebit": 125000000, "ebitda": 228200000, "pretax_income": 54800000, "tax_provision": 10400000, "net_income": 44400000, "net_income_to_common": 44400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 823800000, "total_current_assets": 1041900000, "total_assets": 12222600000, "short_term_debt": 10700000, "long_term_debt": 8235700000, "total_debt": 8246400000, "total_liabilities": 9879200000, "total_equity": 2343400000, "shares_outstanding": 35900000, "goodwill_and_intangibles": 117300000 }, "cash_flow": { "operating_cash_flow": 138300000, "capital_expenditure": 442000000, "free_cash_flow": 580300000, "dividends_paid": 21000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 266248, "ticker_id": 1685, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:58:17.469543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "125000000", "ebitda": "228200000", "netIncome": "44400000", "grossProfit": "182600000", "depreciation": "None", "totalRevenue": "386700000", "costOfRevenue": "204100000", "interestIncome": "None", "incomeBeforeTax": "54800000", "interestExpense": "82800000", "operatingIncome": "110200000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "10400000", "reportedCurrency": "USD", "netInterestIncome": "-82800000", "nonInterestIncome": "None", "operatingExpenses": "72400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "204100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103200000", "sellingGeneralAndAdministrative": "58600000", "netIncomeFromContinuingOperations": "44400000" }, "balance": { "goodwill": "117300000", "inventory": "1", "commonStock": "42700000", "currentDebt": "None", "investments": "None", "totalAssets": "12222600000", "longTermDebt": "8235700000", "shortTermDebt": "10700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3085400000", "totalLiabilities": "9879200000", "otherCurrentAssets": "2000000", "totalCurrentAssets": "1041900000", "currentLongTermDebt": "10700000", "longTermInvestments": "660800000", "shortTermInvestments": "None", "currentNetReceivables": "216300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11180700000", "currentAccountsPayable": "209100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8455700000", "totalShareholderEquity": "2343400000", "capitalLeaseObligations": "209300000", "otherCurrentLiabilities": "209100000", "totalCurrentLiabilities": "219800000", "otherNonCurrentLiabilities": "110600000", "totalNonCurrentLiabilities": "9659400000", "cashAndShortTermInvestments": "823800000", "commonStockSharesOutstanding": "35900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "823800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44400000", "profitLoss": "None", "dividendPayout": "21000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "138300000", "capitalExpenditures": "442000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "594300000", "cashflowFromInvestment": "-387400000", "stockBasedCompensation": "5400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 386700000, "cost_of_revenue": 204100000, "gross_profit": 182600000, "research_and_development": null, "selling_general_admin": 58600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 125000000, "depreciation_amortisation": 103200000, "ebitda": 228200000, "interest_expense": 82800000, "interest_income": null, "other_non_operating": null, "pretax_income": 54800000, "tax_provision": 10400000, "effective_tax_rate": null, "net_income": 44400000, "net_income_continuing_ops": 44400000, "net_income_to_common": 44400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 823800000, "short_term_investments": null, "net_receivables": 216300000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1041900000, "net_ppe": null, "goodwill": 117300000, "intangible_assets": null, "goodwill_and_intangibles": 117300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11180700000, "total_assets": 12222600000, "short_term_debt": 10700000, "accounts_payable": 209100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 219800000, "long_term_debt": 8235700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9659400000, "total_liabilities": 9879200000, "total_debt": 8246400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3085400000, "total_equity": 2343400000, "shares_outstanding": 35900000, "operating_cash_flow": 138300000, "stock_based_compensation": 5400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 442000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -387400000, "dividends_paid": 21000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 594300000, "free_cash_flow": 580300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "125000000", "ebitda": "228200000", "netIncome": "44400000", "grossProfit": "182600000", "depreciation": "None", "totalRevenue": "386700000", "costOfRevenue": "204100000", "interestIncome": "None", "incomeBeforeTax": "54800000", "interestExpense": "82800000", "operatingIncome": "110200000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "10400000", "reportedCurrency": "USD", "netInterestIncome": "-82800000", "nonInterestIncome": "None", "operatingExpenses": "72400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "204100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103200000", "sellingGeneralAndAdministrative": "58600000", "netIncomeFromContinuingOperations": "44400000" }, "balance": { "goodwill": "117300000", "inventory": "1", "commonStock": "42700000", "currentDebt": "None", "investments": "None", "totalAssets": "12222600000", "longTermDebt": "8235700000", "shortTermDebt": "10700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3085400000", "totalLiabilities": "9879200000", "otherCurrentAssets": "2000000", "totalCurrentAssets": "1041900000", "currentLongTermDebt": "10700000", "longTermInvestments": "660800000", "shortTermInvestments": "None", "currentNetReceivables": "216300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11180700000", "currentAccountsPayable": "209100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8455700000", "totalShareholderEquity": "2343400000", "capitalLeaseObligations": "209300000", "otherCurrentLiabilities": "209100000", "totalCurrentLiabilities": "219800000", "otherNonCurrentLiabilities": "110600000", "totalNonCurrentLiabilities": "9659400000", "cashAndShortTermInvestments": "823800000", "commonStockSharesOutstanding": "35900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "823800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44400000", "profitLoss": "None", "dividendPayout": "21000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "138300000", "capitalExpenditures": "442000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "594300000", "cashflowFromInvestment": "-387400000", "stockBasedCompensation": "5400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:58:17.469543+00:00", "is_restated": false, "income_statement": { "revenue": 379900000, "cost_of_revenue": 196400000, "gross_profit": 183500000, "ebit": 151000000, "ebitda": 251600000, "pretax_income": 92900000, "tax_provision": 18600000, "net_income": 74300000, "net_income_to_common": 74300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 479200000, "total_current_assets": 708500000, "total_assets": 11579100000, "short_term_debt": 10800000, "long_term_debt": 7624500000, "total_debt": 7635300000, "total_liabilities": 9254800000, "total_equity": 2324300000, "shares_outstanding": 35900000, "goodwill_and_intangibles": 118000000 }, "cash_flow": { "operating_cash_flow": 97600000, "capital_expenditure": 378600000, "free_cash_flow": 476200000, "dividends_paid": 22000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 266249, "ticker_id": 1685, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:58:17.469543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "151000000", "ebitda": "251600000", "netIncome": "74300000", "grossProfit": "183500000", "depreciation": "None", "totalRevenue": "379900000", "costOfRevenue": "196400000", "interestIncome": "None", "incomeBeforeTax": "92900000", "interestExpense": "77800000", "operatingIncome": "114000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "18600000", "reportedCurrency": "USD", "netInterestIncome": "-77800000", "nonInterestIncome": "None", "operatingExpenses": "69500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "196400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100600000", "sellingGeneralAndAdministrative": "55900000", "netIncomeFromContinuingOperations": "74300000" }, "balance": { "goodwill": "118000000", "inventory": "1", "commonStock": "42600000", "currentDebt": "None", "investments": "None", "totalAssets": "11579100000", "longTermDebt": "7624500000", "shortTermDebt": "10800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3062400000", "totalLiabilities": "9254800000", "otherCurrentAssets": "1900000", "totalCurrentAssets": "708500000", "currentLongTermDebt": "10800000", "longTermInvestments": "647600000", "shortTermInvestments": "None", "currentNetReceivables": "227500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10870600000", "currentAccountsPayable": "208200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7850500000", "totalShareholderEquity": "2324300000", "capitalLeaseObligations": "215200000", "otherCurrentLiabilities": "208200000", "totalCurrentLiabilities": "219000000", "otherNonCurrentLiabilities": "99900000", "totalNonCurrentLiabilities": "9035800000", "cashAndShortTermInvestments": "479200000", "commonStockSharesOutstanding": "35900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "479200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74300000", "profitLoss": "None", "dividendPayout": "22000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "97600000", "capitalExpenditures": "378600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "245000000", "cashflowFromInvestment": "-311600000", "stockBasedCompensation": "5400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 379900000, "cost_of_revenue": 196400000, "gross_profit": 183500000, "research_and_development": null, "selling_general_admin": 55900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 151000000, "depreciation_amortisation": 100600000, "ebitda": 251600000, "interest_expense": 77800000, "interest_income": null, "other_non_operating": null, "pretax_income": 92900000, "tax_provision": 18600000, "effective_tax_rate": null, "net_income": 74300000, "net_income_continuing_ops": 74300000, "net_income_to_common": 74300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 479200000, "short_term_investments": null, "net_receivables": 227500000, "inventory": 1, "other_current_assets": null, "total_current_assets": 708500000, "net_ppe": null, "goodwill": 118000000, "intangible_assets": null, "goodwill_and_intangibles": 118000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10870600000, "total_assets": 11579100000, "short_term_debt": 10800000, "accounts_payable": 208200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 219000000, "long_term_debt": 7624500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9035800000, "total_liabilities": 9254800000, "total_debt": 7635300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3062400000, "total_equity": 2324300000, "shares_outstanding": 35900000, "operating_cash_flow": 97600000, "stock_based_compensation": 5400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 378600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -311600000, "dividends_paid": 22000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 245000000, "free_cash_flow": 476200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "151000000", "ebitda": "251600000", "netIncome": "74300000", "grossProfit": "183500000", "depreciation": "None", "totalRevenue": "379900000", "costOfRevenue": "196400000", "interestIncome": "None", "incomeBeforeTax": "92900000", "interestExpense": "77800000", "operatingIncome": "114000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "18600000", "reportedCurrency": "USD", "netInterestIncome": "-77800000", "nonInterestIncome": "None", "operatingExpenses": "69500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "196400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100600000", "sellingGeneralAndAdministrative": "55900000", "netIncomeFromContinuingOperations": "74300000" }, "balance": { "goodwill": "118000000", "inventory": "1", "commonStock": "42600000", "currentDebt": "None", "investments": "None", "totalAssets": "11579100000", "longTermDebt": "7624500000", "shortTermDebt": "10800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3062400000", "totalLiabilities": "9254800000", "otherCurrentAssets": "1900000", "totalCurrentAssets": "708500000", "currentLongTermDebt": "10800000", "longTermInvestments": "647600000", "shortTermInvestments": "None", "currentNetReceivables": "227500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10870600000", "currentAccountsPayable": "208200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7850500000", "totalShareholderEquity": "2324300000", "capitalLeaseObligations": "215200000", "otherCurrentLiabilities": "208200000", "totalCurrentLiabilities": "219000000", "otherNonCurrentLiabilities": "99900000", "totalNonCurrentLiabilities": "9035800000", "cashAndShortTermInvestments": "479200000", "commonStockSharesOutstanding": "35900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "479200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74300000", "profitLoss": "None", "dividendPayout": "22000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "97600000", "capitalExpenditures": "378600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "245000000", "cashflowFromInvestment": "-311600000", "stockBasedCompensation": "5400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:58:17.469543+00:00", "is_restated": false, "income_statement": { "revenue": 368700000, "cost_of_revenue": 199000000, "gross_profit": 169700000, "ebit": 119500000, "ebitda": 221800000, "pretax_income": 72400000, "tax_provision": 6400000, "net_income": 66000000, "net_income_to_common": 66000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 450700000, "total_current_assets": 758300000, "total_assets": 11326000000, "short_term_debt": 11000000, "long_term_debt": 7388100000, "total_debt": 7399100000, "total_liabilities": 9053000000, "total_equity": 2273000000, "shares_outstanding": 35800000, "goodwill_and_intangibles": 120000000 }, "cash_flow": { "operating_cash_flow": 120300000, "capital_expenditure": 427500000, "free_cash_flow": 547800000, "dividends_paid": 19900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 266250, "ticker_id": 1685, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:58:17.469543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "119500000", "ebitda": "221800000", "netIncome": "66000000", "grossProfit": "169700000", "depreciation": "None", "totalRevenue": "368700000", "costOfRevenue": "199000000", "interestIncome": "None", "incomeBeforeTax": "72400000", "interestExpense": "72600000", "operatingIncome": "97800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6400000", "reportedCurrency": "USD", "netInterestIncome": "-72600000", "nonInterestIncome": "None", "operatingExpenses": "71900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "199000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102300000", "sellingGeneralAndAdministrative": "59300000", "netIncomeFromContinuingOperations": "66000000" }, "balance": { "goodwill": "120000000", "inventory": "74000000", "commonStock": "42500000", "currentDebt": "None", "investments": "None", "totalAssets": "11326000000", "longTermDebt": "7388100000", "shortTermDebt": "11000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3009500000", "totalLiabilities": "9053000000", "otherCurrentAssets": "15200000", "totalCurrentAssets": "758300000", "currentLongTermDebt": "11000000", "longTermInvestments": "627000000", "shortTermInvestments": "-450700000", "currentNetReceivables": "218400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10567700000", "currentAccountsPayable": "239600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7625900000", "totalShareholderEquity": "2273000000", "capitalLeaseObligations": "226800000", "otherCurrentLiabilities": "239600000", "totalCurrentLiabilities": "250600000", "otherNonCurrentLiabilities": "38100000", "totalNonCurrentLiabilities": "8781100000", "cashAndShortTermInvestments": "450700000", "commonStockSharesOutstanding": "35800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "450700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66000000", "profitLoss": "None", "dividendPayout": "19900000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "120300000", "capitalExpenditures": "427500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "484200000", "cashflowFromInvestment": "-358700000", "stockBasedCompensation": "6900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 368700000, "cost_of_revenue": 199000000, "gross_profit": 169700000, "research_and_development": null, "selling_general_admin": 59300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 119500000, "depreciation_amortisation": 102300000, "ebitda": 221800000, "interest_expense": 72600000, "interest_income": null, "other_non_operating": null, "pretax_income": 72400000, "tax_provision": 6400000, "effective_tax_rate": null, "net_income": 66000000, "net_income_continuing_ops": 66000000, "net_income_to_common": 66000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 450700000, "short_term_investments": -450700000, "net_receivables": 218400000, "inventory": 74000000, "other_current_assets": null, "total_current_assets": 758300000, "net_ppe": null, "goodwill": 120000000, "intangible_assets": null, "goodwill_and_intangibles": 120000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10567700000, "total_assets": 11326000000, "short_term_debt": 11000000, "accounts_payable": 239600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 250600000, "long_term_debt": 7388100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8781100000, "total_liabilities": 9053000000, "total_debt": 7399100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3009500000, "total_equity": 2273000000, "shares_outstanding": 35800000, "operating_cash_flow": 120300000, "stock_based_compensation": 6900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 427500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -358700000, "dividends_paid": 19900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 484200000, "free_cash_flow": 547800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "119500000", "ebitda": "221800000", "netIncome": "66000000", "grossProfit": "169700000", "depreciation": "None", "totalRevenue": "368700000", "costOfRevenue": "199000000", "interestIncome": "None", "incomeBeforeTax": "72400000", "interestExpense": "72600000", "operatingIncome": "97800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6400000", "reportedCurrency": "USD", "netInterestIncome": "-72600000", "nonInterestIncome": "None", "operatingExpenses": "71900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "199000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102300000", "sellingGeneralAndAdministrative": "59300000", "netIncomeFromContinuingOperations": "66000000" }, "balance": { "goodwill": "120000000", "inventory": "74000000", "commonStock": "42500000", "currentDebt": "None", "investments": "None", "totalAssets": "11326000000", "longTermDebt": "7388100000", "shortTermDebt": "11000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3009500000", "totalLiabilities": "9053000000", "otherCurrentAssets": "15200000", "totalCurrentAssets": "758300000", "currentLongTermDebt": "11000000", "longTermInvestments": "627000000", "shortTermInvestments": "-450700000", "currentNetReceivables": "218400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10567700000", "currentAccountsPayable": "239600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7625900000", "totalShareholderEquity": "2273000000", "capitalLeaseObligations": "226800000", "otherCurrentLiabilities": "239600000", "totalCurrentLiabilities": "250600000", "otherNonCurrentLiabilities": "38100000", "totalNonCurrentLiabilities": "8781100000", "cashAndShortTermInvestments": "450700000", "commonStockSharesOutstanding": "35800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "450700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66000000", "profitLoss": "None", "dividendPayout": "19900000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "120300000", "capitalExpenditures": "427500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "484200000", "cashflowFromInvestment": "-358700000", "stockBasedCompensation": "6900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:58:17.469543+00:00", "is_restated": false, "income_statement": { "revenue": 360100000, "cost_of_revenue": 194100000, "gross_profit": 166000000, "ebit": 121700000, "ebitda": 221800000, "pretax_income": 67000000, "tax_provision": 14500000, "net_income": 52500000, "net_income_to_common": 52500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 203100000, "total_current_assets": 420000000, "total_assets": 10647500000, "short_term_debt": 12300000, "long_term_debt": 6835600000, "total_debt": 6847900000, "total_liabilities": 8473000000, "total_equity": 2174500000, "shares_outstanding": 35800000, "goodwill_and_intangibles": 116000000 }, "cash_flow": { "operating_cash_flow": 141700000, "capital_expenditure": 363900000, "free_cash_flow": 505600000, "dividends_paid": 19900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 266252, "ticker_id": 1685, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:58:17.469543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "121700000", "ebitda": "221800000", "netIncome": "52500000", "grossProfit": "166000000", "depreciation": "None", "totalRevenue": "360100000", "costOfRevenue": "194100000", "interestIncome": "None", "incomeBeforeTax": "67000000", "interestExpense": "68100000", "operatingIncome": "103000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "14500000", "reportedCurrency": "USD", "netInterestIncome": "-68100000", "nonInterestIncome": "None", "operatingExpenses": "63000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "194100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100100000", "sellingGeneralAndAdministrative": "51000000", "netIncomeFromContinuingOperations": "52500000" }, "balance": { "goodwill": "116000000", "inventory": "-2600000", "commonStock": "42500000", "currentDebt": "None", "investments": "None", "totalAssets": "10647500000", "longTermDebt": "6835600000", "shortTermDebt": "12300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2963700000", "totalLiabilities": "8473000000", "otherCurrentAssets": "14600000", "totalCurrentAssets": "420000000", "currentLongTermDebt": "12300000", "longTermInvestments": "626900000", "shortTermInvestments": "-203100000", "currentNetReceivables": "204900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10227500000", "currentAccountsPayable": "221600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "220200000", "shortLongTermDebtTotal": "7081100000", "totalShareholderEquity": "2174500000", "capitalLeaseObligations": "233200000", "otherCurrentLiabilities": "18300000", "totalCurrentLiabilities": "233900000", "otherNonCurrentLiabilities": "98100000", "totalNonCurrentLiabilities": "8239100000", "cashAndShortTermInvestments": "203100000", "commonStockSharesOutstanding": "35800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "203100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52500000", "profitLoss": "None", "dividendPayout": "19900000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "141700000", "capitalExpenditures": "363900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "61000000", "cashflowFromInvestment": "-316000000", "stockBasedCompensation": "2800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 360100000, "cost_of_revenue": 194100000, "gross_profit": 166000000, "research_and_development": null, "selling_general_admin": 51000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 121700000, "depreciation_amortisation": 100100000, "ebitda": 221800000, "interest_expense": 68100000, "interest_income": null, "other_non_operating": null, "pretax_income": 67000000, "tax_provision": 14500000, "effective_tax_rate": null, "net_income": 52500000, "net_income_continuing_ops": 52500000, "net_income_to_common": 52500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 203100000, "short_term_investments": -203100000, "net_receivables": 204900000, "inventory": -2600000, "other_current_assets": null, "total_current_assets": 420000000, "net_ppe": null, "goodwill": 116000000, "intangible_assets": null, "goodwill_and_intangibles": 116000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10227500000, "total_assets": 10647500000, "short_term_debt": 12300000, "accounts_payable": 221600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 233900000, "long_term_debt": 6835600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8239100000, "total_liabilities": 8473000000, "total_debt": 6847900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2963700000, "total_equity": 2174500000, "shares_outstanding": 35800000, "operating_cash_flow": 141700000, "stock_based_compensation": 2800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 363900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -316000000, "dividends_paid": 19900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 61000000, "free_cash_flow": 505600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "121700000", "ebitda": "221800000", "netIncome": "52500000", "grossProfit": "166000000", "depreciation": "None", "totalRevenue": "360100000", "costOfRevenue": "194100000", "interestIncome": "None", "incomeBeforeTax": "67000000", "interestExpense": "68100000", "operatingIncome": "103000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "14500000", "reportedCurrency": "USD", "netInterestIncome": "-68100000", "nonInterestIncome": "None", "operatingExpenses": "63000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "194100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100100000", "sellingGeneralAndAdministrative": "51000000", "netIncomeFromContinuingOperations": "52500000" }, "balance": { "goodwill": "116000000", "inventory": "-2600000", "commonStock": "42500000", "currentDebt": "None", "investments": "None", "totalAssets": "10647500000", "longTermDebt": "6835600000", "shortTermDebt": "12300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2963700000", "totalLiabilities": "8473000000", "otherCurrentAssets": "14600000", "totalCurrentAssets": "420000000", "currentLongTermDebt": "12300000", "longTermInvestments": "626900000", "shortTermInvestments": "-203100000", "currentNetReceivables": "204900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10227500000", "currentAccountsPayable": "221600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "220200000", "shortLongTermDebtTotal": "7081100000", "totalShareholderEquity": "2174500000", "capitalLeaseObligations": "233200000", "otherCurrentLiabilities": "18300000", "totalCurrentLiabilities": "233900000", "otherNonCurrentLiabilities": "98100000", "totalNonCurrentLiabilities": "8239100000", "cashAndShortTermInvestments": "203100000", "commonStockSharesOutstanding": "35800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "203100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52500000", "profitLoss": "None", "dividendPayout": "19900000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "141700000", "capitalExpenditures": "363900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "61000000", "cashflowFromInvestment": "-316000000", "stockBasedCompensation": "2800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:58:17.469543+00:00", "is_restated": false, "income_statement": { "revenue": 343200000, "cost_of_revenue": 185800000, "gross_profit": 157400000, "ebit": 130600000, "ebitda": 226700000, "pretax_income": 80900000, "tax_provision": 17600000, "net_income": 63300000, "net_income_to_common": 63300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 317500000, "total_current_assets": 519500000, "total_assets": 10590100000, "short_term_debt": 22800000, "long_term_debt": 6785600000, "total_debt": 6808400000, "total_liabilities": 8411200000, "total_equity": 2178900000, "shares_outstanding": 35700000, "goodwill_and_intangibles": 119000000 }, "cash_flow": { "operating_cash_flow": 163400000, "capital_expenditure": 363900000, "free_cash_flow": 527300000, "dividends_paid": 19900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 266253, "ticker_id": 1685, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:58:17.469543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "130600000", "ebitda": "226700000", "netIncome": "63300000", "grossProfit": "157400000", "depreciation": "None", "totalRevenue": "343200000", "costOfRevenue": "185800000", "interestIncome": "None", "incomeBeforeTax": "80900000", "interestExpense": "63700000", "operatingIncome": "94400000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "17600000", "reportedCurrency": "USD", "netInterestIncome": "-63700000", "nonInterestIncome": "None", "operatingExpenses": "63000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "50000000", "costofGoodsAndServicesSold": "185800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96100000", "sellingGeneralAndAdministrative": "52000000", "netIncomeFromContinuingOperations": "63300000" }, "balance": { "goodwill": "119000000", "inventory": "-100000", "commonStock": "42500000", "currentDebt": "None", "investments": "None", "totalAssets": "10590100000", "longTermDebt": "6785600000", "shortTermDebt": "22800000", "treasuryStock": "-1424900000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2931600000", "totalLiabilities": "8411200000", "otherCurrentAssets": "10000000", "totalCurrentAssets": "519500000", "currentLongTermDebt": "10900000", "longTermInvestments": "611700000", "shortTermInvestments": "0", "currentNetReceivables": "192000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10070600000", "currentAccountsPayable": "202800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8870700000", "shortLongTermDebtTotal": "7049500000", "totalShareholderEquity": "2178900000", "capitalLeaseObligations": "241100000", "otherCurrentLiabilities": "13400000", "totalCurrentLiabilities": "239000000", "otherNonCurrentLiabilities": "104200000", "totalNonCurrentLiabilities": "8172200000", "cashAndShortTermInvestments": "317500000", "commonStockSharesOutstanding": "35700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "317500000", "accumulatedDepreciationAmortizationPPE": "-3521800000" }, "cashflow": { "netIncome": "63300000", "profitLoss": "None", "dividendPayout": "19900000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "163400000", "capitalExpenditures": "363900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "397200000", "cashflowFromInvestment": "-421700000", "stockBasedCompensation": "1800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "138900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 343200000, "cost_of_revenue": 185800000, "gross_profit": 157400000, "research_and_development": null, "selling_general_admin": 52000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 130600000, "depreciation_amortisation": 96100000, "ebitda": 226700000, "interest_expense": 63700000, "interest_income": null, "other_non_operating": null, "pretax_income": 80900000, "tax_provision": 17600000, "effective_tax_rate": null, "net_income": 63300000, "net_income_continuing_ops": 63300000, "net_income_to_common": 63300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 317500000, "short_term_investments": 0, "net_receivables": 192000000, "inventory": -100000, "other_current_assets": null, "total_current_assets": 519500000, "net_ppe": null, "goodwill": 119000000, "intangible_assets": null, "goodwill_and_intangibles": 119000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10070600000, "total_assets": 10590100000, "short_term_debt": 22800000, "accounts_payable": 202800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 239000000, "long_term_debt": 6785600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8172200000, "total_liabilities": 8411200000, "total_debt": 6808400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2931600000, "total_equity": 2178900000, "shares_outstanding": 35700000, "operating_cash_flow": 163400000, "stock_based_compensation": 1800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 363900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -421700000, "dividends_paid": 19900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 397200000, "free_cash_flow": 527300000, "net_change_in_cash": 138900000 }, "raw_data": { "income": { "ebit": "130600000", "ebitda": "226700000", "netIncome": "63300000", "grossProfit": "157400000", "depreciation": "None", "totalRevenue": "343200000", "costOfRevenue": "185800000", "interestIncome": "None", "incomeBeforeTax": "80900000", "interestExpense": "63700000", "operatingIncome": "94400000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "17600000", "reportedCurrency": "USD", "netInterestIncome": "-63700000", "nonInterestIncome": "None", "operatingExpenses": "63000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "50000000", "costofGoodsAndServicesSold": "185800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96100000", "sellingGeneralAndAdministrative": "52000000", "netIncomeFromContinuingOperations": "63300000" }, "balance": { "goodwill": "119000000", "inventory": "-100000", "commonStock": "42500000", "currentDebt": "None", "investments": "None", "totalAssets": "10590100000", "longTermDebt": "6785600000", "shortTermDebt": "22800000", "treasuryStock": "-1424900000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2931600000", "totalLiabilities": "8411200000", "otherCurrentAssets": "10000000", "totalCurrentAssets": "519500000", "currentLongTermDebt": "10900000", "longTermInvestments": "611700000", "shortTermInvestments": "0", "currentNetReceivables": "192000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10070600000", "currentAccountsPayable": "202800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8870700000", "shortLongTermDebtTotal": "7049500000", "totalShareholderEquity": "2178900000", "capitalLeaseObligations": "241100000", "otherCurrentLiabilities": "13400000", "totalCurrentLiabilities": "239000000", "otherNonCurrentLiabilities": "104200000", "totalNonCurrentLiabilities": "8172200000", "cashAndShortTermInvestments": "317500000", "commonStockSharesOutstanding": "35700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "317500000", "accumulatedDepreciationAmortizationPPE": "-3521800000" }, "cashflow": { "netIncome": "63300000", "profitLoss": "None", "dividendPayout": "19900000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "163400000", "capitalExpenditures": "363900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "397200000", "cashflowFromInvestment": "-421700000", "stockBasedCompensation": "1800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "138900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }