{ "ticker": { "uuid": "aeab099e-1bc7-41bc-85a9-8e042193c8ba", "symbol": "RBA", "name": "RB Global Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Business Services", "page_url": "https://sharemaestro.com/factors/ticker/aeab099e-1bc7-41bc-85a9-8e042193c8ba/", "api_url": "https://sharemaestro.com/factors/api/tickers/aeab099e-1bc7-41bc-85a9-8e042193c8ba/" }, "ticker_metadata": { "id": 3315, "uuid": "aeab099e-1bc7-41bc-85a9-8e042193c8ba", "symbol": "RBA", "name": "RB Global Inc.", "asset_type": "equity", "market_cap": 19364022000, "stock_exchange_id": 3, "industry": "Specialty Business Services", "sector": "Industrials", "description": "Ritchie Bros. The company is headquartered in Burnaby, Canada.", "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": "aeab099e-1bc7-41bc-85a9-8e042193c8ba", "symbol": "RBA", "name": "RB Global Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Business Services", "page_url": "https://sharemaestro.com/factors/ticker/aeab099e-1bc7-41bc-85a9-8e042193c8ba/", "api_url": "https://sharemaestro.com/factors/api/tickers/aeab099e-1bc7-41bc-85a9-8e042193c8ba/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.1, "value": 0.09, "quality": 0.72, "momentum": 0.23, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 104.49, "market_cap": 19591875000, "pe_ratio": 43.3855, "earnings_yield": 0.023, "ebitda_to_ev": 0.0617, "shareholder_yield": 0.0134, "roe": 0.0738, "piotroski_f_score": 6, "momentum_12_1": -0.0092, "volatility_252d": 0.2553 }, "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": "2026-06-07T06:54:20.213008+00:00", "batch_id": "" }, "size": { "price_close": 104.49, "market_cap": 19591875000, "market_cap_usd": 19591875000, "enterprise_value": 21502393332, "shares_outstanding": 187500000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 43.3855, "pb_ratio": 3.2008, "ptbv_ratio": null, "ps_ratio": 4.1375, "pcf_ratio": 18.7738, "pfcf_ratio": 14.7004, "ev_ebitda": 16.2178, "ev_ebit": 28.4034, "ev_sales": 4.541, "ev_fcf": 16.1339, "earnings_yield": 0.023, "fcf_yield": 0.062, "price_to_sales": 4.1375, "price_to_book": 3.2008, "price_to_cashflow": 18.7738, "ebitda_to_ev": 0.0617, "sales_yield": 0.2202 }, "yield": { "dividend_yield": 0.0134, "buyback_yield": 0, "shareholder_yield": 0.0134, "debt_paydown_yield": null, "total_yield": 0.0134 }, "quality": { "gross_margin": 0.4526, "operating_margin": 0.1599, "net_margin": 0.0954, "ebitda_margin": 0.28, "fcf_margin": 0.2815, "roe": 0.0738, "roa": 0.0363, "roic": 0.0749, "roc_greenblatt": null, "asset_turnover": 0.3807, "cash_conversion": 2.9513, "accruals_ratio": -0.0476, "sbc_to_revenue": 0.0169, "piotroski_f_score": 6, "altman_z_score": 2.6165, "earnings_stability_5y": 0.1586, "revenue_stability_5y": 0.5695, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1723, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.032, "net_debt_to_ebitda": 1.441, "debt_to_assets": 0.2229, "interest_coverage": 4.0173, "current_ratio": 1.1381, "quick_ratio": 1.0732, "net_debt": 1910518332, "local_beta": 0.0011, "volatility_252d": 0.2553, "volatility_60d": 0.6264, "max_drawdown_12m": -0.1997, "risk_adjusted_momentum": -0.0361 }, "growth": { "revenue_growth_1y": 0.0941, "revenue_growth_3y_cagr": 0.3915, "revenue_growth_5y_cagr": 0.2767, "eps_growth_1y": 0.0775, "eps_growth_3y_cagr": 0.1088, "eps_growth_5y_cagr": 0.2071, "fcf_growth_1y": 0.0668, "book_value_growth_1y": 0.0496, "revenue_growth": 0.0941, "earnings_growth": 0.0775 }, "momentum": { "price_return_1m": 0.0147, "price_return_3m": 0.0059, "price_return_6m": 0.0547, "price_return_9m": -0.0838, "price_return_12m": 0.0054, "price_return_12m_ex1m": -0.0092, "momentum_6m": 0.0547, "momentum_12m": 0.0054, "momentum_12_1": -0.0092, "distance_from_52w_high": -0.1135, "distance_from_52w_low": 0.1077, "relative_strength": -0.0946 }, "raw_ttm": { "revenue_ttm": 4735197788, "gross_profit_ttm": 2143037637, "ebit_ttm": 757036867, "ebitda_ttm": 1325850677, "net_income_ttm": 451577005, "eps_diluted_ttm": 2.4084, "operating_cash_flow_ttm": 1043576462, "capital_expenditure_ttm": 289167539, "fcf_ttm": 1332744001, "dividends_paid_ttm": 261901513, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 188444583, "cash_and_equivalents": 862226399, "total_current_assets": 2095368671, "total_current_liabilities": 1841135287, "net_ppe": null, "total_assets": 12437971985, "total_debt": 2772744731, "total_equity": 6120964676, "net_working_capital": -106248284, "book_value_per_share": 32.6451, "retained_earnings": 1327852734, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -952522392, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 81, "rank_pb": 66, "rank_ptbv": 50, "rank_ps": 74, "rank_pcf": 74, "rank_ev_ebitda": 68, "rank_ev_ebit": 81, "rank_earnings_yield": 81, "rank_fcf_yield": 61, "rank_dividend_yield": 41, "rank_shareholder_yield": 42, "rank_total_yield": 42, "rank_roe": 53, "rank_roc": 50, "rank_roic": 49, "rank_gross_margin": 50, "rank_fcf_margin": 33, "rank_piotroski": 44, "rank_accruals": 45, "rank_sue": 50, "rank_eps_growth_1y": 56, "rank_eps_growth_5y": 27, "rank_revenue_growth_1y": 43, "rank_momentum_12m": 64, "rank_momentum_12m_ex1m": 66, "rank_relative_strength": 62 }, "composites": { "value_composite": 91, "quality_composite": 28, "momentum_composite": 77, "growth_composite": 23, "yield_composite": 28, "svqf_composite": 91, "vc1_composite": 90, "vc2_composite": 87, "vc3_composite": 87, "trending_value_composite": null, "overall_composite": 90, "quality_value_composite": 0.2546, "os_score": 0.1, "value_percentile": 0.09, "quality_percentile": 0.72, "momentum_percentile": 0.23, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 4808, "ticker_id": 3315, "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": "2026-06-07T06:54:20.213008+00:00", "batch_id": "", "os_score_delta": null, "price_close": 104.49, "market_cap": 19591875000, "market_cap_usd": 19591875000, "enterprise_value": 21502393332, "shares_outstanding": 187500000, "fx_rate_to_usd": null, "pe_ratio": 43.38545759, "pb_ratio": 3.20078224, "ptbv_ratio": null, "ps_ratio": 4.13749877, "pcf_ratio": 18.77378009, "pfcf_ratio": 14.70040382, "ev_ebitda": 16.21780922, "ev_ebit": 28.40336352, "ev_sales": 4.54097047, "ev_fcf": 16.13392618, "earnings_yield": 0.0230492, "fcf_yield": 0.06198119, "dividend_yield": 0.01336786, "buyback_yield": 0, "shareholder_yield": 0.01336786, "debt_paydown_yield": null, "total_yield": 0.01336786, "gross_margin": 0.45257616, "operating_margin": 0.15987439, "net_margin": 0.09536603, "ebitda_margin": 0.27999901, "fcf_margin": 0.28145477, "roe": 0.07377546, "roa": 0.03630632, "roic": 0.07494149, "roc_greenblatt": null, "asset_turnover": 0.38070497, "cash_conversion": 2.9513106, "accruals_ratio": -0.04759614, "sbc_to_revenue": 0.01687364, "debt_to_equity": 1.0319625, "net_debt_to_ebitda": 1.44097549, "debt_to_assets": 0.22292579, "interest_coverage": 4.01729174, "current_ratio": 1.13808512, "quick_ratio": 1.07318402, "net_debt": 1910518332, "revenue_growth_1y": 0.09405924, "revenue_growth_3y_cagr": 0.39146482, "revenue_growth_5y_cagr": 0.27667382, "eps_growth_1y": 0.07749226, "eps_growth_3y_cagr": 0.10875586, "eps_growth_5y_cagr": 0.20708802, "fcf_growth_1y": 0.0667926, "book_value_growth_1y": 0.04963226, "piotroski_f_score": 6, "altman_z_score": 2.61653621, "earnings_stability_5y": 0.158557, "revenue_stability_5y": 0.569538, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.014733, "price_return_3m": 0.00587022, "price_return_6m": 0.05467579, "price_return_9m": -0.08378593, "price_return_12m": 0.00537857, "price_return_12m_ex1m": -0.00921862, "distance_from_52w_high": -0.11345321, "distance_from_52w_low": 0.10772225, "relative_strength": -0.09458501, "local_beta": 0.0011, "volatility_252d": 0.255293, "volatility_60d": 0.626377, "max_drawdown_12m": -0.1996669, "revenue_ttm": 4735197788, "gross_profit_ttm": 2143037637, "ebit_ttm": 757036867, "ebitda_ttm": 1325850677, "net_income_ttm": 451577005, "eps_diluted_ttm": 2.40841069, "operating_cash_flow_ttm": 1043576462, "capital_expenditure_ttm": 289167539, "fcf_ttm": 1332744001, "dividends_paid_ttm": 261901513, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 188444583, "cash_and_equivalents": 862226399, "total_current_assets": 2095368671, "total_current_liabilities": 1841135287, "net_ppe": null, "total_assets": 12437971985, "total_debt": 2772744731, "total_equity": 6120964676, "net_working_capital": -106248284, "book_value_per_share": 32.64514494, "retained_earnings": 1327852734, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -952522392, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 81, "rank_pb": 66, "rank_ptbv": 50, "rank_ps": 74, "rank_pcf": 74, "rank_ev_ebitda": 68, "rank_ev_ebit": 81, "rank_earnings_yield": 81, "rank_fcf_yield": 61, "rank_dividend_yield": 41, "rank_shareholder_yield": 42, "rank_total_yield": 42, "rank_roe": 53, "rank_roc": 50, "rank_roic": 49, "rank_gross_margin": 50, "rank_fcf_margin": 33, "rank_piotroski": 44, "rank_accruals": 45, "rank_sue": 50, "rank_eps_growth_1y": 56, "rank_eps_growth_5y": 27, "rank_revenue_growth_1y": 43, "rank_momentum_12m": 64, "rank_momentum_12m_ex1m": 66, "rank_relative_strength": 62, "value_composite": 91, "quality_composite": 28, "momentum_composite": 77, "growth_composite": 23, "yield_composite": 28, "svqf_composite": 91, "vc1_composite": 90, "vc2_composite": 87, "vc3_composite": 87, "trending_value_composite": null, "overall_composite": 90, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 104.49, "os": 0.1, "value": 0.09, "quality": 0.72, "momentum": 0.23, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 43.3855, "earnings_yield": 0.023, "shareholder_yield": 0.0134, "roe": 0.0738, "momentum_12_1": -0.0092, "complete_fields": { "id": 4808, "ticker_id": 3315, "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": "2026-06-07T06:54:20.213008+00:00", "batch_id": "", "os_score_delta": null, "price_close": 104.49, "market_cap": 19591875000, "market_cap_usd": 19591875000, "enterprise_value": 21502393332, "shares_outstanding": 187500000, "fx_rate_to_usd": null, "pe_ratio": 43.38545759, "pb_ratio": 3.20078224, "ptbv_ratio": null, "ps_ratio": 4.13749877, "pcf_ratio": 18.77378009, "pfcf_ratio": 14.70040382, "ev_ebitda": 16.21780922, "ev_ebit": 28.40336352, "ev_sales": 4.54097047, "ev_fcf": 16.13392618, "earnings_yield": 0.0230492, "fcf_yield": 0.06198119, "dividend_yield": 0.01336786, "buyback_yield": 0, "shareholder_yield": 0.01336786, "debt_paydown_yield": null, "total_yield": 0.01336786, "gross_margin": 0.45257616, "operating_margin": 0.15987439, "net_margin": 0.09536603, "ebitda_margin": 0.27999901, "fcf_margin": 0.28145477, "roe": 0.07377546, "roa": 0.03630632, "roic": 0.07494149, "roc_greenblatt": null, "asset_turnover": 0.38070497, "cash_conversion": 2.9513106, "accruals_ratio": -0.04759614, "sbc_to_revenue": 0.01687364, "debt_to_equity": 1.0319625, "net_debt_to_ebitda": 1.44097549, "debt_to_assets": 0.22292579, "interest_coverage": 4.01729174, "current_ratio": 1.13808512, "quick_ratio": 1.07318402, "net_debt": 1910518332, "revenue_growth_1y": 0.09405924, "revenue_growth_3y_cagr": 0.39146482, "revenue_growth_5y_cagr": 0.27667382, "eps_growth_1y": 0.07749226, "eps_growth_3y_cagr": 0.10875586, "eps_growth_5y_cagr": 0.20708802, "fcf_growth_1y": 0.0667926, "book_value_growth_1y": 0.04963226, "piotroski_f_score": 6, "altman_z_score": 2.61653621, "earnings_stability_5y": 0.158557, "revenue_stability_5y": 0.569538, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.014733, "price_return_3m": 0.00587022, "price_return_6m": 0.05467579, "price_return_9m": -0.08378593, "price_return_12m": 0.00537857, "price_return_12m_ex1m": -0.00921862, "distance_from_52w_high": -0.11345321, "distance_from_52w_low": 0.10772225, "relative_strength": -0.09458501, "local_beta": 0.0011, "volatility_252d": 0.255293, "volatility_60d": 0.626377, "max_drawdown_12m": -0.1996669, "revenue_ttm": 4735197788, "gross_profit_ttm": 2143037637, "ebit_ttm": 757036867, "ebitda_ttm": 1325850677, "net_income_ttm": 451577005, "eps_diluted_ttm": 2.40841069, "operating_cash_flow_ttm": 1043576462, "capital_expenditure_ttm": 289167539, "fcf_ttm": 1332744001, "dividends_paid_ttm": 261901513, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 188444583, "cash_and_equivalents": 862226399, "total_current_assets": 2095368671, "total_current_liabilities": 1841135287, "net_ppe": null, "total_assets": 12437971985, "total_debt": 2772744731, "total_equity": 6120964676, "net_working_capital": -106248284, "book_value_per_share": 32.64514494, "retained_earnings": 1327852734, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -952522392, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 81, "rank_pb": 66, "rank_ptbv": 50, "rank_ps": 74, "rank_pcf": 74, "rank_ev_ebitda": 68, "rank_ev_ebit": 81, "rank_earnings_yield": 81, "rank_fcf_yield": 61, "rank_dividend_yield": 41, "rank_shareholder_yield": 42, "rank_total_yield": 42, "rank_roe": 53, "rank_roc": 50, "rank_roic": 49, "rank_gross_margin": 50, "rank_fcf_margin": 33, "rank_piotroski": 44, "rank_accruals": 45, "rank_sue": 50, "rank_eps_growth_1y": 56, "rank_eps_growth_5y": 27, "rank_revenue_growth_1y": 43, "rank_momentum_12m": 64, "rank_momentum_12m_ex1m": 66, "rank_relative_strength": 62, "value_composite": 91, "quality_composite": 28, "momentum_composite": 77, "growth_composite": 23, "yield_composite": 28, "svqf_composite": 91, "vc1_composite": 90, "vc2_composite": 87, "vc3_composite": 87, "trending_value_composite": null, "overall_composite": 90, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:07.422343+00:00", "is_restated": false, "income_statement": { "revenue": 4671062653, "cost_of_revenue": 2996859048, "gross_profit": 1674203605, "ebit": 739930023, "ebitda": 1394898335, "pretax_income": 544975963, "tax_provision": 109890597, "net_income": 435899370, "net_income_to_common": 435899370, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 693535568, "total_current_assets": 1781551931, "total_assets": 12120901561, "short_term_debt": 316323289, "long_term_debt": 2282800000, "total_debt": 2599123289, "total_liabilities": 6064243865, "total_equity": 6042383720, "shares_outstanding": 186900000, "goodwill_and_intangibles": 7119519919 }, "cash_flow": { "operating_cash_flow": 995323913, "capital_expenditure": 263533931, "free_cash_flow": 1258857844, "dividends_paid": 262618178, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320203, "ticker_id": 3315, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:07.422343+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "739930023", "ebitda": "1394898335", "netIncome": "435899370", "grossProfit": "1674203605", "depreciation": "None", "totalRevenue": "4671062653", "costOfRevenue": "2996859048", "interestIncome": "177700000", "incomeBeforeTax": "544975963", "interestExpense": "194954060", "operatingIncome": "824993486", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "109890597", "reportedCurrency": "USD", "netInterestIncome": "-176700000", "nonInterestIncome": "None", "operatingExpenses": "849210118", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2996859048", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "654968312", "sellingGeneralAndAdministrative": "905200000", "netIncomeFromContinuingOperations": "427600000" }, "balance": { "goodwill": "4659504940", "inventory": "139545584", "commonStock": "4357156172", "currentDebt": "None", "investments": "None", "totalAssets": "12120901561", "longTermDebt": "2282800000", "shortTermDebt": "316323289", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2460014979", "reportedCurrency": "USD", "retainedEarnings": "1252316816", "totalLiabilities": "6064243865", "otherCurrentAssets": "169890262", "totalCurrentAssets": "1781551931", "currentLongTermDebt": "188700000", "longTermInvestments": "19600000", "shortTermInvestments": "None", "currentNetReceivables": "778580517", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10339349629", "currentAccountsPayable": "1292044386", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3067800000", "shortLongTermDebtTotal": "5503266619", "totalShareholderEquity": "6042383720", "capitalLeaseObligations": "1717000000", "otherCurrentLiabilities": "6687807", "totalCurrentLiabilities": "1615055482", "otherNonCurrentLiabilities": "4600000", "totalNonCurrentLiabilities": "4449188382", "cashAndShortTermInvestments": "693535568", "commonStockSharesOutstanding": "186900000", "intangibleAssetsExcludingGoodwill": "2460014979", "cashAndCashEquivalentsAtCarryingValue": "693535568", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "430506591", "profitLoss": "None", "dividendPayout": "262618178", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-13125821", "operatingCashflow": "995323913", "capitalExpenditures": "263533931", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-469477053", "cashflowFromInvestment": "-562578809", "stockBasedCompensation": "76700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "262618178", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "50500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "654968312", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4671062653, "cost_of_revenue": 2996859048, "gross_profit": 1674203605, "research_and_development": null, "selling_general_admin": 905200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 739930023, "depreciation_amortisation": 654968312, "ebitda": 1394898335, "interest_expense": 194954060, "interest_income": null, "other_non_operating": null, "pretax_income": 544975963, "tax_provision": 109890597, "effective_tax_rate": null, "net_income": 435899370, "net_income_continuing_ops": 427600000, "net_income_to_common": 435899370, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 693535568, "short_term_investments": null, "net_receivables": 778580517, "inventory": 139545584, "other_current_assets": null, "total_current_assets": 1781551931, "net_ppe": null, "goodwill": 4659504940, "intangible_assets": 2460014979, "goodwill_and_intangibles": 7119519919, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10339349629, "total_assets": 12120901561, "short_term_debt": 316323289, "accounts_payable": 1292044386, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1615055482, "long_term_debt": 2282800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4449188382, "total_liabilities": 6064243865, "total_debt": 2599123289, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1252316816, "total_equity": 6042383720, "shares_outstanding": 186900000, "operating_cash_flow": 995323913, "stock_based_compensation": 76700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 263533931, "acquisitions": null, "other_investing": null, "investing_cash_flow": -562578809, "dividends_paid": 262618178, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -469477053, "free_cash_flow": 1258857844, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "739930023", "ebitda": "1394898335", "netIncome": "435899370", "grossProfit": "1674203605", "depreciation": "None", "totalRevenue": "4671062653", "costOfRevenue": "2996859048", "interestIncome": "177700000", "incomeBeforeTax": "544975963", "interestExpense": "194954060", "operatingIncome": "824993486", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "109890597", "reportedCurrency": "USD", "netInterestIncome": "-176700000", "nonInterestIncome": "None", "operatingExpenses": "849210118", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2996859048", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "654968312", "sellingGeneralAndAdministrative": "905200000", "netIncomeFromContinuingOperations": "427600000" }, "balance": { "goodwill": "4659504940", "inventory": "139545584", "commonStock": "4357156172", "currentDebt": "None", "investments": "None", "totalAssets": "12120901561", "longTermDebt": "2282800000", "shortTermDebt": "316323289", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2460014979", "reportedCurrency": "USD", "retainedEarnings": "1252316816", "totalLiabilities": "6064243865", "otherCurrentAssets": "169890262", "totalCurrentAssets": "1781551931", "currentLongTermDebt": "188700000", "longTermInvestments": "19600000", "shortTermInvestments": "None", "currentNetReceivables": "778580517", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10339349629", "currentAccountsPayable": "1292044386", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3067800000", "shortLongTermDebtTotal": "5503266619", "totalShareholderEquity": "6042383720", "capitalLeaseObligations": "1717000000", "otherCurrentLiabilities": "6687807", "totalCurrentLiabilities": "1615055482", "otherNonCurrentLiabilities": "4600000", "totalNonCurrentLiabilities": "4449188382", "cashAndShortTermInvestments": "693535568", "commonStockSharesOutstanding": "186900000", "intangibleAssetsExcludingGoodwill": "2460014979", "cashAndCashEquivalentsAtCarryingValue": "693535568", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "430506591", "profitLoss": "None", "dividendPayout": "262618178", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-13125821", "operatingCashflow": "995323913", "capitalExpenditures": "263533931", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-469477053", "cashflowFromInvestment": "-562578809", "stockBasedCompensation": "76700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "262618178", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "50500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "654968312", "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": "2026-06-07T03:11:07.422343+00:00", "is_restated": false, "income_statement": { "revenue": 4284200000, "cost_of_revenue": 2279500000, "gross_profit": 2004700000, "ebit": 783800000, "ebitda": 1382600000, "pretax_income": 550100000, "tax_provision": 137300000, "net_income": 413100000, "net_income_to_common": 413100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 533900000, "total_current_assets": 1714800000, "total_assets": 11807000000, "short_term_debt": 447600000, "long_term_debt": 2622100000, "total_debt": 3069700000, "total_liabilities": 6090600000, "total_equity": 5706000000, "shares_outstanding": 185255000, "goodwill_and_intangibles": 7202300000 }, "cash_flow": { "operating_cash_flow": 932000000, "capital_expenditure": 276900000, "free_cash_flow": 1208900000, "dividends_paid": 240200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320208, "ticker_id": 3315, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:07.422343+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "783800000", "ebitda": "1382600000", "netIncome": "413100000", "grossProfit": "2004700000", "depreciation": "None", "totalRevenue": "4284200000", "costOfRevenue": "2279500000", "interestIncome": "26200000", "incomeBeforeTax": "550100000", "interestExpense": "233700000", "operatingIncome": "761200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "137300000", "reportedCurrency": "USD", "netInterestIncome": "-207500000", "nonInterestIncome": "None", "operatingExpenses": "1243500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2279500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "598800000", "sellingGeneralAndAdministrative": "749300000", "netIncomeFromContinuingOperations": "412800000" }, "balance": { "goodwill": "4511800000", "inventory": "138900000", "commonStock": "4163100000", "currentDebt": "None", "investments": "None", "totalAssets": "11807000000", "longTermDebt": "2622100000", "shortTermDebt": "447600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2690500000", "reportedCurrency": "USD", "retainedEarnings": "1090300000", "totalLiabilities": "6090600000", "otherCurrentAssets": "302400000", "totalCurrentAssets": "1714800000", "currentLongTermDebt": "31800000", "longTermInvestments": "11900000", "shortTermInvestments": "None", "currentNetReceivables": "739600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10092200000", "currentAccountsPayable": "517700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2804500000", "shortLongTermDebtTotal": "4563600000", "totalShareholderEquity": "5706000000", "capitalLeaseObligations": "1633200000", "otherCurrentLiabilities": "339800000", "totalCurrentLiabilities": "1331300000", "otherNonCurrentLiabilities": "7900000", "totalNonCurrentLiabilities": "4759300000", "cashAndShortTermInvestments": "533900000", "commonStockSharesOutstanding": "185255000", "intangibleAssetsExcludingGoodwill": "2690500000", "cashAndCashEquivalentsAtCarryingValue": "533900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "412800000", "profitLoss": "None", "dividendPayout": "240200000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "26200000", "operatingCashflow": "932000000", "capitalExpenditures": "276900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-645500000", "cashflowFromInvestment": "-301600000", "stockBasedCompensation": "62400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "240200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "75500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "598800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4284200000, "cost_of_revenue": 2279500000, "gross_profit": 2004700000, "research_and_development": null, "selling_general_admin": 749300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 783800000, "depreciation_amortisation": 598800000, "ebitda": 1382600000, "interest_expense": 233700000, "interest_income": null, "other_non_operating": null, "pretax_income": 550100000, "tax_provision": 137300000, "effective_tax_rate": null, "net_income": 413100000, "net_income_continuing_ops": 412800000, "net_income_to_common": 413100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 533900000, "short_term_investments": null, "net_receivables": 739600000, "inventory": 138900000, "other_current_assets": null, "total_current_assets": 1714800000, "net_ppe": null, "goodwill": 4511800000, "intangible_assets": 2690500000, "goodwill_and_intangibles": 7202300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10092200000, "total_assets": 11807000000, "short_term_debt": 447600000, "accounts_payable": 517700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1331300000, "long_term_debt": 2622100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4759300000, "total_liabilities": 6090600000, "total_debt": 3069700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1090300000, "total_equity": 5706000000, "shares_outstanding": 185255000, "operating_cash_flow": 932000000, "stock_based_compensation": 62400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 276900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -301600000, "dividends_paid": 240200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -645500000, "free_cash_flow": 1208900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "783800000", "ebitda": "1382600000", "netIncome": "413100000", "grossProfit": "2004700000", "depreciation": "None", "totalRevenue": "4284200000", "costOfRevenue": "2279500000", "interestIncome": "26200000", "incomeBeforeTax": "550100000", "interestExpense": "233700000", "operatingIncome": "761200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "137300000", "reportedCurrency": "USD", "netInterestIncome": "-207500000", "nonInterestIncome": "None", "operatingExpenses": "1243500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2279500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "598800000", "sellingGeneralAndAdministrative": "749300000", "netIncomeFromContinuingOperations": "412800000" }, "balance": { "goodwill": "4511800000", "inventory": "138900000", "commonStock": "4163100000", "currentDebt": "None", "investments": "None", "totalAssets": "11807000000", "longTermDebt": "2622100000", "shortTermDebt": "447600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2690500000", "reportedCurrency": "USD", "retainedEarnings": "1090300000", "totalLiabilities": "6090600000", "otherCurrentAssets": "302400000", "totalCurrentAssets": "1714800000", "currentLongTermDebt": "31800000", "longTermInvestments": "11900000", "shortTermInvestments": "None", "currentNetReceivables": "739600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10092200000", "currentAccountsPayable": "517700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2804500000", "shortLongTermDebtTotal": "4563600000", "totalShareholderEquity": "5706000000", "capitalLeaseObligations": "1633200000", "otherCurrentLiabilities": "339800000", "totalCurrentLiabilities": "1331300000", "otherNonCurrentLiabilities": "7900000", "totalNonCurrentLiabilities": "4759300000", "cashAndShortTermInvestments": "533900000", "commonStockSharesOutstanding": "185255000", "intangibleAssetsExcludingGoodwill": "2690500000", "cashAndCashEquivalentsAtCarryingValue": "533900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "412800000", "profitLoss": "None", "dividendPayout": "240200000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "26200000", "operatingCashflow": "932000000", "capitalExpenditures": "276900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-645500000", "cashflowFromInvestment": "-301600000", "stockBasedCompensation": "62400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "240200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "75500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "598800000", "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": "2026-06-07T03:11:07.422343+00:00", "is_restated": false, "income_statement": { "revenue": 3679600000, "cost_of_revenue": 1901200000, "gross_profit": 1778400000, "ebit": 496200000, "ebitda": 958300000, "pretax_income": 282400000, "tax_provision": 76400000, "net_income": 206500000, "net_income_to_common": 206500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 576200000, "total_current_assets": 1814000000, "total_assets": 12037400000, "short_term_debt": 299400000, "long_term_debt": 2307854666.06, "total_debt": 2607254666.06, "total_liabilities": 6528000000, "total_equity": 5498700000, "shares_outstanding": 168203981, "goodwill_and_intangibles": 7472800000 }, "cash_flow": { "operating_cash_flow": 544000000, "capital_expenditure": 346200000, "free_cash_flow": 890200000, "dividends_paid": 328400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320213, "ticker_id": 3315, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:07.422343+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "496200000", "ebitda": "958300000", "netIncome": "206500000", "grossProfit": "1778400000", "depreciation": "None", "totalRevenue": "3679600000", "costOfRevenue": "1901200000", "interestIncome": "19571000", "incomeBeforeTax": "282400000", "interestExpense": "213800000", "operatingIncome": "471300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "76400000", "reportedCurrency": "USD", "netInterestIncome": "-139609000", "nonInterestIncome": "None", "operatingExpenses": "1307100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1901200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "462100000", "sellingGeneralAndAdministrative": "717600000", "netIncomeFromContinuingOperations": "167158000" }, "balance": { "goodwill": "4537000000", "inventory": "183000000", "commonStock": "4054200000", "currentDebt": "None", "investments": "None", "totalAssets": "12037400000", "longTermDebt": "2307854666.06", "shortTermDebt": "299400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2935800000", "reportedCurrency": "USD", "retainedEarnings": "918500000", "totalLiabilities": "6528000000", "otherCurrentAssets": "745400000", "totalCurrentAssets": "1814000000", "currentLongTermDebt": "21031207.60", "longTermInvestments": "9724106.74", "shortTermInvestments": "15752650", "currentNetReceivables": "309400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10223400000", "currentAccountsPayable": "641400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2676400000", "shortLongTermDebtTotal": "4768600000", "totalShareholderEquity": "5498700000", "capitalLeaseObligations": "1140584954.02", "otherCurrentLiabilities": "393443489", "totalCurrentLiabilities": "1342700000", "otherNonCurrentLiabilities": "34072063.92", "totalNonCurrentLiabilities": "5185300000", "cashAndShortTermInvestments": "576200000", "commonStockSharesOutstanding": "168203981", "intangibleAssetsExcludingGoodwill": "2935800000", "cashAndCashEquivalentsAtCarryingValue": "576200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "206000000", "profitLoss": "None", "dividendPayout": "328400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-10700000", "operatingCashflow": "544000000", "capitalExpenditures": "346200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2676200000", "cashflowFromInvestment": "-3108300000", "stockBasedCompensation": "55800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "328400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2344", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "462100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3679600000, "cost_of_revenue": 1901200000, "gross_profit": 1778400000, "research_and_development": null, "selling_general_admin": 717600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 496200000, "depreciation_amortisation": 462100000, "ebitda": 958300000, "interest_expense": 213800000, "interest_income": null, "other_non_operating": null, "pretax_income": 282400000, "tax_provision": 76400000, "effective_tax_rate": null, "net_income": 206500000, "net_income_continuing_ops": 167158000, "net_income_to_common": 206500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 576200000, "short_term_investments": 15752650, "net_receivables": 309400000, "inventory": 183000000, "other_current_assets": null, "total_current_assets": 1814000000, "net_ppe": null, "goodwill": 4537000000, "intangible_assets": 2935800000, "goodwill_and_intangibles": 7472800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10223400000, "total_assets": 12037400000, "short_term_debt": 299400000, "accounts_payable": 641400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1342700000, "long_term_debt": 2307854666.06, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5185300000, "total_liabilities": 6528000000, "total_debt": 2607254666.06, "preferred_stock": null, "minority_interest": null, "retained_earnings": 918500000, "total_equity": 5498700000, "shares_outstanding": 168203981, "operating_cash_flow": 544000000, "stock_based_compensation": 55800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 346200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3108300000, "dividends_paid": 328400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2676200000, "free_cash_flow": 890200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "496200000", "ebitda": "958300000", "netIncome": "206500000", "grossProfit": "1778400000", "depreciation": "None", "totalRevenue": "3679600000", "costOfRevenue": "1901200000", "interestIncome": "19571000", "incomeBeforeTax": "282400000", "interestExpense": "213800000", "operatingIncome": "471300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "76400000", "reportedCurrency": "USD", "netInterestIncome": "-139609000", "nonInterestIncome": "None", "operatingExpenses": "1307100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1901200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "462100000", "sellingGeneralAndAdministrative": "717600000", "netIncomeFromContinuingOperations": "167158000" }, "balance": { "goodwill": "4537000000", "inventory": "183000000", "commonStock": "4054200000", "currentDebt": "None", "investments": "None", "totalAssets": "12037400000", "longTermDebt": "2307854666.06", "shortTermDebt": "299400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2935800000", "reportedCurrency": "USD", "retainedEarnings": "918500000", "totalLiabilities": "6528000000", "otherCurrentAssets": "745400000", "totalCurrentAssets": "1814000000", "currentLongTermDebt": "21031207.60", "longTermInvestments": "9724106.74", "shortTermInvestments": "15752650", "currentNetReceivables": "309400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10223400000", "currentAccountsPayable": "641400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2676400000", "shortLongTermDebtTotal": "4768600000", "totalShareholderEquity": "5498700000", "capitalLeaseObligations": "1140584954.02", "otherCurrentLiabilities": "393443489", "totalCurrentLiabilities": "1342700000", "otherNonCurrentLiabilities": "34072063.92", "totalNonCurrentLiabilities": "5185300000", "cashAndShortTermInvestments": "576200000", "commonStockSharesOutstanding": "168203981", "intangibleAssetsExcludingGoodwill": "2935800000", "cashAndCashEquivalentsAtCarryingValue": "576200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "206000000", "profitLoss": "None", "dividendPayout": "328400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-10700000", "operatingCashflow": "544000000", "capitalExpenditures": "346200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2676200000", "cashflowFromInvestment": "-3108300000", "stockBasedCompensation": "55800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "328400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2344", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "462100000", "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": "2026-06-07T03:11:07.422343+00:00", "is_restated": false, "income_statement": { "revenue": 1733800000, "cost_of_revenue": 776700000, "gross_profit": 957100000, "ebit": 463900000, "ebitda": 580500000, "pretax_income": 406000000, "tax_provision": 86200000, "net_income": 319800000, "net_income_to_common": 319800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 494300000, "total_current_assets": 963100000, "total_assets": 2863700000, "short_term_debt": 55500000, "long_term_debt": 577111000, "total_debt": 632611000, "total_liabilities": 1573500000, "total_equity": 1289700000, "shares_outstanding": 111886025, "goodwill_and_intangibles": 1271500000 }, "cash_flow": { "operating_cash_flow": 463055000, "capital_expenditure": 71937000, "free_cash_flow": 534992000, "dividends_paid": 115219000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320218, "ticker_id": 3315, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:07.422343+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "463900000", "ebitda": "580500000", "netIncome": "319800000", "grossProfit": "957100000", "depreciation": "None", "totalRevenue": "1733800000", "costOfRevenue": "776700000", "interestIncome": "6971000", "incomeBeforeTax": "406000000", "interestExpense": "57900000", "operatingIncome": "453500000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "86200000", "reportedCurrency": "USD", "netInterestIncome": "-50909000", "nonInterestIncome": "None", "operatingExpenses": "503600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "9323000", "costofGoodsAndServicesSold": "776700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116600000", "sellingGeneralAndAdministrative": "539933000", "netIncomeFromContinuingOperations": "319758000" }, "balance": { "goodwill": "948800000", "inventory": "103100000", "commonStock": "246300000", "currentDebt": "None", "investments": "None", "totalAssets": "2863700000", "longTermDebt": "577111000", "shortTermDebt": "55500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "322700000", "reportedCurrency": "USD", "retainedEarnings": "1043200000", "totalLiabilities": "1573500000", "otherCurrentAssets": "179900000", "totalCurrentAssets": "963100000", "currentLongTermDebt": "33504000", "longTermInvestments": "1473622.16", "shortTermInvestments": "-24000", "currentNetReceivables": "185800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1900600000", "currentAccountsPayable": "54300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "459137000", "shortLongTermDebtTotal": "759800000", "totalShareholderEquity": "1289700000", "capitalLeaseObligations": "127220000", "otherCurrentLiabilities": "584200000", "totalCurrentLiabilities": "795200000", "otherNonCurrentLiabilities": "147290000", "totalNonCurrentLiabilities": "778300000", "cashAndShortTermInvestments": "494300000", "commonStockSharesOutstanding": "111886025", "intangibleAssetsExcludingGoodwill": "322700000", "cashAndCashEquivalentsAtCarryingValue": "494300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "319758000", "profitLoss": "None", "dividendPayout": "115219000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-7209000", "operatingCashflow": "463055000", "capitalExpenditures": "71937000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1258122000", "cashflowFromInvestment": "77332000", "stockBasedCompensation": "41664000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "115219000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-717735000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5872000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116528000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1733800000, "cost_of_revenue": 776700000, "gross_profit": 957100000, "research_and_development": null, "selling_general_admin": 539933000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 463900000, "depreciation_amortisation": 116600000, "ebitda": 580500000, "interest_expense": 57900000, "interest_income": null, "other_non_operating": null, "pretax_income": 406000000, "tax_provision": 86200000, "effective_tax_rate": null, "net_income": 319800000, "net_income_continuing_ops": 319758000, "net_income_to_common": 319800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 494300000, "short_term_investments": -24000, "net_receivables": 185800000, "inventory": 103100000, "other_current_assets": null, "total_current_assets": 963100000, "net_ppe": null, "goodwill": 948800000, "intangible_assets": 322700000, "goodwill_and_intangibles": 1271500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1900600000, "total_assets": 2863700000, "short_term_debt": 55500000, "accounts_payable": 54300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 795200000, "long_term_debt": 577111000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 778300000, "total_liabilities": 1573500000, "total_debt": 632611000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1043200000, "total_equity": 1289700000, "shares_outstanding": 111886025, "operating_cash_flow": 463055000, "stock_based_compensation": 41664000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71937000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 77332000, "dividends_paid": 115219000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1258122000, "free_cash_flow": 534992000, "net_change_in_cash": -717735000 }, "raw_data": { "income": { "ebit": "463900000", "ebitda": "580500000", "netIncome": "319800000", "grossProfit": "957100000", "depreciation": "None", "totalRevenue": "1733800000", "costOfRevenue": "776700000", "interestIncome": "6971000", "incomeBeforeTax": "406000000", "interestExpense": "57900000", "operatingIncome": "453500000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "86200000", "reportedCurrency": "USD", "netInterestIncome": "-50909000", "nonInterestIncome": "None", "operatingExpenses": "503600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "9323000", "costofGoodsAndServicesSold": "776700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116600000", "sellingGeneralAndAdministrative": "539933000", "netIncomeFromContinuingOperations": "319758000" }, "balance": { "goodwill": "948800000", "inventory": "103100000", "commonStock": "246300000", "currentDebt": "None", "investments": "None", "totalAssets": "2863700000", "longTermDebt": "577111000", "shortTermDebt": "55500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "322700000", "reportedCurrency": "USD", "retainedEarnings": "1043200000", "totalLiabilities": "1573500000", "otherCurrentAssets": "179900000", "totalCurrentAssets": "963100000", "currentLongTermDebt": "33504000", "longTermInvestments": "1473622.16", "shortTermInvestments": "-24000", "currentNetReceivables": "185800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1900600000", "currentAccountsPayable": "54300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "459137000", "shortLongTermDebtTotal": "759800000", "totalShareholderEquity": "1289700000", "capitalLeaseObligations": "127220000", "otherCurrentLiabilities": "584200000", "totalCurrentLiabilities": "795200000", "otherNonCurrentLiabilities": "147290000", "totalNonCurrentLiabilities": "778300000", "cashAndShortTermInvestments": "494300000", "commonStockSharesOutstanding": "111886025", "intangibleAssetsExcludingGoodwill": "322700000", "cashAndCashEquivalentsAtCarryingValue": "494300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "319758000", "profitLoss": "None", "dividendPayout": "115219000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-7209000", "operatingCashflow": "463055000", "capitalExpenditures": "71937000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1258122000", "cashflowFromInvestment": "77332000", "stockBasedCompensation": "41664000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "115219000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-717735000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5872000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116528000", "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": "2026-06-07T03:11:07.422343+00:00", "is_restated": false, "income_statement": { "revenue": 1417000000, "cost_of_revenue": 603100000, "gross_profit": 813900000, "ebit": 242300000, "ebitda": 343000000, "pretax_income": 205300000, "tax_provision": 53400000, "net_income": 151900000, "net_income_to_common": 151900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 326113000, "total_current_assets": 762222000, "total_assets": 3592914000, "short_term_debt": 9645000, "long_term_debt": 1733940000, "total_debt": 1743585000, "total_liabilities": 2521851000, "total_equity": 1070675000, "shares_outstanding": 111406830, "goodwill_and_intangibles": 1303080000 }, "cash_flow": { "operating_cash_flow": 317586000, "capital_expenditure": 43487000, "free_cash_flow": 361073000, "dividends_paid": 103797000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320223, "ticker_id": 3315, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:07.422343+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "242300000", "ebitda": "343000000", "netIncome": "151900000", "grossProfit": "813900000", "depreciation": "None", "totalRevenue": "1417000000", "costOfRevenue": "603100000", "interestIncome": "38241000", "incomeBeforeTax": "205300000", "interestExpense": "37000000", "operatingIncome": "241000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "53400000", "reportedCurrency": "USD", "netInterestIncome": "-36993000", "nonInterestIncome": "None", "operatingExpenses": "572900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2078000", "costofGoodsAndServicesSold": "603100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100700000", "sellingGeneralAndAdministrative": "464599000", "netIncomeFromContinuingOperations": "151854000" }, "balance": { "goodwill": "947715000", "inventory": "102494000", "commonStock": "227504000", "currentDebt": "None", "investments": "None", "totalAssets": "3592914000", "longTermDebt": "1733940000", "shortTermDebt": "9645000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "355365000", "reportedCurrency": "USD", "retainedEarnings": "839609000", "totalLiabilities": "2521851000", "otherCurrentAssets": "214765000", "totalCurrentAssets": "762222000", "currentLongTermDebt": "9645000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "118850000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2830692000", "currentAccountsPayable": "378532000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "449087000", "shortLongTermDebtTotal": "1867450000", "totalShareholderEquity": "1070675000", "capitalLeaseObligations": "123865000", "otherCurrentLiabilities": "194565000", "totalCurrentLiabilities": "588419000", "otherNonCurrentLiabilities": "147260000", "totalNonCurrentLiabilities": "1933432000", "cashAndShortTermInvestments": "326113000", "commonStockSharesOutstanding": "111406830", "intangibleAssetsExcludingGoodwill": "355365000", "cashAndCashEquivalentsAtCarryingValue": "326113000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "151854000", "profitLoss": "None", "dividendPayout": "103797000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-21884000", "operatingCashflow": "317586000", "capitalExpenditures": "43487000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "960908000", "cashflowFromInvestment": "-214066000", "stockBasedCompensation": "31335000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "103797000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1064428000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10694000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100721000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1417000000, "cost_of_revenue": 603100000, "gross_profit": 813900000, "research_and_development": null, "selling_general_admin": 464599000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 242300000, "depreciation_amortisation": 100700000, "ebitda": 343000000, "interest_expense": 37000000, "interest_income": null, "other_non_operating": null, "pretax_income": 205300000, "tax_provision": 53400000, "effective_tax_rate": null, "net_income": 151900000, "net_income_continuing_ops": 151854000, "net_income_to_common": 151900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 326113000, "short_term_investments": null, "net_receivables": 118850000, "inventory": 102494000, "other_current_assets": null, "total_current_assets": 762222000, "net_ppe": null, "goodwill": 947715000, "intangible_assets": 355365000, "goodwill_and_intangibles": 1303080000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2830692000, "total_assets": 3592914000, "short_term_debt": 9645000, "accounts_payable": 378532000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 588419000, "long_term_debt": 1733940000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1933432000, "total_liabilities": 2521851000, "total_debt": 1743585000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 839609000, "total_equity": 1070675000, "shares_outstanding": 111406830, "operating_cash_flow": 317586000, "stock_based_compensation": 31335000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43487000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -214066000, "dividends_paid": 103797000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 960908000, "free_cash_flow": 361073000, "net_change_in_cash": 1064428000 }, "raw_data": { "income": { "ebit": "242300000", "ebitda": "343000000", "netIncome": "151900000", "grossProfit": "813900000", "depreciation": "None", "totalRevenue": "1417000000", "costOfRevenue": "603100000", "interestIncome": "38241000", "incomeBeforeTax": "205300000", "interestExpense": "37000000", "operatingIncome": "241000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "53400000", "reportedCurrency": "USD", "netInterestIncome": "-36993000", "nonInterestIncome": "None", "operatingExpenses": "572900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2078000", "costofGoodsAndServicesSold": "603100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100700000", "sellingGeneralAndAdministrative": "464599000", "netIncomeFromContinuingOperations": "151854000" }, "balance": { "goodwill": "947715000", "inventory": "102494000", "commonStock": "227504000", "currentDebt": "None", "investments": "None", "totalAssets": "3592914000", "longTermDebt": "1733940000", "shortTermDebt": "9645000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "355365000", "reportedCurrency": "USD", "retainedEarnings": "839609000", "totalLiabilities": "2521851000", "otherCurrentAssets": "214765000", "totalCurrentAssets": "762222000", "currentLongTermDebt": "9645000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "118850000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2830692000", "currentAccountsPayable": "378532000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "449087000", "shortLongTermDebtTotal": "1867450000", "totalShareholderEquity": "1070675000", "capitalLeaseObligations": "123865000", "otherCurrentLiabilities": "194565000", "totalCurrentLiabilities": "588419000", "otherNonCurrentLiabilities": "147260000", "totalNonCurrentLiabilities": "1933432000", "cashAndShortTermInvestments": "326113000", "commonStockSharesOutstanding": "111406830", "intangibleAssetsExcludingGoodwill": "355365000", "cashAndCashEquivalentsAtCarryingValue": "326113000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "151854000", "profitLoss": "None", "dividendPayout": "103797000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-21884000", "operatingCashflow": "317586000", "capitalExpenditures": "43487000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "960908000", "cashflowFromInvestment": "-214066000", "stockBasedCompensation": "31335000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "103797000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1064428000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10694000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100721000", "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": "2026-06-07T03:11:07.422343+00:00", "is_restated": false, "income_statement": { "revenue": 1377260000, "cost_of_revenue": 615589000, "gross_profit": 761671000, "ebit": 271456000, "ebitda": 358617000, "pretax_income": 235888000, "tax_provision": 65530000, "net_income": 170095000, "net_income_to_common": 170095000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 278766000, "total_current_assets": 556778000, "total_assets": 2351529000, "short_term_debt": 39505000, "long_term_debt": 626288000, "total_debt": 665793000, "total_liabilities": 1339130000, "total_equity": 1007245000, "shares_outstanding": 110310984, "goodwill_and_intangibles": 1141558000 }, "cash_flow": { "operating_cash_flow": 257872000, "capital_expenditure": 43136000, "free_cash_flow": 301008000, "dividends_paid": 91737000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320228, "ticker_id": 3315, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:07.422343+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "271456000", "ebitda": "358617000", "netIncome": "170095000", "grossProfit": "761671000", "depreciation": "None", "totalRevenue": "1377260000", "costOfRevenue": "615589000", "interestIncome": "35568000", "incomeBeforeTax": "235888000", "interestExpense": "35568000", "operatingIncome": "263160000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "65530000", "reportedCurrency": "USD", "netInterestIncome": "-35568000", "nonInterestIncome": "None", "operatingExpenses": "498511000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "8296000", "costofGoodsAndServicesSold": "615589000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87161000", "sellingGeneralAndAdministrative": "417523000", "netIncomeFromContinuingOperations": "170358000" }, "balance": { "goodwill": "840610000", "inventory": "86278000", "commonStock": "200451000", "currentDebt": "None", "investments": "None", "totalAssets": "2351529000", "longTermDebt": "626288000", "shortTermDebt": "39505000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "300948000", "reportedCurrency": "USD", "retainedEarnings": "791918000", "totalLiabilities": "1339130000", "otherCurrentAssets": "55403000", "totalCurrentAssets": "556778000", "currentLongTermDebt": "39505000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "136331000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1794751000", "currentAccountsPayable": "75503000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "492127000", "shortLongTermDebtTotal": "795720000", "totalShareholderEquity": "1007245000", "capitalLeaseObligations": "129927000", "otherCurrentLiabilities": "332194000", "totalCurrentLiabilities": "514577000", "otherNonCurrentLiabilities": "153000000", "totalNonCurrentLiabilities": "824553000", "cashAndShortTermInvestments": "278766000", "commonStockSharesOutstanding": "110310984", "intangibleAssetsExcludingGoodwill": "300948000", "cashAndCashEquivalentsAtCarryingValue": "278766000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "170358000", "profitLoss": "None", "dividendPayout": "91737000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-18149000", "operatingCashflow": "257872000", "capitalExpenditures": "43136000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-111461000", "cashflowFromInvestment": "-276722000", "stockBasedCompensation": "16552000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91737000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-130311000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53170000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87161000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1377260000, "cost_of_revenue": 615589000, "gross_profit": 761671000, "research_and_development": null, "selling_general_admin": 417523000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 271456000, "depreciation_amortisation": 87161000, "ebitda": 358617000, "interest_expense": 35568000, "interest_income": null, "other_non_operating": null, "pretax_income": 235888000, "tax_provision": 65530000, "effective_tax_rate": null, "net_income": 170095000, "net_income_continuing_ops": 170358000, "net_income_to_common": 170095000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 278766000, "short_term_investments": null, "net_receivables": 136331000, "inventory": 86278000, "other_current_assets": null, "total_current_assets": 556778000, "net_ppe": null, "goodwill": 840610000, "intangible_assets": 300948000, "goodwill_and_intangibles": 1141558000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1794751000, "total_assets": 2351529000, "short_term_debt": 39505000, "accounts_payable": 75503000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 514577000, "long_term_debt": 626288000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 824553000, "total_liabilities": 1339130000, "total_debt": 665793000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 791918000, "total_equity": 1007245000, "shares_outstanding": 110310984, "operating_cash_flow": 257872000, "stock_based_compensation": 16552000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43136000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -276722000, "dividends_paid": 91737000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -111461000, "free_cash_flow": 301008000, "net_change_in_cash": -130311000 }, "raw_data": { "income": { "ebit": "271456000", "ebitda": "358617000", "netIncome": "170095000", "grossProfit": "761671000", "depreciation": "None", "totalRevenue": "1377260000", "costOfRevenue": "615589000", "interestIncome": "35568000", "incomeBeforeTax": "235888000", "interestExpense": "35568000", "operatingIncome": "263160000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "65530000", "reportedCurrency": "USD", "netInterestIncome": "-35568000", "nonInterestIncome": "None", "operatingExpenses": "498511000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "8296000", "costofGoodsAndServicesSold": "615589000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87161000", "sellingGeneralAndAdministrative": "417523000", "netIncomeFromContinuingOperations": "170358000" }, "balance": { "goodwill": "840610000", "inventory": "86278000", "commonStock": "200451000", "currentDebt": "None", "investments": "None", "totalAssets": "2351529000", "longTermDebt": "626288000", "shortTermDebt": "39505000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "300948000", "reportedCurrency": "USD", "retainedEarnings": "791918000", "totalLiabilities": "1339130000", "otherCurrentAssets": "55403000", "totalCurrentAssets": "556778000", "currentLongTermDebt": "39505000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "136331000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1794751000", "currentAccountsPayable": "75503000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "492127000", "shortLongTermDebtTotal": "795720000", "totalShareholderEquity": "1007245000", "capitalLeaseObligations": "129927000", "otherCurrentLiabilities": "332194000", "totalCurrentLiabilities": "514577000", "otherNonCurrentLiabilities": "153000000", "totalNonCurrentLiabilities": "824553000", "cashAndShortTermInvestments": "278766000", "commonStockSharesOutstanding": "110310984", "intangibleAssetsExcludingGoodwill": "300948000", "cashAndCashEquivalentsAtCarryingValue": "278766000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "170358000", "profitLoss": "None", "dividendPayout": "91737000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-18149000", "operatingCashflow": "257872000", "capitalExpenditures": "43136000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-111461000", "cashflowFromInvestment": "-276722000", "stockBasedCompensation": "16552000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91737000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-130311000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53170000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87161000", "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": "2026-06-07T03:11:07.422343+00:00", "is_restated": false, "income_statement": { "revenue": 1318641000, "cost_of_revenue": 645816000, "gross_profit": 672825000, "ebit": 232040000, "ebitda": 314821000, "pretax_income": 190763000, "tax_provision": 41623000, "net_income": 149039000, "net_income_to_common": 149039000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 359671000, "total_current_assets": 679584000, "total_assets": 2229430000, "short_term_debt": 22982000, "long_term_debt": 627204000, "total_debt": 650186000, "total_liabilities": 1322443000, "total_equity": 901833000, "shares_outstanding": 109759123, "goodwill_and_intangibles": 910533000 }, "cash_flow": { "operating_cash_flow": 332793000, "capital_expenditure": 41004000, "free_cash_flow": 373797000, "dividends_paid": 82535000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320233, "ticker_id": 3315, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:07.422343+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "232040000", "ebitda": "314821000", "netIncome": "149039000", "grossProfit": "672825000", "depreciation": "None", "totalRevenue": "1318641000", "costOfRevenue": "645816000", "interestIncome": "41277000", "incomeBeforeTax": "190763000", "interestExpense": "41277000", "operatingIncome": "223202000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "41623000", "reportedCurrency": "USD", "netInterestIncome": "-41277000", "nonInterestIncome": "None", "operatingExpenses": "449623000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "8838000", "costofGoodsAndServicesSold": "645816000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82781000", "sellingGeneralAndAdministrative": "382389000", "netIncomeFromContinuingOperations": "149140000" }, "balance": { "goodwill": "672310000", "inventory": "64956000", "commonStock": "194771000", "currentDebt": "None", "investments": "None", "totalAssets": "2229430000", "longTermDebt": "627204000", "shortTermDebt": "22982000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "238223000", "reportedCurrency": "USD", "retainedEarnings": "714051000", "totalLiabilities": "1322443000", "otherCurrentAssets": "133205000", "totalCurrentAssets": "679584000", "currentLongTermDebt": "22982000", "longTermInvestments": "4276000", "shortTermInvestments": "None", "currentNetReceivables": "121752000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1549846000", "currentAccountsPayable": "349106000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "484482000", "shortLongTermDebtTotal": "777844000", "totalShareholderEquity": "901833000", "capitalLeaseObligations": "127658000", "otherCurrentLiabilities": "121361000", "totalCurrentLiabilities": "501258000", "otherNonCurrentLiabilities": "151238000", "totalNonCurrentLiabilities": "821185000", "cashAndShortTermInvestments": "359671000", "commonStockSharesOutstanding": "109759123", "intangibleAssetsExcludingGoodwill": "238223000", "cashAndCashEquivalentsAtCarryingValue": "359671000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "149140000", "profitLoss": "None", "dividendPayout": "82535000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "44633000", "operatingCashflow": "332793000", "capitalExpenditures": "41004000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-187218000", "cashflowFromInvestment": "-36057000", "stockBasedCompensation": "12744000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82535000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "109518000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42012000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82781000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1318641000, "cost_of_revenue": 645816000, "gross_profit": 672825000, "research_and_development": null, "selling_general_admin": 382389000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 232040000, "depreciation_amortisation": 82781000, "ebitda": 314821000, "interest_expense": 41277000, "interest_income": null, "other_non_operating": null, "pretax_income": 190763000, "tax_provision": 41623000, "effective_tax_rate": null, "net_income": 149039000, "net_income_continuing_ops": 149140000, "net_income_to_common": 149039000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 359671000, "short_term_investments": null, "net_receivables": 121752000, "inventory": 64956000, "other_current_assets": null, "total_current_assets": 679584000, "net_ppe": null, "goodwill": 672310000, "intangible_assets": 238223000, "goodwill_and_intangibles": 910533000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1549846000, "total_assets": 2229430000, "short_term_debt": 22982000, "accounts_payable": 349106000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 501258000, "long_term_debt": 627204000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 821185000, "total_liabilities": 1322443000, "total_debt": 650186000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 714051000, "total_equity": 901833000, "shares_outstanding": 109759123, "operating_cash_flow": 332793000, "stock_based_compensation": 12744000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41004000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36057000, "dividends_paid": 82535000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -187218000, "free_cash_flow": 373797000, "net_change_in_cash": 109518000 }, "raw_data": { "income": { "ebit": "232040000", "ebitda": "314821000", "netIncome": "149039000", "grossProfit": "672825000", "depreciation": "None", "totalRevenue": "1318641000", "costOfRevenue": "645816000", "interestIncome": "41277000", "incomeBeforeTax": "190763000", "interestExpense": "41277000", "operatingIncome": "223202000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "41623000", "reportedCurrency": "USD", "netInterestIncome": "-41277000", "nonInterestIncome": "None", "operatingExpenses": "449623000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "8838000", "costofGoodsAndServicesSold": "645816000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82781000", "sellingGeneralAndAdministrative": "382389000", "netIncomeFromContinuingOperations": "149140000" }, "balance": { "goodwill": "672310000", "inventory": "64956000", "commonStock": "194771000", "currentDebt": "None", "investments": "None", "totalAssets": "2229430000", "longTermDebt": "627204000", "shortTermDebt": "22982000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "238223000", "reportedCurrency": "USD", "retainedEarnings": "714051000", "totalLiabilities": "1322443000", "otherCurrentAssets": "133205000", "totalCurrentAssets": "679584000", "currentLongTermDebt": "22982000", "longTermInvestments": "4276000", "shortTermInvestments": "None", "currentNetReceivables": "121752000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1549846000", "currentAccountsPayable": "349106000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "484482000", "shortLongTermDebtTotal": "777844000", "totalShareholderEquity": "901833000", "capitalLeaseObligations": "127658000", "otherCurrentLiabilities": "121361000", "totalCurrentLiabilities": "501258000", "otherNonCurrentLiabilities": "151238000", "totalNonCurrentLiabilities": "821185000", "cashAndShortTermInvestments": "359671000", "commonStockSharesOutstanding": "109759123", "intangibleAssetsExcludingGoodwill": "238223000", "cashAndCashEquivalentsAtCarryingValue": "359671000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "149140000", "profitLoss": "None", "dividendPayout": "82535000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "44633000", "operatingCashflow": "332793000", "capitalExpenditures": "41004000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-187218000", "cashflowFromInvestment": "-36057000", "stockBasedCompensation": "12744000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82535000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "109518000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42012000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82781000", "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": "2026-06-07T03:11:07.422343+00:00", "is_restated": false, "income_statement": { "revenue": 1170026000, "cost_of_revenue": 533397000, "gross_profit": 636629000, "ebit": 197039000, "ebitda": 263653000, "pretax_income": 152512000, "tax_provision": 31006000, "net_income": 121479000, "net_income_to_common": 121479000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 237744000, "total_current_assets": 603538000, "total_assets": 2052396000, "short_term_debt": 33022000, "long_term_debt": 698172000, "total_debt": 731194000, "total_liabilities": 1216686000, "total_equity": 830643000, "shares_outstanding": 109388236, "goodwill_and_intangibles": 922145000 }, "cash_flow": { "operating_cash_flow": 144280000, "capital_expenditure": 43012000, "free_cash_flow": 187292000, "dividends_paid": 75678000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320238, "ticker_id": 3315, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:07.422343+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "197039000", "ebitda": "263653000", "netIncome": "121479000", "grossProfit": "636629000", "depreciation": "None", "totalRevenue": "1170026000", "costOfRevenue": "533397000", "interestIncome": "44527000", "incomeBeforeTax": "152512000", "interestExpense": "44527000", "operatingIncome": "185189000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "31006000", "reportedCurrency": "USD", "netInterestIncome": "-44527000", "nonInterestIncome": "None", "operatingExpenses": "451440000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "11850000", "costofGoodsAndServicesSold": "533397000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66614000", "sellingGeneralAndAdministrative": "382676000", "netIncomeFromContinuingOperations": "121506000" }, "balance": { "goodwill": "671594000", "inventory": "113294000", "commonStock": "181780000", "currentDebt": "None", "investments": "None", "totalAssets": "2052396000", "longTermDebt": "698172000", "shortTermDebt": "33022000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "250551000", "reportedCurrency": "USD", "retainedEarnings": "648255000", "totalLiabilities": "1216686000", "otherCurrentAssets": "139820000", "totalCurrentAssets": "603538000", "currentLongTermDebt": "33022000", "longTermInvestments": "4010000", "shortTermInvestments": "None", "currentNetReceivables": "112680000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1448858000", "currentAccountsPayable": "296985000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "481670000", "shortLongTermDebtTotal": "741340000", "totalShareholderEquity": "830643000", "capitalLeaseObligations": "10146000", "otherCurrentLiabilities": "107773000", "totalCurrentLiabilities": "440092000", "otherNonCurrentLiabilities": "9251000", "totalNonCurrentLiabilities": "776594000", "cashAndShortTermInvestments": "237744000", "commonStockSharesOutstanding": "109388236", "intangibleAssetsExcludingGoodwill": "250551000", "cashAndCashEquivalentsAtCarryingValue": "237744000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "121506000", "profitLoss": "None", "dividendPayout": "75678000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-77292000", "operatingCashflow": "144280000", "capitalExpenditures": "43012000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134107000", "cashflowFromInvestment": "-30953000", "stockBasedCompensation": "19508000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75678000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-20780000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3901000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66614000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1170026000, "cost_of_revenue": 533397000, "gross_profit": 636629000, "research_and_development": 0, "selling_general_admin": 382676000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 197039000, "depreciation_amortisation": 66614000, "ebitda": 263653000, "interest_expense": 44527000, "interest_income": null, "other_non_operating": null, "pretax_income": 152512000, "tax_provision": 31006000, "effective_tax_rate": null, "net_income": 121479000, "net_income_continuing_ops": 121506000, "net_income_to_common": 121479000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 237744000, "short_term_investments": null, "net_receivables": 112680000, "inventory": 113294000, "other_current_assets": null, "total_current_assets": 603538000, "net_ppe": null, "goodwill": 671594000, "intangible_assets": 250551000, "goodwill_and_intangibles": 922145000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1448858000, "total_assets": 2052396000, "short_term_debt": 33022000, "accounts_payable": 296985000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 440092000, "long_term_debt": 698172000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 776594000, "total_liabilities": 1216686000, "total_debt": 731194000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 648255000, "total_equity": 830643000, "shares_outstanding": 109388236, "operating_cash_flow": 144280000, "stock_based_compensation": 19508000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43012000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30953000, "dividends_paid": 75678000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -134107000, "free_cash_flow": 187292000, "net_change_in_cash": -20780000 }, "raw_data": { "income": { "ebit": "197039000", "ebitda": "263653000", "netIncome": "121479000", "grossProfit": "636629000", "depreciation": "None", "totalRevenue": "1170026000", "costOfRevenue": "533397000", "interestIncome": "44527000", "incomeBeforeTax": "152512000", "interestExpense": "44527000", "operatingIncome": "185189000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "31006000", "reportedCurrency": "USD", "netInterestIncome": "-44527000", "nonInterestIncome": "None", "operatingExpenses": "451440000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "11850000", "costofGoodsAndServicesSold": "533397000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66614000", "sellingGeneralAndAdministrative": "382676000", "netIncomeFromContinuingOperations": "121506000" }, "balance": { "goodwill": "671594000", "inventory": "113294000", "commonStock": "181780000", "currentDebt": "None", "investments": "None", "totalAssets": "2052396000", "longTermDebt": "698172000", "shortTermDebt": "33022000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "250551000", "reportedCurrency": "USD", "retainedEarnings": "648255000", "totalLiabilities": "1216686000", "otherCurrentAssets": "139820000", "totalCurrentAssets": "603538000", "currentLongTermDebt": "33022000", "longTermInvestments": "4010000", "shortTermInvestments": "None", "currentNetReceivables": "112680000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1448858000", "currentAccountsPayable": "296985000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "481670000", "shortLongTermDebtTotal": "741340000", "totalShareholderEquity": "830643000", "capitalLeaseObligations": "10146000", "otherCurrentLiabilities": "107773000", "totalCurrentLiabilities": "440092000", "otherNonCurrentLiabilities": "9251000", "totalNonCurrentLiabilities": "776594000", "cashAndShortTermInvestments": "237744000", "commonStockSharesOutstanding": "109388236", "intangibleAssetsExcludingGoodwill": "250551000", "cashAndCashEquivalentsAtCarryingValue": "237744000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "121506000", "profitLoss": "None", "dividendPayout": "75678000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-77292000", "operatingCashflow": "144280000", "capitalExpenditures": "43012000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134107000", "cashflowFromInvestment": "-30953000", "stockBasedCompensation": "19508000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75678000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-20780000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3901000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66614000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:07.422343+00:00", "is_restated": false, "income_statement": { "revenue": 1234600000, "cost_of_revenue": 671800000, "gross_profit": 562800000, "ebit": 217200000, "ebitda": 385300000, "pretax_income": 173200000, "tax_provision": 37600000, "net_income": 135500000, "net_income_to_common": 135500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 862226399, "total_current_assets": 2095368671, "total_assets": 12437971985, "short_term_debt": 501744731, "long_term_debt": 2271000000, "total_debt": 2772744731, "total_liabilities": 6316605993, "total_equity": 6120964676, "shares_outstanding": 187500000, "goodwill_and_intangibles": 7073487068 }, "cash_flow": { "operating_cash_flow": 220995827, "capital_expenditure": 50786636, "free_cash_flow": 271782463, "dividends_paid": 65578859, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320201, "ticker_id": 3315, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:07.422343+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "217200000", "ebitda": "385300000", "netIncome": "135500000", "grossProfit": "562800000", "depreciation": "None", "totalRevenue": "1234600000", "costOfRevenue": "671800000", "interestIncome": "2600000", "incomeBeforeTax": "173200000", "interestExpense": "43390523", "operatingIncome": "221900000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "37600000", "reportedCurrency": "USD", "netInterestIncome": "-41400000", "nonInterestIncome": "None", "operatingExpenses": "340900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "671800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "168100000", "sellingGeneralAndAdministrative": "214200000", "netIncomeFromContinuingOperations": "135600000" }, "balance": { "goodwill": "4677633400", "inventory": "119491696", "commonStock": "4374740509", "currentDebt": "None", "investments": "None", "totalAssets": "12437971985", "longTermDebt": "2271000000", "shortTermDebt": "501744731", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2395853668", "reportedCurrency": "USD", "retainedEarnings": "1327852734", "totalLiabilities": "6316605993", "otherCurrentAssets": "160325553", "totalCurrentAssets": "2095368671", "currentLongTermDebt": "333200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "953325023", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10342603314", "currentAccountsPayable": "1032986154", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4257355718", "totalShareholderEquity": "6120964676", "capitalLeaseObligations": "1639200000", "otherCurrentLiabilities": "270745862", "totalCurrentLiabilities": "1841135287", "otherNonCurrentLiabilities": "158300000", "totalNonCurrentLiabilities": "4475470705", "cashAndShortTermInvestments": "862226399", "commonStockSharesOutstanding": "187500000", "intangibleAssetsExcludingGoodwill": "2395853668", "cashAndCashEquivalentsAtCarryingValue": "862226399", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "133623090", "profitLoss": "None", "dividendPayout": "65578859", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "20610498", "operatingCashflow": "220995827", "capitalExpenditures": "50786636", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23273099", "cashflowFromInvestment": "-77708483", "stockBasedCompensation": "15600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65578859", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "165771524", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1234600000, "cost_of_revenue": 671800000, "gross_profit": 562800000, "research_and_development": null, "selling_general_admin": 214200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 217200000, "depreciation_amortisation": 168100000, "ebitda": 385300000, "interest_expense": 43390523, "interest_income": null, "other_non_operating": null, "pretax_income": 173200000, "tax_provision": 37600000, "effective_tax_rate": null, "net_income": 135500000, "net_income_continuing_ops": 135600000, "net_income_to_common": 135500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 862226399, "short_term_investments": null, "net_receivables": 953325023, "inventory": 119491696, "other_current_assets": null, "total_current_assets": 2095368671, "net_ppe": null, "goodwill": 4677633400, "intangible_assets": 2395853668, "goodwill_and_intangibles": 7073487068, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10342603314, "total_assets": 12437971985, "short_term_debt": 501744731, "accounts_payable": 1032986154, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1841135287, "long_term_debt": 2271000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4475470705, "total_liabilities": 6316605993, "total_debt": 2772744731, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1327852734, "total_equity": 6120964676, "shares_outstanding": 187500000, "operating_cash_flow": 220995827, "stock_based_compensation": 15600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50786636, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77708483, "dividends_paid": 65578859, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 23273099, "free_cash_flow": 271782463, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "217200000", "ebitda": "385300000", "netIncome": "135500000", "grossProfit": "562800000", "depreciation": "None", "totalRevenue": "1234600000", "costOfRevenue": "671800000", "interestIncome": "2600000", "incomeBeforeTax": "173200000", "interestExpense": "43390523", "operatingIncome": "221900000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "37600000", "reportedCurrency": "USD", "netInterestIncome": "-41400000", "nonInterestIncome": "None", "operatingExpenses": "340900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "671800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "168100000", "sellingGeneralAndAdministrative": "214200000", "netIncomeFromContinuingOperations": "135600000" }, "balance": { "goodwill": "4677633400", "inventory": "119491696", "commonStock": "4374740509", "currentDebt": "None", "investments": "None", "totalAssets": "12437971985", "longTermDebt": "2271000000", "shortTermDebt": "501744731", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2395853668", "reportedCurrency": "USD", "retainedEarnings": "1327852734", "totalLiabilities": "6316605993", "otherCurrentAssets": "160325553", "totalCurrentAssets": "2095368671", "currentLongTermDebt": "333200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "953325023", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10342603314", "currentAccountsPayable": "1032986154", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4257355718", "totalShareholderEquity": "6120964676", "capitalLeaseObligations": "1639200000", "otherCurrentLiabilities": "270745862", "totalCurrentLiabilities": "1841135287", "otherNonCurrentLiabilities": "158300000", "totalNonCurrentLiabilities": "4475470705", "cashAndShortTermInvestments": "862226399", "commonStockSharesOutstanding": "187500000", "intangibleAssetsExcludingGoodwill": "2395853668", "cashAndCashEquivalentsAtCarryingValue": "862226399", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "133623090", "profitLoss": "None", "dividendPayout": "65578859", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "20610498", "operatingCashflow": "220995827", "capitalExpenditures": "50786636", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23273099", "cashflowFromInvestment": "-77708483", "stockBasedCompensation": "15600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65578859", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "165771524", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:07.422343+00:00", "is_restated": false, "income_statement": { "revenue": 1221897788, "cost_of_revenue": 690960150, "gross_profit": 530937637, "ebit": 186936867, "ebitda": 306750677, "pretax_income": 137582807, "tax_provision": 26501190, "net_income": 110777005, "net_income_to_common": 110777005, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 693535568, "total_current_assets": 1781551931, "total_assets": 12143000000, "short_term_debt": 316323289, "long_term_debt": 2282800000, "total_debt": 2599123289, "total_liabilities": 6064243865, "total_equity": 6042383720, "shares_outstanding": 187300000, "goodwill_and_intangibles": 7132500000 }, "cash_flow": { "operating_cash_flow": 263627911, "capital_expenditure": 69765845, "free_cash_flow": 333393756, "dividends_paid": 67730042, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320202, "ticker_id": 3315, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:07.422343+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "186936867", "ebitda": "306750677", "netIncome": "110777005", "grossProfit": "530937637", "depreciation": "None", "totalRevenue": "1221897788", "costOfRevenue": "690960150", "interestIncome": "42100000", "incomeBeforeTax": "137582807", "interestExpense": "49354060", "operatingIncome": "317100448", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "26501190", "reportedCurrency": "USD", "netInterestIncome": "-41700000", "nonInterestIncome": "None", "operatingExpenses": "213837189", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "690960150", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119813810", "sellingGeneralAndAdministrative": "260200000", "netIncomeFromContinuingOperations": "109400000" }, "balance": { "goodwill": "4668000000", "inventory": "139545584", "commonStock": "4357156172", "currentDebt": "None", "investments": "None", "totalAssets": "12143000000", "longTermDebt": "2282800000", "shortTermDebt": "316323289", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2464500000", "reportedCurrency": "USD", "retainedEarnings": "1252316816", "totalLiabilities": "6064243865", "otherCurrentAssets": "169890262", "totalCurrentAssets": "1781551931", "currentLongTermDebt": "188700000", "longTermInvestments": "19600000", "shortTermInvestments": "None", "currentNetReceivables": "778580517", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10358200000", "currentAccountsPayable": "1292044386", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3067800000", "shortLongTermDebtTotal": "5503266619", "totalShareholderEquity": "6042383720", "capitalLeaseObligations": "1717000000", "otherCurrentLiabilities": "-12193", "totalCurrentLiabilities": "1615055482", "otherNonCurrentLiabilities": "4600000", "totalNonCurrentLiabilities": "4449188382", "cashAndShortTermInvestments": "693535568", "commonStockSharesOutstanding": "187300000", "intangibleAssetsExcludingGoodwill": "2464500000", "cashAndCashEquivalentsAtCarryingValue": "693535568", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "111081617", "profitLoss": "None", "dividendPayout": "67730042", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2943578", "operatingCashflow": "263627911", "capitalExpenditures": "69765845", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-243329430", "cashflowFromInvestment": "-88799030", "stockBasedCompensation": "15500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "67730042", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "50500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "171090059", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1221897788, "cost_of_revenue": 690960150, "gross_profit": 530937637, "research_and_development": null, "selling_general_admin": 260200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 186936867, "depreciation_amortisation": 119813810, "ebitda": 306750677, "interest_expense": 49354060, "interest_income": null, "other_non_operating": null, "pretax_income": 137582807, "tax_provision": 26501190, "effective_tax_rate": null, "net_income": 110777005, "net_income_continuing_ops": 109400000, "net_income_to_common": 110777005, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 693535568, "short_term_investments": null, "net_receivables": 778580517, "inventory": 139545584, "other_current_assets": null, "total_current_assets": 1781551931, "net_ppe": null, "goodwill": 4668000000, "intangible_assets": 2464500000, "goodwill_and_intangibles": 7132500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10358200000, "total_assets": 12143000000, "short_term_debt": 316323289, "accounts_payable": 1292044386, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1615055482, "long_term_debt": 2282800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4449188382, "total_liabilities": 6064243865, "total_debt": 2599123289, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1252316816, "total_equity": 6042383720, "shares_outstanding": 187300000, "operating_cash_flow": 263627911, "stock_based_compensation": 15500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69765845, "acquisitions": null, "other_investing": null, "investing_cash_flow": -88799030, "dividends_paid": 67730042, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -243329430, "free_cash_flow": 333393756, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "186936867", "ebitda": "306750677", "netIncome": "110777005", "grossProfit": "530937637", "depreciation": "None", "totalRevenue": "1221897788", "costOfRevenue": "690960150", "interestIncome": "42100000", "incomeBeforeTax": "137582807", "interestExpense": "49354060", "operatingIncome": "317100448", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "26501190", "reportedCurrency": "USD", "netInterestIncome": "-41700000", "nonInterestIncome": "None", "operatingExpenses": "213837189", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "690960150", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119813810", "sellingGeneralAndAdministrative": "260200000", "netIncomeFromContinuingOperations": "109400000" }, "balance": { "goodwill": "4668000000", "inventory": "139545584", "commonStock": "4357156172", "currentDebt": "None", "investments": "None", "totalAssets": "12143000000", "longTermDebt": "2282800000", "shortTermDebt": "316323289", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2464500000", "reportedCurrency": "USD", "retainedEarnings": "1252316816", "totalLiabilities": "6064243865", "otherCurrentAssets": "169890262", "totalCurrentAssets": "1781551931", "currentLongTermDebt": "188700000", "longTermInvestments": "19600000", "shortTermInvestments": "None", "currentNetReceivables": "778580517", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10358200000", "currentAccountsPayable": "1292044386", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3067800000", "shortLongTermDebtTotal": "5503266619", "totalShareholderEquity": "6042383720", "capitalLeaseObligations": "1717000000", "otherCurrentLiabilities": "-12193", "totalCurrentLiabilities": "1615055482", "otherNonCurrentLiabilities": "4600000", "totalNonCurrentLiabilities": "4449188382", "cashAndShortTermInvestments": "693535568", "commonStockSharesOutstanding": "187300000", "intangibleAssetsExcludingGoodwill": "2464500000", "cashAndCashEquivalentsAtCarryingValue": "693535568", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "111081617", "profitLoss": "None", "dividendPayout": "67730042", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2943578", "operatingCashflow": "263627911", "capitalExpenditures": "69765845", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-243329430", "cashflowFromInvestment": "-88799030", "stockBasedCompensation": "15500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "67730042", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "50500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "171090059", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:07.422343+00:00", "is_restated": false, "income_statement": { "revenue": 1092700000, "cost_of_revenue": 589100000, "gross_profit": 503600000, "ebit": 159900000, "ebitda": 284600000, "pretax_income": 111700000, "tax_provision": 16500000, "net_income": 95500000, "net_income_to_common": 95500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 674700000, "total_current_assets": 1869800000, "total_assets": 12240100000, "short_term_debt": 508300000, "long_term_debt": 2517400000, "total_debt": 3025700000, "total_liabilities": 6260200000, "total_equity": 5965500000, "shares_outstanding": 187100000, "goodwill_and_intangibles": 7209000000 }, "cash_flow": { "operating_cash_flow": 232452724, "capital_expenditure": 50315058, "free_cash_flow": 282767782, "dividends_paid": 66292612, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320204, "ticker_id": 3315, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:07.422343+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "159900000", "ebitda": "284600000", "netIncome": "95500000", "grossProfit": "503600000", "depreciation": "None", "totalRevenue": "1092700000", "costOfRevenue": "589100000", "interestIncome": "3600000", "incomeBeforeTax": "111700000", "interestExpense": "48200000", "operatingIncome": "158300000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "16500000", "reportedCurrency": "USD", "netInterestIncome": "-44600000", "nonInterestIncome": "None", "operatingExpenses": "345300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "589100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124700000", "sellingGeneralAndAdministrative": "217800000", "netIncomeFromContinuingOperations": "95200000" }, "balance": { "goodwill": "4680000000", "inventory": "120900000", "commonStock": "4333900000", "currentDebt": "None", "investments": "None", "totalAssets": "12240100000", "longTermDebt": "2517400000", "shortTermDebt": "508300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2529000000", "reportedCurrency": "USD", "retainedEarnings": "1212300000", "totalLiabilities": "6260200000", "otherCurrentAssets": "746900000", "totalCurrentAssets": "1869800000", "currentLongTermDebt": "124800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "327300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10370300000", "currentAccountsPayable": "660000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3000700000", "shortLongTermDebtTotal": "4473500000", "totalShareholderEquity": "5965500000", "capitalLeaseObligations": "1603400000", "otherCurrentLiabilities": "348400000", "totalCurrentLiabilities": "1516700000", "otherNonCurrentLiabilities": "171800000", "totalNonCurrentLiabilities": "4743500000", "cashAndShortTermInvestments": "674700000", "commonStockSharesOutstanding": "187100000", "intangibleAssetsExcludingGoodwill": "2529000000", "cashAndCashEquivalentsAtCarryingValue": "674700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94428160", "profitLoss": "None", "dividendPayout": "66292612", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-22383361", "operatingCashflow": "232452724", "capitalExpenditures": "50315058", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-90537659", "cashflowFromInvestment": "-236558329", "stockBasedCompensation": "22800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66292612", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "35400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163939152", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1092700000, "cost_of_revenue": 589100000, "gross_profit": 503600000, "research_and_development": null, "selling_general_admin": 217800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 159900000, "depreciation_amortisation": 124700000, "ebitda": 284600000, "interest_expense": 48200000, "interest_income": null, "other_non_operating": null, "pretax_income": 111700000, "tax_provision": 16500000, "effective_tax_rate": null, "net_income": 95500000, "net_income_continuing_ops": 95200000, "net_income_to_common": 95500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 674700000, "short_term_investments": null, "net_receivables": 327300000, "inventory": 120900000, "other_current_assets": null, "total_current_assets": 1869800000, "net_ppe": null, "goodwill": 4680000000, "intangible_assets": 2529000000, "goodwill_and_intangibles": 7209000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10370300000, "total_assets": 12240100000, "short_term_debt": 508300000, "accounts_payable": 660000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1516700000, "long_term_debt": 2517400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4743500000, "total_liabilities": 6260200000, "total_debt": 3025700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1212300000, "total_equity": 5965500000, "shares_outstanding": 187100000, "operating_cash_flow": 232452724, "stock_based_compensation": 22800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50315058, "acquisitions": null, "other_investing": null, "investing_cash_flow": -236558329, "dividends_paid": 66292612, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -90537659, "free_cash_flow": 282767782, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "159900000", "ebitda": "284600000", "netIncome": "95500000", "grossProfit": "503600000", "depreciation": "None", "totalRevenue": "1092700000", "costOfRevenue": "589100000", "interestIncome": "3600000", "incomeBeforeTax": "111700000", "interestExpense": "48200000", "operatingIncome": "158300000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "16500000", "reportedCurrency": "USD", "netInterestIncome": "-44600000", "nonInterestIncome": "None", "operatingExpenses": "345300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "589100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124700000", "sellingGeneralAndAdministrative": "217800000", "netIncomeFromContinuingOperations": "95200000" }, "balance": { "goodwill": "4680000000", "inventory": "120900000", "commonStock": "4333900000", "currentDebt": "None", "investments": "None", "totalAssets": "12240100000", "longTermDebt": "2517400000", "shortTermDebt": "508300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2529000000", "reportedCurrency": "USD", "retainedEarnings": "1212300000", "totalLiabilities": "6260200000", "otherCurrentAssets": "746900000", "totalCurrentAssets": "1869800000", "currentLongTermDebt": "124800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "327300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10370300000", "currentAccountsPayable": "660000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3000700000", "shortLongTermDebtTotal": "4473500000", "totalShareholderEquity": "5965500000", "capitalLeaseObligations": "1603400000", "otherCurrentLiabilities": "348400000", "totalCurrentLiabilities": "1516700000", "otherNonCurrentLiabilities": "171800000", "totalNonCurrentLiabilities": "4743500000", "cashAndShortTermInvestments": "674700000", "commonStockSharesOutstanding": "187100000", "intangibleAssetsExcludingGoodwill": "2529000000", "cashAndCashEquivalentsAtCarryingValue": "674700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94428160", "profitLoss": "None", "dividendPayout": "66292612", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-22383361", "operatingCashflow": "232452724", "capitalExpenditures": "50315058", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-90537659", "cashflowFromInvestment": "-236558329", "stockBasedCompensation": "22800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66292612", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "35400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163939152", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:07.422343+00:00", "is_restated": false, "income_statement": { "revenue": 1186000000, "cost_of_revenue": 640300000, "gross_profit": 545700000, "ebit": 193000000, "ebitda": 349200000, "pretax_income": 145500000, "tax_provision": 35800000, "net_income": 109800000, "net_income_to_common": 109800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 710200000, "total_current_assets": 1939200000, "total_assets": 12157100000, "short_term_debt": 287400000, "long_term_debt": 2529800000, "total_debt": 2817200000, "total_liabilities": 6212100000, "total_equity": 5934600000, "shares_outstanding": 186649132, "goodwill_and_intangibles": 7100400000 }, "cash_flow": { "operating_cash_flow": 326500000, "capital_expenditure": 118300000, "free_cash_flow": 444800000, "dividends_paid": 62300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320205, "ticker_id": 3315, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:07.422343+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "193000000", "ebitda": "349200000", "netIncome": "109800000", "grossProfit": "545700000", "depreciation": "None", "totalRevenue": "1186000000", "costOfRevenue": "640300000", "interestIncome": "4000000", "incomeBeforeTax": "145500000", "interestExpense": "47500000", "operatingIncome": "188600000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "35800000", "reportedCurrency": "USD", "netInterestIncome": "-43500000", "nonInterestIncome": "None", "operatingExpenses": "357100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "640300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156200000", "sellingGeneralAndAdministrative": "222200000", "netIncomeFromContinuingOperations": "109700000" }, "balance": { "goodwill": "4533000000", "inventory": "95400000", "commonStock": "4304100000", "currentDebt": "None", "investments": "None", "totalAssets": "12157100000", "longTermDebt": "2529800000", "shortTermDebt": "287400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2567400000", "reportedCurrency": "USD", "retainedEarnings": "1188500000", "totalLiabilities": "6212100000", "otherCurrentAssets": "282600000", "totalCurrentAssets": "1939200000", "currentLongTermDebt": "140400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "851000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10217900000", "currentAccountsPayable": "170600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2956400000", "shortLongTermDebtTotal": "4246100000", "totalShareholderEquity": "5934600000", "capitalLeaseObligations": "1575900000", "otherCurrentLiabilities": "985000000", "totalCurrentLiabilities": "1516000000", "otherNonCurrentLiabilities": "128700000", "totalNonCurrentLiabilities": "4696100000", "cashAndShortTermInvestments": "710200000", "commonStockSharesOutstanding": "186649132", "intangibleAssetsExcludingGoodwill": "2567400000", "cashAndCashEquivalentsAtCarryingValue": "710200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109700000", "profitLoss": "None", "dividendPayout": "62300000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "22700000", "operatingCashflow": "326500000", "capitalExpenditures": "118300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85900000", "cashflowFromInvestment": "-126000000", "stockBasedCompensation": "26000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "27200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1186000000, "cost_of_revenue": 640300000, "gross_profit": 545700000, "research_and_development": null, "selling_general_admin": 222200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 193000000, "depreciation_amortisation": 156200000, "ebitda": 349200000, "interest_expense": 47500000, "interest_income": null, "other_non_operating": null, "pretax_income": 145500000, "tax_provision": 35800000, "effective_tax_rate": null, "net_income": 109800000, "net_income_continuing_ops": 109700000, "net_income_to_common": 109800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 710200000, "short_term_investments": null, "net_receivables": 851000000, "inventory": 95400000, "other_current_assets": null, "total_current_assets": 1939200000, "net_ppe": null, "goodwill": 4533000000, "intangible_assets": 2567400000, "goodwill_and_intangibles": 7100400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10217900000, "total_assets": 12157100000, "short_term_debt": 287400000, "accounts_payable": 170600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1516000000, "long_term_debt": 2529800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4696100000, "total_liabilities": 6212100000, "total_debt": 2817200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1188500000, "total_equity": 5934600000, "shares_outstanding": 186649132, "operating_cash_flow": 326500000, "stock_based_compensation": 26000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 118300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -126000000, "dividends_paid": 62300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -85900000, "free_cash_flow": 444800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "193000000", "ebitda": "349200000", "netIncome": "109800000", "grossProfit": "545700000", "depreciation": "None", "totalRevenue": "1186000000", "costOfRevenue": "640300000", "interestIncome": "4000000", "incomeBeforeTax": "145500000", "interestExpense": "47500000", "operatingIncome": "188600000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "35800000", "reportedCurrency": "USD", "netInterestIncome": "-43500000", "nonInterestIncome": "None", "operatingExpenses": "357100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "640300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156200000", "sellingGeneralAndAdministrative": "222200000", "netIncomeFromContinuingOperations": "109700000" }, "balance": { "goodwill": "4533000000", "inventory": "95400000", "commonStock": "4304100000", "currentDebt": "None", "investments": "None", "totalAssets": "12157100000", "longTermDebt": "2529800000", "shortTermDebt": "287400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2567400000", "reportedCurrency": "USD", "retainedEarnings": "1188500000", "totalLiabilities": "6212100000", "otherCurrentAssets": "282600000", "totalCurrentAssets": "1939200000", "currentLongTermDebt": "140400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "851000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10217900000", "currentAccountsPayable": "170600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2956400000", "shortLongTermDebtTotal": "4246100000", "totalShareholderEquity": "5934600000", "capitalLeaseObligations": "1575900000", "otherCurrentLiabilities": "985000000", "totalCurrentLiabilities": "1516000000", "otherNonCurrentLiabilities": "128700000", "totalNonCurrentLiabilities": "4696100000", "cashAndShortTermInvestments": "710200000", "commonStockSharesOutstanding": "186649132", "intangibleAssetsExcludingGoodwill": "2567400000", "cashAndCashEquivalentsAtCarryingValue": "710200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109700000", "profitLoss": "None", "dividendPayout": "62300000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "22700000", "operatingCashflow": "326500000", "capitalExpenditures": "118300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85900000", "cashflowFromInvestment": "-126000000", "stockBasedCompensation": "26000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "27200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:07.422343+00:00", "is_restated": false, "income_statement": { "revenue": 1108600000, "cost_of_revenue": 596900000, "gross_profit": 511700000, "ebit": 192800000, "ebitda": 346000000, "pretax_income": 142900000, "tax_provision": 29600000, "net_income": 113400000, "net_income_to_common": 113400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 578100000, "total_current_assets": 1782600000, "total_assets": 11887300000, "short_term_debt": 207500000, "long_term_debt": 2622600000, "total_debt": 2830100000, "total_liabilities": 6111400000, "total_equity": 5765500000, "shares_outstanding": 186353000, "goodwill_and_intangibles": 7126200000 }, "cash_flow": { "operating_cash_flow": 156800000, "capital_expenditure": 82000000, "free_cash_flow": 238800000, "dividends_paid": 62100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320206, "ticker_id": 3315, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:07.422343+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "192800000", "ebitda": "346000000", "netIncome": "113400000", "grossProfit": "511700000", "depreciation": "None", "totalRevenue": "1108600000", "costOfRevenue": "596900000", "interestIncome": "3000000", "incomeBeforeTax": "142900000", "interestExpense": "49900000", "operatingIncome": "189500000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "29600000", "reportedCurrency": "USD", "netInterestIncome": "-46900000", "nonInterestIncome": "None", "operatingExpenses": "322200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "596900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "153200000", "sellingGeneralAndAdministrative": "205000000", "netIncomeFromContinuingOperations": "113300000" }, "balance": { "goodwill": "4515200000", "inventory": "132700000", "commonStock": "4256600000", "currentDebt": "None", "investments": "None", "totalAssets": "11887300000", "longTermDebt": "2622600000", "shortTermDebt": "207500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2611000000", "reportedCurrency": "USD", "retainedEarnings": "1141300000", "totalLiabilities": "6111400000", "otherCurrentAssets": "282000000", "totalCurrentAssets": "1782600000", "currentLongTermDebt": "66900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "789800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10104700000", "currentAccountsPayable": "142500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2828000000", "shortLongTermDebtTotal": "4247800000", "totalShareholderEquity": "5765500000", "capitalLeaseObligations": "1558300000", "otherCurrentLiabilities": "929600000", "totalCurrentLiabilities": "1363100000", "otherNonCurrentLiabilities": "103500000", "totalNonCurrentLiabilities": "4748300000", "cashAndShortTermInvestments": "578100000", "commonStockSharesOutstanding": "186353000", "intangibleAssetsExcludingGoodwill": "2611000000", "cashAndCashEquivalentsAtCarryingValue": "578100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113300000", "profitLoss": "None", "dividendPayout": "62100000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-10500000", "operatingCashflow": "156800000", "capitalExpenditures": "82000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45000000", "cashflowFromInvestment": "-101900000", "stockBasedCompensation": "15600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "153200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1108600000, "cost_of_revenue": 596900000, "gross_profit": 511700000, "research_and_development": null, "selling_general_admin": 205000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 192800000, "depreciation_amortisation": 153200000, "ebitda": 346000000, "interest_expense": 49900000, "interest_income": null, "other_non_operating": null, "pretax_income": 142900000, "tax_provision": 29600000, "effective_tax_rate": null, "net_income": 113400000, "net_income_continuing_ops": 113300000, "net_income_to_common": 113400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 578100000, "short_term_investments": null, "net_receivables": 789800000, "inventory": 132700000, "other_current_assets": null, "total_current_assets": 1782600000, "net_ppe": null, "goodwill": 4515200000, "intangible_assets": 2611000000, "goodwill_and_intangibles": 7126200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10104700000, "total_assets": 11887300000, "short_term_debt": 207500000, "accounts_payable": 142500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1363100000, "long_term_debt": 2622600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4748300000, "total_liabilities": 6111400000, "total_debt": 2830100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1141300000, "total_equity": 5765500000, "shares_outstanding": 186353000, "operating_cash_flow": 156800000, "stock_based_compensation": 15600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -101900000, "dividends_paid": 62100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -45000000, "free_cash_flow": 238800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "192800000", "ebitda": "346000000", "netIncome": "113400000", "grossProfit": "511700000", "depreciation": "None", "totalRevenue": "1108600000", "costOfRevenue": "596900000", "interestIncome": "3000000", "incomeBeforeTax": "142900000", "interestExpense": "49900000", "operatingIncome": "189500000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "29600000", "reportedCurrency": "USD", "netInterestIncome": "-46900000", "nonInterestIncome": "None", "operatingExpenses": "322200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "596900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "153200000", "sellingGeneralAndAdministrative": "205000000", "netIncomeFromContinuingOperations": "113300000" }, "balance": { "goodwill": "4515200000", "inventory": "132700000", "commonStock": "4256600000", "currentDebt": "None", "investments": "None", "totalAssets": "11887300000", "longTermDebt": "2622600000", "shortTermDebt": "207500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2611000000", "reportedCurrency": "USD", "retainedEarnings": "1141300000", "totalLiabilities": "6111400000", "otherCurrentAssets": "282000000", "totalCurrentAssets": "1782600000", "currentLongTermDebt": "66900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "789800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10104700000", "currentAccountsPayable": "142500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2828000000", "shortLongTermDebtTotal": "4247800000", "totalShareholderEquity": "5765500000", "capitalLeaseObligations": "1558300000", "otherCurrentLiabilities": "929600000", "totalCurrentLiabilities": "1363100000", "otherNonCurrentLiabilities": "103500000", "totalNonCurrentLiabilities": "4748300000", "cashAndShortTermInvestments": "578100000", "commonStockSharesOutstanding": "186353000", "intangibleAssetsExcludingGoodwill": "2611000000", "cashAndCashEquivalentsAtCarryingValue": "578100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113300000", "profitLoss": "None", "dividendPayout": "62100000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-10500000", "operatingCashflow": "156800000", "capitalExpenditures": "82000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45000000", "cashflowFromInvestment": "-101900000", "stockBasedCompensation": "15600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "153200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:07.422343+00:00", "is_restated": false, "income_statement": { "revenue": 1141600000, "cost_of_revenue": 625200000, "gross_profit": 516400000, "ebit": 213100000, "ebitda": 367300000, "pretax_income": 160400000, "tax_provision": 42000000, "net_income": 118500000, "net_income_to_common": 118500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 533900000, "total_current_assets": 1714800000, "total_assets": 11807000000, "short_term_debt": 447600000, "long_term_debt": 2622100000, "total_debt": 3069700000, "total_liabilities": 6090600000, "total_equity": 5706000000, "shares_outstanding": 186014000, "goodwill_and_intangibles": 7202300000 }, "cash_flow": { "operating_cash_flow": 184500000, "capital_expenditure": 82400000, "free_cash_flow": 266900000, "dividends_paid": 62200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320207, "ticker_id": 3315, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:07.422343+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "213100000", "ebitda": "367300000", "netIncome": "118500000", "grossProfit": "516400000", "depreciation": "None", "totalRevenue": "1141600000", "costOfRevenue": "625200000", "interestIncome": "5900000", "incomeBeforeTax": "160400000", "interestExpense": "52700000", "operatingIncome": "207000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "42000000", "reportedCurrency": "USD", "netInterestIncome": "-46800000", "nonInterestIncome": "None", "operatingExpenses": "309400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "625200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154200000", "sellingGeneralAndAdministrative": "189400000", "netIncomeFromContinuingOperations": "118400000" }, "balance": { "goodwill": "4511800000", "inventory": "138900000", "commonStock": "4163100000", "currentDebt": "None", "investments": "None", "totalAssets": "11807000000", "longTermDebt": "2622100000", "shortTermDebt": "447600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2690500000", "reportedCurrency": "USD", "retainedEarnings": "1090300000", "totalLiabilities": "6090600000", "otherCurrentAssets": "747500000", "totalCurrentAssets": "1714800000", "currentLongTermDebt": "31800000", "longTermInvestments": "11900000", "shortTermInvestments": "None", "currentNetReceivables": "294500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10092200000", "currentAccountsPayable": "517700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2804500000", "shortLongTermDebtTotal": "4563600000", "totalShareholderEquity": "5706000000", "capitalLeaseObligations": "1633200000", "otherCurrentLiabilities": "339800000", "totalCurrentLiabilities": "1331300000", "otherNonCurrentLiabilities": "7900000", "totalNonCurrentLiabilities": "4759300000", "cashAndShortTermInvestments": "533900000", "commonStockSharesOutstanding": "186014000", "intangibleAssetsExcludingGoodwill": "2690500000", "cashAndCashEquivalentsAtCarryingValue": "533900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118400000", "profitLoss": "None", "dividendPayout": "62200000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "34300000", "operatingCashflow": "184500000", "capitalExpenditures": "82400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-153900000", "cashflowFromInvestment": "-92000000", "stockBasedCompensation": "17200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "75500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1141600000, "cost_of_revenue": 625200000, "gross_profit": 516400000, "research_and_development": null, "selling_general_admin": 189400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 213100000, "depreciation_amortisation": 154200000, "ebitda": 367300000, "interest_expense": 52700000, "interest_income": null, "other_non_operating": null, "pretax_income": 160400000, "tax_provision": 42000000, "effective_tax_rate": null, "net_income": 118500000, "net_income_continuing_ops": 118400000, "net_income_to_common": 118500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 533900000, "short_term_investments": null, "net_receivables": 294500000, "inventory": 138900000, "other_current_assets": null, "total_current_assets": 1714800000, "net_ppe": null, "goodwill": 4511800000, "intangible_assets": 2690500000, "goodwill_and_intangibles": 7202300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10092200000, "total_assets": 11807000000, "short_term_debt": 447600000, "accounts_payable": 517700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1331300000, "long_term_debt": 2622100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4759300000, "total_liabilities": 6090600000, "total_debt": 3069700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1090300000, "total_equity": 5706000000, "shares_outstanding": 186014000, "operating_cash_flow": 184500000, "stock_based_compensation": 17200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -92000000, "dividends_paid": 62200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -153900000, "free_cash_flow": 266900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "213100000", "ebitda": "367300000", "netIncome": "118500000", "grossProfit": "516400000", "depreciation": "None", "totalRevenue": "1141600000", "costOfRevenue": "625200000", "interestIncome": "5900000", "incomeBeforeTax": "160400000", "interestExpense": "52700000", "operatingIncome": "207000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "42000000", "reportedCurrency": "USD", "netInterestIncome": "-46800000", "nonInterestIncome": "None", "operatingExpenses": "309400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "625200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154200000", "sellingGeneralAndAdministrative": "189400000", "netIncomeFromContinuingOperations": "118400000" }, "balance": { "goodwill": "4511800000", "inventory": "138900000", "commonStock": "4163100000", "currentDebt": "None", "investments": "None", "totalAssets": "11807000000", "longTermDebt": "2622100000", "shortTermDebt": "447600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2690500000", "reportedCurrency": "USD", "retainedEarnings": "1090300000", "totalLiabilities": "6090600000", "otherCurrentAssets": "747500000", "totalCurrentAssets": "1714800000", "currentLongTermDebt": "31800000", "longTermInvestments": "11900000", "shortTermInvestments": "None", "currentNetReceivables": "294500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10092200000", "currentAccountsPayable": "517700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2804500000", "shortLongTermDebtTotal": "4563600000", "totalShareholderEquity": "5706000000", "capitalLeaseObligations": "1633200000", "otherCurrentLiabilities": "339800000", "totalCurrentLiabilities": "1331300000", "otherNonCurrentLiabilities": "7900000", "totalNonCurrentLiabilities": "4759300000", "cashAndShortTermInvestments": "533900000", "commonStockSharesOutstanding": "186014000", "intangibleAssetsExcludingGoodwill": "2690500000", "cashAndCashEquivalentsAtCarryingValue": "533900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118400000", "profitLoss": "None", "dividendPayout": "62200000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "34300000", "operatingCashflow": "184500000", "capitalExpenditures": "82400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-153900000", "cashflowFromInvestment": "-92000000", "stockBasedCompensation": "17200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "75500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:07.422343+00:00", "is_restated": false, "income_statement": { "revenue": 981800000, "cost_of_revenue": 533200000, "gross_profit": 448600000, "ebit": 159400000, "ebitda": 310200000, "pretax_income": 102200000, "tax_provision": 26200000, "net_income": 76100000, "net_income_to_common": 76100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 650700000, "total_current_assets": 1858800000, "total_assets": 11932000000, "short_term_debt": 176400000, "long_term_debt": 2724900000, "total_debt": 2901300000, "total_liabilities": 6230300000, "total_equity": 5691100000, "shares_outstanding": 185500000, "goodwill_and_intangibles": 7273600000 }, "cash_flow": { "operating_cash_flow": 285400000, "capital_expenditure": 64400000, "free_cash_flow": 349800000, "dividends_paid": 62100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320209, "ticker_id": 3315, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:07.422343+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "159400000", "ebitda": "310200000", "netIncome": "76100000", "grossProfit": "448600000", "depreciation": "None", "totalRevenue": "981800000", "costOfRevenue": "533200000", "interestIncome": "6900000", "incomeBeforeTax": "102200000", "interestExpense": "57200000", "operatingIncome": "153400000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "26200000", "reportedCurrency": "USD", "netInterestIncome": "-50300000", "nonInterestIncome": "None", "operatingExpenses": "295200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "533200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150800000", "sellingGeneralAndAdministrative": "177800000", "netIncomeFromContinuingOperations": "76000000" }, "balance": { "goodwill": "4537100000", "inventory": "163900000", "commonStock": "4140500000", "currentDebt": "None", "investments": "None", "totalAssets": "11932000000", "longTermDebt": "2724900000", "shortTermDebt": "176400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2736500000", "reportedCurrency": "USD", "retainedEarnings": "1034400000", "totalLiabilities": "6230300000", "otherCurrentAssets": "282500000", "totalCurrentAssets": "1858800000", "currentLongTermDebt": "35800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "761700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10073200000", "currentAccountsPayable": "140500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2691400000", "shortLongTermDebtTotal": "4227500000", "totalShareholderEquity": "5691100000", "capitalLeaseObligations": "1466800000", "otherCurrentLiabilities": "1008600000", "totalCurrentLiabilities": "1449100000", "otherNonCurrentLiabilities": "90600000", "totalNonCurrentLiabilities": "4781200000", "cashAndShortTermInvestments": "650700000", "commonStockSharesOutstanding": "185500000", "intangibleAssetsExcludingGoodwill": "2736500000", "cashAndCashEquivalentsAtCarryingValue": "650700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76000000", "profitLoss": "None", "dividendPayout": "62100000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-18000000", "operatingCashflow": "285400000", "capitalExpenditures": "64400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-169200000", "cashflowFromInvestment": "-77900000", "stockBasedCompensation": "10100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "494269000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "150800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 981800000, "cost_of_revenue": 533200000, "gross_profit": 448600000, "research_and_development": null, "selling_general_admin": 177800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 159400000, "depreciation_amortisation": 150800000, "ebitda": 310200000, "interest_expense": 57200000, "interest_income": null, "other_non_operating": null, "pretax_income": 102200000, "tax_provision": 26200000, "effective_tax_rate": null, "net_income": 76100000, "net_income_continuing_ops": 76000000, "net_income_to_common": 76100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 650700000, "short_term_investments": null, "net_receivables": 761700000, "inventory": 163900000, "other_current_assets": null, "total_current_assets": 1858800000, "net_ppe": null, "goodwill": 4537100000, "intangible_assets": 2736500000, "goodwill_and_intangibles": 7273600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10073200000, "total_assets": 11932000000, "short_term_debt": 176400000, "accounts_payable": 140500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1449100000, "long_term_debt": 2724900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4781200000, "total_liabilities": 6230300000, "total_debt": 2901300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1034400000, "total_equity": 5691100000, "shares_outstanding": 185500000, "operating_cash_flow": 285400000, "stock_based_compensation": 10100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77900000, "dividends_paid": 62100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -169200000, "free_cash_flow": 349800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "159400000", "ebitda": "310200000", "netIncome": "76100000", "grossProfit": "448600000", "depreciation": "None", "totalRevenue": "981800000", "costOfRevenue": "533200000", "interestIncome": "6900000", "incomeBeforeTax": "102200000", "interestExpense": "57200000", "operatingIncome": "153400000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "26200000", "reportedCurrency": "USD", "netInterestIncome": "-50300000", "nonInterestIncome": "None", "operatingExpenses": "295200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "533200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150800000", "sellingGeneralAndAdministrative": "177800000", "netIncomeFromContinuingOperations": "76000000" }, "balance": { "goodwill": "4537100000", "inventory": "163900000", "commonStock": "4140500000", "currentDebt": "None", "investments": "None", "totalAssets": "11932000000", "longTermDebt": "2724900000", "shortTermDebt": "176400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2736500000", "reportedCurrency": "USD", "retainedEarnings": "1034400000", "totalLiabilities": "6230300000", "otherCurrentAssets": "282500000", "totalCurrentAssets": "1858800000", "currentLongTermDebt": "35800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "761700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10073200000", "currentAccountsPayable": "140500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2691400000", "shortLongTermDebtTotal": "4227500000", "totalShareholderEquity": "5691100000", "capitalLeaseObligations": "1466800000", "otherCurrentLiabilities": "1008600000", "totalCurrentLiabilities": "1449100000", "otherNonCurrentLiabilities": "90600000", "totalNonCurrentLiabilities": "4781200000", "cashAndShortTermInvestments": "650700000", "commonStockSharesOutstanding": "185500000", "intangibleAssetsExcludingGoodwill": "2736500000", "cashAndCashEquivalentsAtCarryingValue": "650700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76000000", "profitLoss": "None", "dividendPayout": "62100000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-18000000", "operatingCashflow": "285400000", "capitalExpenditures": "64400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-169200000", "cashflowFromInvestment": "-77900000", "stockBasedCompensation": "10100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "494269000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "150800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:07.422343+00:00", "is_restated": false, "income_statement": { "revenue": 1096100000, "cost_of_revenue": 571500000, "gross_profit": 524600000, "ebit": 207500000, "ebitda": 356100000, "pretax_income": 147600000, "tax_provision": 36600000, "net_income": 111100000, "net_income_to_common": 111100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 599500000, "total_current_assets": 1965600000, "total_assets": 12078900000, "short_term_debt": 173600000, "long_term_debt": 2822600000, "total_debt": 2996200000, "total_liabilities": 6431000000, "total_equity": 5637300000, "shares_outstanding": 184912584, "goodwill_and_intangibles": 7317900000 }, "cash_flow": { "operating_cash_flow": 337300000, "capital_expenditure": 56500000, "free_cash_flow": 393800000, "dividends_paid": 58100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320210, "ticker_id": 3315, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:07.422343+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "207500000", "ebitda": "356100000", "netIncome": "111100000", "grossProfit": "524600000", "depreciation": "None", "totalRevenue": "1096100000", "costOfRevenue": "571500000", "interestIncome": "6800000", "incomeBeforeTax": "147600000", "interestExpense": "59900000", "operatingIncome": "201900000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "36600000", "reportedCurrency": "USD", "netInterestIncome": "-53100000", "nonInterestIncome": "None", "operatingExpenses": "322700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "571500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148600000", "sellingGeneralAndAdministrative": "208600000", "netIncomeFromContinuingOperations": "111000000" }, "balance": { "goodwill": "4526400000", "inventory": "145900000", "commonStock": "4132700000", "currentDebt": "None", "investments": "None", "totalAssets": "12078900000", "longTermDebt": "2822600000", "shortTermDebt": "173600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2791500000", "reportedCurrency": "USD", "retainedEarnings": "1020200000", "totalLiabilities": "6431000000", "otherCurrentAssets": "286200000", "totalCurrentAssets": "1965600000", "currentLongTermDebt": "34200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "934000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10113300000", "currentAccountsPayable": "154500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4341600000", "totalShareholderEquity": "5637300000", "capitalLeaseObligations": "1484800000", "otherCurrentLiabilities": "1085800000", "totalCurrentLiabilities": "1518200000", "otherNonCurrentLiabilities": "87600000", "totalNonCurrentLiabilities": "4912800000", "cashAndShortTermInvestments": "599500000", "commonStockSharesOutstanding": "184912584", "intangibleAssetsExcludingGoodwill": "2791500000", "cashAndCashEquivalentsAtCarryingValue": "599500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "111000000", "profitLoss": "None", "dividendPayout": "58100000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "22900000", "operatingCashflow": "337300000", "capitalExpenditures": "56500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131500000", "cashflowFromInvestment": "-54200000", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1096100000, "cost_of_revenue": 571500000, "gross_profit": 524600000, "research_and_development": null, "selling_general_admin": 208600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 207500000, "depreciation_amortisation": 148600000, "ebitda": 356100000, "interest_expense": 59900000, "interest_income": null, "other_non_operating": null, "pretax_income": 147600000, "tax_provision": 36600000, "effective_tax_rate": null, "net_income": 111100000, "net_income_continuing_ops": 111000000, "net_income_to_common": 111100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 599500000, "short_term_investments": null, "net_receivables": 934000000, "inventory": 145900000, "other_current_assets": null, "total_current_assets": 1965600000, "net_ppe": null, "goodwill": 4526400000, "intangible_assets": 2791500000, "goodwill_and_intangibles": 7317900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10113300000, "total_assets": 12078900000, "short_term_debt": 173600000, "accounts_payable": 154500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1518200000, "long_term_debt": 2822600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4912800000, "total_liabilities": 6431000000, "total_debt": 2996200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1020200000, "total_equity": 5637300000, "shares_outstanding": 184912584, "operating_cash_flow": 337300000, "stock_based_compensation": 20000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54200000, "dividends_paid": 58100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -131500000, "free_cash_flow": 393800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "207500000", "ebitda": "356100000", "netIncome": "111100000", "grossProfit": "524600000", "depreciation": "None", "totalRevenue": "1096100000", "costOfRevenue": "571500000", "interestIncome": "6800000", "incomeBeforeTax": "147600000", "interestExpense": "59900000", "operatingIncome": "201900000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "36600000", "reportedCurrency": "USD", "netInterestIncome": "-53100000", "nonInterestIncome": "None", "operatingExpenses": "322700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "571500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148600000", "sellingGeneralAndAdministrative": "208600000", "netIncomeFromContinuingOperations": "111000000" }, "balance": { "goodwill": "4526400000", "inventory": "145900000", "commonStock": "4132700000", "currentDebt": "None", "investments": "None", "totalAssets": "12078900000", "longTermDebt": "2822600000", "shortTermDebt": "173600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2791500000", "reportedCurrency": "USD", "retainedEarnings": "1020200000", "totalLiabilities": "6431000000", "otherCurrentAssets": "286200000", "totalCurrentAssets": "1965600000", "currentLongTermDebt": "34200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "934000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10113300000", "currentAccountsPayable": "154500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4341600000", "totalShareholderEquity": "5637300000", "capitalLeaseObligations": "1484800000", "otherCurrentLiabilities": "1085800000", "totalCurrentLiabilities": "1518200000", "otherNonCurrentLiabilities": "87600000", "totalNonCurrentLiabilities": "4912800000", "cashAndShortTermInvestments": "599500000", "commonStockSharesOutstanding": "184912584", "intangibleAssetsExcludingGoodwill": "2791500000", "cashAndCashEquivalentsAtCarryingValue": "599500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "111000000", "profitLoss": "None", "dividendPayout": "58100000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "22900000", "operatingCashflow": "337300000", "capitalExpenditures": "56500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131500000", "cashflowFromInvestment": "-54200000", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:07.422343+00:00", "is_restated": false, "income_statement": { "revenue": 1064700000, "cost_of_revenue": 549600000, "gross_profit": 515100000, "ebit": 203800000, "ebitda": 349000000, "pretax_income": 139900000, "tax_provision": 32500000, "net_income": 107400000, "net_income_to_common": 107400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 462800000, "total_current_assets": 1884800000, "total_assets": 12045200000, "short_term_debt": 171100000, "long_term_debt": 2921800000, "total_debt": 3092900000, "total_liabilities": 6486200000, "total_equity": 5548300000, "shares_outstanding": 184581054, "goodwill_and_intangibles": 7382600000 }, "cash_flow": { "operating_cash_flow": 124800000, "capital_expenditure": 73600000, "free_cash_flow": 198400000, "dividends_paid": 57800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320211, "ticker_id": 3315, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:07.422343+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "203800000", "ebitda": "349000000", "netIncome": "107400000", "grossProfit": "515100000", "depreciation": "None", "totalRevenue": "1064700000", "costOfRevenue": "549600000", "interestIncome": "6600000", "incomeBeforeTax": "139900000", "interestExpense": "63900000", "operatingIncome": "198900000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "32500000", "reportedCurrency": "USD", "netInterestIncome": "-57300000", "nonInterestIncome": "None", "operatingExpenses": "316200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "549600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145200000", "sellingGeneralAndAdministrative": "198100000", "netIncomeFromContinuingOperations": "107400000" }, "balance": { "goodwill": "4528800000", "inventory": "172900000", "commonStock": "4094500000", "currentDebt": "None", "investments": "None", "totalAssets": "12045200000", "longTermDebt": "2921800000", "shortTermDebt": "171100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2853800000", "reportedCurrency": "USD", "retainedEarnings": "967700000", "totalLiabilities": "6486200000", "otherCurrentAssets": "289900000", "totalCurrentAssets": "1884800000", "currentLongTermDebt": "29200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "959200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10160400000", "currentAccountsPayable": "138800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4433500000", "totalShareholderEquity": "5548300000", "capitalLeaseObligations": "1482500000", "otherCurrentLiabilities": "1029600000", "totalCurrentLiabilities": "1464200000", "otherNonCurrentLiabilities": "85100000", "totalNonCurrentLiabilities": "5022000000", "cashAndShortTermInvestments": "462800000", "commonStockSharesOutstanding": "184581054", "intangibleAssetsExcludingGoodwill": "2853800000", "cashAndCashEquivalentsAtCarryingValue": "462800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107400000", "profitLoss": "None", "dividendPayout": "57800000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-13000000", "operatingCashflow": "124800000", "capitalExpenditures": "73600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-190900000", "cashflowFromInvestment": "-77500000", "stockBasedCompensation": "15100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1064700000, "cost_of_revenue": 549600000, "gross_profit": 515100000, "research_and_development": null, "selling_general_admin": 198100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 203800000, "depreciation_amortisation": 145200000, "ebitda": 349000000, "interest_expense": 63900000, "interest_income": null, "other_non_operating": null, "pretax_income": 139900000, "tax_provision": 32500000, "effective_tax_rate": null, "net_income": 107400000, "net_income_continuing_ops": 107400000, "net_income_to_common": 107400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 462800000, "short_term_investments": null, "net_receivables": 959200000, "inventory": 172900000, "other_current_assets": null, "total_current_assets": 1884800000, "net_ppe": null, "goodwill": 4528800000, "intangible_assets": 2853800000, "goodwill_and_intangibles": 7382600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10160400000, "total_assets": 12045200000, "short_term_debt": 171100000, "accounts_payable": 138800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1464200000, "long_term_debt": 2921800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5022000000, "total_liabilities": 6486200000, "total_debt": 3092900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 967700000, "total_equity": 5548300000, "shares_outstanding": 184581054, "operating_cash_flow": 124800000, "stock_based_compensation": 15100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 73600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77500000, "dividends_paid": 57800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -190900000, "free_cash_flow": 198400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "203800000", "ebitda": "349000000", "netIncome": "107400000", "grossProfit": "515100000", "depreciation": "None", "totalRevenue": "1064700000", "costOfRevenue": "549600000", "interestIncome": "6600000", "incomeBeforeTax": "139900000", "interestExpense": "63900000", "operatingIncome": "198900000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "32500000", "reportedCurrency": "USD", "netInterestIncome": "-57300000", "nonInterestIncome": "None", "operatingExpenses": "316200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "549600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145200000", "sellingGeneralAndAdministrative": "198100000", "netIncomeFromContinuingOperations": "107400000" }, "balance": { "goodwill": "4528800000", "inventory": "172900000", "commonStock": "4094500000", "currentDebt": "None", "investments": "None", "totalAssets": "12045200000", "longTermDebt": "2921800000", "shortTermDebt": "171100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2853800000", "reportedCurrency": "USD", "retainedEarnings": "967700000", "totalLiabilities": "6486200000", "otherCurrentAssets": "289900000", "totalCurrentAssets": "1884800000", "currentLongTermDebt": "29200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "959200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10160400000", "currentAccountsPayable": "138800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4433500000", "totalShareholderEquity": "5548300000", "capitalLeaseObligations": "1482500000", "otherCurrentLiabilities": "1029600000", "totalCurrentLiabilities": "1464200000", "otherNonCurrentLiabilities": "85100000", "totalNonCurrentLiabilities": "5022000000", "cashAndShortTermInvestments": "462800000", "commonStockSharesOutstanding": "184581054", "intangibleAssetsExcludingGoodwill": "2853800000", "cashAndCashEquivalentsAtCarryingValue": "462800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107400000", "profitLoss": "None", "dividendPayout": "57800000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-13000000", "operatingCashflow": "124800000", "capitalExpenditures": "73600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-190900000", "cashflowFromInvestment": "-77500000", "stockBasedCompensation": "15100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:07.422343+00:00", "is_restated": false, "income_statement": { "revenue": 1040900000, "cost_of_revenue": 547300000, "gross_profit": 493600000, "ebit": 178300000, "ebitda": 320600000, "pretax_income": 114100000, "tax_provision": 29900000, "net_income": 84300000, "net_income_to_common": 84300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 576200000, "total_current_assets": 1814000000, "total_assets": 12037400000, "short_term_debt": 299400000, "long_term_debt": 2307854666.06, "total_debt": 2607254666.06, "total_liabilities": 6528000000, "total_equity": 5498700000, "shares_outstanding": 183895313, "goodwill_and_intangibles": 7472800000 }, "cash_flow": { "operating_cash_flow": 337300000, "capital_expenditure": 109300000, "free_cash_flow": 446600000, "dividends_paid": 57800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320212, "ticker_id": 3315, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:07.422343+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "178300000", "ebitda": "320600000", "netIncome": "84300000", "grossProfit": "493600000", "depreciation": "None", "totalRevenue": "1040900000", "costOfRevenue": "547300000", "interestIncome": "783747.93", "incomeBeforeTax": "114100000", "interestExpense": "64200000", "operatingIncome": "170800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "29900000", "reportedCurrency": "USD", "netInterestIncome": "-10780129.65", "nonInterestIncome": "None", "operatingExpenses": "322800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "547300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "142300000", "sellingGeneralAndAdministrative": "171400000", "netIncomeFromContinuingOperations": "33484185.13" }, "balance": { "goodwill": "4537000000", "inventory": "183000000", "commonStock": "4054200000", "currentDebt": "None", "investments": "None", "totalAssets": "12037400000", "longTermDebt": "2307854666.06", "shortTermDebt": "299400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2935800000", "reportedCurrency": "USD", "retainedEarnings": "918500000", "totalLiabilities": "6528000000", "otherCurrentAssets": "745400000", "totalCurrentAssets": "1814000000", "currentLongTermDebt": "21031207.60", "longTermInvestments": "9724106.74", "shortTermInvestments": "15752650", "currentNetReceivables": "309400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10223400000", "currentAccountsPayable": "641400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4768600000", "totalShareholderEquity": "5498700000", "capitalLeaseObligations": "1140584954.02", "otherCurrentLiabilities": "393443489", "totalCurrentLiabilities": "1342700000", "otherNonCurrentLiabilities": "34072063.92", "totalNonCurrentLiabilities": "5185300000", "cashAndShortTermInvestments": "576200000", "commonStockSharesOutstanding": "183895313", "intangibleAssetsExcludingGoodwill": "2935800000", "cashAndCashEquivalentsAtCarryingValue": "576200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84200000", "profitLoss": "None", "dividendPayout": "57800000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "8000000", "operatingCashflow": "337300000", "capitalExpenditures": "109300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52600000", "cashflowFromInvestment": "-106000000", "stockBasedCompensation": "15900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8434762", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "142300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1040900000, "cost_of_revenue": 547300000, "gross_profit": 493600000, "research_and_development": null, "selling_general_admin": 171400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 178300000, "depreciation_amortisation": 142300000, "ebitda": 320600000, "interest_expense": 64200000, "interest_income": null, "other_non_operating": null, "pretax_income": 114100000, "tax_provision": 29900000, "effective_tax_rate": null, "net_income": 84300000, "net_income_continuing_ops": 33484185.13, "net_income_to_common": 84300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 576200000, "short_term_investments": 15752650, "net_receivables": 309400000, "inventory": 183000000, "other_current_assets": null, "total_current_assets": 1814000000, "net_ppe": null, "goodwill": 4537000000, "intangible_assets": 2935800000, "goodwill_and_intangibles": 7472800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10223400000, "total_assets": 12037400000, "short_term_debt": 299400000, "accounts_payable": 641400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1342700000, "long_term_debt": 2307854666.06, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5185300000, "total_liabilities": 6528000000, "total_debt": 2607254666.06, "preferred_stock": null, "minority_interest": null, "retained_earnings": 918500000, "total_equity": 5498700000, "shares_outstanding": 183895313, "operating_cash_flow": 337300000, "stock_based_compensation": 15900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 109300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -106000000, "dividends_paid": 57800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52600000, "free_cash_flow": 446600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "178300000", "ebitda": "320600000", "netIncome": "84300000", "grossProfit": "493600000", "depreciation": "None", "totalRevenue": "1040900000", "costOfRevenue": "547300000", "interestIncome": "783747.93", "incomeBeforeTax": "114100000", "interestExpense": "64200000", "operatingIncome": "170800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "29900000", "reportedCurrency": "USD", "netInterestIncome": "-10780129.65", "nonInterestIncome": "None", "operatingExpenses": "322800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "547300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "142300000", "sellingGeneralAndAdministrative": "171400000", "netIncomeFromContinuingOperations": "33484185.13" }, "balance": { "goodwill": "4537000000", "inventory": "183000000", "commonStock": "4054200000", "currentDebt": "None", "investments": "None", "totalAssets": "12037400000", "longTermDebt": "2307854666.06", "shortTermDebt": "299400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2935800000", "reportedCurrency": "USD", "retainedEarnings": "918500000", "totalLiabilities": "6528000000", "otherCurrentAssets": "745400000", "totalCurrentAssets": "1814000000", "currentLongTermDebt": "21031207.60", "longTermInvestments": "9724106.74", "shortTermInvestments": "15752650", "currentNetReceivables": "309400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10223400000", "currentAccountsPayable": "641400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4768600000", "totalShareholderEquity": "5498700000", "capitalLeaseObligations": "1140584954.02", "otherCurrentLiabilities": "393443489", "totalCurrentLiabilities": "1342700000", "otherNonCurrentLiabilities": "34072063.92", "totalNonCurrentLiabilities": "5185300000", "cashAndShortTermInvestments": "576200000", "commonStockSharesOutstanding": "183895313", "intangibleAssetsExcludingGoodwill": "2935800000", "cashAndCashEquivalentsAtCarryingValue": "576200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84200000", "profitLoss": "None", "dividendPayout": "57800000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "8000000", "operatingCashflow": "337300000", "capitalExpenditures": "109300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52600000", "cashflowFromInvestment": "-106000000", "stockBasedCompensation": "15900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8434762", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "142300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:07.422343+00:00", "is_restated": false, "income_statement": { "revenue": 1019800000, "cost_of_revenue": 546800000, "gross_profit": 473000000, "ebit": 150000000, "ebitda": 286100000, "pretax_income": 86300000, "tax_provision": 23100000, "net_income": 63400000, "net_income_to_common": 63400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 428300000, "total_current_assets": 1834500000, "total_assets": 12012800000, "short_term_debt": 174500000, "long_term_debt": 3081000000, "total_debt": 3255500000, "total_liabilities": 6608200000, "total_equity": 5393800000, "shares_outstanding": 183601601, "goodwill_and_intangibles": 7461000000 }, "cash_flow": { "operating_cash_flow": 156800000, "capital_expenditure": 99800000, "free_cash_flow": 256600000, "dividends_paid": 57700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320214, "ticker_id": 3315, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:07.422343+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "150000000", "ebitda": "286100000", "netIncome": "63400000", "grossProfit": "473000000", "depreciation": "None", "totalRevenue": "1019800000", "costOfRevenue": "546800000", "interestIncome": "4500000", "incomeBeforeTax": "86300000", "interestExpense": "63700000", "operatingIncome": "145800000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "23100000", "reportedCurrency": "USD", "netInterestIncome": "-59200000", "nonInterestIncome": "None", "operatingExpenses": "327200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "546800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136100000", "sellingGeneralAndAdministrative": "203500000", "netIncomeFromContinuingOperations": "63200000" }, "balance": { "goodwill": "4508200000", "inventory": "173900000", "commonStock": "4010700000", "currentDebt": "None", "investments": "None", "totalAssets": "12012800000", "longTermDebt": "3081000000", "shortTermDebt": "174500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2952800000", "reportedCurrency": "USD", "retainedEarnings": "892500000", "totalLiabilities": "6608200000", "otherCurrentAssets": "280400000", "totalCurrentAssets": "1834500000", "currentLongTermDebt": "45900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "951900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10178300000", "currentAccountsPayable": "122800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1150400000", "shortLongTermDebtTotal": "4593300000", "totalShareholderEquity": "5393800000", "capitalLeaseObligations": "1446500000", "otherCurrentLiabilities": "1004600000", "totalCurrentLiabilities": "1403000000", "otherNonCurrentLiabilities": "70800000", "totalNonCurrentLiabilities": "5205200000", "cashAndShortTermInvestments": "428300000", "commonStockSharesOutstanding": "183601601", "intangibleAssetsExcludingGoodwill": "2952800000", "cashAndCashEquivalentsAtCarryingValue": "428300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63200000", "profitLoss": "None", "dividendPayout": "57700000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "400000", "operatingCashflow": "156800000", "capitalExpenditures": "99800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55400000", "cashflowFromInvestment": "-109800000", "stockBasedCompensation": "14900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11068749", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1019800000, "cost_of_revenue": 546800000, "gross_profit": 473000000, "research_and_development": null, "selling_general_admin": 203500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 150000000, "depreciation_amortisation": 136100000, "ebitda": 286100000, "interest_expense": 63700000, "interest_income": null, "other_non_operating": null, "pretax_income": 86300000, "tax_provision": 23100000, "effective_tax_rate": null, "net_income": 63400000, "net_income_continuing_ops": 63200000, "net_income_to_common": 63400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 428300000, "short_term_investments": null, "net_receivables": 951900000, "inventory": 173900000, "other_current_assets": null, "total_current_assets": 1834500000, "net_ppe": null, "goodwill": 4508200000, "intangible_assets": 2952800000, "goodwill_and_intangibles": 7461000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10178300000, "total_assets": 12012800000, "short_term_debt": 174500000, "accounts_payable": 122800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1403000000, "long_term_debt": 3081000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5205200000, "total_liabilities": 6608200000, "total_debt": 3255500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 892500000, "total_equity": 5393800000, "shares_outstanding": 183601601, "operating_cash_flow": 156800000, "stock_based_compensation": 14900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 99800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -109800000, "dividends_paid": 57700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -55400000, "free_cash_flow": 256600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "150000000", "ebitda": "286100000", "netIncome": "63400000", "grossProfit": "473000000", "depreciation": "None", "totalRevenue": "1019800000", "costOfRevenue": "546800000", "interestIncome": "4500000", "incomeBeforeTax": "86300000", "interestExpense": "63700000", "operatingIncome": "145800000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "23100000", "reportedCurrency": "USD", "netInterestIncome": "-59200000", "nonInterestIncome": "None", "operatingExpenses": "327200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "546800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136100000", "sellingGeneralAndAdministrative": "203500000", "netIncomeFromContinuingOperations": "63200000" }, "balance": { "goodwill": "4508200000", "inventory": "173900000", "commonStock": "4010700000", "currentDebt": "None", "investments": "None", "totalAssets": "12012800000", "longTermDebt": "3081000000", "shortTermDebt": "174500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2952800000", "reportedCurrency": "USD", "retainedEarnings": "892500000", "totalLiabilities": "6608200000", "otherCurrentAssets": "280400000", "totalCurrentAssets": "1834500000", "currentLongTermDebt": "45900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "951900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10178300000", "currentAccountsPayable": "122800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1150400000", "shortLongTermDebtTotal": "4593300000", "totalShareholderEquity": "5393800000", "capitalLeaseObligations": "1446500000", "otherCurrentLiabilities": "1004600000", "totalCurrentLiabilities": "1403000000", "otherNonCurrentLiabilities": "70800000", "totalNonCurrentLiabilities": "5205200000", "cashAndShortTermInvestments": "428300000", "commonStockSharesOutstanding": "183601601", "intangibleAssetsExcludingGoodwill": "2952800000", "cashAndCashEquivalentsAtCarryingValue": "428300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63200000", "profitLoss": "None", "dividendPayout": "57700000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "400000", "operatingCashflow": "156800000", "capitalExpenditures": "99800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55400000", "cashflowFromInvestment": "-109800000", "stockBasedCompensation": "14900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11068749", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:07.422343+00:00", "is_restated": false, "income_statement": { "revenue": 1106500000, "cost_of_revenue": 579200000, "gross_profit": 527300000, "ebit": 184400000, "ebitda": 326900000, "pretax_income": 119400000, "tax_provision": 32600000, "net_income": 86900000, "net_income_to_common": 86900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 432900000, "total_current_assets": 1832300000, "total_assets": 11911400000, "short_term_debt": 134600000, "long_term_debt": 3104800000, "total_debt": 3239400000, "total_liabilities": 6498600000, "total_equity": 5401800000, "shares_outstanding": 182810399, "goodwill_and_intangibles": 7439800000 }, "cash_flow": { "operating_cash_flow": 107200000, "capital_expenditure": 96700000, "free_cash_flow": 203900000, "dividends_paid": 57600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320215, "ticker_id": 3315, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:07.422343+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "184400000", "ebitda": "326900000", "netIncome": "86900000", "grossProfit": "527300000", "depreciation": "None", "totalRevenue": "1106500000", "costOfRevenue": "579200000", "interestIncome": "5000000", "incomeBeforeTax": "119400000", "interestExpense": "65000000", "operatingIncome": "179600000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "32600000", "reportedCurrency": "USD", "netInterestIncome": "-60000000", "nonInterestIncome": "None", "operatingExpenses": "347700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4800000", "costofGoodsAndServicesSold": "579200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "142500000", "sellingGeneralAndAdministrative": "194500000", "netIncomeFromContinuingOperations": "86800000" }, "balance": { "goodwill": "4705200000", "inventory": "179900000", "commonStock": "3995100000", "currentDebt": "None", "investments": "None", "totalAssets": "11911400000", "longTermDebt": "3104800000", "shortTermDebt": "134600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2734600000", "reportedCurrency": "USD", "retainedEarnings": "887100000", "totalLiabilities": "6498600000", "otherCurrentAssets": "280700000", "totalCurrentAssets": "1832300000", "currentLongTermDebt": "35800000", "longTermInvestments": "8300000", "shortTermInvestments": "None", "currentNetReceivables": "938800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10079100000", "currentAccountsPayable": "136800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1137900000", "shortLongTermDebtTotal": "4551700000", "totalShareholderEquity": "5401800000", "capitalLeaseObligations": "1411100000", "otherCurrentLiabilities": "1053200000", "totalCurrentLiabilities": "1383900000", "otherNonCurrentLiabilities": "1341300000", "totalNonCurrentLiabilities": "5114700000", "cashAndShortTermInvestments": "432900000", "commonStockSharesOutstanding": "182810399", "intangibleAssetsExcludingGoodwill": "2734600000", "cashAndCashEquivalentsAtCarryingValue": "432900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86800000", "profitLoss": "None", "dividendPayout": "57600000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "27300000", "operatingCashflow": "107200000", "capitalExpenditures": "96700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-174300000", "cashflowFromInvestment": "-69500000", "stockBasedCompensation": "12800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-136600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "142500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1106500000, "cost_of_revenue": 579200000, "gross_profit": 527300000, "research_and_development": null, "selling_general_admin": 194500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 184400000, "depreciation_amortisation": 142500000, "ebitda": 326900000, "interest_expense": 65000000, "interest_income": null, "other_non_operating": null, "pretax_income": 119400000, "tax_provision": 32600000, "effective_tax_rate": null, "net_income": 86900000, "net_income_continuing_ops": 86800000, "net_income_to_common": 86900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 432900000, "short_term_investments": null, "net_receivables": 938800000, "inventory": 179900000, "other_current_assets": null, "total_current_assets": 1832300000, "net_ppe": null, "goodwill": 4705200000, "intangible_assets": 2734600000, "goodwill_and_intangibles": 7439800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10079100000, "total_assets": 11911400000, "short_term_debt": 134600000, "accounts_payable": 136800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1383900000, "long_term_debt": 3104800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5114700000, "total_liabilities": 6498600000, "total_debt": 3239400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 887100000, "total_equity": 5401800000, "shares_outstanding": 182810399, "operating_cash_flow": 107200000, "stock_based_compensation": 12800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 96700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -69500000, "dividends_paid": 57600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -174300000, "free_cash_flow": 203900000, "net_change_in_cash": -136600000 }, "raw_data": { "income": { "ebit": "184400000", "ebitda": "326900000", "netIncome": "86900000", "grossProfit": "527300000", "depreciation": "None", "totalRevenue": "1106500000", "costOfRevenue": "579200000", "interestIncome": "5000000", "incomeBeforeTax": "119400000", "interestExpense": "65000000", "operatingIncome": "179600000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "32600000", "reportedCurrency": "USD", "netInterestIncome": "-60000000", "nonInterestIncome": "None", "operatingExpenses": "347700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4800000", "costofGoodsAndServicesSold": "579200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "142500000", "sellingGeneralAndAdministrative": "194500000", "netIncomeFromContinuingOperations": "86800000" }, "balance": { "goodwill": "4705200000", "inventory": "179900000", "commonStock": "3995100000", "currentDebt": "None", "investments": "None", "totalAssets": "11911400000", "longTermDebt": "3104800000", "shortTermDebt": "134600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2734600000", "reportedCurrency": "USD", "retainedEarnings": "887100000", "totalLiabilities": "6498600000", "otherCurrentAssets": "280700000", "totalCurrentAssets": "1832300000", "currentLongTermDebt": "35800000", "longTermInvestments": "8300000", "shortTermInvestments": "None", "currentNetReceivables": "938800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10079100000", "currentAccountsPayable": "136800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1137900000", "shortLongTermDebtTotal": "4551700000", "totalShareholderEquity": "5401800000", "capitalLeaseObligations": "1411100000", "otherCurrentLiabilities": "1053200000", "totalCurrentLiabilities": "1383900000", "otherNonCurrentLiabilities": "1341300000", "totalNonCurrentLiabilities": "5114700000", "cashAndShortTermInvestments": "432900000", "commonStockSharesOutstanding": "182810399", "intangibleAssetsExcludingGoodwill": "2734600000", "cashAndCashEquivalentsAtCarryingValue": "432900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86800000", "profitLoss": "None", "dividendPayout": "57600000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "27300000", "operatingCashflow": "107200000", "capitalExpenditures": "96700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-174300000", "cashflowFromInvestment": "-69500000", "stockBasedCompensation": "12800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-136600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "142500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }